UNITED STATES
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

Bear Stearns Asset Backed Securities I LLC
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-113636
(Commission
File Number)

20-0842986
(IRS Employer
Identification No.)

383 Madison Avenue, New York, New York
(Address of principal executive offices)

10179
(Zip Code)

Registrant's telephone number, including area code 212-272-2000

(Former name or former address, 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 (see General Instruction A.2. below):

[ ] 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.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Bear Stearns Asset Backed Securities Trust 2005-2 Asset-Backed Certificates, Series 2005-2, which was made on July 25, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

99.1 Monthly distribution report pursuant to section 5.05 of the Pooling and Servicing Agreement for the distribution on July 25, 2005.

(Exhibit No. Description)

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 hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF BEAR STEARNS ASSET BACKED SECURITIES I LLC, REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: July 28, 2005

Bear Stearns Asset Backed Securities Trust

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Administrator:

Kim Sturm 312.904.4373
kimberly.sturm@abnamro.com

Analyst:

Karen Wu 714.259.6248
karen.wu@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Other Related Information
Bond Principal Reconciliation

Bond Interest Reconciliation

Asset-Backed Facts ~ 15 Month Loan Status Summary Part I
Asset-Backed Facts ~ 15 Month Loan Status Summary Part II

Realized Loss Detail
Historical REO Report
Asset-Backed Facts - End of Month Scheduled Balances

Page 2
Page 3-5
Page 6
Page 7

Page 8

Page 9
Page 10

Page 11
Page 12

Page 13

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BSABS052

BSABS052_200507_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

31-May-05
27-Jun-05

25-Jun-35

Parties to The Transaction

Depositor: Bear, Stearns & Co., Inc.

Underwriter: Bear Stearns & Co. Inc.

Master Servicer: EMC Mortgage Corporation

Rating Agency: Standard & Poor's/Fitch Ratings

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.emcmortgagecorp.com

www.etrustee.net

Page 1 of 13

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

8.129388%

3.314380%
3.460000%

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Bear Stearns Asset Backed Securities Trust

Asset-Backed Certificates

Series 2005-2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

309

REMIC

Statement Date:

