8-K 1 cw0501_8k0503.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): March 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: March 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 March 25, 2005 Payment Date: 03/25/05 ------------------------------------------------------------ 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 ~~353~~351,~~403~~752,~~000~~807.0089 12.~~190155~~970000% 12,~~650~~171,~~192~~925.1109 ~~711~~812,~~100~~548.8399 2,~~361~~984,~~292~~474.9408 0.00 0.00 1A2 39,~~267~~083,~~000~~645.0032 13.~~190155~~000000% ~~183~~241,~~354~~325.6801 7991,~~829~~195.2717 ~~263~~332,~~183~~520.9418 0.00 0.00 1X 0.00 0.000000% 0.00 0281,876.0019 0281,876.0019 0.00 0.00 2A1 ~~414~~409,~~350~~490,~~000~~862.0045 12.~~115960~~940000% 4,~~859~~359,~~137~~622.5526 ~~825~~936,~~103~~369.2111 5,~~684~~295,~~240~~991.7637 0.00 0.00 2A2 4645,~~039~~499,~~000~~094.0052 13.~~115960~~000000% ~~539~~484,~~905~~403.4864 93106,~~596~~164.6555 ~~633~~590,~~502~~568.1220 0.00 0.00 2A3 ~~150~~148,~~000~~240,~~000~~930.0005 12.~~115960~~970000% 1,~~759~~578,~~069~~239.9502 ~~301~~342,~~822~~436.9255 21,~~060~~920,~~892~~675.8657 0.00 0.00 2X 0.00 0.000000% 0.00 387,683.48 387,683.48 0.00 0.00 Residual AR 0.00 3.640255% 0.00 0.26 0.26 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 31,~~549~~488,~~000~~618.0063 13.~~145005~~180000% 6032,~~381~~519.3747 6883,~~082~~444.3084 ~~128~~115,~~463~~964.6731 0.00 0.00 M2 15,~~231~~201,~~000~~849.0052 13.~~145005~~300000% 2915,~~150~~699.4851 3441,~~137~~805.5409 6357,~~288~~504.0260 0.00 0.00 MX 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 B1 11,~~967~~944,~~000~~096.0046 13.~~145005~~570922% 2212,~~903~~335.5411 3037,~~561~~325.5630 5349,~~465~~660.1041 0.00 0.00 B2 7,~~615~~600,~~000~~425.0071 13.~~145005~~570922% 147,~~574~~849.29 24 29,~~206~~451.7165 3837,~~781~~300.0089 0.00 0.00 B3 7,~~615~~600,~~000~~425.0071 13.~~145005~~570922% 147,~~574~~849.29 24 29,~~206~~451.7165 3837,~~781~~300.0089 0.00 0.00 B4 6,~~527~~514,~~000~~508.0003 13.~~145005~~570922% 126,~~491~~727.9777 2022,~~748~~624.1525 3329,~~240~~352.1303 0.00 0.00 B5 4,~~353~~344,~~034~~702.0076 13.~~145005~~570922% 84,~~331~~486.2494 1312,~~837~~928.5183 2217,~~168~~415.7477 0.00 0.00 ~~Residual AR 100.00 0.991796% 100.00 0.74 100.74 0.00 0.00~~ ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- ~~----------------------------------------------------------------------------------------------------------------------------------~~ Totals - - 1,~~087~~078,~~916~~761,~~134~~967.0007 - 98,~~154~~922,~~166~~982.9332 23,~~227~~215,~~234~~305.0991 1112,~~381~~138,~~401~~288.0223 - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~351~~349,~~752~~580,~~807~~882.8980 0.00 1A2 3938,~~083~~842,~~645~~320.3231 0.00 1X 0.00 0.00 2A1 ~~409~~405,~~490~~131,~~862~~240.4519 0.00 2A2 45,~~499~~014,~~094~~690.5288 0.00 2A3 ~~148~~146,~~240~~662,~~930~~691.0503 0.00 2X 0.00 0.00 ~~M1 31,488,618.63 0.00 M2 15,201,849.52 0.00 MX -0.00 0.00 B1 11,944,096.46 0.00 B2 7,600,425.71 0.00 B3 7,600,425.71 0.00 B4 6,514,508.03 0.00 B5 4,344,702.76 0.00~~ Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M1 31,456,099.16 0.00 M2 15,186,150.00 0.00 MX -0.00 13,690.10 B1 11,931,761.35 0.00 B2 7,592,576.47 0.00 B3 7,592,576.47 0.00 B4 6,507,780.25 0.00 B5 4,340,215.83 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~078~~069,~~761~~838,~~967~~984.0775 -13,690.10 --------------------------------------------------------------------------------

