EX-99.1 2 v020481_ex99-1.txt Page 1 Chase Manhattan Auto Owner Trust 2003-C Statement to Certificateholders June 15 2005

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 June 15 2005 STATEMENT TO CERTIFICATEHOLDERS Due Period 18 Due Period Beginning Date 05/01/05 Due Period End Date 05/31/05 Determination Date 06/10/05 Section 5.8(iii) Servicing Fee 455,417.46 Section 5.8(iii) Servicing Fee per $1000 0.45541746 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 523,913,487.66 Section 5.8(vii) Repurchase Amounts for Repurchased Receivable By Seller 0.00 By Servicer 22,345.59 TOTAL 22,345.59 Section 5.8(viii) Realized Net Losses for Collection Period 112,971.42 Section 5.8(ix) Reserve Account Balance after Disbursement 11,788,053.47 Section 5.8(x) Specified Reserve Account Balance 11,788,053.47 Section 5.8(xi) Yield Supplement Account Balance 998,782.82 Section 5.8(xii) Total Distribution Amount 24,996,063.31 Servicing Fee 455,417.46 Administration Fee 1,000.00 Noteholders Distribution Amount 23,682,843.87 Certficateholders Distribution Amount 57,916.67 Deposit to Reserve Account 798,885.31

CHASE MANHATTAN BANK USA CHASE MANHATTAN AUTO OWNER TR 03 C 8-K