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): October 7, 1997
------------------------------------
CITIBANK (SOUTH DAKOTA), N.A.
ON BEHALF OF
CITIBANK CREDIT CARD MASTER TRUST I
(Issuer in respect of the Citibank Credit Card Master Trust I
8 7/8% Class A Credit Card Participation Certificates, Series 1991-3
9 1/4% Class B Credit Card Participation Certificates, Series 1991-3
7.875% Class A Credit Card Participation Certificates, Series 1991-6
8.350% Class B Credit Card Participation Certificates, Series 1991-6
Floating Rate Class B Credit Card Participation Certificates, Series 1992-3
5.95% Class A Credit Card Participation Certificates, Series 1993-2
6.15% Class B Credit Card Participation Certificates, Series 1993-2
5.50% Class A Credit Card Participation Certificates, Series 1993-3
5.70% Class B Credit Card Participation Certificates, Series 1993-3
7.25% Class A Credit Card Participation Certificates, Series 1994-2
7.50% Class B Credit Card Participation Certificates, Series 1994-2
6.80% Class A Credit Card Participation Certificates, Series 1994-3
7.00% Class B Credit Card Participation Certificates, Series 1994-3
8.25% Class A Credit Card Participation Certificates, Series 1994-4
8.25% Class A Credit Card Participation Certificates, Series 1995-1
8.45% Class B Credit Card Participation Certificates, Series 1995-1
(cover page 1 of 2 pages)
1
<PAGE>
7.85% Class A Credit Card Participation Certificates, Series 1995-3
Floating Rate Class A Credit Card Participation Certificates, Series 1995-4
7.65% Class B Credit Card Participation Certificates, Series 1995-4
Floating Rate Class A Credit Card Participation Certificates, Series 1995-5
6.75% Class A Credit Card Participation Certificates, Series 1995-6
6.90% Class B Credit Card Participation Certificates, Series 1995-6
6.70% Class A Credit Card Participation Certificates, Series 1995-8
6.85% Class B Credit Card Participation Certificates, Series 1995-8
6.55% Class A Credit Card Participation Certificates, Series 1995-9
6.65% Class B Credit Card Participation Certificates, Series 1995-9
5.90% Class A Credit Card Participation Certificates, Series 1995-10
6.05% Class B Credit Card Participation Certificates, Series 1995-10
Floating Rate Class A Credit Card Participation Certificates, Series 1995-11
Zero Coupon Class A Credit Card Participation Certificates, Series 1996-1
Zero Coupon Class B Credit Card Participation Certificates, Series 1996-1
Floating Rate Class A Credit Card Participation Certificates, Series 1996-5
Floating Rate Class B Credit Card Participation Certificates, Series 1996-5
Floating Rate Class A Credit Card Participation Certificates, Series 1996-6
Floating Rate Class B Credit Card Participation Certificates, Series 1996-6
6.55% Class A Credit Card Participation Certificates, Series 1997-2
6.70% Class B Credit Card Participation Certificates, Series 1997-2
6.839% Class A Credit Card Participation Certificates, Series 1997-3
6.989% Class B Credit Card Participation Certificates, Series 1997-3
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
6.35% Class A Credit Card Participation Certificates, Series 1997-7
6.45% Class B Credit Card Participation Certificates, Series 1997-7
Floating Rate Class A Credit Card Participation Certificates, Series 1997-8
(collectively, the "Certificates"))
(Exact name of registrant as specified in charter)
UNITED STATES OF AMERICA 46-0358360
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation)
33-38312, 33-41054, 33-41055, 33-42235, 33-43575, 33-43576, 33-47657,
33-48148, 33-52152, 33-62180, 33-77802, 33-84834, 33-97664 AND 33-99328
(Commission File No.)
701 EAST 60TH STREET, 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)
(cover page 2 of 2 pages)
2
<PAGE>
ITEM 5. OTHER EVENTS.
Set forth below is the monthly report and servicer's certificate for each
Series referenced on the cover page of this Form 8-K (each, a "Monthly Report")
for the Due Period ending September 25,1997 and the related Distribution Date
delivered pursuant to Section 5.02 of the applicable Series Supplement to the
Pooling and Servicing Agreement (together, the "Agreement") relating to Citibank
Credit Card Master Trust I, among Citibank (South Dakota), N.A., as Seller and
Servicer, Citibank (Nevada), National Association, as Seller, and Yasuda Bank
and Trust Company (U.S.A.), as Trustee. Each Monthly Report contains information
relating to the distribution, if any, to Certificateholders of the related
Series on the referenced Distribution Date as well as information relating to
the Receivables and the Accounts from which the Receivables have arisen.
