-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, WKiJsQMhnBRQ5wIxx1AHERItBbwq52WD74G3OEFbcYl69TOcCl6OA9M6bd0COwDG e0nZivzXjUQxgCQzdKDSWQ== 0001071787-05-000680.txt : 20050728 0001071787-05-000680.hdr.sgml : 20050728 20050728121013 ACCESSION NUMBER: 0001071787-05-000680 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20050725 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050728 DATE AS OF CHANGE: 20050728 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CWABS INC ASSET BACKED CERTIFICATES SERIES 2005-1 CENTRAL INDEX KEY: 0001322005 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 0228 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-118926-20 FILM NUMBER: 05979928 BUSINESS ADDRESS: STREET 1: 4500 PARK GRANADA CITY: CALABASAS STATE: CA ZIP: 91302 BUSINESS PHONE: (818) 225-4898 MAIL ADDRESS: STREET 1: 4500 PARK GRANADA CITY: CALABASAS STATE: CA ZIP: 91302 8-K 1 cwa0501_8k0507.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): July 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: July 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 July 25, 2005 Payment Date: 07/25/05 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, 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 AF1 186,896,305.17 3.414380% 8,226,705.84 496,327.23 8,723,033.07 0.00 0.00 AF2 22,435,000.00 4.355000% 0.00 81,420.35 81,420.35 0.00 0.00 AF3 130,575,000.00 4.575000% 0.00 497,817.19 497,817.19 0.00 0.00 AF4 35,623,000.00 5.147000% 0.00 152,792.98 152,792.98 0.00 0.00 AF5A 39,500,000.00 5.497000% 0.00 180,942.92 180,942.92 0.00 0.00 AF5B 30,000,000.00 5.417000% 0.00 135,425.00 135,425.00 0.00 0.00 AF6 60,000,000.00 5.030000% 0.00 251,500.00 251,500.00 0.00 0.00 1AV1 408,745,558.16 3.404380% 27,244,579.61 1,082,297.38 28,326,876.99 0.00 0.00 1AV2 229,761,000.00 3.514380% 0.00 628,030.25 628,030.25 0.00 0.00 1AV3 24,946,000.00 3.604380% 0.00 69,933.78 69,933.78 0.00 0.00 2AV1 526,609,623.48 3.504380% 13,780,243.41 1,435,342.40 15,215,585.82 0.00 0.00 2AV2 131,651,933.19 3.554380% 3,445,048.48 363,954.11 3,809,002.59 0.00 0.00 3AV1 270,108,102.39 3.404380% 10,496,915.96 715,206.04 11,212,122.00 0.00 0.00 3AV2 160,132,000.00 3.564380% 0.00 443,933.23 443,933.23 0.00 0.00 3AV3 47,804,669.21 3.564380% 1,166,329.20 132,528.67 1,298,857.87 0.00 0.00 CF 591,603,985.60 0.000000% 0.00 8.23 8.23 0.00 0.00 CV 2,319,550,566.04 0.000000% 0.00 0.00 0.00 0.00 0.00 PF 100.00 0.000000% 0.00 106,277.43 106,277.43 0.00 0.00 PV 100.00 0.000000% 0.00 620,632.30 620,632.30 0.00 0.00 Residual AR 0.00 0.000000% 0.00 0.00 0.00 0.00 0.00 - ---------------------------------------------------------------------------------------------------------------------------------- Subordinate MF1 16,800,000.00 5.456000% 0.00 76,384.00 76,384.00 0.00 0.00 MF2 14,700,000.00 5.505000% 0.00 67,436.25 67,436.25 0.00 0.00 MF3 9,000,000.00 5.555000% 0.00 41,662.50 41,662.50 0.00 0.00 MF4 9,000,000.00 5.654000% 0.00 42,405.00 42,405.00 0.00 0.00 MF5 7,500,000.00 5.754000% 0.00 35,962.50 35,962.50 0.00 0.00 MF6 7,200,000.00 5.853000% 0.00 35,118.00 35,118.00 0.00 0.00 MF7 6,000,000.00 6.101000% 0.00 30,505.00 30,505.00 0.00 0.00 MF8 6,000,000.00 6.200000% 0.00 31,000.00 31,000.00 0.00 0.00 BF 6,000,000.00 6.200000% 0.00 31,000.00 31,000.00 0.00 0.00 MV1 124,800,000.00 3.714380% 0.00 360,542.49 360,542.49 0.00 0.00 MV2 87,600,000.00 3.754380% 0.00 255,798.42 255,798.42 0.00 0.00 MV3 50,400,000.00 3.794380% 0.00 148,739.70 148,739.70 0.00 0.00 MV4 46,800,000.00 3.914380% 0.00 142,483.43 142,483.43 0.00 0.00 MV5 43,200,000.00 3.964380% 0.00 133,203.17 133,203.17 0.00 0.00 MV6 40,800,000.00 4.044380% 0.00 128,341.66 128,341.66 0.00 0.00 MV7 37,200,000.00 4.564380% 0.00 132,062.73 132,062.73 0.00 0.00 MV8 30,000,000.00 4.714380% 0.00 