8-K 1 cw0401_8k0412.txt 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 25, 2004 CW (Depositor) (Issuer in respect of CHL Mortgage Pass-Through Certificates, Series 2004-01) (Exact name of registrant as specified in charter) Delaware 33-63714 95-4449516 (State or other (Commission File No.) (I.R.S. Employer jurisdiction of Identification No.) organization) , , N/A 91110-7137 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, including area code: (818)-304-4428 Not Applicable (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions. []Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) []Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) []Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) []Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Section 8 - Other Events Item 8.01 Other Events Section 9 - Financial Statements and Exhibits Item 9.01 Financial Statements and Exhibits SIGNATURES 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 thereunto duly authorized. Dated: December 25, 2004 CW By: /s/ Courtney Bartholomew ------------------------------ Name: Courtney Bartholomew Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated December 25, 2004 Payment Date: 12/25/04 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Certificates, Series 2004-01 ------------------------------------------------------------

Class Information Current Payment Information ---------------------------------------------------------------------------------------------------------------------------------- Beginning Pass Thru Principal Interest Total Principal Interest Type Class Code Name Cert. Bal. Rate Dist. Amt. Dist. Amt. Dist. Losses Shortfalls ---------------------------------------------------------------------------------------------------------------------------------- Senior A1 23,432,395.00 5.750000% 0.00 112,280.23 112,280.23 0.00 0.00 A2 ~~312~~301,~~600~~581.6312 5.750000% 1113,~~019~~222.5123 1,~~497~~445.8808 1214,~~517~~667.3831 0.00 0.00 A3 37,644,555.00 5.750000% 0.00 180,380.16 180,380.16 0.00 0.00 A4 1,185,000.00 5.750000% 0.00 5,678.13 5,678.13 0.00 0.00 A5 740,000.00 5.750000% 0.00 3,545.83 3,545.83 0.00 0.00 A6 6,~~252~~031,~~012~~622.5847 5.500000% ~~220~~264,~~390~~444.1169 2827,~~655~~644.0694 ~~249~~292,~~045~~089.1763 0.00 0.00 A7 6,~~252~~031,~~012~~622.5847 6.000000% ~~220~~264,~~390~~444.1169 3130,~~260~~158.0611 ~~251~~294,~~650~~602.1780 0.00 0.00 A8 2,~~652~~514,~~898~~883.1224 5.750000% ~~138~~165,~~014~~603.8818 12,~~711~~050.8048 ~~150~~177,~~726~~653.6866 0.00 0.00 A9 26,893,000.00 5.750000% 0.00 128,862.29 128,862.29 0.00 0.00 A10 5,000,000.00 5.750000% 0.00 23,958.33 23,958.33 0.00 0.00 A11 6261,~~333~~025,~~075~~653.9580 4.250000% 14,~~307~~018,~~422~~493.1562 ~~220~~216,~~762~~132.9852 14,~~528~~234,~~185~~626.1314 0.00 0.00 A12 ~~187,562~~0.6400 5.500000% ~~187,562~~0.6400 ~~859~~0.6600 ~~188,422~~0.3000 0.00 0.00 A13 2,~~798~~653,~~899~~289.7930 5.750000% 0.00 1312,~~411~~713.3968 1312,~~411~~713.3968 0.00 0.00 A14 1413,~~166~~869,~~608~~466.1777 5.500000% 0.00 6463,~~930~~568.2939 6463,~~930~~568.2939 0.00 0.00 A15 ~~1,854,056~~0.6900 5.500000% ~~1,854,056~~0.6900 ~~8,497~~0.7600 ~~1,862,554~~0.4500 