Capitalized terms used but not defined herein have the meanings set forth in the
Agreement.
3
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
CITIBANK CREDIT CARD MASTER TRUST I
For the Due Period Ending September 25, 1997
================================================================================
This Certificate relates to the Due Period ending September 25, 1997 and the
related Distribution Date.
A. Information Regarding the Portfolio
-----------------------------------
1. Portfolio Yield......................................... 11.88%
Yield Component....................................... 17.85%
Credit Loss Component................................. 5.97%
2. New Purchase Rate....................................... 19.48%
3. Total Payment Rate...................................... 20.16%
4. Principal Payment Rate.................................. 19.15%
5. Aggregate Amount of Principal Receivables in the Trust:
Beginning of Due Period..............................$ 34,982,167,338
Average..............................................$ 34,719,071,932
Lump Sum Addition....................................$ 0
End of Due Period....................................$ 34,683,074,951
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............................................$ 31,171,002,627
5-34 days delinquent............................$ 2,183,852,138
35-64 days delinquent............................$ 675,533,891
65-94 days delinquent............................$ 375,064,177
95-124 days delinquent............................$ 273,564,287
125-154 days delinquent............................$ 220,045,990
155-184 days delinquent............................$ 177,782,379
Current............................................. 88.86%
5-34 days delinquent............................. 6.23%
35-64 days delinquent............................. 1.93%
65-94 days delinquent............................. 1.07%
95-124 days delinquent............................. 0.78%
125-154 days delinquent............................. 0.63%
155-184 days delinquent............................. 0.50%
4
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
CITIBANK CREDIT CARD MASTER TRUST I - GROUP 1
For the Due Period Ending September 25, 1997
================================================================================
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 11.88% 11.85%
2. Weighted Average Certificate Rate 6.56% 6.56%
3. Weighted Average Investor Fee Rates
Fixed Servicing Fee 0.48% 0.48%
Others 0.13% 0.13%
4. Surplus Finance Charge Collections 4.71% 4.68%
5. Required Surplus Finance Charge Amount 0.00% 0.00%
6. Aggregate Surplus Finance Charge Amount 4.71% 4.68%
minus Required Surplus Finance Charge Amount
C. Information Regarding Group 1
-----------------------------
(Dollar Basis)
1. Total Investor Collections $5,567,616,379 $ 5,566,984,629
Principal Collections $5,189,784,540 $ 5,189,784,540
Finance Charge Collections $ 377,831,839 $ 377,200,089
2. Investor Default Amount $ 126,599,381 $ 126,599,381
3. Investor Monthly Interest $ 138,042,181 $ 138,042,181
4. Investor Monthly Fees
Fixed Servicing Fees $ 10,224,186 $ 10,380,018
Others $ 2,716,867 $ 2,718,845
5. Surplus Finance Charge Collections $ 100,249,224 $ 99,459,664
6. Required Surplus Finance Charge Collections$ 0 $ 0
7. Aggregate Surplus Finance Charge Amount $ 100,249,224 $ 99,459,664
minus Required Surplus Finance Charge Amount
(1) Values for "Current Due Period on an Actual Basis" reflect, in the case
of a first due period close of a series, activity from the series cut-off
or close dates until the first due period end, or, as in the case of
Investor Monthly Interest and certain fees, until the first distribution
date. Values for "Current Due Period on a Standard Basis" reflect
activity for the entire current period, as if all series had already been
outstanding prior to the first day of such period.
All percents are based on actual cash revenue or expense for the period,
converted to an annualized percent using daycounts appropriate for the
item, either 30/360, actual/360, or actual/actual. Depending on the item,
cash expenses may accrue from August 27, 1997 to September 25, 1997, 30
days, or September 8 , 1997 to October 6 , 1997, 29 days (standard basis)
5
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1991-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1991-3
------------------------------------
1a. Class A Invested Amount ......................$ 656,250,000
1b. Class B Invested Amount ......................$ 109,000,000
2a. Class A Monthly Interest .............................$ 5,392,795
2b. Class B Monthly Interest .............................$ 840,208
3a. Balance in the Class A Interest Funding Account.......$ 19,414,062
3b. Balance in the Class B Interest Funding Account.......$ 2,520,625
4a. Available Cash Collateral Amount......................$ 68,880,000
4b. Percent of Class B Invested Amount ............ 63.19%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 72,916,667
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 218,750,000
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
6
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-3
For the Due Period Ending September 25, 1997
================================================================================
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...............................$ 218,750,000
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.
