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, 2003
CHEC FUNDING LLC, (as depositor under the Pooling and Servicing Agreement,
dated March 1, 2003 providing for the issuance of Centex Home Equity Loan
Asset-Backed Certificates, Series 2003-A)
CHEC FUNDING, LLC
on behalf of itself and the Trust described below with
respect to which it is the depositor
(Exact name of registrant as specified in its charter)
Delaware 333-69800-05 76-2851805
(State or other (Commission File Number) (IRS Employer
jurisdiction of Identification No.)
incorporation)
2728 North Harwood
Dallas, Texas 75201
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code : (214) 981-5000
N/A
(Former name or former address, if changed since last report.)
<page>
Item 5. Other Events.
This current report on Form 8-K relates to the monthly distribution
reported to the holders of Centex Home Equity Loan Trust 2003-A pursuant to the
terms of the Pooling and Servicing Agreement, dated as of March 1, 2003, 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, 2003 distributions were made to the Certificateholders.
Specific information with respect to these distributions is filed as Exhibit
99.1.
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, 2003
as Exhibit 99.1.
-2-
<page>
CHEC FUNDING,LLC
Centex Home Equity Loan Asset-Backed Certificates, Series 2003-A
- -------------------------------------------------------------------------------
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,
Date: January 5, 2004 By: /s/ Mark W. McDermott
--------------------------------------------
Name: Mark W. McDermott
Title: Vice President
-3-
<page>
INDEX TO EXHIBITS
Exhibit
Number Description of Exhibits
99.1 Statement to Certificateholders December 26, 2003
-4-
<page>
Exhibit 99.1
Statement to Certificateholders
December 26, 2003
<table>
Centex Home Equity Loan Trust 2003-A
STATEMENT TO CERTIFICATEHOLDERS
December 26, 2003
<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 85,250,000.00 53,913,078.10 5,852,944.24 82,487.01 5,935,431.25 0.00 0.00 48,060,133.86
AF_2 15,500,000.00 15,500,000.00 0.00 27,822.50 27,822.50 0.00 0.00 15,500,000.00
AF_3 47,400,000.00 47,400,000.00 0.00 106,966.00 106,966.00 0.00 0.00 47,400,000.00
AF_4 63,000,000.00 63,000,000.00 0.00 196,875.00 196,875.00 0.00 0.00 63,000,000.00
AF_5 6,110,000.00 6,110,000.00 0.00 21,593.76 21,593.76 0.00 0.00 6,110,000.00
AF_6 24,200,000.00 24,200,000.00 0.00 73,689.00 73,689.00 0.00 0.00 24,200,000.00
AV_1 129,053,000.00 98,202,210.55 7,031,673.74 118,282.52 7,149,956.26 0.00 0.00 91,170,536.81
AV_2 128,987,000.00 95,365,435.90 6,651,153.33 115,686.88 6,766,840.21 0.00 0.00 88,714,282.57
M_1 42,000,000.00 42,000,000.00 0.00 63,969.79 63,969.79 0.00 0.00 42,000,000.00
M_2 31,500,000.00 31,500,000.00 0.00 77,272.34 77,272.34 0.00 0.00 31,500,000.00
M_3 19,500,000.00 19,500,000.00 0.00 63,283.59 63,283.59 0.00 0.00 19,500,000.00
B 7,500,000.00 7,500,000.00 0.00 29,829.43 29,829.43 0.00 0.00 7,500,000.00
R_1 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTALS 600,000,000.00 504,190,724.55 19,535,771.31 977,757.82 20,513,529.13 0.00 0.00 484,654,953.24
AIO_I 82,656,000.00 48,000,000.00 0.00 200,000.00 200,000.00 0.00 0.00 48,000,000.00
AIO_II 53,190,000.00 27,150,000.00 0.00 90,500.00 90,500.00 0.00 0.00 27,150,000.00
AIO_III 53,190,000.00 27,150,000.00 0.00 90,500.00 90,500.00 0.00 0.00 27,150,000.00
X_IO 1,927.13 510,893,875.66 0.00 7.55 7.55 0.00 0.00 493,451,258.39
- -----------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------- ------------------------
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 153214GH7 632.41147331 68.65623742 0.96758956 69.62382698 563.75523589 AF_1 1.836000 %
