8-K 1 cw0502_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 2005-02) (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: August 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 August 25, 2005 Payment Date: 08/25/05 ------------------------------------------------------------ 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 ~~285~~279,~~880~~044,~~313~~765.7036 3.~~634380~~780000% 67,~~835~~740,~~548~~413.3327 ~~808~~908,~~109~~290.3271 78,~~643~~648,~~657~~703.6598 0.00 0.00 1A2 5049,~~449~~243,~~357~~086.3170 3.~~704380~~850000% 1,~~206~~365,~~270~~952.6131 ~~145~~163,~~353~~254.9051 1,~~351~~529,~~624~~206.5182 0.00 0.00 1X 0.00 0.000000% 0.00 ~~517~~405,~~798~~013.4142 ~~517~~405,~~798~~013.4142 0.00 0.00 2A1 ~~359~~351,~~128~~652,~~613~~234.0171 3.~~634380~~780000% 710,~~476~~603,~~378~~687.3065 1,~~015~~144,~~163~~628.2202 811,~~491~~748,~~541~~315.5268 0.00 0.00 2A2 ~~149~~146,~~636~~521,~~534~~384.4287 3.~~674380~~820000% 34,~~115~~418,~~149~~191.5674 ~~427~~481,~~638~~973.9496 34,~~542~~900,~~788~~165.4970 0.00 0.00 2A3 ~~113~~110,~~297~~939,~~828~~181.1874 3.~~654380~~800000% 23,~~358~~345,~~646~~249.4441 ~~322~~363,~~025~~017.9166 23,~~680~~708,~~672~~267.3507 0.00 0.00 2A4 ~~109~~107,~~776~~490,~~257~~923.0607 3.~~714380~~860000% 23,~~285~~241,~~333~~270.9995 ~~317~~357,~~139~~287.4688 23,~~602~~598,~~473~~558.4584 0.00 0.00 2X 0.00 0.000000% 0.00 ~~902~~650,~~748~~026.1972 ~~902~~650,~~748~~026.1972 0.00 0.00 C 100.00 0.000000% 0.00 0.00 0.00 0.00 0.00 Residual AR 0.00 5.~~249355~~397307% 0.00 0.00 0.00 0.00 0.00 ---------------------------------------------------------------------------------------------------------------------------------- Subordinate M1 14,889,~~188~~154.0035 3.~~784380~~930000% 3334.6532 4350,~~824~~387.9438 4350,~~858~~421.5870 0.00 0.00 M2 13,027,~~914~~885.7531 3.~~814380~~960000% 2930.4403 3844,~~650~~425.4409 3844,~~679~~455.8812 0.00 0.00 M3 8,064,~~852~~833.0886 3.~~844380~~990000% 18.2359 2427,~~114~~709.5042 2427,~~132~~728.7202 0.00 0.00 M4 7,445,~~093~~076.0017 4.~~044380~~190000% 1617.8216 2326,~~419~~862.5025 2326,~~436~~879.3241 0.00 0.00 M5 6,203,~~578~~564.8381 4.~~114380~~260000% 14.0230 1922,~~851~~756.9174 1922,~~865~~771.9304 0.00 0.00 M6 6,203,~~578~~564.8381 4.~~184380~~330000% 14.0230 2023,~~189~~130.6668 2023,~~203~~144.6898 0.00 0.00 M7 5,583,~~819~~807.7513 4.~~564380~~710000% 12.6287 1922,~~822~~646.9799 1922,~~835~~659.5986 0.00 0.00 M8 4,963,~~062~~051.6745 4.~~614380~~760000% 11.2244 1720,~~812~~343.2400 1720,~~823~~354.4644 0.00 0.00 MX -0.00 -~~58413121963081008~~34200412075520460.000000% 0.00 7842,~~450~~387.0220 7842,~~450~~387.0220 0.00 0.00 B1 4,342,~~305~~295.5877 4.~~964380~~971775% 910.8101 1619,~~766~~107.4431 1619,~~776~~117.2632 0.00 0.00 B2 4,342,~~305~~295.5877 4.~~964380~~971775% 910.8101 1619,~~766~~107.4431 1619,~~776~~117.2632 0.00 0.00 B3 9,306,~~366~~345.2522 4.~~964380~~971775% 21.0345 3540,~~933~~950.6050 3540,~~954~~971.6396 0.00 0.00 B4 6,824,~~335~~320.9249 4.