8-K 1 cw0511_8k0508.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): August 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: August 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 August 25, 2005 Payment Date: 08/25/05 ------------------------------------------------------------ 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 2523,~~383~~962,~~474~~760.6918 4.~~032315~~026410% 1,~~420~~057,~~714~~275.5084 8580,~~295~~403.1424 1,~~506~~137,~~009~~679.6408 0.00 0.00 1A2 4744,~~144~~506,~~727~~034.5349 5.~~062315~~056410% 21,~~638~~963,~~693~~678.0542 ~~198~~187,~~884~~533.5696 2,~~837~~151,~~577~~212.6038 0.00 0.00 1X 2523,~~383~~962,~~474~~760.6918 1.030000% 0.00 2120,~~787~~568.4804 2120,~~787~~568.4804 0.00 0.00 2A1 68,~~646~~009,~~672~~595.7055 5.~~335152~~337034% ~~637~~1,~~077~~996,778.1540 ~~305~~302,~~200~~474.3358 ~~942~~2,~~277~~299,252.4898 0.00 0.00 3A1 4443,~~405~~427,~~728~~816.1491 4.~~250483~~376226% ~~977~~590,~~911~~511.2349 ~~157~~158,~~288~~374.1696 1748,~~135,199~~886.3944 0.00 0.00 3A2 1918,~~058~~638,~~252~~548.4203 4.~~250483~~376226% ~~419~~253,~~704~~438.3941 67,~~505~~972.6508 ~~487~~321,~~210~~410.0449 0.00 0.00 3A3 ~~158~~154,~~335~~849,~~961~~057.1104 4.~~250483~~376226% 32,~~486~~105,~~904~~566.0828 ~~560~~564,~~836~~712.9208 42,~~047~~670,~~741~~278.0036 0.00 0.00 3X 0.00 0.000000% 0.00 ~~164~~160,~~316~~698.7918 ~~164~~160,~~316~~698.7918 0.00 0.00 4A1 ~~233~~227,~~889~~058,~~036~~879.0195 3.~~584380~~730000% 6,~~830~~149,~~156~~309.0608 ~~698~~729,~~622~~300.6551 76,~~528~~878,~~778~~609.7158 0.00 0.00 4A2 ~~100~~97,~~237~~310,~~207~~025.8284 3.~~634380~~780000% 2,~~927~~635,~~181~~393.9819 ~~303~~316,~~583~~744.4213 32,~~230~~952,~~765~~137.4032 0.00 0.00 4X 0.00 0.000000% 0.00 ~~395~~343,~~567~~861.2977 ~~395~~343,~~567~~861.2977 0.00 0.00 5A1 8677,~~030~~640,~~549~~034.6515 3.~~614380~~760000% 84,~~390~~124,~~515~~964.5032 ~~259~~251,~~122~~381.5818 84,~~649~~376,~~638~~345.0850 0.00 0.00 5A2 98,~~559~~626,~~267~~957.7324 3.~~704380~~850000% ~~932~~458,~~310~~344.4961 2928,~~509~~600.3076 ~~961~~486,~~819~~945.7937 0.00 0.00 5X 9586,~~589~~266,~~817~~991.3839 1.~~182911~~038718% 0.00 9474,~~228~~672.5356 9474,~~228~~672.5356 0.00 0.00 6A1 ~~173~~168,~~319~~542,~~407~~473.3623 3.~~614380~~760000% 46,~~776~~002,~~934~~783.1391 ~~522~~545,~~035~~703.1707 56,~~298~~548,~~969~~486.3098 0.00 0.00 6A2 ~~115~~112,~~544~~360,~~763~~182.4728 3.~~664380~~810000% 34,~~184~~001,~~581~~803.1970 ~~352~~368,~~833~~635.2703 34,~~537~~370,~~414~~438.4674 0.00 0.00 6X 0.00 0.000000% 0.00 ~~336~~295,~~095~~104.2827 ~~336~~295,~~095~~104.2827 0.00 0.00 2X 0.00 0.000000% 0.00 2217,~~331~~334.2976 2217,~~331~~334.2976 0.00 0.00 III-X 0.00 0.000000% 0.00 139,~~211~~604.4647 139,~~211~~604.4647 0.00 0.00 Residual AR 0.00 5.~~062315~~056410% 0.00 0.0018 0.0018 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate 1M1 2,~~554~~553,~~087~~603.4279 5.~~185879~~183490% ~~483~~480.6372 11,~~037~~030.6648 11,~~521~~511.2920 0.00 0.00 1B1 1,894,~~581~~222.2853 5.~~185879~~183490% ~~358~~356.7559 8,~~187~~182.5624 8,~~546~~538.3183 0.00 0.00 1B2 1,482,~~889~~608.5777 5.