ABN AMRO Acct: 722672.2

952.047958400

73.510158080

0.000000000

878.537800320

2.639358293

3.7100000000%

0.00

0.000000000

3.5643800000%

0.000000000

073877CA8

A-1

46,875,000.00

3,445,788.66

0.00

41,181,459.39

123,719.92

44,627,248.05

1000.000000000

0.000000000

1000.000000000

2.966739840

3.9600000000%

0.00

0.000000000

3.8143800000%

0.000000000

073877CB6

A-2

15,625,000.00

0.00

15,625,000.00

46,355.31

15,625,000.00

964.035968708

55.132618581

0.000000000

908.903350127

2.785063491

3.8600000000%

0.00

0.000000000

3.7143800000%

0.000000000

073877CC4

A-3

208,613,000.00

11,501,380.96

0.00

189,609,054.58

581,000.45

201,110,435.54

1000.000000000

0.000000000

1000.000000000

3.122295671

4.1600000000%

0.00

0.000000000

4.0143800000%

0.000000000

073877CD2

M-1

33,977,000.00

0.00

33,977,000.00

106,086.24

33,977,000.00

1000.000000000

0.000000000

1000.000000000

3.511184352

4.6600000000%

0.00

0.000000000

4.5143800000%

0.000000000

073877CE0

M-2

17,689,000.00

0.00

17,689,000.00

62,109.34

17,689,000.00

1000.000000000

0.000000000

1000.000000000

3.627851025

4.8100000000%

0.00

0.000000000

4.6643800000%

0.000000000

073877CF7

M-3

3,853,000.00

0.00

3,853,000.00

13,978.11

3,853,000.00

1000.000000000

0.000000000

1000.000000000

4.522296245

5.9600000000%

0.00

0.000000000

5.8143800000%

0.000000000

073877CG5

M-4

5,779,000.00

0.00

5,779,000.00

26,134.35

5,779,000.00

1000.000000000

0.000000000

1000.000000000

5.300072970

6.9600000000%

0.00

0.000000000

6.8143800000%

0.000000000

073877CH3

M-5

3,152,000.00

0.00

3,152,000.00

16,705.83

3,152,000.00

1000.000000000

0.000000000

1000.000000000

5.300072464

6.9600000000%

0.00

0.000000000

6.8143800000%

0.000000000

073877CJ9

M-6

4,554,000.00

0.00

4,554,000.00

24,136.53

4,554,000.00

1000.000000000

0.000000000

1000.000000000

5.300072849

6.9600000000%

0.00

0.000000000

6.8143800000%

0.000000000

9ABSV6256

M-7

10,158,000.00

0.00

10,158,000.00

53,838.14

10,158,000.00

972.163839699

0.000000000

932.654689322

0.402898258

0.00

141,125.26

0.402898258

N/A

0.000000000

9ABSV6181

B-IO

350,275,180.00

0.00

326,685,789.18

141,125.26

340,524,863.94

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6264

R-1

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6272

R-2

0.00

Total P&I Payment

0.00

141,125.26

350,275,000.00

340,524,683.59

16,142,359.10

Total

325,577,513.97

14,947,169.62

0.00

1,195,189.48

Page 2 of 13

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,831,292.64

0.00

)

(14,426.09

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

2,265,765.10

Unscheduled Interest:
Prepayment Penalties

141,125.26

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

141,125.26

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current
Advanced

Total Scheduled

Unscheduled Principal:

Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

2,306,122.05

)

(2,837.71

0.00
0.00
0.00

)

(2,837.71

321,411.34

76,531.40

397,942.74

119,294.71

13,321,837.31

0.00
0.00
0.00

13,441,132.02
13,839,074.76

16,145,196.81

16,142,359.10

340,524,863.94

3,656

397,942.74

13,441,132.02

114

0.00
0.00

0.00

326,685,789.18

3,542

95,440.24

653,133.46

76,531.40

448,898.55

111,021.85

659,965.94

115,194.40

0.00

)

(14,426.09

26,690.96

127,459.27

14,426.09

0.00
0.00
0.00

14,426.09
14,426.09

0.00

Advance Summary (Advance Made by Servicer)

)

(100,768.30

2,303,284.34

Interest Not Advanced (

Current Period

)

0.00

448,898.55

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(442,066.07

)

(60,949.79

0.00

Current

0.00

Cumulative

0.00

% of Cutoff Balance

0.00

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 3 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Statement Date:

Cash Reconciliation Summary Fixed Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

741,767.52

0.00

)

(5,906.69

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

928,259.09

Unscheduled Interest:
Prepayment Penalties

44,223.37

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

44,223.37

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current
Advanced

Total Scheduled

Unscheduled Principal:

Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

935,852.78

)

(1,045.19

0.00
0.00
0.00

)

(1,045.19

225,511.35

50,679.66

276,191.01

84,437.83

4,362,853.80

0.00
0.00
0.00

4,447,291.63
4,723,482.64

5,659,335.42

5,658,290.23

125,423,011.76

2,246

276,191.01

4,447,291.63

0.00
0.00

0.00

120,699,529.12

2,186

55,359.20

246,294.22

50,679.66

192,398.27

73,101.35

279,416.23

42,536.37

0.00

)

(5,906.69

9,723.22

46,352.90

5,906.69

0.00
0.00
0.00

5,906.69
5,906.69

0.00

Advance Summary (Advance Made by Servicer)

)

(36,629.68

934,807.59

Interest Not Advanced (

Current Period

)

0.00

192,398.27

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(159,276.26

)

(32,937.51

0.00

Current

0.00

Cumulative

0.00

% of Cutoff Balance

0.00

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 4 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Statement Date:

Cash Reconciliation Summary ARM Loans

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

1,089,525.12

0.00

)

(8,519.40

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,337,506.01

Unscheduled Interest:
Prepayment Penalties

96,901.89

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

96,901.89

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Recoup of Prior Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Total Interest Due Certs

Principal Summary

Scheduled Principal:

Current
Advanced

Total Scheduled

Unscheduled Principal:

Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases

Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

1,370,269.27

)

(1,792.52

0.00
0.00
0.00

)

(1,792.52

95,899.99

25,851.74

121,751.73

34,856.88

8,958,983.51

0.00
0.00
0.00

8,993,840.39
9,115,592.12

10,485,861.39

10,484,068.88

215,101,852.18

1,410

121,751.73

8,993,840.39

0.00
0.00

0.00

205,986,260.06

1,356

40,081.04

406,839.23

25,851.74

256,500.29

37,920.50

380,549.72

72,658.03

0.00

)

