8-K 1 cw0502_8k0601.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): January 25, 2006 CW (Depositor) (Issuer in respect of CHL Mortgage Pass-Through Trust, Series 2005-02) (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: January 25, 2006 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 January 25, 2006 Payment Date: 01/25/06 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-02 ------------------------------------------------------------

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 ~~264~~234,~~504~~971,~~486~~576.6385 4.~~150000~~698750% 119,~~732~~582,~~833~~049.6992 ~~884~~889,~~253~~391.1989 1210,~~617~~471,~~086~~441.8881 0.00 0.00 1A2 4641,~~677~~465,~~160~~482.7513 4.~~220000~~768750% 21,~~070~~690,~~495~~946.5630 ~~158~~159,~~676~~289.4136 21,~~229~~850,~~171~~235.9767 0.00 0.00 1X 0.00 0.000000% 0.00 ~~448~~402,~~280~~220.4899 ~~448~~402,~~280~~220.4899 0.00 0.00 2A1 ~~332~~300,~~117~~656,~~652~~537.8718 4.~~150000~~698750% 1011,~~456~~399,~~865~~700.0749 1,~~110~~138,~~287~~016.7631 1112,~~567~~537,~~152~~716.8380 0.00 0.00 2A2 ~~138~~125,~~381~~273,~~996~~232.8561 4.~~190000~~738750% 4,~~357~~749,~~015~~862.8290 ~~467~~478,~~077~~208.6882 45,~~824~~228,~~093~~071.5071 0.00 0.00 2A3 ~~104~~94,~~776~~851,~~415~~068.4955 4.~~170000~~718750% 3,~~298~~596,~~929~~375.8539 ~~351~~360,~~961~~549.4433 3,~~650~~956,~~891~~924.2972 0.00 0.00 2A4 ~~101~~91,~~519~~902,~~710~~867.5343 4.~~230000~~778750% 3,~~196~~484,~~391~~591.1133 ~~345~~353,~~928~~784.4156 3,~~542~~838,~~319~~375.5388 0.00 0.00 2X 0.00 0.000000% 0.00 ~~696~~610,~~517~~519.3284 ~~696~~610,~~517~~519.3284 0.00 0.00 C 100.00 0.000000% 0.00 0.00 0.00 0.00 0.00 Residual AR 0.00 56.~~750507~~298297% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 14,889,~~092~~025.8969 4.~~300000~~848750% 2114.7449 5158,~~574~~155.1660 5158,~~595~~170.9009 0.00 0.00 M2 13,027,~~831~~772.5373 4.~~330000~~878750% 1912.0268 4551,~~441~~200.8050 4551,~~460~~213.8218 0.00 0.00 M3 8,064,~~800~~764.5617 4.~~360000~~908750% 117.7785 2831,~~325~~890.3726 2831,~~337~~898.1511 0.00 0.00 M4 7,445,~~045~~011.4484 45.~~560000~~108750% 107.8724 2730,~~348~~639.1307 2730,~~359~~646.0031 0.00 0.00 M5 6,203,~~539~~511.2021 45.~~630000~~178750% 96.0604 2325,~~137~~879.4863 2325,~~146~~885.5466 0.00 0.00 M6 6,203,~~539~~511.2021 45.~~700000~~248750% 96.0604 2326,~~487~~229.2944 2326,~~496~~235.3547 0.00 0.00 M7 5,583,~~784~~758.0888 5.~~080000~~628750% 85.1543 2225,~~850~~318.0928 2225,~~858~~323.2471 0.00 0.00 M8 4,963,~~030~~008.9656 5.~~130000~~678750% 74.2583 2022,~~509~~703.7352 2022,~~516~~708.9735 0.00 0.00 MX -0.00 0.000000% 0.00 6058,~~213~~494.3907 6058,~~213~~494.3907 0.00 0.00 B1 4,342,~~277~~258.8425 56.~~480000~~028750% 64.3423 1921,~~168~~088.7415 1921,~~175~~092.0837 0.00 0.00 B2 4,342,~~277~~258.8425 56.~~480000~~028750% 64.3423 1921,~~168~~088.7415 1921,~~175~~092.0837 0.00 0.00 B3 9,306,~~306~~264.80 56.