Exhibit 99.1
Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
December 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 286,000,000.00 191,713,742.20 26,037,615.79 255,618.32 26,293,234.11 0.00 0.00 165,676,126.41
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 1,000,000,000.00 693,713,742.20 26,037,615.79 1,349,584.99 27,387,200.78 0.00 0.00 667,676,126.41
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.140000 %
A2 161581DC4 670.32776993 91.04061465 0.89377035 91.93438500 579.28715528 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 693.71374220 26.03761579 1.34958499 27.38720078 667.67612641
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank, N.A. - 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
December 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 12
Due Period Beginning Date 11/01/04
Due Period End Date 11/30/04
Determination Date 12/10/04
Section 5.8(iii) Servicing Fee 578,094.79
Section 5.8(iii) Servicing Fee per $1000 0.57809479
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 667,676,126.44
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 416,061.52
Section 5.8(ix) Reserve Account Balance after Disbursement 15,022,712.84
Section 5.8(x) Specified Reserve Account Balance 15,022,712.84
Section 5.8(xi) Yield Supplement Account Balance 1,590,827.27
Section 5.8(xii) Total Distribution Amount 28,869,036.37
Servicing Fee 578,094.79
Administration Fee 1,000.00
Noteholders Distribution Amount 27,329,284.11
Certficateholders Distribution Amount 57,916.67
Deposit to Reserve Account 902,740.80
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.