0.00 0.00 PO ~~583~~572,~~934~~969.0898 0.000000% ~~10,964~~735.1036 0.00 ~~10,964~~735.1036 0.00 0.00 M 3,~~842~~838,~~754~~937.6459 5.750000% 3,~~817~~839.0590 18,~~413~~394.2091 22,~~230~~234.2581 0.00 0.00 B1 1,~~487~~486,~~517~~040.9336 5.750000% 1,~~477~~486.5741 7,~~127~~120.6961 8,~~605~~607.2602 0.00 0.00 B2 ~~867~~866,~~718~~856.7988 5.750000% ~~861~~867.9107 4,~~157~~153.8269 5,~~019~~020.7376 0.00 0.00 B3 495,~~839~~346.3179 5.750000% ~~492~~495.5247 2,~~375~~373.9054 2,~~868~~869.4201 0.00 0.00 B4 371,~~879~~510.4809 5.750000% ~~369~~371.3960 1,~~781~~780.9215 2,151.3176 0.00 0.00 B5 ~~496~~495,~~358~~864.0298 5.750000% ~~493~~495.0492 2,~~378~~376.3802 2,871.4294 0.0007 0.00 Residual AR 0.00 5.750000% 0.00 0.1000 0.1000 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~182~~178,~~885~~927,~~171~~839.4477 - 34,~~957~~734,~~331~~500.6716 ~~873~~854,~~526~~617.8608 45,~~830~~589,~~858~~117.5325 -0.07 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior A1 23,432,395.00 0.00 A2 ~~301~~288,~~581~~358.1289 0.00 A3 37,644,555.00 0.00 A4 1,185,000.00 0.00 A5 740,000.00 0.00 A6 65,~~031~~767,~~622~~177.4778 0.00 A7 65,~~031~~767,~~622~~177.4778 0.00 A8 2,~~514~~349,~~883~~280.2406 0.00 A9 26,893,000.00 0.00 A10 5,000,000.00 0.00 A11 6157,~~025~~007,~~653~~160.8019 0.00 A12 0.00 0.00 A13 2,~~653~~478,~~289~~572.3018 0.00 A14 1312,~~869~~956,~~466~~172.77 0.00 A15 0.00 0.00 PO 572,~~969~~234.9861 0.00 M 3,~~838~~835,~~937~~097.5969 0.00 B1 1,~~486~~484,~~040~~553.3695 0.00 B2 ~~866~~865,~~856~~989.8880 0.00 B3 ~~495~~494,~~346~~851.7932 0.00 B4 371,~~510~~138.0949 0.00 B5 495,~~864~~368.9899 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~178~~174,~~927~~193,~~839~~339.7754 - --------------------------------------------------------------------------------

Payment Date: 12/25/04 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Certificates, Series 2004-01 ------------------------------------------------------------

Class Information Current Payment Information Factors per $1,000 ------------------------------------------------------------------------------------------------------------------------ Beginning Pass Thru CUSIP Principal Interest Ending Cert./ Type Class Code Name Cert. Bal.(Face) Rate Numbers Dist. Dist. Notional Bal. ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Senior A1 23,432,395.00 5.750000% 12669FLL5 0.000000 4.791667 1,000.000000 A2 ~~312~~301,~~600~~581.6312 5.750000% 12669FLM3 2226.~~039011~~444469 2.~~995756~~890152 ~~603~~576.~~162247~~717778 A3 37,644,555.00 5.750000% 12669FLN1 0.000000 4.791667 1,000.000000 A4 1,185,000.00 5.750000% 12669FLP6 0.000000 4.791667 1,000.000000 A5 740,000.00 5.750000% 12669FLQ4 0.000000 4.791667 1,000.000000 A6 6,~~252~~031,~~012~~622.5847 5.500000% 12669FLR2 2226.~~039011~~444469 2.~~865506~~764494 ~~603~~576.~~162247~~717778 A7 6,~~252~~031,~~012~~622.5847 6.000000% 12669FLS0 2226.~~039011~~444469 3.~~126006~~015811 ~~603~~576.~~162247~~717778 A8 2,~~652~~514,~~898~~883.1224 5.750000% 12669FLT8 2733.~~602976~~120636 2.~~542361~~410096 ~~502~~469.~~976649~~856013 A9 26,893,000.00 5.750000% 12669FLU5 0.000000 4.791667 1,000.000000 A10 5,000,000.00 5.750000% 12669FLV3 0.000000 4.791667 1,000.000000 A11 6261,~~333~~025,~~075~~653.9580 4.250000% 12669FND1 1960.