~~480000~~028750% 139.5906 4145,~~082~~195.1781 4145,~~095~~204.7687 0.00 0.00 B4 6,824,~~292~~261.3252 56.~~480000~~028750% 96.9664 3033,~~125~~141.4698 3033,~~135~~148.4262 0.00 0.00 B5 4,964,~~843~~820.0565 56.~~480000~~028750% 74.0571 2124,~~917~~111.0262 2124,~~924~~116.0732 0.2012 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1985,~~084~~281,~~138,184~~092.8549 - 3534,~~112~~503,~~671~~619.3078 4,~~897~~867,~~332~~117.3016 4039,~~010~~370,~~003~~736.6094 0.2012 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~252~~225,~~771~~389,~~652~~526.9493 0.00 1A2 4439,~~606~~774,~~665~~535.1983 0.00 1X 0.00 0.00 2A1 ~~321~~289,~~660~~256,~~787~~836.8169 0.00 2A2 ~~134~~120,~~024~~523,~~981~~369.0371 0.00 2A3 ~~101~~91,~~477~~254,~~485~~693.6415 0.00 2A4 9888,~~323~~418,~~319~~276.4210 0.00 2X 0.00 0.00 C 100.00 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M1 14,889,~~071~~011.1520 0.00 M2 13,027,~~812~~760.5105 0.00 M3 8,064,~~788~~756.7932 0.00 M4 7,445,~~034~~004.5760 0.00 M5 6,203,~~530~~505.1517 0.00 M6 6,203,~~530~~505.1517 0.00 M7 5,583,~~775~~753.9345 0.00 M8 4,963,~~023~~003.7273 0.00 MX -0.00 0.00 B1 4,342,~~271~~254.5002 0.00 B2 4,342,~~271~~254.5002 0.00 B3 9,306,~~293~~255.2174 0.00 B4 6,824,~~282~~254.3688 0.00 B5 4,964,~~835~~815.8081 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1950,~~049~~777,~~025,513~~472.3559 - --------------------------------------------------------------------------------

Payment Date: 01/25/06 ------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-02 ------------------------------------------------------------

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 ~~264~~234,~~504~~971,~~486~~576.6385 4.~~150000~~698750% 12669GPN5 3831.~~307041~~284853 2.~~887037~~903814 ~~825~~735.~~285202~~884104 1A2 4641,~~677~~465,~~160~~482.7513 4.~~220000~~768750% 12669GPP0 3831.~~307041~~284853 2.~~935734~~947074 ~~825~~735.~~285202~~884104 1X 0.00 0.000000% 12669GPQ8 0.000000 0.000000 0.000000 2A1 ~~332~~300,~~117~~656,~~652~~537.8718 4.~~150000~~698750% 12669GPR6 2729.~~090815~~533438 2.~~876445~~948282 ~~833~~749.~~333215~~383633 2A2 ~~138~~125,~~381~~273,~~996~~232.8561 4.~~190000~~738750% 12669GPS4 2729.~~090815~~533438 2.~~904170~~973381 ~~833~~749.~~333215~~383633 2A3 ~~104~~94,~~776~~851,~~415~~068.4955 4.~~170000~~718750% 12669GPT2 2729.~~090815~~533438 2.~~890308~~960831 ~~833~~749.~~333215~~383633 2A4 ~~101~~91,~~519~~902,~~710~~867.5343 4.~~230000~~778750% 12669GPU9 2729.~~090815~~533438 2.~~931895~~998479 ~~833~~749.~~333215~~383633 2X 0.00 0.000000% 12669GPV7 0.000000 0.000000 0.000000 C 100.00 0.000000% 12669GRK9 0.000000 0.000000 1,000.000000 Residual AR 0.00 56.~~750507~~298297% 12669GPW5 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 14,889,~~092~~025.8969 4.~~300000~~848750% 12669GPX3 0.~~001457~~000971 3.~~456945~~898090 997.