Page 1
Chase Manhattan Auto Owner Trust 2003-C
Statement to Certificateholders
March 15, 2006
DISTRIBUTION IN DOLLARS
BEGINNING ENDING
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE 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 97,730,762.14 15,146,764.75 184,059.60 15,330,824.35 0.00 0.00 82,583,997.39
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 17,858,006.40 793,855.59 41,371.05 835,226.64 0.00 0.00 17,064,150.81
TOTALS 1,000,000,000.00 358,588,768.54 15,940,620.34 820,780.65 16,761,400.99 0.00 0.00 342,648,148.20
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 417.65282966 64.72976389 0.78657949 65.51634338 352.92306577 A3 2.260000 %
A4 161581DEO 1,000.00000000 0.00000000 2.45000000 2.45000000 1,000.00000000 A4 2.940000 %
CERT 161581DF7 714.32025600 31.75422360 1.65484200 33.40906560 682.56603240 CERT 2.780000 %
TOTALS 358.58876854 15.94062034 0.82078065 16.76140099 342.64814820
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
March 15, 2006
STATEMENT TO CERTIFICATEHOLDERS
Due Period 27
Due Period Beginning Date 02/01/06
Due Period End Date 02/28/06
Determination Date 03/10/06
Section 5.8(iii) Servicing Fee 298,823.97
Section 5.8(iii) Servicing Fee per $1000 0.29882397
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 342,648,148.23
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 13,394.62
TOTAL 13,394.62
Section 5.8(viii) Realized Net Losses for Collection Period 25,319.21
Section 5.8(ix) Reserve Account Balance after Disbursement 7,709,583.34
Section 5.8(x) Specified Reserve Account Balance 7,709,583.34
Section 5.8(xi) Yield Supplement Account Balance 525,420.51
Section 5.8(xii) Total Distribution Amount 17,518,573.50
Servicing Fee 298,823.97
Administration Fee 1,000.00
Noteholders Distribution Amount 15,926,174.35
Certficateholders Distribution Amount 835,226.64
Deposit to Reserve Account 457,348.54
Copyright 2005 J.P.Morgan Chase & Co. All rights reserved.