8-K 1 cw0511_8k0510.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): October 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: October 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 October 25, 2005 Payment Date: 10/25/05 ------------------------------------------------------------ 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 2322,~~962~~229,~~760~~247.1899 4.~~026410~~020194% 1595,~~057,275~~556.8403 8074,~~403~~471.2458 1670,~~137,679~~027.0861 0.00 0.00 1A2 4441,~~506~~286,~~034~~382.4929 5.~~056410~~050194% 1,~~963~~106,~~678~~126.4222 ~~187~~173,~~533~~753.9654 21,~~151~~279,~~212~~879.3876 0.00 0.00 1X 2322,~~962~~229,~~760~~247.1899 1.030000% 0.00 2019,~~568~~080.0410 2019,~~568~~080.0410 0.00 0.00 2A1 6865,~~009~~968,~~595~~515.5591 5.~~337034~~337501% 1,~~996~~334,~~778~~105.4077 ~~302~~293,~~474~~422.5849 21,~~299~~627,~~252~~528.9826 0.00 0.00 3A1 4341,~~427~~843,~~816~~115.9103 4.~~376226~~510480% ~~590~~980,~~511~~322.4967 ~~158~~157,~~374~~277.9613 ~~748~~1,~~886~~137,599.4480 0.00 0.00 3A2 1817,~~638~~958,~~548~~418.0347 4.~~376226~~510480% ~~253~~420,~~438~~739.4134 67,~~972~~500.0891 ~~321~~488,~~410~~240.4926 0.00 0.00 3A3 ~~154~~149,~~849~~198,~~057~~540.0464 4.~~376226~~510480% 23,~~105~~495,~~566~~502.2846 ~~564~~560,~~712~~797.0859 24,~~670~~056,~~278~~300.3605 0.00 0.00 3X 0.00 0.000000% 0.00 ~~160~~154,~~698~~834.1822 ~~160~~154,~~698~~834.1822 0.00 0.00 4A1 ~~227~~215,~~058~~038,~~879~~679.9584 34.~~730000~~100000% 65,~~149~~611,~~309~~739.0896 ~~729~~734,~~300~~715.5149 6,~~878~~346,~~609~~455.5845 0.00 0.00 4A2 9792,~~310~~158,~~025~~560.8436 34.~~780000~~150000% 2,~~635~~405,~~393~~008.1961 ~~316~~318,~~744~~715.1302 2,~~952~~723,~~137~~723.3263 0.00 0.00 4X 0.00 0.000000% 0.00 ~~343~~336,~~861~~112.7772 ~~343~~336,~~861~~112.7772 0.00 0.00 5A1 7763,~~640~~306,~~034~~151.1564 34.~~760000~~130000% 47,~~124~~305,~~964~~541.3220 ~~251~~217,~~381~~878.1867 47,~~376~~523,~~345~~419.5087 0.00 0.00 5A2 87,~~626~~034,~~957~~250.2468 34.~~850000~~220000% ~~458~~811,~~344~~753.6178 2824,~~600~~737.7611 ~~486~~836,~~945~~490.3790 0.00 0.00 5X 8670,~~266~~340,~~991~~402.3932 1.~~038718~~002925% 0.00 7458,~~672~~788.5647 7458,~~672~~788.5647 0.00 0.00 6A1 ~~168~~157,~~542~~365,~~473~~947.2382 34.~~760000~~130000% 67,~~002~~440,~~783~~230.9165 ~~545~~541,~~703~~601.0714 67,~~548~~981,~~486~~831.9878 0.00 0.00 6A2 ~~112~~104,~~360~~909,~~182~~262.2859 34.~~810000~~180000% 4,~~001~~960,~~803~~089.7002 ~~368~~365,~~635~~433.0393 45,~~370~~325,~~438~~522.7496 0.00 0.00 6X 0.00 0.000000% 0.00 ~~295~~282,~~104~~330.2773 ~~295~~282,~~104~~330.2773 0.00 0.00 2X 0.00 0.000000% 0.00 17,~~334~~448.7659 17,~~334~~448.7659 0.00 0.00 III-X 0.00 0.000000% 0.00 910,~~604~~401.4704 910,~~604~~401.4704 0.00 0.00 Residual AR 0.00 5.~~056410~~050194% 0.00 0.1805 0.1805 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate 1M1 2,~~553~~552,~~603~~633.7980 5.~~183490~~180280% ~~480~~496.7293 11,~~030~~019.4847 11,~~511~~516.2040 0.00 0.00 1B1 1,~~894~~893,~~222~~503.5300 5.~~183490~~180280% ~~356~~368.5962 8,~~182~~174.2406 8,~~538~~542.8368 0.00 0.00 1B2 1,482,~~608~~045.7760 5.