~~993910~~989892 M2 13,027,~~831~~772.5373 4.~~330000~~878750% 12669GSF9 0.~~001457~~000971 3.~~481063~~922208 997.~~993910~~989892 M3 8,064,~~800~~764.5617 4.~~360000~~908750% 12669GSG7 0.~~001457~~000971 3.~~505182~~946326 997.~~993910~~989892 M4 7,445,~~045~~011.4484 45.~~560000~~108750% 12669GSH5 0.~~001457~~000971 34.~~665970~~107114 997.~~993910~~989892 M5 6,203,~~539~~511.2021 45.~~630000~~178750% 12669GSJ1 0.~~001457~~000971 34.~~722245~~163389 997.~~993910~~989892 M6 6,203,~~539~~511.2021 45.~~700000~~248750% 12669GSK8 0.~~001457~~000971 34.~~778521~~219665 997.~~993910~~989892 M7 5,583,~~784~~758.0888 5.~~080000~~628750% 12669GSL6 0.~~001457~~000971 4.~~084019~~525161 997.~~993910~~989892 M8 4,963,~~030~~008.9656 5.~~130000~~678750% 12669GSM4 0.~~001457~~000971 4.~~124216~~565358 997.~~993910~~989892 MX -0.00 0.000000% 12669GPY1 0.000000 0.000000 0.000000 B1 4,342,~~277~~258.8425 56.~~480000~~028750% 12669GPZ8 0.~~001457~~000971 4.~~405595~~846736 997.~~993910~~989892 B2 4,342,~~277~~258.8425 56.~~480000~~028750% 12669GQA2 0.~~001457~~000971 4.~~405595~~846736 997.~~993910~~989892 B3 9,306,~~306~~264.80 56.~~480000~~028750% 12669GQB0 0.~~001457~~000971 4.~~405595~~846736 997.~~993910~~989892 B4 6,824,~~292~~261.3252 56.~~480000~~028750% 12669GQC8 0.~~001457~~000971 4.~~405595~~846736 997.~~993910~~989892 B5 4,964,~~843~~820.0565 56.~~480000~~028750% 12669GQD6 0.~~001417~~000946 4.~~405595~~846736 997.~~993910~~989892 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1985,~~084~~281,~~138,184~~092.8549 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-02 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 295,360,914.13 655,416,458.46 950,777,372.59 Loan count 974 1975 2949 Avg loan rate 6.678108% 6.141872% 6.31 Prepay amount 11,926,298.09 24,386,765.19 36,313,063.28 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 65,667.04 150,849.98 216,517.02 Sub servicer fees 1,229.40 3,667.99 4,897.39 Trustee fees 0.00 0.00 0.00 Agg advances N/A N/A N/A Adv this period 26,155.88 39,470.95 65,626.83 -------------------------------------------------------------------------------- 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 7,812,126.64 17,053,311.68 24,865,438.31 Special Hazard 0.00 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 90.240334% 100.000000% 889,120,864.75 ----------------------------------------------------------------------------- Junior 9.759666% 0.000000% 96,160,134.17 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 31 9,124,556.31 60 to 89 days 15 5,120,077.99 90 or more 11 3,912,482.97 Foreclosure 4 772,390.02 Totals: 61 18,929,507.29 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 39,370,736.94 39,370,736.94 Principal remittance amount 34,503,619.78 34,503,619.78 Interest remittance amount 4,867,117.16 4,867,117.16

Filing Compare · CWMBS INC - CHL MORTGAGE PASS-THROUGH TRUST 2005-2