8-K 1 cw0511_8k0504.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): April 25, 2005 CW (Depositor) (Issuer in respect of CHL Mortgage Pass-Through Trust, Series 2005-11) (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: April 25, 2005 CW By: /s/ Maria Tokarz ------------------------------ Name: Maria Tokarz Assistant Treasurer The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated April 25, 2005 Payment Date: 04/25/05 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-11 ------------------------------------------------------------

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 1A1 3029,~~000~~852,~~000~~415.0012 4.~~084187~~085293% ~~147~~1,~~584~~314,213.8868 ~~102~~101,~~104~~629.6988 ~~249~~1,~~689~~415,843.5756 0.00 0.00 1A2 55,~~719~~444,~~000~~890.0060 5.~~114187~~115293% ~~274~~2,~~109~~440,889.4007 ~~237~~236,~~464~~347.5137 ~~511~~2,~~573~~677,236.9144 0.00 0.00 1X 3029,~~000~~852,~~000~~415.0012 1.030000% 0.00 25,~~750~~623.0032 25,~~750~~623.0032 0.00 0.00 2A1 7168,~~010~~966,~~000~~501.0095 5.~~340271~~336130% 244,~~043,498~~838.0589 ~~316~~306,~~010~~678.5452 2351,~~359,508~~517.5941 0.00 0.00 3A1 46,~~600~~381,~~000~~826.0046 23.~~547259~~538315% ~~218~~741,~~173~~637.5433 98136,~~918~~761.5827 ~~317~~878,~~092~~398.1160 0.00 0.00 3A2 2019,~~000~~906,~~000~~363.0029 23.~~547259~~538315% 93318,~~636~~299.7128 4258,~~454~~695.3282 ~~136~~376,~~091~~995.0411 0.00 0.00 3A3 ~~166~~165,~~160~~382,~~000~~066.0020 23.~~547259~~538315% ~~777~~2,~~933~~644,430.8045 ~~352~~487,~~710~~644.5391 13,~~130~~132,~~644~~075.3336 0.00 0.00 3X 0.00 0.000000% 0.00 0171,629.0005 0171,629.0005 0.00 0.00 4A1 ~~246~~245,~~078~~505,~~000~~928.0097 13.~~543709~~120000% ~~572~~2,~~071~~128,385.0304 ~~265~~782,~~050~~417.8902 ~~837~~2,~~121~~910,802.9206 0.00 0.00 4A2 105,~~461~~215,~~000~~829.0003 13.~~543709~~170000% ~~245~~912,~~170~~156.9737 ~~113~~341,~~611~~763.6320 ~~358~~1,~~782~~253,919.6057 0.00 0.00 4X 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 5A1 ~~120~~117,~~326~~071,~~000~~112.0054 23.~~950000~~150000% 34,~~254~~617,~~887~~177.4663 ~~246~~317,~~501~~555.1839 34,~~501~~934,~~388~~733.6402 0.00 0.00 5A2 13,~~370~~008,~~000~~333.0082 3.~~040000~~240000% ~~361~~513,~~666~~036.1879 2836,~~225~~293.5625 ~~389~~549,~~891~~330.7404 0.00 0.00 5X ~~133~~130,~~696~~079,~~000~~446.0036 10.~~515566~~819836% 0.00 ~~168~~88,~~854~~869.2686 ~~168~~88,~~854~~869.2686 0.00 0.00 6A1 ~~191~~189,~~542~~763,~~000~~849.0088 23.~~950000~~150000% 14,~~778~~414,~~150~~721.1259 ~~392~~514,~~395~~734.0744 24,~~170~~929,~~545~~456.1903 0.00 0.00 6A2 ~~127~~126,~~693~~507,~~000~~582.0006 3.