7
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1991-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
8
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1991-6 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1991-6
------------------------------------
1a. Class A Invested Amount ......................$ 850,000,000
1b. Class B Invested Amount ......................$ 105,500,000
2a. Class A Monthly Interest .............................$ 5,578,125
2b. Class B Monthly Interest .............................$ 734,104
3a. Balance in the Class A Interest Funding Account.......$ 27,890,625
3b. Balance in the Class B Interest Funding Account.......$ 3,670,521
4a. Available Cash Collateral Amount......................$ 66,885,000
4b. Percent of Class B Invested Amount ............ 63.40%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
9
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-6
For the Due Period Ending September 25, 1997
================================================================================
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.
10
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1991-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1991-6
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
11
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1992-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1992-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1992-3
------------------------------------
1a. Class A Invested Amount ......................$ 0
1b. Class B Invested Amount ......................$ 0
2a. Class A Monthly Interest .............................$ 0
2b. Class B Monthly Interest .............................$ 422,917
3a. Balance in the Class A Interest Funding Account.......$ 20,526
3b. Balance in the Class B Interest Funding Account.......$ 422,917
4a. Available Cash Collateral Amount......................$ 93,100,000
4b. Percent of Class B Invested Amount ............ 0.00%
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)$ 80,000,000
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.
12
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1992-3
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 80,422,917
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.......$ 80,000,000
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........$ 422,917
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.
13
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1992-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1992-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
14
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1993-2 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1993-2
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 3,718,750
2b. Class B Monthly Interest .............................$ 246,000
3a. Balance in the Class A Interest Funding Account.......$ 3,718,750
3b. Balance in the Class B Interest Funding Account.......$ 246,000
4a. Available Cash Collateral Amount......................$ 55,860,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
15
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-2
For the Due Period Ending September 25, 1997
================================================================================
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.
16
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1993-2
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
17
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1993-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1993-3
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 3,437,500
2b. Class B Monthly Interest .............................$ 228,000
3a. Balance in the Class A Interest Funding Account.......$ 10,312,500
3b. Balance in the Class B Interest Funding Account.......$ 684,000
4a. Available Cash Collateral Amount......................$ 55,860,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
19
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-3
For the Due Period Ending September 25, 1997
================================================================================
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.
20
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1993-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1993-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
21
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1994-2 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1994-2
------------------------------------
1a. Class A Invested Amount ......................$ 940,000,000
1b. Class B Invested Amount ......................$ 60,000,000
2a. Class A Monthly Interest .............................$ 5,679,167
2b. Class B Monthly Interest .............................$ 375,000
3a. Balance in the Class A Interest Funding Account.......$ 34,075,000
3b. Balance in the Class B Interest Funding Account.......$ 2,250,000
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.
22
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-2
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 34,075,000
1b. The total amount of the distribution to Class B
Certificateholders on the Payment Date....................$ 2,250,000
2a. The amount of the distribution set forth in item 1(a) above
in respect of principal on the Class A Certificates.......$ 0
2b. The amount of the distribution set forth in item 1(b) above
in respect of principal on the Class B Certificates.......$ 0
3a. The amount of the distribution set forth in item 1(a) above
in respect of interest on the Class A Certificates........$ 34,075,000
3b. The amount of the distribution set forth in item 1(b) above
in respect of interest on the Class B Certificates........$ 2,250,000
4a. The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
4b. The amount, if any, by which the outstanding principal
balance of the Class B Certificates exceeds the Class B
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
----------------------------------------------------------
(3) The following information, as applicable, is included only on
Payment Date.
