UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) : December 26, 2002
CHEC FUNDING LLC, (as depositor under the Pooling and Servicing Agreement,
dated March 1, 2002 providing for the issuance of Centex Home Equity Loan Trust
2002-B.
CHEC FUNDING LLC
(Exact name of registrant as specified in its charter)
Delaware 333-69800-02 76-2851805
(State or other (Commission File Number) (IRS Employer
jurisdiction of Identification No.)
incorporation)
2728 North Harwood
Dallas, Texas 75201
(Address pof principal executive offices) (Zip Code)
Registrant's telephone number, including area code : (214) 981-6811
N/A
(Former name or former address, if changed since last report.)
<page>
Item 5. Other Events.
This report and the attached exhibit is being filed pursuant to "no-action"
positions taken by the Securities and Exchange Commission with respect to
alternative means of satisfying the Registrant's reporting obligations under the
Securities Exchange Act of 1934, as amended, with respect to the Registrant's
Centex Home Equity Loan Trust 2002-B (the "Certificates").
The Certificates were issued, and this report and exhibit is being filed,
pursuant to the terms of the Pooling and Servicing Agreement, dated as of March
1, 2002 ( the "Agreement"), among CHEC Funding, LLC, as Depositor, Centex Home
Equity Company, LLC, as Seller, Harwood Street Funding II LLC, as Conduit
Seller, Centex Home Equity Company, LLC, as Servicer, and JPMorgan Chase Bank,
as Trustee.
On December 26, 2002 distributions were made to the Certificateholders.
Specific information with respect to these distributions is filed as Exhibit
99.1. No other reportable transactions or matters have occurred during the
current reporting period.
Item 7. Financial Statements and Exhibits.
(a) Not applicable
(b) Not applicable
(c) The following exhibit is filed as part of this report:
Statement to Certificateholders on December 26, 2002
as Exhibit 99.1.
-2-
<page>
CHEC FUNDING LLC
Centex Home Equity Loan Trust 2002-B
- -------------------------------------------------------------------------------
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
JPMorgan Chase Bank,
not in its individual capacity but solely
as Trustee under the
Agreement referred to herein
Date: December 27, 2002 By: /s/ Mark W. McDermott
--------------------------------------------
Mark W. McDermott
Assistant Vice President
-3-
<page>
INDEX TO EXHIBITS
Exhibit
Number Description of Exhibits
99.1 Statement to Certificateholders
December 26, 2002
-4-
Exhibit 99.1
Statement to Certificateholders
December 26, 2002
<page>
<table>
Centex Home Equity Loan Trust 2002-B
STATEMENT TO CERTIFICATEHOLDERS
December 26, 2002
<s> <c> <c>
- -----------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- -----------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- ----------------------------------------------------------------------------------------------------------------------------------
AF_1 54,800,000.00 38,991,017.37 3,196,061.32 116,323.20 3,312,384.52 0.00 0.00 35,794,956.05
AF_2 31,000,000.00 31,000,000.00 0.00 115,914.17 115,914.17 0.00 0.00 31,000,000.00
AF_3 25,000,000.00 25,000,000.00 0.00 106,708.33 106,708.33 0.00 0.00 25,000,000.00
AF_4 31,800,000.00 31,800,000.00 0.00 156,244.00 156,244.00 0.00 0.00 31,800,000.00
AF_5 5,000,000.00 5,000,000.00 0.00 26,391.67 26,391.67 0.00 0.00 5,000,000.00
AF_6 16,317,000.00 16,317,000.00 0.00 80,361.23 80,361.23 0.00 0.00 16,317,000.00
MF_1 10,423,000.00 10,423,000.00 0.00 55,745.68 55,745.68 0.00 0.00 10,423,000.00
MF_2 9,000,000.00 9,000,000.00 0.00 51,705.00 51,705.00 0.00 0.00 9,000,000.00
BF 6,160,000.00 6,160,000.00 0.00 36,508.27 36,508.27 0.00 0.00 6,160,000.00
AV 191,470,000.00 164,148,771.30 5,354,353.87 231,814.54 5,586,168.41 0.00 0.00 158,794,417.43
MV_1 17,512,000.00 17,512,000.00 0.00 30,762.75 30,762.75 0.00 0.00 17,512,000.00
MV_2 12,843,000.00 12,843,000.00 0.00 27,979.90 27,979.90 0.00 0.00 12,843,000.00
