8-K 1 cw0501_8k0506.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): June 25, 2005 CW (Depositor) (Issuer in respect of CHL Mortgage Pass-Through Trust, Series 2005-01) (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: June 25, 2005 CW By: /s/ AnnMarie Cassano ------------------------------ Name: AnnMarie Cassano Assistant Treasurer The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated June 25, 2005 Payment Date: 06/25/05 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-01 ------------------------------------------------------------

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 1A1 ~~345~~340,~~313~~960,~~833~~953.4158 3.~~340000~~410000% 45,~~352~~625,~~879~~273.8382 ~~961~~1,~~123~~065,787.5011 56,~~314~~691,~~003~~060.3394 0.00 0.00 1A2 3837,~~368~~884,~~203~~550.7140 3.~~370000~~440000% ~~483~~625,~~653~~030.3142 ~~107~~119,~~750~~462.7162 ~~591~~744,~~404~~493.0204 0.00 0.00 1X 0.00 0.000000% 0.00 ~~399~~324,~~518~~400.9960 ~~399~~324,~~518~~400.9960 0.00 0.00 2A1 ~~398~~390,~~657~~377,~~932~~407.7300 3.~~310000~~380000% 8,~~280~~973,~~525~~684.7314 1,~~099~~209,~~631~~519.4633 910,~~380~~183,~~157~~203.2048 0.00 0.00 2A2 4443,~~295~~375,~~432~~372.7613 3.~~370000~~440000% ~~920~~997,~~060~~078.6442 ~~124~~136,~~396~~777.3401 1,~~044~~133,~~456~~855.9843 0.00 0.00 2A3 ~~144~~141,~~319~~321,~~270~~614.9370 3.~~340000~~410000% 23,~~997~~248,~~656~~588.2344 ~~401~~441,~~688~~747.6481 3,~~399~~690,~~344~~336.8726 0.00 0.00 2X 0.00 0.000000% 0.00 ~~559~~441,~~078~~762.2421 ~~559~~441,~~078~~762.2421 0.00 0.00 Residual AR 0.00 4.~~592531~~781845% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 31,~~450~~449,~~835~~905.5921 3.~~550000~~620000% ~~930~~160.3865 93101,~~042~~198.0681 93101,~~972~~359.4345 0.00 0.00 M2 15,183,~~608~~159.8973 3.~~670000~~740000% ~~449~~77.1656 4650,~~436~~475.5457 4650,~~885~~553.7013 0.00 0.00 MX ~~144916890843~~1214626063.68 75.~~726600~~519500% 0.00 2817,~~922~~686.8623 2817,~~922~~686.8623 0.00 0.00 B1 11,929,~~764~~411.7989 4.~~120000~~190000% ~~352~~60.9194 4044,~~958~~430.8643 4144,~~311~~491.7637 0.00 0.00 B2 7,591,~~306~~081.0043 4.~~514521~~409450% ~~224~~38.5778 3134,~~756~~345.9643 3134,~~981~~384.5320 0.00 0.00 B3 7,591,~~306~~081.0043 4.~~514521~~409450% ~~224~~38.5778 3134,~~756~~345.9643 3134,~~981~~384.5320 0.00 0.00 B4 6,506,~~691~~498.3082 4.~~514521~~409450% ~~192~~33.4824 2729,~~219~~438.6629 2729,~~412~~471.1453 0.00 0.00 B5 4,339,~~489~~361.6427 4.~~514521~~409450% ~~127~~22.5305 1819,~~153~~633.5320 1819,~~281~~655.0625 0.8412 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1,~~055~~038,~~547~~510,~~675~~397.7558 - 1719,~~037~~470,~~277~~087.3323 34,~~971~~071,~~435~~010.3108 2123,~~008~~541,~~712~~097.6431 0.8412 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~340~~335,~~960~~335,~~953~~679.5875 0.00 1A2 37,~~884~~259,~~550~~519.4097 0.00 1X 0.00 0.00 2A1 ~~390~~381,~~377~~403,~~407~~722.0085 0.00 2A2 4342,~~375~~378,~~372~~293.1370 0.00 2A3 ~~141~~138,~~321~~073,~~614~~026.7025 0.00 2X 0.00 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M1 31,449,~~905~~744.2156 0.00 M2 15,183,~~159~~082.7317 0.00 MX ~~10,964~~-0.1600 0.00 B1 11,929,~~411~~350.8995 0.00 B2 7,591,~~081~~042.4366 0.00 B3 7,591,~~081~~042.4366 0.00 B4 6,506,~~498~~465.8259 0.00 B5 4,339,~~361~~339.2710 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~038~~019,~~510~~040,~~397~~310.5823 ~~10,964.16~~- --------------------------------------------------------------------------------