23
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1994-2
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
24
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1994-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1994-3
------------------------------------
1a. Class A Invested Amount ......................$ 500,000,000
1b. Class B Invested Amount ......................$ 32,000,000
2a. Class A Monthly Interest .............................$ 2,833,333
2b. Class B Monthly Interest .............................$ 186,667
3a. Balance in the Class A Interest Funding Account.......$ 17,000,000
3b. Balance in the Class B Interest Funding Account.......$ 1,120,000
4a. Available Cash Collateral Amount......................$ 37,240,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
25
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-3
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 17,000,000
1b. The total amount of the distribution to Class B
Certificateholders on the Payment Date....................$ 1,120,000
2a. The amount of the distribution set forth in item 1(a) above
in respect of principal on the Class A Certificates.......$ 0
2b. The amount of the distribution set forth in item 1(b) above
in respect of principal on the Class B Certificates.......$ 0
3a. The amount of the distribution set forth in item 1(a) above
in respect of interest on the Class A Certificates........$ 17,000,000
3b. The amount of the distribution set forth in item 1(b) above
in respect of interest on the Class B Certificates........$ 1,120,000
4a. The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
4b. The amount, if any, by which the outstanding principal
balance of the Class B Certificates exceeds the Class B
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
----------------------------------------------------------
(3) The following information, as applicable, is included only on
Payment Date.
26
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1994-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
27
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1994-4 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1994-4
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 5,156,250
2b. Class B Monthly Interest .............................$ 232,242
3a. Balance in the Class A Interest Funding Account.......$ 25,781,250
3b. Balance in the Class B Interest Funding Account.......$ 232,242
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.
28
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-4
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 232,242
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........$ 232,242
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.
29
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1994-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1994-4
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
30
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-1
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-1 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-1
------------------------------------
1a. Class A Invested Amount ......................$ 625,000,000
1b. Class B Invested Amount ......................$ 40,000,000
2a. Class A Monthly Interest .............................$ 4,296,875
2b. Class B Monthly Interest .............................$ 281,667
3a. Balance in the Class A Interest Funding Account.......$ 12,890,625
3b. Balance in the Class B Interest Funding Account.......$ 845,000
4a. Available Cash Collateral Amount......................$ 46,550,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
31
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-1
For the Due Period Ending September 25, 1997
================================================================================
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.
32
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-1
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-1
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
33
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-3
------------------------------------
1a. Class A Invested Amount ......................$ 625,000,000
1b. Class B Invested Amount ......................$ 40,000,000
2a. Class A Monthly Interest .............................$ 4,088,542
2b. Class B Monthly Interest .............................$ 190,635
3a. Balance in the Class A Interest Funding Account.......$ 8,177,083
3b. Balance in the Class B Interest Funding Account.......$ 190,635
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.
34
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-3
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 190,635
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........$ 190,635
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.
35
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
36
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-4 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-4
------------------------------------
1a. Class A Invested Amount ......................$ 1,000,000,000
1b. Class B Invested Amount ......................$ 64,000,000
2a. Class A Monthly Interest .............................$ 4,875,000
2b. Class B Monthly Interest .............................$ 408,000
3a. Balance in the Class A Interest Funding Account.......$ 9,912,500
3b. Balance in the Class B Interest Funding Account.......$ 816,000
4a. Available Cash Collateral Amount......................$ 74,480,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
37
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-4
For the Due Period Ending September 25, 1997
================================================================================
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.
38
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-4
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
39
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-5
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-5 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-5
------------------------------------
1a. Class A Invested Amount ......................$ 1,000,000,000
1b. Class B Invested Amount ......................$ 64,000,000
2a. Class A Monthly Interest .............................$ 5,687,500
2b. Class B Monthly Interest .............................$ 304,500
3a. Balance in the Class A Interest Funding Account.......$ 11,375,000
3b. Balance in the Class B Interest Funding Account.......$ 304,500
4a. Available Cash Collateral Amount......................$ 74,480,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
40
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-5
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 304,500
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........$ 304,500
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.
41
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-5
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-5
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
42
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-6 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-6
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 4,218,750
2b. Class B Monthly Interest .............................$ 276,000
3a. Balance in the Class A Interest Funding Account.......$ 16,875,000
3b. Balance in the Class B Interest Funding Account.......$ 1,104,000
4a. Available Cash Collateral Amount......................$ 55,860,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
43
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-6
For the Due Period Ending September 25, 1997
================================================================================
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.