~~183490~~180280% ~~279~~288.1052 6,~~404~~397.2484 6,~~683~~686.3436 0.00 0.00 1B3 1,070,~~995~~588.0220 5.~~183490~~180280% ~~201~~208.6242 4,~~626~~621.2462 4,~~827~~830.8604 0.00 0.00 1B4 659,~~381~~130.2679 5.~~183490~~180280% ~~124~~128.1332 2,~~848~~845.2540 2,~~972~~973.3872 0.00 0.00 1B5 494,~~564~~377.9812 5.~~183490~~180280% 9396.1024 2,~~136~~134.3118 2,~~229~~230.4142 0.00 0.00 2M1 14,885,~~704~~452.3819 4.~~060000~~430000% 57406.6877 5254,~~042~~952.0813 5255,~~099~~358.7690 0.00 0.00 2B1 11,~~401~~400,~~030~~837.5439 4.~~410000~~780000% 44311.1855 4345,~~295~~413.4134 4345,~~339~~724.5988 0.00 0.00 2B2 8,868,~~355~~204.2298 5.~~023622~~416606% 34242.3634 3940,~~405~~867.0664 3941,~~439~~109.4298 0.00 0.00 2B3 8,~~551~~550,~~022~~877.3851 5.~~191077~~416606% 33233.1367 3638,~~990~~597.8428 3738,~~023~~830.9894 0.00 0.00 2B4 4,117,~~343~~273.7297 5.~~191077~~416606% 15112.9551 1718,~~811~~584.2171 1718,~~827~~697.1622 0.00 0.00 2B5 2,534,~~383~~340.7783 5.~~191077~~416606% 969.8225 1011,~~963~~439.4860 1011,~~973~~508.3086 0.00 0.00 3M1 11,086,410.72 4.~~110000~~480000% 075.0060 3941,~~236~~389.6627 3941,~~236~~464.6687 0.00 0.00 3B1 8,869,928.39 4.~~460000~~830000% 060.0049 3435,~~065~~701.4546 3435,~~065~~761.4595 0.00 0.00 3B2 6,651,446.53 45.~~933338~~353237% 045.0036 3031,~~127~~206.3637 3031,~~127~~251.3673 0.00 0.00 3B3 4,434,964.20 5.~~097783~~353237% 030.0024 1819,~~840~~784.4051 1819,~~840~~814.4075 0.00 0.00 3B4 2,463,424.66 5.~~097783~~353237% 016.0080 10,~~465~~989.0041 1011,~~465~~006.0021 0.00 0.00 3B5 6,406,309.48 5.~~097783~~353237% 043.0069 2728,~~214~~578.9874 2728,~~214~~622.9843 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1,~~143~~076,~~358~~718,~~065~~822.2160 - 3136,~~341~~469,~~578~~951.0201 4,~~919~~821,~~365~~997.4956 3641,~~260~~291,~~943~~948.5157 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 2221,~~905~~633,~~484~~691.3496 0.00 1A2 4240,~~542~~180,~~356~~256.07 0.00 1X 2221,~~905~~633,~~484~~691.3496 0.00 2A1 6664,~~012~~634,~~817~~410.1514 0.00 3A1 4240,~~837~~862,~~305~~792.4236 0.00 3A2 1817,~~385~~537,~~109~~679.6213 0.00 3A3 ~~152~~145,~~743~~703,~~490~~038.7618 0.00 3X 0.00 0.00 4A1 ~~220~~209,~~909~~426,~~570~~939.8788 0.00 4A2 9489,~~674~~753,~~632~~551.6575 0.00 4X 0.00 0.00 5A1 7356,~~515~~000,~~069~~610.8244 0.00 5A2 86,~~168~~222,~~612~~496.6390 0.00 5X 8162,~~683~~223,~~682~~107.4634 0.00 6A1 ~~162~~149,~~539~~925,~~689~~717.3217 0.00 6A2 ~~108~~99,~~358~~949,~~378~~173.57 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,~~553~~552,~~123~~136.0786 0.00 1B1 1,893,~~865~~134.9438 0.00 1B2 1,~~482~~481,~~329~~757.6708 0.00 1B3 1,070,~~793~~379.4078 0.00 1B4 659,~~257~~002.1348 0.00 1B5 494,~~471~~280.8887 0.00 2M1 14,885,~~646~~045.7042 0.00 2B1 11,400,~~986~~525.3684 0.00 2B2 8,~~868~~867,~~320~~962.8664 0.00 2B3 8,550,~~989~~643.2585 0.00 2B4 4,117,~~327~~161.7745 0.00 2B5 2,534,~~373~~271.9557 0.00 3M1 11,086,~~410~~335.7212 0.00 3B1 8,869,~~928~~867.3991 0.00 3B2 6,651,~~446~~401.5317 0.00 3B3 4,434,~~964~~933.2095 0.00 3B4 2,463,~~424~~407.6686 0.00 3B5 6,406,~~309~~265.4880 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~112~~040,~~016~~248,~~487~~871.1959 - --------------------------------------------------------------------------------

