Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
April 15 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 212,000,000.00 126,388,296.97 32,282,697.22 124,071.18 32,406,768.40 0.00 0.00 94,105,599.75
A2 286,000,000.00 286,000,000.00 0.00 381,333.33 381,333.33 0.00 0.00 286,000,000.00
A3 234,000,000.00 234,000,000.00 0.00 440,700.00 440,700.00 0.00 0.00 234,000,000.00
A4 243,000,000.00 243,000,000.00 0.00 595,350.00 595,350.00 0.00 0.00 243,000,000.00
CERT 25,000,000.00 25,000,000.00 0.00 57,916.67 57,916.67 0.00 0.00 25,000,000.00
TOTALS 1,000,000,000.00 914,388,296.97 32,282,697.22 1,599,371.18 33,882,068.40 0.00 0.00 882,105,599.75
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 161581D86 596.17121212 152.27687368 0.58524142 152.86211509 443.89433844 A1 1.140000 %
A2 161581DC4 1,000.00000000 0.00000000 1.33333332 1.33333332 1,000.00000000 A2 1.600000 %
A3 161581DD2 1,000.00000000 0.00000000 1.88333333 1.88333333 1,000.00000000 A3 2.260000 %
A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 1,000.00000000 A4 2.940000 %
CERT 161581DF7 1,000.00000000 0.00000000 2.31666680 2.31666680 1,000.00000000 CERT 2.780000 %
TOTALS 914.38829697 32.28269722 1.59937118 33.88206840 882.10559975
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Email: kelly.crosson@jpmorgan.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-C
April 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 4
Due Period Beginning Date 03/01/04
Due Period End Date 03/31/04
Determination Date 04/09/04
Section 5.8(iii) Servicing Fee 761,990.25
Section 5.8(iii) Servicing Fee per $1000 0.76199025
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00100000
Section 5.8(vi) Pool Balance at the end of the Collection Period 882,105,599.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 178,558.25
Section 5.8(ix) Reserve Account Balance after Disbursement 19,268,671.66
Section 5.8(x) Specified Reserve Account Balance 19,847,376.00
Section 5.8(xi) Yield Supplement Account Balance 2,709,032.28
Section 5.8(xii) Total Distribution Amount 36,500,051.72
Servicing Fee 761,990.25
Administration Fee 1,000.00
Noteholders Distribution Amount 33,824,151.73
Certficateholders Distribution Amount 57,916.67
Deposit to Reserve Account 1,854,993.07
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.