8-K 1 cw0411_8k0409.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): September 25, 2004 CW (Depositor) (Issuer in respect of Mortgage Pass-Through Certificates, Series 2004-11) (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) Item 5. Other Events CW Mortgage Pass-Through Certificates Series 2004-11 On September 25, 2004, The Bank of New York, as Trustee for CW, Mortgage Pass-Through Certificates Series 2004-11, made a monthly distribution to Certificate holders of principal and/or interest pursuant to the Pooling and Servicing Agreement, dated as of May 1, 2004, among CW as Depositor, Countrywide Home Loans, Seller and Master Servicer and The Bank of New York, as Trustee. Item 7. Financial Statements and Exhibits (c) Exhibits Exhibit No. Description 99 Report to Holders of CW, Mortgage Pass-Through Certificates Series 2004-11 relating to the distribution date of September 25, 2004 prepared by The Bank of New York, as Trustee under the Pooling and Servicing Agreement dated as of May 1, 2004. 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: September 25, 2004 CW By: /s/ Courtney Bartholomew ------------------------------ Name: Courtney Bartholomew Vice President The Bank of New York, as Trustee EXHIBIT INDEX Exhibit 99 Monthly Remittance Statement dated September 25, 2004 Payment Date: 09/25/04 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass-Through Certificates, Series 2004-11 ------------------------------------------------------------

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 6966,~~828~~805,~~773~~498.5494 3.~~248776~~234956% 3864,~~023,274~~955.6009 ~~189~~180,~~048~~094.3604 31,~~212~~045,~~322~~049.9613 0.00 0.00 2A1 ~~267~~265,~~339~~848,~~642~~687.7858 3.~~989706~~989805% 1,~~490~~580,~~955~~549.2064 ~~888~~883,~~838~~903.7379 2,~~379~~464,~~793~~453.9343 0.00 0.00 3A1 70,~~532~~481,~~913~~169.2603 4.~~874314~~874346% 5146,~~744~~731.2375 286,~~499~~291.6135 ~~338~~333,~~243~~023.8410 0.00 0.00 3A2 4,~~938~~934,~~347~~724.2438 4.~~874314~~874346% 3,~~622~~271.8691 20,~~059~~044.2163 23,~~682~~316.0754 0.00 0.00 Residual AR 0.00 3.~~248776~~234956% 0.00 0.0710 0.0710 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M 5,~~644~~641,~~067~~077.2145 4.~~020968~~018614% 23,~~989~~018.7658 18,~~912~~891.1810 21,~~901~~909.9468 0.00 0.00 B1 3,~~905~~903,~~894~~825.3028 4.~~020968~~018614% 2,~~069~~088.0296 13,~~087~~073.9031 15,~~156~~162.9127 0.00 0.00 B2 2,~~817~~815,~~038~~546.8562 4.~~020968~~018614% 1,~~492~~506.2362 9,~~439~~428.3583 10,~~931~~935.5945 0.00 0.00 B3 2,~~167~~166,~~721~~573.3911 4.~~020968~~018614% 1,~~148~~159.2835 7,~~263~~255.6252 8,~~411~~414.8987 0.00 0.00 B4 ~~869~~868,~~086~~626.4609 4.~~020968~~018614% ~~460~~464.3781 2,~~912~~908.1489 3,~~372~~373.5170 0.00 0.00 B5 ~~654~~653,~~116~~770.9848 4.~~020968~~018614% ~~346~~349.5084 2,~~191~~189.8238 2,~~538~~539.3221 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - ~~428~~424,~~697~~119,~~602~~498.0196 - 42,~~578~~504,~~103~~096.0555 1,~~438~~424,~~252~~080.9892 63,~~016~~928,~~356~~177.0347 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 6665,~~805~~940,~~498~~543.9486 0.00 2A1 ~~265~~264,~~848~~268,~~687~~137.5894 0.00 3A1 70,~~481~~434,~~169~~437.0327 0.00 3A2 4,~~934~~931,~~724~~452.3847 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M 5,~~641~~638,~~077~~058.4587 0.00 B1 3,~~903~~901,~~825~~736.2832 0.00 B2 2,~~815~~814,~~546~~040.6200 0.00 B3 2,~~166~~165,~~573~~413.1176 0.00 B4 868,~~626~~161.0928 0.00 B5 653,~~770~~420.4865 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - ~~424~~421,~~119~~615,~~498~~402.9641 - --------------------------------------------------------------------------------

