Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
February 15, 2006
- ------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
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 234,000,000.00 115,229,901.80 17,499,139.66 217,016.32 17,716,155.98 0.00 0.00 97,730,762.14
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 18,775,152.08 917,145.68 43,495.77 960,641.45 0.00 0.00 17,858,006.40
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 1,000,000,000.00 377,005,053.88 18,416,285.34 855,862.09 19,272,147.43 0.00 0.00 358,588,768.54
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- ------------------------------------------------------------------------------------------------------------------------------------
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS 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 492.43547778 74.78264812 0.92742017 75.71006829 417.65282966 A3 2.260000 %
A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 1,000.00000000 A4 2.940000 %
CERT 161581DF7 751.00608320 36.68582720 1.73983080 38.42565800 714.32025600 CERT 2.780000 %
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 377.00505388 18.41628534 0.85586209 19.27214743 358.58876854
- ------------------------------------------------------------------------------------------------------------------------------------
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 2005 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-C
February 15, 2006
STATEMENT TO CERTIFICATEHOLDERS
Due Period 26
Due Period Beginning Date 01/01/06
Due Period End Date 01/31/06
Determination Date 02/10/06
Section 5.8(iii) Servicing Fee 314,170.88
Section 5.8(iii) Servicing Fee per $1000 0.31417088
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 358,588,768.57
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 19,980.17
TOTAL 19,980.17
Section 5.8(viii) Realized Net Losses for Collection Period 43,380.93
Section 5.8(ix) Reserve Account Balance after Disbursement 8,068,247.29
Section 5.8(x) Specified Reserve Account Balance 8,068,247.29
Section 5.8(xi) Yield Supplement Account Balance 560,340.72
Section 5.8(xii) Total Distribution Amount 20,212,110.89
Servicing Fee 314,170.88
Administration Fee 1,000.00
Noteholders Distribution Amount 18,311,505.98
Certficateholders Distribution Amount 960,641.45
Deposit to Reserve Account 624,792.58
Copyright 2005 J.P.Morgan Chase & Co. All rights reserved.