Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
February 15, 2005
DISTRIBUTION IN DOLLARS
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
A1 212,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 286,000,000.00 165,676,126.41 25,346,040.56 220,901.50 25,566,942.06 0.00 0.00 140,330,085.85
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 1,000,000,000.00 667,676,126.41 25,346,040.56 1,314,868.17 26,660,908.73 0.00 0.00 642,330,085.85
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THRU RATE
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
A1 A1 161581D86 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.140000 %
A2 A2 161581DC4 579.28715528 88.62251944 0.77238287 89.39490231 A2 1.600000 %
A3 A3 161581DD2 1,000.00000000 0.00000000 1.88333333 1.88333333 A3 2.260000 %
A4 A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 A4 2.940000 %
CERT CERT 161581DF7 1,000.00000000 0.00000000 2.31666680 2.31666680 CERT 2.780000 %
TOTALS TOTALS 667.67612641 25.34604056 1.31486817 26.66090873
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
February 15, 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 13
Due Period Beginning Date 12/01/04
Due Period End Date 12/31/04
Determination Date 01/10/05
Section 5.8(iii) Servicing Fee 556,396.77
Section 5.8(iii) Servicing Fee per $1000 0.55639677
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 642,330,085.88
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 227,395.85
Section 5.8(ix) Reserve Account Balance after Disbursement 14,452,426.93
Section 5.8(x) Specified Reserve Account Balance 14,452,426.93
Section 5.8(xi) Yield Supplement Account Balance 1,474,066.34
Section 5.8(xii) Total Distribution Amount 28,261,815.30
Servicing Fee 556,396.77
Administration Fee 1,000.00
Noteholders Distribution Amount 26,602,992.06
Certficateholders Distribution Amount 57,916.67
Deposit to Reserve Account 1,043,509.80
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.