BV 11,675,000.00 11,673,201.21 0.00 32,668.75 32,668.75 0.00 0.00 11,673,201.21
R 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 423,000,000.00 379,867,989.88 8,550,415.19 1,069,127.49 9,619,542.68 0.00 0.00 371,317,574.69
AIO_1 48,000,000.00 28,000,000.00 0.00 140,000.00 140,000.00 0.00 0.00 26,000,000.00
AIO_2 56,000,000.00 35,000,000.00 0.00 175,000.00 175,000.00 0.00 0.00 32,000,000.00
X_IO 9,998.46 9,998.46 0.00 12.27 12.27 0.00 0.00 9,998.46
- ---------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------- ------------------------
FACTOR INFORMATION PER $1,000 OF ORIGINAL FACE PASS-THROUGH RATES
- --------------------------------------------------------------------------------------------------------- ------------------------
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
- --------------------------------------------------------------------------------------------------------- ------------------------
AF_1 152314EU0 711.51491551 58.32228686 2.12268613 60.44497299 653.19262865 AF_1 3.580000 %
AF_2 152314EV8 1,000.00000000 0.00000000 3.73916677 3.73916677 1,000.00000000 AF_2 4.487000 %
AF_3 152314EW6 1,000.00000000 0.00000000 4.26833320 4.26833320 1,000.00000000 AF_3 5.122000 %
AF_4 152314EX4 1,000.00000000 0.00000000 4.91333333 4.91333333 1,000.00000000 AF_4 5.896000 %
AF_5 152314EY2 1,000.00000000 0.00000000 5.27833400 5.27833400 1,000.00000000 AF_5 6.334000 %
AF_6 152314EZ9 1,000.00000000 0.00000000 4.92500031 4.92500031 1,000.00000000 AF_6 5.910000 %
MF_1 152314FA3 1,000.00000000 0.00000000 5.34833349 5.34833349 1,000.00000000 MF_1 6.418000 %
MF_2 152314FB1 1,000.00000000 0.00000000 5.74500000 5.74500000 1,000.00000000 MF_2 6.894000 %
BF 152314FC9 1,000.00000000 0.00000000 5.92666721 5.92666721 1,000.00000000 BF 7.112000 %
AV 152314FD7 857.30804460 27.96445328 1.21070946 29.17516274 829.34359132 AV 1.640000 %
MV_1 152314FE5 1,000.00000000 0.00000000 1.75666686 1.75666686 1,000.00000000 MV_1 2.040000 %
MV_2 152314FF2 1,000.00000000 0.00000000 2.17861092 2.17861092 1,000.00000000 MV_2 2.530000 %
BV 152314FG0 999.84592805 0.00000000 2.79817987 2.79817987 999.84592805 BV 3.250000 %
TOTALS 898.03307300 20.21374749 2.52748816 22.74123565 877.81932551
AIO_1 N/A 583.33333333 0.00000000 2.91666667 2.91666667 541.66666667 AIO_1 6.000000 %
AIO_2 N/A 625.00000000 0.00000000 3.12500000 3.12500000 571.42857143 AIO_2 6.000000 %
X_IO N/A 1,000.00000000 0.00000000 1.22718899 1.22718899 1,000.00000000 X_IO 0.000000 %
- -------------------------------------------------------------------------------------------------------- ------------------------
If there are any questions or problems with this statement, please contact the Administrator listed below:
---------------------------------------
Sora Jun
JPMorgan Chase Bank - Structured Finance Services
4 New York Plaza, 6th floor
New York, New York 10004
Tel: (212) 623-4484
Fax: (212) 623-5930
Email: Sora.jun@chase.com
---------------------------------------
Copyright 2001 J.P. Morgan Chase & Co. All rights reserved.
<page>
Centex Home Equity Loan Trust 2002-B
STATEMENT TO CERTIFICATEHOLDERS
December 26, 2002
Sec. 7.09(ii) Distributions Allocable to Principal
Group I
Scheduled Monthly Payments 200,321.30
Curtailments 35,877.40
Prepayments in Full 2,561,483.48
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 0.00
Subordination Increase Amount 398,379.14
Excess Overcollateralization Amount 0.00
Group II
Scheduled Monthly Payments 113,841.38
Curtailments 44,816.25
Prepayments in Full 4,137,024.48
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 0.00
Subordination Increase Amount 1,058,671.76
Excess Overcollateralization Amount 0.00
Sec. 7.09(iv) Class Interest Carryover Shortfall
Group I Certificates
Class AF-1 0.00
Class AF-2 0.00
Class AF-3 0.00
Class AF-4 0.00
Class AF-5 0.00
Class AF-6 0.00
Class MF-1 0.00
Class MF-2 0.00
Class BF 0.00
Group II Certificates
Class AV 0.00