AF_2 153214GJ3 1,000.00000000 0.00000000 1.79500000 1.79500000 1,000.00000000 AF_2 2.154000 %
AF_3 152314GK0 1,000.00000000 0.00000000 2.25666667 2.25666667 1,000.00000000 AF_3 2.708000 %
AF_4 152314GL8 1,000.00000000 0.00000000 3.12500000 3.12500000 1,000.00000000 AF_4 3.750000 %
AF_5 152314GM6 1,000.00000000 0.00000000 3.53416694 3.53416694 1,000.00000000 AF_5 4.241000 %
AF_6 152314GN4 1,000.00000000 0.00000000 3.04500000 3.04500000 1,000.00000000 AF_6 3.654000 %
AV_1 152314GP9 760.94480988 54.48671275 0.91654220 55.40325494 706.45809714 AV_1 1.398750 %
AV_2 152314GQ7 739.34145224 51.56452456 0.89688790 52.46141247 687.77692767 AV_2 1.408750 %
M_1 152314GR5 1,000.00000000 0.00000000 1.52309024 1.52309024 1,000.00000000 M_1 1.768750 %
M_2 152314GS3 1,000.00000000 0.00000000 2.45309016 2.45309016 1,000.00000000 M_2 2.848750 %
M_3 152314GT1 1,000.00000000 0.00000000 3.24531231 3.24531231 1,000.00000000 M_3 3.768750 %
B 152314GU8 1,000.00000000 0.00000000 3.97725733 3.97725733 1,000.00000000 B 4.618750 %
TOTALS 840.31787425 32.55961885 1.62959637 34.18921522 807.75825540
AIO_I N/A 580.72009292 0.00000000 2.41966705 2.41966705 580.72009292 AIO_I 5.000000 %
AIO_II N/A 510.43429216 0.00000000 1.70144764 1.70144764 510.43429216 AIO_II 4.000000 %
AIO_III N/A 510.43429216 0.00000000 1.70144764 1.70144764 510.43429216 AIO_III 4.000000 %
X_IO N/A #### 0.00000000 3.91774296 3.91774296 #### X_IO 0.000000 %
- -------------------------------------------------------------------------------------------------- --------------------------------
If there are any questions or problems with this statement, please contact the Administrator listed below:
---------------------------------------
Nadezhka Thomas
JPMorgan Chase Bank - Structured Finance Services
4 New York Plaza, 6th Floor,
New York, New York 10004
Tel: (212) 623-4493
Fax: (212) 623-5930
Email: Nadezhka.Thomas@chase.com
---------------------------------------
-5-
<page>
Sec. 7.09(ii) Distributions Allocable to Principal
Group I
Scheduled Monthly Payments 252,529.16
Curtailments 98,537.64
Prepayments in Full 4,805,304.81
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 53,962.92
Group II
Scheduled Monthly Payments 88,687.03
Curtailments 313,870.11
Prepayments in Full 5,875,710.14
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 0.00
Group III
Scheduled Monthly Payments 89,762.03
Curtailments 288,830.76
Prepayments in Full 5,559,924.82
Loans Repurchased by Seller 0.00
Substitution Amounts 0.00
Net Liquidation Proceeds 0.00
Subordination Increase Amount 2,108,651.89
Excess Overcollateralization Amount 0.00
Sec. 7.09(iv) Class Interest Carryover Shortfall
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 AV-1 0.00
Class AV-2 0.00
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class B 0.00
Sec. 7.09(v) Class Principal Carryover Shortfall
Subordinate Certificates
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class B 0.00
Sec. 7.09(vi) Aggregate Loan Balance of Each Group
Group I Beginning Aggregate Loan Balance 212,128,482.59
Group I Ending Aggregate Loan Balance 206,902,650.21
Group II Beginning Aggregate Loan Balance 150,764,230.05
Group II Ending Aggregate Loan Balance 144,485,962.77
Group III Beginning Aggregate Loan Balance 148,001,163.02
Group III Ending Aggregate Loan Balance 142,062,645.41
Sec. 7.09(vii) Overcollateralization
Total Overcollateralization Amount 8,796,305.15
Total Required Overcollateralization Amount 15,000,048.18
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
Group III 0.00
Sec. 7.09(ix) Loan Purchase Price Amounts
Group I 0.00
Group II 0.00
Group III 0.00
Sec. 7.09(x) Weighted Average Net Coupon Rate
Group I 8.2637 %
Group II 7.9790 %