110,002.20 110,002.20 0.00 0.00 BV 30,000,000.00 5.264380% 0.00 122,835.53 122,835.53 0.00 0.00 - ---------------------------------------------------------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------------------------------------------------- Totals - - 2,877,788,391.59 - 64,359,822.51 9,319,852.07 73,679,674.58 - - - ---------------------------------------------------------------------------------------------------------------------------------- Class Information - -------------------------------------------------------------------------------- Ending Cert. Unpaid Type Class Code Name Notional Bal. Interest - -------------------------------------------------------------------------------- Senior AF1 178,669,599.33 0.00 AF2 22,435,000.00 0.00 AF3 130,575,000.00 0.00 AF4 35,623,000.00 0.00 AF5A 39,500,000.00 0.00 AF5B 30,000,000.00 0.00 AF6 60,000,000.00 0.00 1AV1 381,500,978.55 0.00 1AV2 229,761,000.00 0.00 1AV3 24,946,000.00 0.00 2AV1 512,829,380.07 0.00 2AV2 128,206,884.70 0.00 3AV1 259,611,186.43 0.00 3AV2 160,132,000.00 0.00 3AV3 46,638,340.01 0.00 CF 584,400,118.16 0.00 CV 2,269,891,514.63 0.00 PF 100.00 0.00 PV 100.00 0.00 Residual AR 0.00 0.00 - -------------------------------------------------------------------------------- Subordinate MF1 16,800,000.00 0.00 MF2 14,700,000.00 0.00 MF3 9,000,000.00 0.00 MF4 9,000,000.00 0.00 MF5 7,500,000.00 0.00 MF6 7,200,000.00 0.00 MF7 6,000,000.00 0.00 MF8 6,000,000.00 0.00 BF 6,000,000.00 0.00 MV1 124,800,000.00 0.00 MV2 87,600,000.00 0.00 MV3 50,400,000.00 0.00 MV4 46,800,000.00 0.00 MV5 43,200,000.00 0.00 MV6 40,800,000.00 0.00 MV7 37,200,000.00 0.00 MV8 30,000,000.00 0.00 BV 30,000,000.00 0.00 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Totals - - 2,813,428,569.08 - - --------------------------------------------------------------------------------
Payment Date: 07/25/05 ------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, 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 AF1 186,896,305.17 3.414380% 126673VY5 41.451253 2.500805 900.248401 AF2 22,435,000.00 4.355000% 126673VZ2 0.000000 3.629167 1,000.000000 AF3 130,575,000.00 4.575000% 126673WA6 0.000000 3.812500 1,000.000000 AF4 35,623,000.00 5.147000% 126673WB4 0.000000 4.289167 1,000.000000 AF5A 39,500,000.00 5.497000% 126673WC2 0.000000 4.580833 1,000.000000 AF5B 30,000,000.00 5.417000% 126673XN7 0.000000 4.514167 1,000.000000 AF6 60,000,000.00 5.030000% 126673WD0 0.000000 4.191667 1,000.000000 1AV1 408,745,558.16 3.404380% 126673WP3 60.281887 2.394712 844.116487 1AV2 229,761,000.00 3.514380% 126673WQ1 0.000000 2.733407 1,000.000000 1AV3 24,946,000.00 3.604380% 126673WR9 0.000000 2.803407 1,000.000000 2AV1 526,609,623.48 3.504380% 126673WS7 24.738248 2.576722 920.629647 2AV2 131,651,933.19 3.554380% 126673WT5 24.738248 2.613486 920.629647 3AV1 270,108,102.39 3.404380% 126673WU2 36.457499 2.484027 901.671933 3AV2 160,132,000.00 3.564380% 126673WV0 0.000000 2.772296 1,000.000000 3AV3 47,804,669.21 3.564380% 126673WW8 23.427792 2.662074 936.813836 CF 591,603,985.60 0.000000% 126673XG2 0.000000 0.000014 974.000197 CV 2,319,550,566.04 0.000000% 126673XJ6 0.000000 0.000000 945.788131 PF 100.00 0.000000% 126673XH0 0.000000 1,062,774.300000 1,000.000000 PV 100.00 0.000000% 126673XK3 0.000000 6,206,323.000000 1,000.000000 Residual AR 0.00 0.000000% 126673XL1 0.000000 0.000000 0.000000 - ------------------------------------------------------------------------------------------------------------------------ Subordinate MF1 16,800,000.00 5.456000% 126673WE8 0.000000 4.546667 1,000.000000 MF2 14,700,000.00 5.505000% 126673WF5 0.000000 4.587500 1,000.000000 MF3 9,000,000.00 5.555000% 126673WG3 0.000000 4.629167 1,000.000000 MF4 9,000,000.00 5.654000% 126673WH1 0.000000 