~~000000~~200000% 12,~~185~~943,~~417~~109.9431 ~~266~~348,~~027~~598.0867 13,~~451~~291,~~445~~707.0298 0.00 0.00 6X 0.00 0.000000% 0.00 ~~494~~323,~~560~~982.9741 ~~494~~323,~~560~~982.9741 0.00 0.00 2X 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 III-X 0.00 0.000000% 0.00 259,~~353~~799.4278 259,~~353~~799.4278 0.00 0.00 Residual AR ~~100~~0.00 5.~~114187~~115293% ~~100~~0.00 10.1224 ~~101~~0.1224 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate 1M1 2,~~556~~555,~~000~~549.0045 5.~~216611~~215331% ~~450~~475.5515 11,~~111~~106.3870 11,~~561~~581.9385 0.00 0.00 1B1 1,~~896~~895,~~000~~665.0079 5.~~216611~~215331% ~~334~~352.2146 8,~~242~~238.2477 8,~~576~~591.4623 0.00 0.00 1B2 1,~~484~~483,~~000~~738.0041 5.~~216611~~215331% ~~261~~275.5987 6,~~451~~448.2149 6,~~712~~724.8036 0.00 0.00 1B3 1,~~072~~071,~~000~~811.0004 5.~~216611~~215331% ~~188~~199.9628 4,~~660~~658.1721 4,~~849~~857.1449 0.00 0.00 1B4 ~~660~~659,~~000~~883.0066 5.~~216611~~215331% ~~116~~122.3469 2,~~869~~867.1493 2,~~985~~990.4862 0.00 0.00 1B5 ~~495~~494,~~029~~941.0680 5.~~216611~~215331% 8792.2602 2,151.9807 2,~~239~~243.2410 0.00 0.00 2M1 14,~~917~~893,~~000~~687.0083 23.~~146412~~450000% 235,~~312~~346.1706 2252,~~295~~049.5156 4557,~~607~~395.6861 0.00 0.00 2B1 11,~~425~~407,~~000~~145.0010 23.~~146412~~800000% 174,~~854~~094.9057 1737,~~091~~915.0092 3442,~~945~~010.9049 0.00 0.00 2B2 8,~~887~~873,~~000~~111.0047 23.~~146412~~946331% 133,~~888~~184.5398 1336,~~318~~340.9417 2739,~~207~~525.4715 0.00 0.00 2B3 8,~~569~~555,~~000~~608.0044 14.~~788677~~077876% 133,~~391~~071.5602 1229,~~772~~073.6492 2632,~~164~~144.2194 0.00 0.00 2B4 4,~~126~~119,~~000~~551.0092 14.~~788677~~077876% 61,~~448~~478.0870 613,~~150~~999.0718 1215,~~598~~477.1589 0.00 0.00 2B5 2,~~539~~535,~~712~~743.0400 14.~~788677~~077876% ~~3,969~~910.0420 38,~~785~~617.6004 79,~~754~~527.6424 0.00 0.00 3M1 11,~~089~~087,~~000~~717.0036 3.~~300000~~500000% ~~1,282~~637.6460 2533,~~412~~417.2915 2634,~~694~~054.9375 0.00 0.00 3B1 8,~~872~~870,~~000~~973.0079 3.~~650000~~850000% ~~1,026~~510.2112 2229,~~488~~409.0674 2329,~~514~~919.2687 0.00 0.00 3B2 6,~~653~~652,~~000~~230.0046 4.~~450000~~239392% ~~769~~382.54 2026,~~559~~636.6264 2127,~~329~~019.1618 0.00 0.00 3B3 4,~~436~~435,~~000~~486.0090 4.~~229956~~380705% ~~513~~255.1006 1516,~~636~~192.7413 16,~~149~~447.8420 0.00 0.00 3B4 2,~~464~~463,~~000~~714.0099 4.~~229956~~380705% ~~285~~141.0168 8,~~685~~994.5101 89,~~970~~135.5268 0.00 0.00 3B5 6,407,~~797~~056.6547 4.