Group III 8.1417 %
Sec. 7.09(xi) Monthly Remittance Amount
Group I 6,671,469.41
Group II 7,281,059.53
Group III 6,943,000.19
Sec. 7.09(xi) Weighted Average Gross Margin
Group II Loans 8.2854 %
Group III Loans 8.3524 %
Sec. 7.09(xiv) Largest Loan Balance
Group I 587,240.55
Group II 351,859.93
Group III 623,176.53
Sec. 7.09(xv) Basic Principal Amount
Group I 5,210,334.53
Group II 6,278,267.28
Group III 5,938,517.61
Sec. 7.09(xvi) Net Wac Cap Carryover Paid
Group I 0.00
Group II 0.00
Group III 0.00
Subordinate 0.00
Sec. 7.09(xvi) Remaining Net Wac Cap Carryover
Group I 0.00
Group II 0.00
Group III 0.00
Subordinate 0.00
Sec. 7.09(xviii) Net Wac Cap
Group I Net WAC Cap 7.13 %
Group II Net WAC Cap 7.02 %
Group III Net WAC Cap 7.17 %
Subordinate Net WAC Cap 7.09 %
Sec. 7.09(xix) Applied Realized Loss Amounts
Subordinate Certificates
Class M-1 0.00
Class M-2 0.00
Class M-3 0.00
Class B 0.00
Sec. 7.09(xx) Stepdown Date Has Not Occurred
Sec. 7.09(b)(i) Number and Aggregate Principal Amounts of Mortgage Loans in Delinquency (Includes Bankruptcies)
Group 1
Principal
Period Number Balance Percentage
30-59 days 74 3,548,047.33 1.71 %
60-89 days 20 857,498.52 0.41 %
90+days 9 448,012.43 0.22 %
Total 103 4,853,558.28 2.34 %
Group 2
Principal
Period Number Balance Percentage
30-59 days 40 3,464,723.19 2.40 %
60-89 days 11 507,468.73 0.35 %
90+days 7 626,312.47 0.43 %
Total 58 4,598,504.39 3.18 %
Group 3
Principal
Period Number Balance Percentage
30-59 days 51 3,718,182.11 2.62 %
60-89 days 15 1,135,365.23 0.80 %
90+days 5 382,270.04 0.27 %
Total 71 5,235,817.38 3.69 %
Group Totals
Principal
Period Number Balance Percentage
30-59 days 165 10,730,952.63 2.17 %
60-89 days 46 2,500,332.48 0.51 %
90+days 21 1,456,594.94 0.30 %
Total 232 14,687,880.05 2.98 %
Sec. 7.09(b)(ii) Number and Aggregate Principal Amounts of Mortgage Loans in Foreclosure
Group 1
Principal
Number Balance Percentage
32 2,010,441.13 0.97 %
Group 2
Principal
Number Balance Percentage
26 2,291,606.36 1.59 %
Group 3
Principal
Number Balance Percentage
12 865,000.08 0.61 %
Group Totals
Principal
Number Balance Percentage
70 5,167,047.57 1.05 %
Sec. 7.09(b)(iii) Number and Aggregate Principal Amounts of Mortgage Loans in Bankruptcy
Group 1
Principal
Number Balance Percentage
22 1,005,818.90 0.49 %
Group 2
Principal
Number Balance Percentage
20 1,925,472.98 1.33 %
Group 3
Principal
Number Balance Percentage
19 1,655,286.08 1.17 %
Group Totals
Principal
Number Balance Percentage
61 4,586,577.96 0.93 %
Sec. 7.09(b)(iii) Balloon Loans
Number of Balloon Loans 97.00
Balance of Balloon Loans 6,570,902.56
Sec. 7.09(b)(iv) Number and Aggregate Principal Amounts of REO Loans
Group 1
Principal
Number Balance Percentage
2 93,353.78 0.05 %
Group 2
Principal
Number Balance Percentage
5 350,237.75 0.24 %
Group 3
Principal
Number Balance Percentage
4 341,245.96 0.24 %
Group Totals
Principal
Number Balance Percentage
11 784,837.49 0.16 %
Sec. 7.09(b)(v) Book Value of REO Loans
Group I 93,600.00
Group II 350,625.00
Group III 342,895.00
Sec. 7.09(b)(vi) Realized Losses
Group I:
Monthly Realized Losses 15,497.85
Cumulative Realized Losses 23,424.42
Group II:
Monthly Realized Losses 0.00
Cumulative Realized Losses 0.00
Group III:
Monthly Realized Losses 0.00
Cumulative Realized Losses 0.00
Sec. 7.09(b)(vii) Net Liquidation Proceeds
Group I 53,962.92
Group II 0.00
Group III 0.00
Sec. 7.09(b)(viii) 60+ Delinquency Percentage (Rolling Three Month) 1.8364 %
Sec. 7.09(b)(ix) Cumulative Loss Percentage 0.00 %
Cumulative Realized Losses Since Cut-Off Date 23,424.42
Aggregate Loan Balance as of the Cut-Off Date 600,001,927.13
Sec. 7.09(b)(x) Has a Trigger Event Occurred? NO
1-Month LIBOR for Current Distribution Date 1.11875 %