8-K 1 cwa0501_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 CWA (Depositor) (Issuer in respect of Asset Backed Certificates, 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: October 25, 2005 CWA 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 Servicing LP Asset Backed Certificates, Series 2005-01 ------------------------------------------------------------

Payment Date: 10/25/05 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2005-01 ------------------------------------------------------------

------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2005-01 ------------------------------------------------------------ -------------------------------------------------------------------------------- COLLATERAL INFORMATION -------------------------------------------------------------------------------- Prin balance 556,364,062.44 748,177,890.39 756,397,144.66 Loan count 3187 3766 4511 Avg loan rate 7.021069% 7.405115% 7.025283% Prepay amount 9,484,289.26 33,521,405.06 24,540,369.00 Total ----- Prin balance 551,385,186.18 2,612,324,283.67 Loan count 3131 14595 Avg loan rate 7.003805% 7.13 Prepay amount 16,669,451.20 84,215,514.52 -------------------------------------------------------------------------------- FEES AND ADVANCES -------------------------------------------------------------------------------- Master serv fees 228,012.00 301,901.75 311,800.80 Sub servicer fees 0.00 0.00 0.00 Trustee fees 4,247.67 5,866.73 5,863.67 Agg advances N/A N/A N/A Adv this period 79,399.23 379,606.37 231,777.05 Total ----- Master serv fees 222,837.75 1,064,552.30 Sub servicer fees 0.00 0.00 Trustee fees 4,263.13 20,241.20 Agg advances N/A N/A Adv this period 169,449.92 860,232.57 -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES -------------------------------------------------------------------------------- Realized losses 0.00 0.00 59,862.78 Cumulative losses 0.00 0.00 59,862.78 Total ----- Realized losses 0.00 59,862.78 Cumulative losses 0.00 59,862.78 Coverage Amounts ---------------- Bankruptcy 0.00 0.00 0.00 Fraud 12,000,000.00 17,845,139.06 17,583,183.25 Special Hazard 0.00 0.00 0.00 Total ----- Bankruptcy 0.00 0.00 Fraud 12,571,677.69 60,000,000.00 Special Hazard 0.00 0.00 Aggregate Certificate Information ----------------------------------------------------------------------------- Class Aggregate Aggregate Aggregate Type Percentage Prepay Pct. End Cert. Bal. ----------------------------------------------------------------------------- Senior 78.345486% 100.000000% 2,073,099,513.23 ----------------------------------------------------------------------------- Junior 21.654514% 0.000000% 573,000,000.00 ----------------------------------------------------------------------------- -------------------------------------------------------------------------------- DELINQUENCY INFORMATION -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance ------ ---------- --------------------- 30 to 59 days 354 59,075,448.87 60 to 89 days 96 16,025,049.53 90 or more 33 6,323,152.35 Foreclosure 177 29,493,779.19 Totals: 660 110,917,429.94 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- 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 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 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 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: 4,585,440.31 Current Total Outstanding Number of Loans: 32 -------------------------------------------------------------------------------- OTHER INFORMATION -------------------------------------------------------------------------------- Amount/Withdrawal Total/Ending Bal. ----------------- ----------------- Available remittance amount 102,779,230.43 102,779,230.43 Principal remittance amount 92,201,423.66 92,201,423.66 Interest remittance amount 10,577,806.77 10,577,806.77

CWABS INC ASSET BACKED CERTIFICATES SERIES 2005-1 8-K