~~229956~~380705% ~~741~~368.1844 2223,~~587~~389.2552 23,~~328~~757.4396 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1,~~292~~281,~~507~~470,~~638~~317.7579 - 1123,~~037~~054,~~320~~793.9686 34,~~402~~640,~~263~~530.6858 1427,~~439~~695,~~584~~324.6444 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 2928,~~852~~538,~~415~~201.1244 0.00 1A2 5553,~~444~~004,~~890~~001.6053 0.00 1X 2928,~~852~~538,~~415~~201.1244 0.00 2A1 68,~~966~~921,~~501~~663.9506 0.00 3A1 4645,~~381~~640,~~826~~189.4613 0.00 3A2 19,~~906~~588,~~363~~064.2900 0.00 3A3 ~~165~~162,~~382~~737,~~066~~635.2075 0.00 3X 0.00 0.00 4A1 ~~245~~243,~~505~~377,~~928~~543.9793 0.00 4A2 ~~105~~104,~~215~~303,~~829~~672.0366 0.00 4X 0.00 0.00 5A1 ~~117~~112,~~071~~453,~~112~~934.5492 0.00 5A2 1312,~~008~~495,~~333~~297.8202 0.00 5X ~~130~~124,~~079~~949,~~446~~231.3694 0.00 6A1 ~~189~~185,~~763~~349,~~849~~128.8830 0.00 6A2 ~~126~~123,~~507~~564,~~582~~472.0675 0.00 6X 0.00 0.00 2X 0.00 0.00 III-X 0.00 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate 1M1 2,555,~~549~~074.4530 0.00 1B1 1,895,~~665~~313.7933 0.00 1B2 1,483,~~738~~462.4154 0.00 1B3 1,071,~~811~~611.0475 0.00 1B4 659,~~883~~760.6697 0.00 1B5 494,~~941~~849.8078 0.00 2M1 14,~~893~~888,~~687~~341.8377 0.00 2B1 11,~~407~~403,~~145~~050.1053 0.00 2B2 8,~~873~~869,~~111~~926.4748 0.00 2B3 8,~~555~~552,~~608~~537.4442 0.00 2B4 4,~~119~~118,~~551~~073.9222 0.00 2B5 2,~~535~~534,~~743~~832.0080 0.00 3M1 11,087,~~717~~079.3676 0.00 3B1 8,870,~~973~~463.7967 0.00 3B2 6,~~652~~651,~~230~~847.4693 0.00 3B3 4,435,~~486~~231.9083 0.00 3B4 2,463,~~714~~573.9932 0.00 3B5 6,~~407~~406,~~056~~688.4704 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~281~~258,~~470~~415,~~317~~523.7993 - --------------------------------------------------------------------------------

Payment Date: 04/25/05 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-11 ------------------------------------------------------------

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 1A1 3029,~~000~~852,~~000~~415.0012 4.~~084187~~085293% 12669GUH2 443.~~919496~~807123 3.~~403490~~387663 ~~995~~951.~~080504~~273381 1A2 55,~~719~~444,~~000~~890.0060 5.~~114187~~115293% 12669GUJ8 443.~~919496~~807123 4.~~261823~~241773 ~~995~~951.~~080504~~273381 1X 3029,~~000~~852,~~000~~415.0012 1.030000% 12669GUK5 0.000000 0.~~858333~~854111 ~~995~~951.~~080504~~273381 2A1 7168,~~010~~966,~~000~~501.0095 5.~~340271~~336130% 12669GUL3 280.~~777609~~631445 4.~~450226~~318807 ~~971~~970.~~222391~~590946 3A1 46,~~600~~381,~~000~~826.0046 23.~~547259~~538315% 12669GUM1 415.~~681836~~914964 2.~~122716~~934791 ~~995~~979.~~318164~~403200 3A2 2019,~~000~~906,~~000~~363.0029 23.~~547259~~538315% 12669GUN9 415.~~681836~~914964 2.~~122716~~934791 ~~995~~979.~~318164~~403200 3A3 ~~166~~165,~~160~~382,~~000~~066.0020 23.~~547259~~538315% 12669GUP4 415.~~681836~~914964 2.~~122716~~934791 ~~995~~979.~~318164~~403200 3X 0.00 0.000000% 12669GUQ2 0.000000 0.000000 0.000000 4A1 ~~246~~245,~~078~~505,~~000~~928.0097 13.~~543709~~120000% 12669GUR0 28.~~324755~~649229 13.~~077101~~179549 ~~997~~989.~~675245~~026016 4A2 105,~~461~~215,~~000~~829.0003 13.