Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
July 15 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
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 21,913,487.63 21,913,487.63 29,217.98 21,942,705.61 0.00 0.00 0.00
A3 234,000,000.00 234,000,000.00 2,301,976.23 440,700.00 2,742,676.23 0.00 0.00 231,698,023.77
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 25,000,000.00 120,648.65 57,916.67 178,565.32 0.00 0.00 24,879,351.35
TOTALS 1,000,000,000.00 523,913,487.63 24,336,112.51 1,123,184.65 25,459,297.16 0.00 0.00 499,577,375.12
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
A1 161581D86 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.140000 %
A2 161581DC4 76.62058612 76.62058612 0.10216077 76.72274689 0.00000000 A2 1.600000 %
A3 161581DD2 1,000.00000000 9.83750526 1.88333333 11.72083859 990.16249474 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 4.82594600 2.31666680 7.14261280 995.17405400 CERT 2.780000 %
TOTALS 523.91348763 24.33611251 1.12318465 25.45929716 499.57737512
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Amy D Skinner
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St., 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3682
Fax: (713) 216-4880
Email: Amy.D.Skinner@chase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-C
July 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 19
Due Period Beginning Date 06/01/05
Due Period End Date 06/30/05
Determination Date 07/08/05
Section 5.8(iii) Servicing Fee 436,594.57
Section 5.8(iii) Servicing Fee per $1000 0.43659457
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 499,577,375.15
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 25,227.02
TOTAL 25,227.02
Section 5.8(viii) Realized Net Losses for Collection Period 121,347.14
Section 5.8(ix) Reserve Account Balance after Disbursement 11,240,490.94
Section 5.8(x) Specified Reserve Account Balance 11,240,490.94
Section 5.8(xi) Yield Supplement Account Balance 921,973.84
Section 5.8(xii) Total Distribution Amount 26,747,544.07
Servicing Fee 436,594.57
Administration Fee 1,000.00
Noteholders Distribution Amount 25,280,731.84
Certficateholders Distribution Amount 178,565.32
Deposit to Reserve Account 850,652.34
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.