~~964380~~971775% 15.4273 2630,~~350~~028.0291 2630,~~365~~044.4464 0.00 0.00 B5 4,964,~~874~~863.7755 4.~~964380~~971775% 11.1840 1921,~~170~~846.3078 1921,~~181~~858.4718 0.04 0.00 ---------------------------------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 1,~~164~~141,~~330~~052,~~279~~735.6915 - 2330,~~277~~714,~~544~~986.5096 4,~~857~~885,~~100~~182.3244 2835,~~134~~600,~~644~~169.8140 0.04 - ---------------------------------------------------------------------------------------------------------------------------------- Class Information -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest -------------------------------------------------------------------------------- Senior 1A1 ~~279~~271,~~044~~304,~~765~~352.3610 0.00 1A2 4947,~~243~~877,~~086~~134.7039 0.00 1X 0.00 0.00 2A1 ~~351~~341,~~652~~048,~~234~~547.7106 0.00 2A2 ~~146~~142,~~521~~103,~~384~~193.8712 0.00 2A3 ~~110~~107,~~939~~593,~~181~~932.7433 0.00 2A4 ~~107~~104,~~490~~249,~~923~~652.0712 0.00 2X 0.00 0.00 C 100.00 0.00 Residual AR 0.00 0.00 -------------------------------------------------------------------------------- Subordinate M1 14,889,~~154~~120.3503 0.00 M2 13,027,~~885~~855.3128 0.00 M3 8,064,~~833~~815.8627 0.00 M4 7,445,~~076~~059.1701 0.00 M5 6,203,~~564~~550.8151 0.00 M6 6,203,~~564~~550.8151 0.00 M7 5,583,~~807~~794.1326 0.00 M8 4,963,~~051~~040.4501 0.00 MX -0.00 0.00 B1 4,342,~~295~~285.7776 0.00 B2 4,342,~~295~~285.7776 0.00 B3 9,306,~~345~~323.2277 0.00 B4 6,824,~~320~~304.4976 0.00 B5 4,964,~~863~~852.5510 0.00 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Totals - - 1,~~141~~110,~~052~~337,~~735~~748.15 - --------------------------------------------------------------------------------

Payment Date: 08/25/05 ------------------------------------------------------------ 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 ~~285~~279,~~880~~044,~~313~~765.7036 3.~~634380~~780000% 12669GPN5 2225.~~317680~~272013 2.~~638431~~965518 ~~911~~885.~~065434~~793421 1A2 5049,~~449~~243,~~357~~086.3170 3.~~704380~~850000% 12669GPP0 2225.~~317680~~272013 23.~~689249~~020435 ~~911~~885.~~065434~~793421 1X 0.00 0.000000% 12669GPQ8 0.000000 0.000000 0.000000 2A1 ~~359~~351,~~128~~652,~~613~~234.0171 3.~~634380~~780000% 12669GPR6 1927.~~369207~~471192 2.~~630004~~965411 ~~911~~883.~~032673~~561482 2A2 ~~149~~146,~~636~~521,~~534~~384.4287 3.~~674380~~820000% 12669GPS4 1927.~~369207~~471192 2.~~658950~~996791 ~~911~~883.~~032673~~561482 2A3 ~~113~~110,~~297~~939,~~828~~181.1874 3.~~654380~~800000% 12669GPT2 1927.~~369207~~471192 2.~~644477~~981101 ~~911~~883.~~032673~~561482 2A4 ~~109~~107,~~776~~490,~~257~~923.0607 3.~~714380~~860000% 12669GPU9 1927.~~369207~~471192 23.~~687896~~028171 ~~911~~883.~~032673~~561482 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 5.~~249355~~397307% 12669GPW5 0.000000 0.000000 0.000000 ------------------------------------------------------------------------------------------------------------------------ Subordinate M1 14,889,~~188~~154.0035 3.