~~543709~~170000% 12669GUS8 28.~~324755~~649229 13.~~077286~~240660 ~~997~~989.~~675245~~026016 4X 0.00 0.000000% 12669GUT6 0.000000 0.000000 0.000000 5A1 ~~120~~117,~~326~~071,~~000~~112.0054 23.~~950000~~150000% 12669GUU3 2738.~~050575~~372236 2.~~048611~~639125 ~~972~~934.~~949425~~577190 5A2 13,~~370~~008,~~000~~333.0082 3.~~040000~~240000% 12669GUV1 2738.~~050575~~372236 2.~~111111~~714529 ~~972~~934.~~949425~~577190 5X ~~133~~130,~~696~~079,~~000~~446.0036 10.~~515566~~819836% 12669GUW9 0.000000 10.~~262972~~664716 ~~972~~934.~~949425~~577190 6A1 ~~191~~189,~~542~~763,~~000~~849.0088 23.~~950000~~150000% 12669GUX7 923.~~283343~~048321 2.~~048611~~687319 ~~990~~967.~~716657~~668335 6A2 ~~127~~126,~~693~~507,~~000~~582.0006 3.~~000000~~200000% 12669GUY5 923.~~283343~~048321 2.~~083333~~729975 ~~990~~967.~~716657~~668335 6X 0.00 0.000000% 12669GUZ2 0.000000 0.000000 0.000000 2X 0.00 0.000000% 12669GVH1 0.000000 0.000000 0.000000 III-X 0.00 0.000000% 12669GVM0 0.000000 0.000000 0.000000 Residual AR ~~100~~0.00 5.~~114187~~115293% 12669GVA6 ~~1,000~~0.000000 112.~~157838~~408781 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate 1M1 2,~~556~~555,~~000~~549.0045 5.~~216611~~215331% 12669GVB4 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 1B1 1,~~896~~895,~~000~~665.0079 5.~~216611~~215331% 12669GVC2 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 1B2 1,~~484~~483,~~000~~738.0041 5.~~216611~~215331% 12669GVD0 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 1B3 1,~~072~~071,~~000~~811.0004 5.~~216611~~215331% 12669GVN8 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 1B4 ~~660~~659,~~000~~883.0066 5.~~216611~~215331% 12669GVP3 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 1B5 ~~495~~494,~~029~~941.0680 5.~~216611~~215331% 12669GVQ1 0.~~176273~~185896 4.~~347176~~345343 999.~~823727~~637831 2M1 14,~~917~~893,~~000~~687.0083 23.~~146412~~450000% 12669GVE8 10.~~562792~~358387 13.~~494638~~489278 998.~~437208~~078821 2B1 11,~~425~~407,~~000~~145.0010 23.~~146412~~800000% 12669GVF5 10.~~562792~~358387 13.~~495930~~318680 998.~~437208~~078821 2B2 8,~~887~~873,~~000~~111.0047 23.~~146412~~946331% 12669GVG3 10.~~562792~~358387 14.~~498699~~089138 998.~~437208~~078821 2B3 8,~~569~~555,~~000~~608.0044 14.~~788677~~077876% 12669GVR9 10.~~562792~~358387 13.~~490564~~392919 998.~~437208~~078821 2B4 4,~~126~~119,~~000~~551.0092 14.~~788677~~077876% 12669GVS7 10.~~562792~~358387 13.~~490564~~392919 998.~~437208~~078821 2B5 2,~~539~~535,~~712~~743.0400 14.~~788677~~077876% 12669GVT5 10.~~562792~~358387 13.~~490564~~392919 998.~~437208~~078821 3M1 11,~~089~~087,~~000~~717.0036 3.~~300000~~500000% 12669GVJ7 0.~~115668~~057498 23.~~291667~~013540 999.~~884332~~826834 3B1 8,~~872~~870,~~000~~973.0079 3.~~650000~~850000% 12669GVK4 0.