~~541764~~063578 3.~~299698~~230487 ~~912~~852.~~137597~~074019 A12 ~~187,562~~0.6400 5.500000% 12669FNE9 370.~~512528~~000000 0.~~171932~~000000 0.000000 A13 2,~~798~~653,~~899~~289.7930 5.750000% 12669FNF6 0.000000 2.~~542361~~410097 ~~502~~469.~~976736~~856094 A14 1413,~~166~~869,~~608~~466.1777 5.500000% 12669FNG4 0.000000 4.~~270197~~180631 ~~912~~852.~~137630~~074050 A15 ~~1,854,056~~0.6900 5.500000% 12669FNH2 370.~~512528~~000000 0.~~171932~~000000 0.000000 PO ~~583~~572,~~934~~969.0898 0.000000% 12669FLW1 161.~~921385~~134918 0.000000 ~~884~~883.~~289743~~154825 M 3,~~842~~838,~~754~~937.6459 5.750000% 12669FLY7 0.~~985045~~990943 4.~~751793~~747073 ~~990~~989.~~693573~~702630 B1 1,~~487~~486,~~517~~040.9336 5.750000% 12669FLZ4 0.~~985045~~990943 4.~~751793~~747073 ~~990~~989.~~693573~~702630 B2 ~~867~~866,~~718~~856.7988 5.750000% 12669FMA8 0.~~985045~~990943 4.~~751793~~747073 ~~990~~989.~~693573~~702630 B3 495,~~839~~346.3179 5.750000% 12669FLB7 0.~~985045~~990943 4.~~751793~~747073 ~~990~~989.~~693573~~702630 B4 371,~~879~~510.4809 5.750000% 12669FLC5 0.~~985045~~990943 4.~~751793~~747073 ~~990~~989.~~693573~~702630 B5 ~~496~~495,~~358~~864.0298 5.750000% 12669FLD3 0.~~985045~~990807 4.~~751793~~747073 ~~990~~989.~~693573~~702630 Residual AR 0.00 5.750000% 12669FLX9 0.000000 0.~~982163~~000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~182~~178,~~885~~927,~~171~~839.4477 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Certificates, Series 2004-01 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 174,193,339.54 174,193,339.54 Loan count 360 360 Avg loan rate 6.261681% 6.26 Prepay amount 4,555,384.56 4,555,384.56 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 26,869.47 26,869.47 Sub servicer fees 47,877.26 47,877.26 Trustee fees 1,341.96 1,341.96 Agg advances N/A N/A Adv this period 25,171.25 25,171.25 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 Cumulative losses 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 100,000.00 100,000.00 Fraud 3,828,242.00 3,828,242.00 Special Hazard 2,777,723.25 2,777,723.25 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 100.000000% 100.000000% 178,927,839.77 ----------------------------------------------------------------------------- Junior 0.000000% 0.000000% 0.00 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 6 2,767,089.61 60 to 89 days 1 594,013.49 90 or more 0 0.00 Foreclosure 1 593,605.49 Totals: 8 3,954,708.59 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- REO INFORMATION -------------------------------------------------------------------------------- REO Date Loan Number Ending Stated Balance Book Value -------- ----------- --------------------- ---------- N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A N/A # 0 N/A Totals: 0 N/A Current Total Outstanding Balance: 0.00 Current Total Outstanding Number of Loans: 0 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 5,589,117.25 5,589,117.25 Principal remittance amount 4,734,500.16 4,734,500.16 Interest remittance amount 854,617.08 854,617.08

Filing Compare · CWMBS INC MORTGAGE PASS THROUGH TRUST 2004-1