Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
October 17 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 234,000,000.00 188,196,240.29 19,713,153.32 354,436.25 20,067,589.57 0.00 0.00 168,483,086.97
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 22,599,383.66 1,033,184.14 52,355.24 1,085,539.38 0.00 0.00 21,566,199.52
TOTALS 1,000,000,000.00 453,795,623.95 20,746,337.46 1,002,141.49 21,748,478.95 0.00 0.00 433,049,286.49
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 1.600000 %
A3 161581DD2 804.25743714 84.24424496 1.51468483 85.75892979 720.01319218 A3 2.260000 %
A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 1,000.00000000 A4 2.940000 %
CERT 161581DF7 903.97534640 41.32736560 2.09420960 43.42157520 862.64798080 CERT 2.780000 %
TOTALS 453.79562395 20.74633746 1.00214149 21.74847895 433.04928649
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
October 17 2005
Statement to Certificateholders
Due Period 22
Due Period Beginning Date 09/01/05
Due Period End Date 09/30/05
Determination Date 10/07/05
Section 5.8(iii) Servicing Fee 378,163.02
Section 5.8(iii) Servicing Fee per $1000 0.37816302
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 433,049,286.52
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 53,464.60
TOTAL 53,464.60
Section 5.8(viii) Realized Net Losses for Collection Period 183,898.58
Section 5.8(ix) Reserve Account Balance after Disbursement 9,743,608.95
Section 5.8(x) Specified Reserve Account Balance 9,743,608.95
Section 5.8(xi) Yield Supplement Account Balance 726,411.15
Section 5.8(xii) Total Distribution Amount 22,708,228.87
Servicing Fee 378,163.02
Administration Fee 1,000.00
Noteholders Distribution Amount 20,662,939.57
Certficateholders Distribution Amount 1,085,539.38
Deposit to Reserve Account 580,586.90
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.