~~185879~~183490% ~~280~~279.7910 6,~~408~~404.4024 6,~~689~~683.2034 0.00 0.00 1B3 1,~~071~~070,~~197~~995.8502 5.~~185879~~183490% ~~202~~201.8462 4,~~629~~626.2524 4,~~832~~827.0986 0.00 0.00 1B4 659,~~506~~381.1426 5.~~185879~~183490% 124.8813 2,~~850~~848.1025 2,~~974~~972.9838 0.00 0.00 1B5 494,~~658~~564.6498 5.~~185879~~183490% 93.6710 2,~~137~~136.7031 2,~~231~~229.3741 0.00 0.00 2M1 14,885,~~733~~704.2438 34.~~914380~~060000% 2857.8668 4852,~~557~~042.0108 4852,~~585~~099.8776 0.00 0.00 2B1 11,401,~~052~~030.6454 4.~~264380~~410000% 2244.1018 4043,~~515~~295.3541 4043,~~537~~339.4559 0.00 0.00 2B2 8,868,~~372~~355.4122 5.~~014380~~023622% 1734.1936 3739,~~057~~405.8206 3739,~~075~~439.0242 0.00 0.00 2B3 8,551,~~038~~022.9638 5.~~067643~~191077% 1633.5813 36,~~111~~990.3484 3637,~~127~~023.9298 0.00 0.00 2B4 4,117,~~351~~343.7072 5.~~067643~~191077% 715.9895 17,~~387~~811.7221 17,~~395~~827.7016 0.00 0.00 2B5 2,534,~~388~~383.6877 5.~~067643~~191077% 49.9182 10,~~702~~963.8148 10,~~707~~973.7330 0.00 0.00 3M1 11,086,410.72 34.~~964380~~110000% 0.00 3639,~~625~~236.6266 3639,~~625~~236.6266 0.00 0.00 3B1 8,869,928.39 4.~~314380~~460000% 0.00 3134,~~890~~065.2045 3134,~~890~~065.2045 0.00 0.00 3B2 6,651,446.53 4.~~964365~~933338% 0.00 2830,~~348~~127.3536 2830,~~348~~127.3536 0.00 0.00 3B3 4,434,964.20 45.~~964365~~097783% 0.00 18,~~347~~840.3240 18,~~347~~840.3240 0.00 0.00 3B4 2,463,424.66 45.~~964365~~097783% 0.00 10,~~191~~465.1200 10,~~191~~465.1200 0.00 0.00 3B5 6,406,309.48 45.~~964365~~097783% 0.00 2627,~~502~~214.4998 2627,~~502~~214.4998 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1,~~179~~143,~~982~~358,~~391~~065.1521 - 3631,~~624~~341,~~325~~578.9402 4,~~965~~919,~~743~~365.1249 4136,~~590~~260,~~069~~943.0651 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 2322,~~962~~905,~~760~~484.1834 0.00 1A2 4442,~~506~~542,~~034~~356.4907 0.00 1X 2322,~~962~~905,~~760~~484.1834 0.00 2A1 6866,~~009~~012,~~595~~817.5515 0.00 3A1 4342,~~427~~837,~~816~~305.9142 0.00 3A2 18,~~638~~385,~~548~~109.0362 0.00 3A3 ~~154~~152,~~849~~743,~~057~~490.0476 0.00 3X 0.00 0.00 4A1 ~~227~~220,~~058~~909,~~879~~570.9587 0.00 4A2 9794,~~310~~674,~~025~~632.8465 0.00 4X 0.00 0.00 5A1 7773,~~640~~515,~~034~~069.1582 0.00 5A2 8,~~626~~168,~~957~~612.2463 0.00 5X 8681,~~266~~683,~~991~~682.3946 0.00 6A1 ~~168~~162,~~542~~539,~~473~~689.2332 0.00 6A2 ~~112~~108,~~360~~358,~~182~~378.2857 0.00 6X 0.00 0.00 2X 0.00 0.00 III-X 0.00 ~~831~~0.5100 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate 1M1 2,553,~~603~~123.7907 0.00 1B1 1,~~894~~893,~~222~~865.5394 0.00 1B2 1,482,~~608~~329.7767 0.00 1B3 1,070,~~995~~793.0240 0.00 1B4 659,~~381~~257.2613 0.00 1B5 494,~~564~~471.9888 0.00 2M1 14,885,~~704~~646.3870 0.00 2B1 11,~~401~~400,~~030~~986.5436 0.00 2B2 8,868,~~355~~320.2286 0.00 2B3 8,~~551~~550,~~022~~989.3825 0.00 2B4 4,117,~~343~~327.7277 0.00 2B5 2,534,~~383~~373.7795 0.00 3M1 11,086,410.72 0.00 3B1 8,869,928.39 0.00 3B2 6,651,446.53 0.00 3B3 4,434,964.20 0.00 3B4 2,463,424.66 0.00 3B5 6,406,309.48 0.2200 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~143~~112,~~358~~016,~~065~~487.2119 ~~831.74~~- --------------------------------------------------------------------------------