Payment Date: 10/25/05 ------------------------------------------------------------ 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 2322,~~962~~229,~~760~~247.1899 4.~~026410~~020194% 12669GUH2 3519.~~242528~~851868 2.~~680108~~482386 ~~763~~721.~~516145~~123065 1A2 4441,~~506~~286,~~034~~382.4929 5.~~056410~~050194% 12669GUJ8 3519.~~242528~~851868 3.~~365709~~118389 ~~763~~721.~~516145~~123065 1X 2322,~~962~~229,~~760~~247.1899 1.030000% 12669GUK5 0.000000 0.~~685601~~636003 ~~763~~721.~~516145~~123065 2A1 6865,~~009~~968,~~595~~515.5591 5.~~337034~~337501% 12669GUL3 2818.~~119679~~787576 4.~~259605~~132129 ~~929~~910.~~627055~~215605 3A1 4341,~~427~~843,~~816~~115.9103 4.~~376226~~510480% 12669GUM1 1221.~~671920~~036967 3.~~398604~~375046 ~~919~~876.~~255481~~883956 3A2 1817,~~638~~958,~~548~~418.0347 4.~~376226~~510480% 12669GUN9 1221.~~671920~~036967 3.~~398604~~375046 ~~919~~876.~~255481~~883956 3A3 ~~154~~149,~~849~~198,~~057~~540.0464 4.~~376226~~510480% 12669GUP4 1221.~~671920~~036967 3.~~398604~~375046 ~~919~~876.~~255481~~883956 3X 0.00 0.000000% 12669GUQ2 0.000000 0.000000 0.000000 4A1 ~~227~~215,~~058~~038,~~879~~679.9584 34.~~730000~~100000% 12669GUR0 2422.~~989268~~804720 2.~~963697~~985702 ~~897~~851.~~721742~~059176 4A2 9792,~~310~~158,~~025~~560.8436 34.~~780000~~150000% 12669GUS8 2422.~~989268~~804720 3.~~003424~~022113 ~~897~~851.~~721742~~059176 4X 0.00 0.000000% 12669GUT6 0.000000 0.000000 0.000000 5A1 7763,~~640~~306,~~034~~151.1564 34.~~760000~~130000% 12669GUU3 3460.~~281571~~714569 21.~~089168~~810736 ~~610~~465.~~965791~~407397 5A2 87,~~626~~034,~~957~~250.2468 34.~~850000~~220000% 12669GUV1 3460.~~281571~~714569 21.~~139174~~850196 ~~610~~465.~~965791~~407397 5X 8670,~~266~~340,~~991~~402.3932 1.~~038718~~002925% 12669GUW9 0.000000 0.~~558525~~439718 ~~610~~465.~~965791~~407397 6A1 ~~168~~157,~~542~~365,~~473~~947.2382 34.~~760000~~130000% 12669GUX7 3138.~~339257~~843860 2.~~849000~~827584 ~~848~~782.~~585111~~730248 6A2 ~~112~~104,~~360~~909,~~182~~262.2859 34.~~810000~~180000% 12669GUY5 3138.~~339257~~843860 2.~~886885~~861816 ~~848~~782.~~585111~~730248 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.~~056410~~050194% 12669GVA6 0.000000 10.~~773490~~483927 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate 1M1 2,~~553~~552,~~603~~633.7980 5.~~183490~~180280% 12669GVB4 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 1B1 1,~~894~~893,~~222~~503.5300 5.~~183490~~180280% 12669GVC2 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 1B2 1,482,~~608~~045.7760 5.~~183490~~180280% 12669GVD0 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 1B3 1,070,~~995~~588.0220 5.~~183490~~180280% 12669GVN8 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 1B4 659,~~381~~130.2679 5.~~183490~~180280% 12669GVP3 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 1B5 494,~~564~~377.9812 5.~~183490~~180280% 12669GVQ1 0.~~188074~~194419 4.~~315526~~311215 998.~~874441~~488600 2M1 14,885,~~704~~452.3819 4.~~060000~~430000% 12669GVE8 0.~~003867~~027269 3.