44
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-6
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
45
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-8
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-8 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-8
------------------------------------
1a. Class A Invested Amount ......................$ 400,000,000
1b. Class B Invested Amount ......................$ 25,540,000
2a. Class A Monthly Interest .............................$ 2,233,333
2b. Class B Monthly Interest .............................$ 145,791
3a. Balance in the Class A Interest Funding Account.......$ 2,233,333
3b. Balance in the Class B Interest Funding Account.......$ 145,791
4a. Available Cash Collateral Amount......................$ 29,787,800
4b. Percent of Class B Invested Amount ............ 116.63%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
46
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-8
For the Due Period Ending September 25, 1997
================================================================================
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.
47
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-8
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-8
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
48
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-9
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-9 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-9
------------------------------------
1a. Class A Invested Amount ......................$ 500,000,000
1b. Class B Invested Amount ......................$ 32,000,000
2a. Class A Monthly Interest .............................$ 2,729,167
2b. Class B Monthly Interest .............................$ 177,333
3a. Balance in the Class A Interest Funding Account.......$ 16,375,000
3b. Balance in the Class B Interest Funding Account.......$ 1,064,000
4a. Available Cash Collateral Amount......................$ 37,240,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
49
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-9
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 16,375,000
1b. The total amount of the distribution to Class B
Certificateholders on the Payment Date....................$ 1,064,000
2a. The amount of the distribution set forth in item 1(a) above
in respect of principal on the Class A Certificates.......$ 0
2b. The amount of the distribution set forth in item 1(b) above
in respect of principal on the Class B Certificates.......$ 0
3a. The amount of the distribution set forth in item 1(a) above
in respect of interest on the Class A Certificates........$ 16,375,000
3b. The amount of the distribution set forth in item 1(b) above
in respect of interest on the Class B Certificates........$ 1,064,000
4a. The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
4b. The amount, if any, by which the outstanding principal
balance of the Class B Certificates exceeds the Class B
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
----------------------------------------------------------
(3) The following information, as applicable, is included only on
Payment Date.
50
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-9
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-9
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
51
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-10
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-10 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-10
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 3,687,500
2b. Class B Monthly Interest .............................$ 242,000
3a. Balance in the Class A Interest Funding Account.......$ 7,375,000
3b. Balance in the Class B Interest Funding Account.......$ 484,000
4a. Available Cash Collateral Amount......................$ 55,860,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
52
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-10
For the Due Period Ending September 25, 1997
================================================================================
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.
53
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-10
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-10
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
54
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-11
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1995-11 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1995-11
------------------------------------
1a. Class A Invested Amount ......................$ 625,000,000
1b. Class B Invested Amount ......................$ 40,000,000
2a. Class A Monthly Interest .............................$ 3,040,104
2b. Class B Monthly Interest .............................$ 197,600
3a. Balance in the Class A Interest Funding Account.......$ 6,080,208
3b. Balance in the Class B Interest Funding Account.......$ 197,600
4a. Available Cash Collateral Amount......................$ 46,550,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
55
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-11
For the Due Period Ending September 25, 1997
================================================================================
E. Information Regarding Charge-offs and Distributions to Certificateholders(3)
-------------------------------------------------------------------------
1a. The total amount of the distribution to Class A
Certificateholders on the Payment Date....................$ 0
1b. The total amount of the distribution to Class B
Certificateholders on the Payment Date....................$ 197,600
2a. The amount of the distribution set forth in item 1(a) above
in respect of principal on the Class A Certificates.......$ 0
2b. The amount of the distribution set forth in item 1(b) above
in respect of principal on the Class B Certificates.......$ 0
3a. The amount of the distribution set forth in item 1(a) above
in respect of interest on the Class A Certificates........$ 0
3b. The amount of the distribution set forth in item 1(b) above
in respect of interest on the Class B Certificates........$ 197,600
4a. The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
4b. The amount, if any, by which the outstanding principal
balance of the Class B Certificates exceeds the Class B
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
----------------------------------------------------------
(3) The following information, as applicable, is included only on
Payment Date.
56
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1995-11
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1995-11
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
57
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1996-1
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1996-1 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1996-1
------------------------------------
1a. Class A Accreted Invested Amount......................$ 820,884,600
1b. Class B Accreted Invested Amount......................$ 52,274,727
2a. Class A Monthly Accretion.............................$ 3,961,240
2b. Class B Monthly Accretion.............................$ 258,658
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......................$ 61,197,708
4b. Percent of Class B Accreted Invested Amount............ 117.07%
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.