Payment Date: 06/25/05 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-01 ------------------------------------------------------------

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 1A1 ~~345~~340,~~313~~960,~~833~~953.4158 3.~~340000~~410000% 12669GRM5 1215.~~317043~~917448 23.~~719625~~015784 ~~964~~948.~~793603~~876155 1A2 3837,~~368~~884,~~203~~550.7140 3.~~370000~~440000% 12669GRN3 1215.~~317043~~917448 23.~~744052~~042316 ~~964~~948.~~793603~~876155 1X 0.00 0.000000% 12669GRP8 0.000000 0.000000 0.000000 2A1 ~~398~~390,~~657~~377,~~932~~407.7300 3.~~310000~~380000% 12669GRQ6 1921.~~984375~~657256 2.~~653871~~919076 ~~942~~920.~~144098~~486842 2A2 4443,~~295~~375,~~432~~372.7613 3.~~370000~~440000% 12669GRR4 1921.~~984375~~657256 2.~~701977~~970894 ~~942~~920.~~144098~~486842 2A3 ~~144~~141,~~319~~321,~~270~~614.9370 3.~~340000~~410000% 12669GSN2 1921.~~984375~~657256 2.~~677924~~944985 ~~942~~920.~~144098~~486842 2X 0.00 0.000000% 12669GRS2 0.000000 0.000000 0.000000 Residual AR 0.00 4.~~592531~~781845% 12669GRT0 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 31,~~450~~449,~~835~~905.5921 3.~~550000~~620000% 12669GRU7 0.~~029490~~005092 23.~~949129~~207671 996.~~859020~~853928 M2 15,183,~~608~~159.8973 3.~~670000~~740000% 12669GSP7 0.~~029490~~005092 3.~~048817~~314002 996.~~859020~~853928 MX ~~144916890843~~121462606368 75.~~726600~~519500% 12669GRV5 0.000000 0.000000 0.000000 B1 11,929,~~764~~411.7989 4.~~120000~~190000% 12669GRW3 0.~~029490~~005092 3.~~422651~~712746 996.~~859020~~853928 B2 7,591,~~306~~081.0043 4.~~514521~~409450% 12669GRX1 0.~~029490~~005092 4.~~170317~~510233 996.~~859020~~853928 B3 7,591,~~306~~081.0043 4.~~514521~~409450% 12669GRY9 0.~~029490~~005092 4.~~170317~~510233 996.~~859020~~853928 B4 6,506,~~691~~498.3082 4.~~514521~~409450% 12669GRZ6 0.~~029490~~005092 4.~~170317~~510233 996.~~859020~~853928 B5 4,339,~~489~~361.6427 4.~~514521~~409450% 12669GSA0 0.~~029297~~005065 4.~~170317~~510233 996.~~859033~~853941 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1,~~055~~038,~~547~~510,~~675~~397.7558 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-01 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 405,729,960.93 613,310,349.30 1,019,040,310.23 Loan count 1818 1128 2946 Avg loan rate 5.175480% 5.037228% 5.09 Prepay amount 6,656,027.58 13,785,408.19 20,441,435.77 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 125,135.11 191,350.52 316,485.64 Sub servicer fees 3,307.77 167.45 3,475.22 Trustee fees 3,089.85 4,698.98 7,788.83 Agg advances N/A N/A N/A Adv this period 17,541.02 26,182.78 43,723.80 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Total ----- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Coverage Amounts Total ---------------- ----- Bankruptcy 0.00 0.00 0.00 Fraud 8,517,782.33 13,240,540.36 21,758,322.68 Special Hazard 0.00 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 91.854670% 100.000000% 953,919,897.80 ----------------------------------------------------------------------------- Junior 8.145330% 0.000000% 84,590,067.69 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 35 10,677,485.87 60 to 89 days 3 866,614.90 90 or more 1 139,849.06 Foreclosure 1 1,499,733.73 Totals: 40 13,183,683.56 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 23,541,097.31 23,541,097.31 Principal remittance amount 19,470,087.23 19,470,087.23 Interest remittance amount 4,071,010.08 4,071,010.08

Filing Compare · CWMBS, INC. - CHL Mortgage Pass-Through Trust 2005-1