~~115668~~057498 23.~~534722~~314894 999.~~884332~~826834 3B2 6,~~653~~652,~~000~~230.0046 4.~~450000~~239392% 12669GVL2 0.~~115668~~057498 34.~~090278~~003704 999.~~884332~~826834 3B3 4,~~436~~435,~~000~~486.0090 4.~~229956~~380705% 12669GVU2 0.~~115668~~057498 3.~~524964~~650165 999.~~884332~~826834 3B4 2,~~464~~463,~~000~~714.0099 4.~~229956~~380705% 12669GVV0 0.~~115668~~057498 3.~~524964~~650165 999.~~884332~~826834 3B5 6,407,~~797~~056.6547 4.~~229956~~380705% 12669GVW8 0.~~115668~~057498 3.~~524964~~650165 999.~~884332~~826834 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1,~~292~~281,~~507~~470,~~638~~317.7579 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-11 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 86,006,113.18 72,617,825.36 248,037,505.32 Loan count 151 123 840 Avg loan rate 5.377313% 5.595130% 4.850270% Prepay amount 3,745,130.67 26,268.13 3,892,589.96 Prin balance 377,976,362.38 136,732,974.31 337,044,743.23 Loan count 1017 45 110 Avg loan rate 4.260904% 4.468136% 4.950308% Prepay amount 3,147,205.52 5,130,214.42 7,489,808.02 Total ----- Prin balance 1,258,415,523.78 Loan count 2286 Avg loan rate 4.74 Prepay amount 23,431,216.72 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 17,333.33 15,138.26 78,112.93 Sub servicer fees 0.00 0.00 6,627.81 Trustee fees 673.21 544.98 1,888.10 Agg advances N/A N/A N/A Adv this period 8,011.09 1,993.75 15,281.33 Master serv fees 118,443.33 44,332.25 107,626.52 Sub servicer fees 8,498.66 0.00 17,617.47 Trustee fees 2,857.72 1,063.97 2,583.04 Agg advances N/A N/A N/A Adv this period 12,800.47 7,827.08 48,532.39 Total ----- Master serv fees 380,986.61 Sub servicer fees 32,743.94 Trustee fees 9,611.03 Agg advances N/A Adv this period 94,446.11 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Total ----- Realized losses 0.00 Cumulative losses 0.00 Coverage Amounts ---------------- Bankruptcy 0.00 0.00 0.00 Fraud 1,803,680.25 1,494,162.33 5,057,243.27 Special Hazard 0.00 0.00 0.00 Bankruptcy 0.00 0.00 0.00 Fraud 7,638,010.97 2,909,594.85 6,947,461.11 Special Hazard 0.00 0.00 0.00 Total ----- Bankruptcy 0.00 Fraud 25,850,152.78 Special Hazard 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 92.317934% 100.000000% 1,183,006,699.92 ----------------------------------------------------------------------------- Junior 7.682066% 0.000000% 98,441,719.43 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 30 19,843,597.65 60 to 89 days 3 5,676,609.24 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 33 25,520,206.89 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 27,695,324.44 27,695,324.44 Principal remittance amount 23,054,793.86 23,054,793.86 Interest remittance amount 4,640,530.58 4,640,530.58

Filing Compare · CHL MORTGAGE PASS-THROUGH TRUST 2005-11