CHASE MANHATTAN BANK USA, N.A.
NOTEHOLDERS STATEMENT
CHASE CREDIT CARD OWNER TRUST 2002-7
Section 7.3 Indenture Distribution Date: 11/15/2004
- -------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per
$1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,079,575.00
Class B Note Interest Requirement 103,979.17
Class C Note Interest Requirement 181,350.00
Total 1,364,904.17
Amount of the distribution allocable to the interest on the Notes per
$1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.71361
Class B Note Interest Requirement 1.98056
Class C Note Interest Requirement 2.68667
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 630,000,000
Class B Note Principal Balance 52,500,000
Class C Note Principal Balance 67,500,000
(iv) Amount on deposit in Owner Trust Spread Account 7,500,000.00
(v) Required Owner Trust Spread Account Amount 7,500,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President