Payment Date: 09/25/04 ------------------------------------------------------------ Countrywide Home Loans Mortgage Pass-Through Certificates, Series 2004-11 ------------------------------------------------------------

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 6966,~~828~~805,~~773~~498.5494 3.~~248776~~234956% 12669FA78 4111.~~454471~~860072 2.~~592189~~469410 ~~916~~904.~~022199~~162126 2A1 ~~267~~265,~~339~~848,~~642~~687.7858 3.~~989706~~989805% 12669FA86 5.~~533225~~865728 3.~~298654~~280339 ~~986~~980.~~616272~~750544 3A1 70,~~532~~481,~~913~~169.2603 4.~~874314~~874346% 12669FA94 0.~~728946~~658333 4.~~036058~~033125 992.~~902290~~243957 3A2 4,~~938~~934,~~347~~724.2438 4.~~874314~~874346% 12669FE66 0.~~728946~~658333 4.~~036058~~033125 992.~~902290~~243957 Residual AR 0.00 3.~~248776~~234956% 12669FB28 0.000000 0.~~748000~~980958 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M 5,~~644~~641,~~067~~077.2145 4.~~020968~~018614% 12669FB36 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 B1 3,~~905~~903,~~894~~825.3028 4.~~020968~~018614% 12669FB44 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 B2 2,~~817~~815,~~038~~546.8562 4.~~020968~~018614% 12669FB51 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 B3 2,~~167~~166,~~721~~573.3911 4.~~020968~~018614% 12669FD83 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 B4 ~~869~~868,~~086~~626.4609 4.~~020968~~018614% 12669FD91 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 B5 ~~654~~653,~~116~~770.9848 4.~~020968~~018614% 12669FE25 0.~~529161~~534262 3.~~347288~~343557 ~~998~~997.~~420788~~886526 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - ~~428~~424,~~697~~119,~~602~~498.0196 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Mortgage Pass-Through Certificates, Series 2004-11 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 68,740,352.02 274,597,619.59 78,277,430.80 Loan count 136 527 139 Avg loan rate 3.998801% 4.737522% 5.133346% Prepay amount 834,862.01 1,432,050.05 9,792.10 Total ----- Prin balance 421,615,402.41 Loan count 802 Avg loan rate 4.69 Prepay amount 2,276,704.16 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 42,778.85 169,589.92 16,318.54 Sub servicer fees 281.04 115.60 0.00 Trustee fees 522.05 2,071.38 587.47 Agg advances N/A N/A N/A Adv this period 5,155.25 6,937.95 0.00 Total ----- Master serv fees 228,687.31 Sub servicer fees 396.64 Trustee fees 3,180.90 Agg advances N/A Adv this period 12,093.20 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- 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 21,904.73 81,306.45 23,162.81 Fraud 752,982.68 2,794,936.84 796,229.47 Special Hazard 3,314,783.70 0.00 0.00 Total ----- Bankruptcy 126,373.99 Fraud 4,344,148.99 Special Hazard 3,314,783.70 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 96.217775% 100.000000% 408,070,079.93 ----------------------------------------------------------------------------- Junior 3.782225% 0.000000% 16,040,830.87 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 6 2,864,984.59 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 6 2,864,984.59 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 3,928,177.47 3,928,177.47 Principal remittance amount 2,504,096.55 2,504,096.55 Interest remittance amount 1,424,080.92 1,424,080.92

Filing Compare · CHL Mortgage Pass-Through Trust 2004-11