~~488776~~683859 997.~~898150~~857842 2B1 11,~~401~~400,~~030~~837.5439 4.~~410000~~780000% 12669GVF5 0.~~003867~~027269 3.~~789533~~974909 997.~~898150~~857842 2B2 8,868,~~355~~204.2298 5.~~023622~~416606% 12669GVG3 0.~~003867~~027269 4.~~434011~~598587 997.~~898150~~857842 2B3 8,~~551~~550,~~022~~877.3851 5.~~191077~~416606% 12669GVR9 0.~~003867~~027269 4.~~316821~~504292 997.~~898150~~857842 2B4 4,117,~~343~~273.7297 5.~~191077~~416606% 12669GVS7 0.~~003867~~027269 4.~~316821~~504292 997.~~898150~~857842 2B5 2,534,~~383~~340.7783 5.~~191077~~416606% 12669GVT5 0.~~003867~~027269 4.~~316821~~504292 997.~~898150~~857842 3M1 11,086,410.72 4.~~110000~~480000% 12669GVJ7 0.~~000000~~006818 3.~~538340~~732462 999.~~766501~~759683 3B1 8,869,928.39 4.~~460000~~830000% 12669GVK4 0.~~000000~~006818 34.~~839659~~024060 999.~~766501~~759683 3B2 6,651,446.53 45.~~933338~~353237% 12669GVL2 0.~~000000~~006818 4.~~528387~~690571 999.~~766501~~759683 3B3 4,434,964.20 5.~~097783~~353237% 12669GVU2 0.~~000000~~006818 4.~~247161~~459989 999.~~766501~~759683 3B4 2,463,424.66 5.~~097783~~353237% 12669GVV0 0.~~000000~~006818 4.~~247161~~459989 999.~~766501~~759683 3B5 6,406,309.48 5.~~097783~~353237% 12669GVW8 0.~~000000~~006818 4.~~247166~~459994 999.~~767757~~760939 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1,~~143~~076,~~358~~718,~~065~~822.2160 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-11 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 66,274,469.88 68,324,579.59 224,170,318.02 Loan count 117 117 757 Avg loan rate 5.313157% 5.596501% 5.819487% Prepay amount 1,693,378.09 1,316,165.99 5,181,529.24 Prin balance 329,469,294.06 74,006,846.31 278,003,355.53 Loan count 906 24 90 Avg loan rate 5.847458% 5.525926% 5.902285% Prepay amount 8,534,045.33 8,117,294.98 12,720,704.59 Total ----- Prin balance 1,040,248,863.39 Loan count 2011 Avg loan rate 5.78 Prepay amount 37,563,118.22 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 12,717.80 14,092.05 67,908.88 Sub servicer fees 0.00 0.00 5,435.17 Trustee fees 509.83 522.45 1,718.01 Agg advances N/A N/A N/A Adv this period 3,762.50 0.00 5,375.84 Master serv fees 0.00 23,121.69 85,947.39 Sub servicer fees 10,053.63 0.00 18,519.00 Trustee fees 2,531.15 615.93 2,178.03 Agg advances N/A N/A N/A Adv this period 38,184.92 10,589.58 21,783.01 Total ----- Master serv fees 203,787.81 Sub servicer fees 34,007.80 Trustee fees 8,075.39 Agg advances N/A Adv this period 79,695.85 -------------------------------------------------------------------------------- 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 90.859377% 100.000000% 978,297,073.25 ----------------------------------------------------------------------------- Junior 9.140623% 0.000000% 98,418,514.04 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 23 16,210,796.96 60 to 89 days 6 1,799,021.58 90 or more 1 450,860.94 Foreclosure 3 2,715,307.03 Totals: 33 21,175,986.51 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 41,291,948.57 41,291,948.57 Principal remittance amount 36,469,951.01 36,469,951.01 Interest remittance amount 4,821,997.56 4,821,997.56

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