CHASE MANHATTAN BANK USA, N.A.
                              NOTEHOLDERS STATEMENT

                      CHASE CREDIT CARD OWNER TRUST 2001-6

Section 7.3 Indenture                               Distribution Date: 2/15/2005
- --------------------------------------------------------------------------------

(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                   2,046,240.00
               Class B Note Interest Requirement                     193,386.67
               Class C Note Interest Requirement                     300,720.00
                       Total                                       2,540,346.67

        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                        2.03000
               Class B Note Interest Requirement                        2.30222
               Class C Note Interest Requirement                        2.78444

(iii)   Aggregate Outstanding Principal Balance of the Notes
               Class A Note Principal Balance                     1,008,000,000
               Class B Note Principal Balance                        84,000,000
               Class C Note Principal Balance                       108,000,000

(iv)    Amount on deposit in Owner Trust Spread Account           12,000,000.00

(v)     Required Owner Trust Spread Account Amount                12,000,000.00


                                                   By:
                                                      --------------------------
                                                      Name:  Patricia M. Garvey
                                                      Title: Vice President

- --------------------------------------------------------------------------------