Class MV-1 0.00
Class MV-2 0.00
Class BV 0.00
Sec. 7.09(v) Class Principal Carryover Shortfall
Group I Certificates
Class AF-1 0.00
Class AF-2 0.00
Class AF-3 0.00
Class AF-4 0.00
Class AF-5 0.00
Class AF-6 0.00
Class MF-1 0.00
Class MF-2 0.00
Class BF 0.00
Group II Certificates
Class AV 0.00
Class MV-1 0.00
Class MV-2 0.00
Class BV 0.00
Sec. 7.09(vi) Aggregate Loan Balance of Each Group
Group I Beginning Aggregate Loan Balance 174,896,108.38
Group I Ending Aggregate Loan Balance 172,098,426.20
Group II Beginning Aggregate Loan Balance 209,192,312.37
Group II Ending Aggregate Loan Balance 204,888,627.23
Sec. 7.09(vii) Overcollateralization
Group I Overcollateralization Amount 1,603,470.15
Group I Required Overcollateralization Amount 3,316,397.08
Group II Overcollateralization Amount 4,066,008.59
Group II Required Overcollateralization Amount 4,670,031.88
Sec. 7.09(viii) Internal Revenue Code Section 6049(d)(7)(C) Market Discount Information
Sec. 7.09(ix) Substitution Amounts
Group I 0.00
Group II 0.00
Sec. 7.09(ix) Loan Purchase Price Amounts
Group I 0.00
Group II 0.00
Sec. 7.09(x) Weighted Average Net Coupon Rate
Group I 8.8116 %
Group II 8.9309 %
Sec. 7.09(xi) Monthly Interest Amount
Group I 1,284,780.69
Group II 1,557,397.70
Sec. 7.09(xiii) Weighted Average Gross Margin - Group II Loans 8.7774 %
Sec. 7.09(xiv) Largest Loan Balance
Group I 525,466.02
Group II 524,100.86
Sec. 7.09(xv) Basic Principal Amount
Group I 2,797,682.18
Group II 4,295,682.11
Sec. 7.09(xvi) Net Wac Cap Carryover
Group I 0.00
Group II 0.00
Sec. 7.09(xvi) Net Wac Cap
Group I 7.85 %
Group II 7.67 %
Sec. 7.09(xix) Applied Realized Loss Amounts
Group I 0.00
Class MF-1 0.00
Class MF-2 0.00
Class BF 0.00
Group II 0.00
Class MV-1 0.00
Class MV-2 0.00
Class BV 0.00
Sec. 7.09(b)(i) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency (Includes Bankruptcies)
Group 1
Principal
Category Number Balance Percentage
1 Month 32 1,147,808.28 0.67 %
2 Month 13 568,862.11 0.33 %
3 Month 18 771,527.49 0.45 %
Total 63 2,488,197.88 1.45 %
Group 2
Principal
Category Number Balance Percentage
1 Month 47 4,206,753.97 2.05 %
2 Month 19 1,592,507.20 0.78 %
3 Month 20 1,834,736.56 0.90 %
Total 86 7,633,997.73 3.73 %
Group Totals
Principal
Category Number Balance Percentage
1 Month 79 5,354,562.25 1.42 %
2 Month 32 2,161,369.31 0.57 %
3 Month 38 2,606,264.05 0.69 %
Total 149 10,122,195.61 2.68 %
Sec. 7.09(b)(ii) Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
Group 1
Principal
Number Balance Percentage
24 1,086,955.57 0.63 %
Group 2
Principal
Number Balance Percentage
14 1,739,002.71 0.85 %
Group Totals
Principal
Number Balance Percentage
38 2,825,958.28 0.75 %
Sec. 7.09(b)(iii) Number and Aggregate Principal Amounts of Mortgage Loans in Bankruptcy
Group 1
Principal
Number Balance Percentage
27 1,659,009.36 0.96 %
Group 2
Principal
Number Balance Percentage
26 2,189,357.29 1.07 %
Group Totals
Principal
Number Balance Percentage
53 3,848,366.65 1.02 %
Sec. 7.09(b)(iii) Balloon Loans
Number of Balloon Loans 167.00
Balance of Balloon Loans 12,717,139.60
Sec. 7.09(b)(iv) Number and Aggregate Principal Amounts of REO Loans
Group 1
Principal
Number Balance Percentage
0 0.00 0.00 %
Group 2
Principal
Number Balance Percentage
2 384,345.00 0.19 %
Group Totals
Principal
Number Balance Percentage
2 384,345.00 0.10 %
Sec. 7.09(b)(v) Book Value of REO Loans
Group I 0.00
Group II 384,750.00
Sec. 7.09(b)(vi) Realized Losses
Group I
Monthly Realized Losses 0.00
Cumulative Realized Losses 5.00
Group II
Monthly Realized Losses 0.00
Cumulative Realized Losses 1,798.79
Sec. 7.09(b)(vii) Net Liquidation Proceeds
Group I 0.00
Group II 0.00
Sec. 7.09(b)(viii) 60+ Delinquency Percentage (Rolling Three Month)
Group I 1.37 %
Group II 2.33 %
Sec. 7.09(b)(ix) Cumulative Loss Percentage
Group I 0.00 %
Group II 0.00 %
Sec. 7.09(b)(x) Has a Trigger Event Occurred?
Group I NO
Group II NO
1-Month LIBOR for Current Distribution Date 1.38000 %