Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
November 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 234,000,000.00 168,483,086.97 18,932,190.67 317,309.81 19,249,500.48 0.00 0.00 149,550,896.30
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 21,566,199.52 992,253.18 49,961.70 1,042,214.88 0.00 0.00 20,573,946.34
TOTALS 1,000,000,000.00 433,049,286.49 19,924,443.85 962,621.51 20,887,065.36 0.00 0.00 413,124,842.64
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 720.01319218 80.90679774 1.35602483 82.26282256 639.10639444 A3 2.260000 %
A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 1,000.00000000 A4 2.940000 %
CERT 161581DF7 862.64798080 39.69012720 1.99846800 41.68859520 822.95785360 CERT 2.780000 %
TOTALS 433.04928649 19.92444385 0.96262151 20.88706536 413.12484264
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
November 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 23
Due Period Beginning Date 10/01/05
Due Period End Date 10/31/05
Determination Date 11/10/05
Section 5.8(iii) Servicing Fee 360,874.41
Section 5.8(iii) Servicing Fee per $1000 0.36087441
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 413,124,842.67
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 18,358.24
TOTAL 18,358.24
Section 5.8(viii) Realized Net Losses for Collection Period 245,792.09
Section 5.8(ix) Reserve Account Balance after Disbursement 9,295,308.96
Section 5.8(x) Specified Reserve Account Balance 9,295,308.96
Section 5.8(xi) Yield Supplement Account Balance 683,614.21
Section 5.8(xii) Total Distribution Amount 21,713,826.53
Servicing Fee 360,874.41
Administration Fee 1,000.00
Noteholders Distribution Amount 19,844,850.48
Certficateholders Distribution Amount 1,042,214.88
Deposit to Reserve Account 464,886.76
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.