4.711667 1,000.000000 MF5 7,500,000.00 5.754000% 126673WJ7 0.000000 4.795000 1,000.000000 MF6 7,200,000.00 5.853000% 126673WK4 0.000000 4.877500 1,000.000000 MF7 6,000,000.00 6.101000% 126673WL2 0.000000 5.084167 1,000.000000 MF8 6,000,000.00 6.200000% 126673WM0 0.000000 5.166667 1,000.000000 BF 6,000,000.00 6.200000% 126673WN8 0.000000 5.166667 1,000.000000 MV1 124,800,000.00 3.714380% 126673WX6 0.000000 2.888962 1,000.000000 MV2 87,600,000.00 3.754380% 126673WY4 0.000000 2.920073 1,000.000000 MV3 50,400,000.00 3.794380% 126673WZ1 0.000000 2.951184 1,000.000000 MV4 46,800,000.00 3.914380% 126673XA5 0.000000 3.044518 1,000.000000 MV5 43,200,000.00 3.964380% 126673XB3 0.000000 3.083407 1,000.000000 MV6 40,800,000.00 4.044380% 126673XC1 0.000000 3.145629 1,000.000000 MV7 37,200,000.00 4.564380% 126673XD9 0.000000 3.550073 1,000.000000 MV8 30,000,000.00 4.714380% 126673XE7 0.000000 3.666740 1,000.000000 BV 30,000,000.00 5.264380% 126673XM9 0.000000 4.094518 1,000.000000 - ------------------------------------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------------------------------ Totals - - 2,877,788,391.59 - - - - - - ------------------------------------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------ Countrywide Home Loans Servicing LP Asset Backed Certificates, Series 2005-01 ------------------------------------------------------------ - -------------------------------------------------------------------------------- COLLATERAL INFORMATION - -------------------------------------------------------------------------------- Prin balance 584,400,118.16 833,334,803.10 834,228,553.16 Loan count 3322 4116 4901 Avg loan rate 7.025906% 7.419096% 7.030374% Prepay amount 6,682,538.01 23,630,914.79 14,706,410.49 Total ----- Prin balance 602,328,158.37 2,854,291,632.79 Loan count 3375 15714 Avg loan rate 7.022535% 7.14 Prepay amount 9,931,036.23 54,950,899.52 - -------------------------------------------------------------------------------- FEES AND ADVANCES - -------------------------------------------------------------------------------- Master serv fees 242,180.92 340,725.06 343,010.06 Sub servicer fees 0.00 0.00 0.00 Trustee fees 4,437.03 6,430.78 6,371.00 Agg advances N/A N/A N/A Adv this period 41,470.23 191,778.97 126,115.46 Total ----- Master serv fees 249,477.66 1,175,393.69 Sub servicer fees 0.00 0.00 Trustee fees 4,594.85 21,833.66 Agg advances N/A N/A Adv this period 70,411.36 429,776.02 - -------------------------------------------------------------------------------- LOSSES & INSURANCE COVERAGES - -------------------------------------------------------------------------------- Realized losses 0.00 0.00 0.00 Cumulative losses 0.00 0.00 0.00 Total ----- Realized losses 0.00 0.00 Cumulative losses 0.00 0.00 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 80.088877% 100.000000% 2,304,788,391.59 ----------------------------------------------------------------------------- Junior 19.911123% 0.000000% 573,000,000.00 ----------------------------------------------------------------------------- - -------------------------------------------------------------------------------- DELINQUENCY INFORMATION - -------------------------------------------------------------------------------- Period Loan Count Ending Stated Balance - ------ ---------- --------------------- 30 to 59 days 205 34,935,848.82 60 to 89 days 34 6,093,944.73 90 or more 7 810,536.20 Foreclosure 103 19,687,350.64 Totals: 349 61,527,680.39 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- 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 73,679,674.58 73,679,674.58 Principal remittance amount 64,359,822.51 64,359,822.51 Interest remittance amount 9,319,852.07 9,319,852.07 -----END PRIVACY-ENHANCED MESSAGE-----