Payment Date: 03/25/05 ------------------------------------------------------------ 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 ~~353~~351,~~403~~752,~~000~~807.0089 12.~~190155~~970000% 12669GRM5 46.~~669434~~145746 2.~~012153~~299214 ~~995~~989.~~330566~~184820 1A2 39,~~267~~083,~~000~~645.0032 13.~~190155~~000000% 12669GRN3 46.~~669434~~145746 2.~~032986~~322438 ~~995~~989.~~330566~~184820 1X 0.00 0.000000% 12669GRP8 0.000000 0.000000 0.000000 2A1 ~~414~~409,~~350~~490,~~000~~862.0045 12.~~115960~~940000% 12669GRQ6 1110.~~727133~~521593 12.~~991319~~259851 ~~988~~977.~~272867~~751274 2A2 4645,~~039~~499,~~000~~094.0052 13.~~115960~~000000% 12669GRR4 1110.~~727133~~521593 2.~~032986~~305970 ~~988~~977.~~272867~~751274 2A3 ~~150~~148,~~000~~240,~~000~~930.0005 12.~~115960~~970000% 12669GSN2 1110.~~727133~~521593 2.~~012153~~282910 ~~988~~977.~~272867~~751274 2X 0.00 0.000000% 12669GRS2 0.000000 0.000000 0.000000 Residual AR 0.00 3.640255% 12669GRT0 0.000000 2.606280 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 31,~~549~~488,~~000~~618.0063 13.~~145005~~180000% 12669GRU7 1.~~913892~~030761 2.~~157986~~644928 ~~998~~997.~~086108~~055348 M2 15,~~231~~201,~~000~~849.0052 13.~~145005~~300000% 12669GSP7 1.~~913892~~030761 2.~~241319~~744737 ~~998~~997.~~086108~~055348 MX 0.00 0.000000% 12669GRV5 0.000000 0.000000 0.000000 B1 11,~~967~~944,~~000~~096.0046 13.~~145005~~570922% 12669GRW3 1.~~913892~~030761 23.~~553819~~119019 ~~998~~997.~~086108~~055348 B2 7,~~615~~600,~~000~~425.0071 13.~~145005~~570922% 12669GRX1 1.~~913892~~030761 3.~~178819~~867584 ~~998~~997.~~086108~~055348 B3 7,~~615~~600,~~000~~425.0071 13.~~145005~~570922% 12669GRY9 1.~~913892~~030761 3.~~178819~~867584 ~~998~~997.~~086108~~055348 B4 6,~~527~~514,~~000~~508.0003 13.~~145005~~570922% 12669GRZ6 1.~~913892~~030761 3.~~178819~~466256 ~~998~~997.~~086108~~055348 B5 4,~~353~~344,~~034~~702.0076 13.~~145005~~570922% 12669GSA0 1.~~913892~~030761 32.~~178819~~970073 ~~998~~997.~~086108~~055348 ~~Residual AR 100.00 0.991796% 12669GRT0 1,000.000000 7.424017 0.000000~~ ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ ~~------------------------------------------------------------------------------------------------------------------------~~ Totals - - 1,~~087~~078,~~916~~761,~~134~~967.0007 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-01 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 421,564,384.80 648,274,600.01 1,069,838,984.81 Loan count 1890 1184 3074 Avg loan rate 4.033612% 3.910626% 3.96 Prepay amount 2,444,505.28 5,852,837.56 8,297,342.84 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 131,402.85 204,054.32 335,457.17 Sub servicer fees 3,306.00 167.39 3,473.39 Trustee fees 3,179.94 4,910.77 8,090.71 Agg advances N/A N/A N/A Adv this period 20,146.48 29,321.27 49,467.75 -------------------------------------------------------------------------------- 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 92.156377% 100.000000% 994,067,340.24 ----------------------------------------------------------------------------- Junior 7.843623% 0.000000% 84,607,159.54 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 44 15,002,485.25 60 to 89 days 0 0.00 90 or more 0 0.00 Foreclosure 0 0.00 Totals: 44 15,002,485.25 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 12,138,288.23 12,138,288.23 Principal remittance amount 8,922,982.32 8,922,982.32 Interest remittance amount 3,215,305.91 3,215,305.91

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