COUNTRYWIDE HOME LOANS 2005-52CB - 8-K - 20060301 - EXHIBIT_INDEX
EXHIBIT INDEX
Exhibit
99 Monthly Remittance Statement dated February 25, 2006
Payment Date: 02/25/06
------------------------------------------------------------
Countrywide Home Loans
Countrywide Alternative Loan Trust, Series 2005-52CB
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 A1 255,802,024.74 4.930000% 2,470,776.40 1,050,919.98 3,521,696.38 0.00 0.00
A2 255,802,024.74 0.570000% 0.00 121,505.96 121,505.96 0.00 0.00
A3 15,000,000.00 5.250000% 0.00 65,625.00 65,625.00 0.00 0.00
A4 37,298,200.00 5.500000% 0.00 170,950.08 170,950.08 0.00 0.00
A5 436,363.64 5.500000% 0.00 2,000.00 2,000.00 0.00 0.00
A6 6,442,000.00 5.500000% 0.00 29,525.83 29,525.83 0.00 0.00
A7 6,442,000.00 5.500000% 0.00 29,525.83 29,525.83 0.00 0.00
A8 125,603,000.00 5.500000% 1,230,000.00 575,680.42 1,805,680.42 0.00 0.00
A9 12,116,000.00 5.500000% 0.00 55,531.67 55,531.67 0.00 0.00
A10 19,367,425.00 6.000000% 0.00 96,837.13 96,837.13 0.00 0.00
A11 1,760,675.00 0.000000% 0.00 0.00 0.00 0.00 0.00
A12 12,353,800.00 5.500000% 0.00 56,621.58 56,621.58 0.00 0.00
A13 3,150,000.00 5.500000% 0.00 14,437.50 14,437.50 0.00 0.00
PO 1,324,602.13 0.000000% 5,771.07 0.00 5,771.07 0.00 0.00
Residual AR 0.00 5.500000% 0.00 0.00 0.00 0.00 0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,113,988.17 5.500000% 7,657.97 37,189.11 44,847.08 0.00 0.00
B1 4,187,504.64 5.500000% 3,952.16 19,192.73 23,144.89 0.00 0.00
B2 2,878,909.44 5.500000% 2,717.11 13,195.00 15,912.11 0.00 0.00
B3 2,093,752.32 5.500000% 1,976.08 9,596.36 11,572.45 0.00 0.00
B4 1,832,033.28 5.500000% 1,729.07 8,396.82 10,125.89 0.00 0.00
B5 1,308,684.35 5.500000% 1,235.13 5,998.14 7,233.26 0.01 0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals - - 773,579,935.45 - 3,725,814.99 2,362,729.15 6,088,544.15 0.01 -
----------------------------------------------------------------------------------------------------------------------------------
Class Information
--------------------------------------------------------------------------------
Ending Cert. Unpaid
Type Class Code Name Notional Bal. Interest
--------------------------------------------------------------------------------
Senior A1 253,331,248.35 0.00
A2 253,331,248.35 0.00
A3 15,000,000.00 0.00
A4 37,298,200.00 0.00
A5 436,363.64 0.00
A6 6,442,000.00 0.00
A7 6,442,000.00 0.00
A8 124,373,000.00 0.00
A9 12,116,000.00 0.00
A10 19,367,425.00 0.00
A11 1,760,675.00 0.00
A12 12,353,800.00 0.00
A13 3,150,000.00 0.00
PO 1,318,831.06 0.00
Residual AR 0.00 0.00
--------------------------------------------------------------------------------
Subordinate M 8,106,330.19 0.00
B1 4,183,552.48 0.00
B2 2,876,192.33 0.00
B3 2,091,776.24 0.00
B4 1,830,304.21 0.00
B5 1,307,449.21 0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals - - 769,854,120.45 -
--------------------------------------------------------------------------------
Payment Date: 02/25/06
Countrywide Home Loans
Countrywide Alternative Loan Trust, Series 2005-52CB
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 A1 255,802,024.74 4.930000% 12668AFW0 9.560944 4.066652 980.293418
A2 255,802,024.74 0.570000% 12668AFX8 0.000000 0.470181 980.293418
A3 15,000,000.00 5.250000% 12668ABG9 0.000000 4.375000 1,000.000000