Payment Date: 08/25/05 ------------------------------------------------------------ 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 2523,~~383~~962,~~474~~760.6918 4.~~032315~~026410% 12669GUH2 4735.~~357150~~242528 2.~~843171~~680108 ~~798~~763.~~758673~~516145 1A2 4744,~~144~~506,~~727~~034.5349 5.~~062315~~056410% 12669GUJ8 4735.~~357150~~242528 3.~~569421~~365709 ~~798~~763.~~758673~~516145 1X 2523,~~383~~962,~~474~~760.6918 1.030000% 12669GUK5 0.000000 0.~~726249~~685601 ~~798~~763.~~758673~~516145 2A1 68,~~646~~009,~~672~~595.7055 5.~~335152~~337034% 12669GUL3 828.~~971654~~119679 4.~~297991~~259605 ~~957~~929.~~746734~~627055 3A1 4443,~~405~~427,~~728~~816.1491 4.~~250483~~376226% 12669GUM1 2012.~~985220~~671920 3.~~375282~~398604 ~~931~~919.~~927402~~255481 3A2 1918,~~058~~638,~~252~~548.4203 4.~~250483~~376226% 12669GUN9 2012.~~985220~~671920 3.~~375282~~398604 ~~931~~919.~~927402~~255481 3A3 ~~158~~154,~~335~~849,~~961~~057.1104 4.~~250483~~376226% 12669GUP4 2012.~~985220~~671920 3.~~375282~~398604 ~~931~~919.~~927402~~255481 3X 0.00 0.000000% 12669GUQ2 0.000000 0.000000 0.000000 4A1 ~~233~~227,~~889~~058,~~036~~879.0195 3.~~584380~~730000% 12669GUR0 2724.~~756061~~989268 2.~~839029~~963697 ~~922~~897.~~711010~~721742 4A2 ~~100~~97,~~237~~310,~~207~~025.8284 3.~~634380~~780000% 12669GUS8 2724.~~756061~~989268 23.~~878632~~003424 ~~922~~897.~~711010~~721742 4X 0.00 0.000000% 12669GUT6 0.000000 0.000000 0.000000 5A1 8677,~~030~~640,~~549~~034.6515 3.~~614380~~760000% 12669GUU3 6934.~~731525~~281571 2.~~153504~~089168 ~~645~~610.~~247363~~965791 5A2 98,~~559~~626,~~267~~957.7324 3.~~704380~~850000% 12669GUV1 6934.~~731525~~281571 2.~~207128~~139174 ~~645~~610.~~247363~~965791 5X 9586,~~589~~266,~~817~~991.3839 1.~~182911~~038718% 12669GUW9 0.000000 0.~~704797~~558525 ~~645~~610.~~247363~~965791 6A1 ~~173~~168,~~319~~542,~~407~~473.3623 3.~~614380~~760000% 12669GUX7 2431.~~939356~~339257 2.~~725434~~849000 ~~879~~848.~~924368~~585111 6A2 ~~115~~112,~~544~~360,~~763~~182.4728 3.~~664380~~810000% 12669GUY5 2431.~~939356~~339257 2.~~763137~~886885 ~~879~~848.~~924368~~585111 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 0.00 5.~~062315~~056410% 12669GVA6 0.000000 01.~~000000~~773490 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate 1M1 2,~~554~~553,~~087~~603.4279 5.~~185879~~183490% 12669GVB4 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 1B1 1,894,~~581~~222.2853 5.~~185879~~183490% 12669GVC2 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 1B2 1,482,~~889~~608.5777 5.~~185879~~183490% 12669GVD0 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 1B3 1,~~071~~070,~~197~~995.8502 5.~~185879~~183490% 12669GVN8 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 1B4 659,~~506~~381.1426 5.~~185879~~183490% 12669GVP3 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 1B5 494,~~658~~564.6498 5.~~185879~~183490% 12669GVQ1 0.~~189215~~188074 4.~~318332~~315526 ~~999~~998.