8-K 1 cw0501_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 2005-01) (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: August 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 August 25, 2005 Payment Date: 08/25/05 ------------------------------------------------------------ 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 ~~335~~329,~~335~~968,~~679~~425.7526 3.~~634380~~780000% 57,~~367~~104,~~254~~934.5094 ~~947~~1,~~906~~074,047.7822 68,~~315~~178,~~161~~982.2817 0.00 0.00 1A2 3736,~~259~~663,~~519~~158.9736 3.~~664380~~810000% ~~596~~789,~~361~~437.6122 ~~106~~120,~~192~~285.3671 ~~702~~909,~~553~~722.9793 0.00 0.00 1X 0.00 0.000000% 0.00 ~~472~~345,~~402~~762.9745 ~~472~~345,~~402~~762.9745 0.00 0.00 2A1 ~~381~~368,~~403~~183,~~722~~879.8567 3.~~604380~~750000% 13,~~219~~494,~~843~~480.1979 1,~~069~~188,~~229~~927.7411 14,~~289~~683,~~072~~407.9390 0.00 0.00 2A2 4240,~~378~~909,~~293~~418.7069 3.~~664380~~810000% 1,~~468~~499,~~875~~390.0137 ~~120~~134,~~781~~216.2498 1,~~589~~633,~~656~~607.2636 0.00 0.00 2A3 ~~138~~133,~~073~~287,~~026~~273.2592 3.~~634380~~780000% 4,~~785~~885,~~752~~174.3366 ~~390~~433,~~296~~850.5508 5,~~176~~319,~~048~~024.8873 0.00 0.00 2X 0.00 0.000000% 0.00 ~~663~~467,~~038~~725.1817 ~~663~~467,~~038~~725.1817 0.00 0.00 Residual AR 0.00 45.~~916334~~040794% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 31,449,~~744~~616.5654 3.~~844380~~990000% ~~128~~31.0352 94104,~~037~~569.0497 94104,~~165~~601.0749 0.00 0.00 M2 15,183,~~082~~020.1736 34.~~964380~~110000% 6115.8122 4652,~~815~~001.6284 4652,~~877~~017.4306 0.00 0.00 MX -0.00 -~~1976570624108~~1474087430140.~~891100~~596900% 0.00 5129,~~804~~914.5666 5129,~~804~~914.5666 0.00 0.00 B1 11,929,~~350~~302.9539 4.~~414380~~560000% 4811.5696 4045,~~958~~331.3135 4145,~~006~~343.8831 0.00 0.00 B2 7,591,~~042~~011.6676 54.~~186010~~968607% 307.9061 3134,~~376~~539.8710 3134,~~407~~546.7771 0.00 0.00 B3 7,591,~~042~~011.6676 54.~~186010~~968607% 307.9061 3134,~~376~~539.8710 3134,~~407~~546.7771 0.00 0.00 B4 6,506,~~465~~439.5910 54.~~186010~~968607% 266.4952 2629,~~893~~604.8730 2629,~~920~~610.3682 0.00 0.00 B5 4,339,~~339~~321.1044 54.~~186010~~968607% 174.6222 1719,~~936~~743.2591 1719,~~953~~748.8814 0.0413 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1993,~~019~~601,~~040,310~~879.2324 - 2527,~~438~~773,~~430~~502.9563 4,~~111~~115,~~047~~058.2098 2931,~~549~~888,~~478~~561.1562 0.0413 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~329~~322,~~968~~863,~~425~~490.2631 0.00 1A2 3635,~~663~~873,~~158~~721.3615 0.00 1X 0.00 0.00 2A1 ~~368~~354,~~183~~689,~~879~~398.6787 0.00 2A2 4039,~~909~~410,~~418~~028.6932 0.00 2A3 ~~133~~128,~~287~~402,~~273~~099.9227 0.00 2X 0.00 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M1 31,449,~~616~~585.5402 0.00 M2 15,183,~~020~~005.3615 0.00 MX -0.00 ~~2,598~~0.7200 B1 11,929,~~302~~290.3943 0.00 B2 7,591,~~011~~004.7615 0.00 B3 7,591,~~011~~004.7615 0.00 B4 6,506,~~439~~432.1058 0.00 B5 4,339,~~321~~317.4409 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~993~~965,~~601~~828,~~879~~376.2448 ~~2,598.72~~- --------------------------------------------------------------------------------