~~784380~~930000% 12669GPX3 0.~~002255~~002301 23.~~937525~~377397 997.~~999487~~997187 M2 13,027,~~914~~885.7531 3.~~814380~~960000% 12669GSF9 0.~~002255~~002301 23.~~960812~~403178 997.~~999487~~997187 M3 8,064,~~852~~833.0886 3.~~844380~~990000% 12669GSG7 0.~~002255~~002301 23.~~984098~~428960 997.~~999487~~997187 M4 7,445,~~093~~076.0017 4.~~044380~~190000% 12669GSH5 0.~~002255~~002301 3.~~139343~~600838 997.~~999487~~997187 M5 6,203,~~578~~564.8381 4.~~114380~~260000% 12669GSJ1 0.~~002255~~002301 3.~~193679~~660995 997.~~999487~~997187 M6 6,203,~~578~~564.8381 4.~~184380~~330000% 12669GSK8 0.~~002255~~002301 3.~~248014~~721152 997.~~999487~~997187 M7 5,583,~~819~~807.7513 4.~~564380~~710000% 12669GSL6 0.~~002255~~002301 34.~~542979~~047720 997.~~999487~~997187 M8 4,963,~~062~~051.6745 4.~~614380~~760000% 12669GSM4 0.~~002255~~002301 34.~~581791~~090689 997.~~999487~~997187 MX -0.00 -~~58413121963081008~~34200412075520460.000000% 12669GPY1 0.000000 0.000000 0.000000 B1 4,342,~~305~~295.5877 4.~~964380~~971775% 12669GPZ8 0.~~002255~~002301 34.~~853469~~391475 997.~~999487~~997187 B2 4,342,~~305~~295.5877 4.~~964380~~971775% 12669GQA2 0.~~002255~~002301 34.~~853469~~391475 997.~~999487~~997187 B3 9,306,~~366~~345.2522 4.~~964380~~971775% 12669GQB0 0.~~002255~~002301 34.~~853469~~391475 997.~~999487~~997187 B4 6,824,~~335~~320.9249 4.~~964380~~971775% 12669GQC8 0.~~002255~~002301 34.~~853469~~391475 997.~~999487~~997187 B5 4,964,~~874~~863.7755 4.~~964380~~971775% 12669GQD6 0.~~002247~~002292 34.~~853469~~391475 997.~~999487~~997187 ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------ Totals - - 1,~~164~~141,~~330~~052,~~279~~735.6915 - - - - - ------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans CHL Mortgage Pass-Through Trust, Series 2005-02 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Total ----- Prin balance 349,378,852.65 760,958,795.50 1,110,337,648.15 Loan count 1133 2274 3407 Avg loan rate 5.778094% 5.399325% 5.52 Prepay amount 9,623,619.23 22,535,390.29 32,159,009.52 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Total ----- Master serv fees 87,178.80 201,283.45 288,462.25 Sub servicer fees 1,728.70 3,757.25 5,485.95 Trustee fees 0.00 0.00 0.00 Agg advances N/A N/A N/A Adv this period 21,081.38 48,339.57 69,420.95 -------------------------------------------------------------------------------- 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 91.572619% 100.000000% 1,044,891,676.46 ----------------------------------------------------------------------------- Junior 8.427381% 0.000000% 96,160,837.03 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 46 16,143,558.50 60 to 89 days 11 4,588,741.75 90 or more 1 277,316.63 Foreclosure 1 260,502.09 Totals: 59 21,270,118.97 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 35,600,169.40 35,600,169.40 Principal remittance amount 30,714,986.96 30,714,986.96 Interest remittance amount 4,885,182.44 4,885,182.44

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