Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
May 16 2005
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 68,048,110.87 23,547,163.97 90,730.81 23,637,894.78 0.00 0.00 44,500,946.90
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 1,000,000,000.00 570,048,110.87 23,547,163.97 1,184,697.48 24,731,861.45 0.00 0.00 546,500,946.90
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 237.93045759 82.33274115 0.31724059 82.64998175 155.59771643 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 570.04811087 23.54716397 1.18469748 24.73186145 546.50094690
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Pattie L Kong
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St, 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3684
Fax: (713) 216-4880
Email: pattie.l.kong@jpmchase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-C
May 16 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 17
Due Period Beginning Date 04/01/05
Due Period End Date 04/30/05
Determination Date 05/10/05
Section 5.8(iii) Servicing Fee 475,040.09
Section 5.8(iii) Servicing Fee per $1000 0.47504009
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 546,500,946.93
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 49,359.84
Section 5.8(ix) Reserve Account Balance after Disbursement 12,296,271.31
Section 5.8(x) Specified Reserve Account Balance 12,296,271.31
Section 5.8(xi) Yield Supplement Account Balance 1,081,964.72
Section 5.8(xii) Total Distribution Amount 26,082,762.68
Servicing Fee 475,040.09
Administration Fee 1,000.00
Noteholders Distribution Amount 24,673,944.78
Certficateholders Distribution Amount 57,916.67
Deposit to Reserve Account 874,861.14
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.