Payment Date: 08/25/05 ------------------------------------------------------------ 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 ~~335~~329,~~335~~968,~~679~~425.7526 3.~~634380~~780000% 12669GRM5 1520.~~187348~~104342 23.~~682226~~039157 ~~933~~913.~~688806~~584464 1A2 3736,~~259~~663,~~519~~158.9736 3.~~664380~~810000% 12669GRN3 1520.~~187348~~104342 23.~~704367~~063277 ~~933~~913.~~688806~~584464 1X 0.00 0.000000% 12669GRP8 0.000000 0.000000 0.000000 2A1 ~~381~~368,~~403~~183,~~722~~879.8567 3.~~604380~~750000% 12669GRQ6 3132.~~905016~~567831 2.~~580499~~869379 ~~888~~856.~~581826~~013995 2A2 4240,~~378~~909,~~293~~418.7069 3.~~664380~~810000% 12669GRR4 3132.~~905016~~567831 2.~~623455~~915289 ~~888~~856.~~581826~~013995 2A3 ~~138~~133,~~073~~287,~~026~~273.2592 3.~~634380~~780000% 12669GSN2 3132.~~905016~~567831 2.~~601977~~892334 ~~888~~856.~~581826~~013995 2X 0.00 0.000000% 12669GRS2 0.000000 0.000000 0.000000 Residual AR 0.00 45.~~916334~~040794% 12669GRT0 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 31,449,~~744~~616.5654 3.~~844380~~990000% 12669GRU7 0.~~004058~~000999 23.~~980666~~314526 996.~~849870~~848871 M2 15,183,~~082~~020.1736 34.~~964380~~110000% 12669GSP7 0.~~004058~~000999 3.~~073706~~414211 996.~~849870~~848871 MX -0.00 -~~1976570624108~~1474087430140.~~891100~~596900% 12669GRV5 0.000000 0.000000 0.000000 B1 11,929,~~350~~302.9539 4.~~414380~~560000% 12669GRW3 0.~~004058~~000999 3.~~422605~~788030 996.~~849870~~848871 B2 7,591,~~042~~011.6676 54.~~186010~~968607% 12669GRX1 0.~~004058~~000999 4.~~120403~~535667 996.~~849870~~848871 B3 7,591,~~042~~011.6676 54.~~186010~~968607% 12669GRY9 0.~~004058~~000999 4.~~120403~~535667 996.~~849870~~848871 B4 6,506,~~465~~439.5910 54.~~186010~~968607% 12669GRZ6 0.~~004058~~000999 4.~~120403~~535667 996.~~849870~~848871 B5 4,339,~~339~~321.1044 54.~~186010~~968607% 12669GSA0 0.~~004049~~000970 4.~~120403~~535667 996.~~849883~~848884 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1993,~~019~~601,~~040,310~~879.2324 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-01 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 391,871,825.24 573,956,551.24 965,828,376.48 Loan count 1757 1064 2821 Avg loan rate 5.434042% 5.306460% 5.36 Prepay amount 8,372,876.96 20,543,876.02 28,916,752.98 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 121,635.58 174,035.40 295,670.98 Sub servicer fees 3,080.79 167.56 3,248.35 Trustee fees 2,998.25 4,453.77 7,452.01 Agg advances N/A N/A N/A Adv this period 6,881.32 8,684.55 15,565.87 -------------------------------------------------------------------------------- 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 91.486565% 100.000000% 909,012,155.90 ----------------------------------------------------------------------------- Junior 8.513435% 0.000000% 84,589,638.56 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 26 9,129,660.09 60 to 89 days 1 222,977.75 90 or more 0 0.00 Foreclosure 1 140,112.69 Totals: 28 9,492,750.53 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 31,888,561.62 31,888,561.62 Principal remittance amount 27,773,502.63 27,773,502.63 Interest remittance amount 4,115,058.98 4,115,058.98

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