58
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1996-1
For the Due Period Ending September 25, 1997
================================================================================
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.
59
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1996-1
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1996-1
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 7 , 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
60
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card MasterTrust I,Series 1996-5
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1996-5 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1996-5
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 4,293,188
2b. Class B Monthly Interest .............................$ 281,480
3a. Balance in the Class A Interest Funding Account.......$ 4,293,188
3b. Balance in the Class B Interest Funding Account.......$ 281,480
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.
61
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card MasterTrust I,Series 1996-5
For the Due Period Ending September 25, 1997
================================================================================
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.
62
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card MasterTrust I,Series 1996-5
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1996-5
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
63
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I,Series 1996-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1996-6 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1996-6
------------------------------------
1a. Class A Invested Amount ......................$ 940,000,000
1b. Class B Invested Amount ......................$ 60,000,000
2a. Class A Monthly Interest .............................$ 5,071,692
2b. Class B Monthly Interest .............................$ 333,865
3a. Balance in the Class A Interest Funding Account.......$ 5,071,692
3b. Balance in the Class B Interest Funding Account.......$ 333,865
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.
64
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I,Series 1996-6
For the Due Period Ending September 25, 1997
================================================================================
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.
65
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I,Series 1996-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1996-6
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 10, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
66
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-2 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1997-2
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 4,093,750
2b. Class B Monthly Interest .............................$ 268,000
3a. Balance in the Class A Interest Funding Account.......$ 8,187,500
3b. Balance in the Class B Interest Funding Account.......$ 536,000
4a. Available Cash Collateral Amount......................$ 55,860,000
4b. Percent of Class B Invested Amount ............ 116.38%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
67
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-2
For the Due Period Ending September 25, 1997
================================================================================
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.
68
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-2
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-2
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
69
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-3 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1997-3
------------------------------------
1a. Class A Invested Amount ......................$ 400,000,000
1b. Class B Invested Amount ......................$ 25,540,000
2a. Class A Monthly Interest .............................$ 2,279,667
2b. Class B Monthly Interest .............................$ 148,749
3a. Balance in the Class A Interest Funding Account.......$ 4,559,333
3b. Balance in the Class B Interest Funding Account.......$ 297,498
4a. Available Cash Collateral Amount......................$ 29,787,800
4b. Percent of Class B Invested Amount ............ 116.63%
5a. Class A Investor Charge-offs..........................$ 0
5b. Class B Investor Charge-offs..........................$ 0
6. Required Amount.......................................$ 0
7. Draw on Cash Collateral Account.......................$ 0
8a. Class A Monthly Principal for the Distribution Date(2)$ 0
8b. Class B Monthly Principal for the Distribution Date(2)$ 0
9a. Balance in the Class A Principal Funding Account(2)...$ 0
9b. Balance in the Class B Principal Funding Account(2)...$ 0
-------------------------------------------------------
(2) Applicable during the Accumulation Period and any
Early Amortization Period.
70
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-3
For the Due Period Ending September 25, 1997
================================================================================
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.
71
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-3
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-3
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 10, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
72
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-4 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 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.......$ 4,254,000
3b. Balance in the Class B Interest Funding Account.......$ 279,356
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.
73
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-4
For the Due Period Ending September 25, 1997
================================================================================
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.
74
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-4
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-4
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 10, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
75
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-6 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1997-6
------------------------------------
1a. Class A Accreted Invested Amount......................$ 646,374,716
1b. Class B Accreted Invested Amount......................$ 40,954,179
2a. Class A Monthly Accretion.............................$ 3,405,919
2b. Class B Monthly Accretion.............................$ 220,783
3a. Balance in the Class A Interest Funding Account.......$ 3,104,619
3b. Balance in the Class B Interest Funding Account.......$ 201,827
4a. Available Cash Collateral Amount......................$ 48,303,392
4b. Percent of Class B Accreted Invested Amount............ 117.94%
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.
76
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-6
For the Due Period Ending September 25, 1997
================================================================================
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.
77
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-6
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-6
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
78
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-7
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-7 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1997-7
------------------------------------
1a. Class A Invested Amount ......................$ 625,000,000
1b. Class B Invested Amount ......................$ 40,000,000
2a. Class A Monthly Interest .............................$ 3,307,292
2b. Class B Monthly Interest .............................$ 215,000
3a. Balance in the Class A Interest Funding Account.......$ 6,288,925
3b. Balance in the Class B Interest Funding Account.......$ 408,827
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.