A4 37,298,200.00 5.500000% 12668AFY6 0.000000 4.583333 1,000.000000
A5 436,363.64 5.500000% 12668AFZ3 0.000000 4.583330 999.999167
A6 6,442,000.00 5.500000% 12668AGM1 0.000000 4.583333 1,000.000000
A7 6,442,000.00 5.500000% 12668AGA7 0.000000 4.583333 1,000.000000
A8 125,603,000.00 5.500000% 12668AGB5 9.423626 4.410567 952.881868
A9 12,116,000.00 5.500000% 12668AGC3 0.000000 4.583333 1,000.000000
A10 19,367,425.00 6.000000% 12668ALS2 0.000000 5.000000 1,000.000000
A11 1,760,675.00 0.000000% 12668ALT0 0.000000 0.000000 1,000.000000
A12 12,353,800.00 5.500000% 12668ALU7 0.000000 4.583333 1,000.000000
A13 3,150,000.00 5.500000% 12668AQZ1 0.000000 4.583333 1,000.000000
PO 1,324,602.13 0.000000% 12668AGD1 3.503755 0.000000 800.693689
Residual AR 0.00 5.500000% 12668AGE9 0.000000 0.000000 0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate M 8,113,988.17 5.500000% 12668AGF6 0.940991 4.569698 996.083924
B1 4,187,504.64 5.500000% 12668AGG4 0.940991 4.569698 996.083924
B2 2,878,909.44 5.500000% 12668AGH2 0.940991 4.569698 996.083924
B3 2,093,752.32 5.500000% 12668AGJ8 0.940991 4.569698 996.083924
B4 1,832,033.28 5.500000% 12668AGK5 0.940991 4.569698 996.083924
B5 1,308,684.35 5.500000% 12668AGL3 0.940985 4.569698 996.083924
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals - - 773,579,935.45 - - - - -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Countrywide Home Loans
Countrywide Alternative Loan Trust, Series 2005-52CB
COLLATERAL INFORMATION
Total
-----
Prin balance 513,348,784.07 513,348,784.07
Loan count 2798 2798
Avg loan rate 6.026131% 6.03
Prepay amount 3,237,808.88 3,237,808.88
--------------------------------------------------------------------------------
FEES AND ADVANCES
--------------------------------------------------------------------------------
Total
-----
Master serv fees 106,550.21 106,550.21
Sub servicer fees 0.00 0.00
Trustee fees 3,878.06 3,878.06
Agg advances N/A N/A
Adv this period 42,185.07 42,185.07
LOSSES & INSURANCE COVERAGES
Total
-----
Realized losses 0.00 0.00
Cumulative losses 0.00 0.00
Coverage Amounts Total
---------------- -----
Bankruptcy 0.00 0.00
Fraud 10,500,000.00 10,500,000.00
Special Hazard 0.00 0.00
Aggregate Certificate Information
-----------------------------------------------------------------------------
Class Aggregate Aggregate Aggregate
Type Percentage Prepay Pct. End Cert. Bal.
-----------------------------------------------------------------------------
Senior 97.363412% 100.000000% 753,165,063.25
-----------------------------------------------------------------------------
Junior 2.636588% 0.000000% 20,395,604.67
-----------------------------------------------------------------------------
DELINQUENCY INFORMATION
Period Loan Count Ending Stated Balance
------ ---------- ---------------------
30 to 59 days 28 5,694,178.93
60 to 89 days 3 749,708.17
90 or more 1 318,293.73
Foreclosure 1 164,000.00
Totals: 33 6,926,180.83
--------------------------------------------------------------------------------
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 6,088,544.15 6,088,544.15
Principal remittance amount 3,725,814.99 3,725,814.99
Interest remittance amount 2,362,729.15 2,362,729.15
Previous Section