~~062516~~874441 2M1 14,885,~~733~~704.2438 34.~~914380~~060000% 12669GVE8 0.~~001935~~003867 3.~~255146~~488776 997.~~902017~~898150 2B1 11,401,~~052~~030.6454 4.~~264380~~410000% 12669GVF5 0.~~001935~~003867 3.~~546201~~789533 997.~~902017~~898150 2B2 8,868,~~372~~355.4122 5.~~014380~~023622% 12669GVG3 0.~~001935~~003867 4.~~169891~~434011 997.~~902017~~898150 2B3 8,551,~~038~~022.9638 5.~~067643~~191077% 12669GVR9 0.~~001935~~003867 4.~~214184~~316821 997.~~902017~~898150 2B4 4,117,~~351~~343.7072 5.~~067643~~191077% 12669GVS7 0.~~001935~~003867 4.~~214184~~316821 997.~~902017~~898150 2B5 2,534,~~388~~383.6877 5.~~067643~~191077% 12669GVT5 0.~~001935~~003867 4.~~214184~~316821 997.~~902017~~898150 3M1 11,086,410.72 34.~~964380~~110000% 12669GVJ7 0.000000 3.~~302879~~538340 999.766501 3B1 8,869,928.39 4.~~314380~~460000% 12669GVK4 0.000000 3.~~594477~~839659 999.766501 3B2 6,651,446.53 4.~~964365~~933338% 12669GVL2 0.000000 4.~~260988~~528387 999.766501 3B3 4,434,964.20 45.~~964365~~097783% 12669GVU2 0.000000 4.~~136005~~247161 999.766501 3B4 2,463,424.66 45.~~964365~~097783% 12669GVV0 0.000000 4.~~136005~~247161 999.766501 3B5 6,406,309.48 45.~~964365~~097783% 12669GVW8 0.000000 4.~~135975~~247166 999.767757 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1,~~179~~143,~~982~~358,~~391~~065.1521 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-11 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 69,909,510.20 69,704,988.29 234,034,492.34 Loan count 123 119 790 Avg loan rate 5.319111% 5.596034% 5.684546% Prepay amount 3,012,684.39 1,978,431.60 3,283,056.46 Prin balance 345,873,261.87 93,467,421.43 299,026,804.86 Loan count 954 30 97 Avg loan rate 5.558281% 5.317352% 5.619135% Prepay amount 9,249,476.80 4,583,308.93 10,297,901.76 Total ----- Prin balance 1,112,016,478.99 Loan count 2113 Avg loan rate 5.57 Prepay amount 32,404,859.94 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 14,492.82 14,317.76 73,584.51 Sub servicer fees 0.00 0.00 5,429.63 Trustee fees 546.98 537.77 1,777.38 Agg advances N/A N/A N/A Adv this period 0.00 0.00 8,424.53 Master serv fees 107,975.20 29,962.48 95,655.08 Sub servicer fees 8,544.23 0.00 17,631.91 Trustee fees 2,659.93 735.38 2,317.74 Agg advances N/A N/A N/A Adv this period 23,364.49 9,898.96 0.00 Total ----- Master serv fees 335,987.85 Sub servicer fees 31,605.78 Trustee fees 8,575.19 Agg advances N/A Adv this period 41,687.98 -------------------------------------------------------------------------------- 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 91.391663% 100.000000% 1,044,932,364.87 ----------------------------------------------------------------------------- Junior 8.608337% 0.000000% 98,423,969.95 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 28 15,877,608.80 60 to 89 days 5 1,572,263.46 90 or more 0 0.00 Foreclosure 5 4,003,467.23 Totals: 38 21,453,339.49 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 36,260,943.51 36,260,943.51 Principal remittance amount 31,341,578.02 31,341,578.02 Interest remittance amount 4,919,365.49 4,919,365.49

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