79
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-7
For the Due Period Ending September 25, 1997
================================================================================
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.
80
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-7
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-7
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
81
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-8
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South Dako-
ta), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the Pooling and
Servicing Agreement dated as of May 29, 1991, (as amended and supplemented, the
"Agreement"), as supplemented by the Series 1997-8 Supplement (as amended and
supplemented, the "Series Supplement"), among Citibank (South Dakota), Seller
and Servicer, Citibank (Nevada), National Association, Seller, and Yasuda Bank
and Trust Company (U.S.A), as Trustee, does hereby certify the information set
forth below. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or Series Supplement, as applicable.
D. Information Regarding Series 1997-8
------------------------------------
1a. Class A Invested Amount ......................$ 750,000,000
1b. Class B Invested Amount ......................$ 48,000,000
2a. Class A Monthly Interest .............................$ 3,592,969
2b. Class B Monthly Interest .............................$ 234,250
3a. Balance in the Class A Interest Funding Account.......$ 3,592,969
3b. Balance in the Class B Interest Funding Account.......$ 234,250
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.
82
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-8
For the Due Period Ending September 25, 1997
================================================================================
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....................$ 234,250
2a. The amount of the distribution set forth in item 1(a) above
in respect of principal on the Class A Certificates.......$ 0
2b. The amount of the distribution set forth in item 1(b) above
in respect of principal on the Class B Certificates.......$ 0
3a. The amount of the distribution set forth in item 1(a) above
in respect of interest on the Class A Certificates........$ 0
3b. The amount of the distribution set forth in item 1(b) above
in respect of interest on the Class B Certificates........$ 234,250
4a. The amount, if any, by which the outstanding principal
balance of the Class A Certificates exceeds the Class A
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
4b. The amount, if any, by which the outstanding principal
balance of the Class B Certificates exceeds the Class B
Invested Amount as of the end of the Record Date with
respect to the Payment Date...............................$ 0
----------------------------------------------------------
(3) The following information, as applicable, is included only on
Payment Date.
83
<PAGE>
CITIBANK (SOUTH DAKOTA), N.A.
CITIBANK (NEVADA), NATIONAL ASSOCIATION
================================================================================
Citibank Credit Card Master Trust I, Series 1997-8
For the Due Period Ending September 25, 1997
================================================================================
The undersigned, a duly authorized representative of Citibank (South
Dakota), N.A., as Servicer ("Citibank (South Dakota)"), pursuant to the
Pooling and Servicing Agreement dated as of May 29, 1991, (as amended and
supplemented, the "Agreement"), as supplemented by the Series 1997-8
Supplement (as amended and supplemented, the "Series Supplement"), among
Citibank (South Dakota), Seller and Servicer, Citibank (Nevada), National
Association, Seller, and Yasuda Bank and Trust Company (U.S.A), as Trustee,
does hereby certify as follows:
1. Capitalized terms used in this Certificate have their
respective meanings as set forth in the Agreement or Series
Supplement, as applicable.
2. Citibank (South Dakota) is, as of the date hereof, the
Servicer under the Agreement.
3. The undersigned is a Servicing Officer.
4. This Certificate relates to the Distribution Date occurring on
October 15, 1997.
5. As of the date hereof, to the best knowledge of the
undersigned, the Servicer has performed in all material
respects all its obligations under the Agreement through the
Due Period preceeding such Distribution Date.
6. As of the date hereof, to the best knowledge of the
undersigned, no Amortization Event has been deemed to have
occurred on or prior to such Distribution Date.
7. As of the date hereof, to the best knowledge of the
undersigned, no Lien has been placed on any of the Receivables
other than pursuant to the Agreement.
IN WITNESS WHEREOF, the undersigned has duly executed and
delivered this Certificate this 10th day of October 1997.
CITIBANK (SOUTH DAKOTA), N.A.
Servicer,
By: /s/ Joseph Mecca
Name: Joseph Mecca
Title: Servicing Officer
84
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.
CITIBANK (SOUTH DAKOTA), N.A.,
as Servicer
Citibank Credit Card Master Trust I
By: /s/ Eugene D. Rowenhorst
----------------------------------------------
Eugene D. Rowenhorst
Senior Vice President
Date: October 21, 1997
85
<PAGE>
