Exhibit 99.1
------------
- -----------
Wells Fargo Corporate Trust Services
- ----------- 9062 Old Annapolis Road
Columbia, MD 21045-1951
410 8842000
410 715-2380 Fax
Wells Fargo Bank, N.A.
March 15, 2006
CWABS, Inc.
4500 Park Granada
Calabasas, California 91302
RE: Annual Statement As To Compliance for AAMES 2005-2
Per Section 5.24a of the Transfer and Servicing Agreement, dated as of May 1,
2005 (the "Agreement") the undersigned Servicing Officer of Wells Fargo Bank,
N.A. (the "Master Servicer") hereby certifies the following for the 2005
calendar year or portion thereof:
(i) That such Servicing Officer has reviewed the activities of the Master
Servicer during the preceding calendar year or portion thereof and its
performance under the Agreement;
(ii) That to the best of such Servicing Officer's knowledge, based on such
review, the Master Servicer has performed and fulfilled its duties,
responsibilities and obligations under the Agreement in all material
respects throughout such year.
(iii) That nothing has come to the attention of such Servicing Officer to lead
such Servicing Officer to believe that Aames Capital Corporation (the
"Servicer") has failed to perform any of its duties, responsibilities,
and obligations set forth in Article IV of the Agreement in all material
respects throughout such year.
And
(iv) That the Master Servicer has received from the Servicer an annual
certificate of compliance and a copy of the Servicer's annual audit
report.
Certified By: Certified By:
/s/ Barry Akers /s/ Kristen Cronin
- --------------------------- ---------------------------
Barry Akers, Vice President Kristen Cronin, Assistant Secretary