(8,519.40

16,967.75

81,106.37

8,519.40

0.00
0.00
0.00

8,519.40
8,519.40

0.00

Advance Summary (Advance Made by Servicer)

)

(64,138.63

1,368,476.76

Interest Not Advanced (

Current Period

)

0.00

256,500.29

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(282,789.80

)

(28,012.28

0.00

Current

0.00

Cumulative

0.00

% of Cutoff Balance

0.00

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 5 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Other Related Information

Statement Date:

Excess Cashflow

Excess Yield Maintenance

141,125.26

Trigger Event

0.00

3 month Rolling Delinquency Rate

3.45

$180.35

Overcollateralization Amount

Target Overcollateralization

$9,982,842.64

Page 6 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Bond Principal Reconciliation

Credit Support

Original

Current(4)

Statement Date:

Beginning

Class Balance

Unscheduled

Principal
Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal
Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

4.00
1.00

A-1

86.62%

87.35%

6/25/2035

41,181,459.39

0.00

44,627,248.05

46,875,000.00

91,738.21

0.00

255,450.42

3,098,600.03

A-2

82.16%

82.55%

6/25/2035

15,625,000.00

0.00

15,625,000.00

0.00

A-3

22.60%

24.31%

6/25/2035

189,609,054.58

0.00

201,110,435.54

208,613,000.00

306,204.53

0.00

852,644.44

10,342,531.99

M-1

12.90%

13.88%

6/25/2035

33,977,000.00

0.00

33,977,000.00

0.00

M-2

7.85%

8.45%

6/25/2035

17,689,000.00

0.00

17,689,000.00

0.00

M-3

6.75%

7.26%

6/25/2035

3,853,000.00

0.00

3,853,000.00

0.00

M-4

5.10%

5.49%

6/25/2035

5,779,000.00

0.00

5,779,000.00

0.00

M-5

4.20%

4.52%

6/25/2035

3,152,000.00

0.00

3,152,000.00

0.00

M-6

2.90%

3.12%

6/25/2035

4,554,000.00

0.00

4,554,000.00

0.00

M-7

0.00%

6/25/2035

10,158,000.00

0.00

10,158,000.00

0.00

B-IO

6/25/2035

326,685,789.18

0.00

340,524,863.94

350,275,180.00

0.00

397,942.74

0.00

13,441,132.02

1,108,094.86

350,275,000.00

325,577,513.97

340,524,683.59

Page 7 of 13

(1) Extra Principal Amounts: the lessor of (i) the excess, if any, of the overcollateralization Target Amount over the Overcollateralization Amount.

Bear Stearns Asset Backed Securities Trust

Class

Payment Date:

Prior Payment:

Next Payment:

Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Bond Interest Reconciliation

Additions

Accrual

Method Days

Statement Date:

Accrued

Certificate

Interest

Prior

Int Carry-Fwd

Shortfall

Prior

Shortfall

Reimbursement

Other

Interest

Proceeds

Other

Interest

Losses

Current

Int Carry-Fwd

Shortfall

Current Basis

Risk Carry-Fwd

Shortfall

Remaining

Int Carry-Fwd

Shortfall

Remaining Basis

Risk Carry-Fwd

Shortfall

Net Cap Rate

in Effect

Y/N

Distributable

Certificate

Interest

Payment

Amount

Deductions

Outstanding

Deposits from YM

Agreement

0.00

123,719.92

Act/360

0.00

123,719.92

0.00

A-1

0.00

46,355.31

Act/360

0.00

46,355.31

0.00

A-2

0.00

581,000.45

Act/360

0.00

581,000.45

0.00

A-3

0.00

106,086.24

Act/360

0.00

106,086.24

0.00

M-1

0.00

62,109.34

Act/360

0.00

62,109.34

0.00

M-2

0.00

13,978.11

Act/360

0.00

13,978.11

0.00

M-3

0.00

26,134.35

Act/360

0.00

26,134.35

0.00

M-4

0.00

16,705.83

Act/360

0.00

16,705.83

0.00

M-5

0.00

24,136.53

Act/360

0.00

24,136.53

0.00

M-6

0.00

53,838.14

Act/360

0.00

53,838.14

0.00

M-7

0.00

141,125.26

0.00

B-IO

0.00

1,054,064.22

1,195,189.48

0.00

(2) Interest Carry-Forward Shortfall is unpaid interest with interest thereon
(3) Basis Risk Carry-Forward Shortfall - difference between LIBOR plus margin and the Net Rate Cap.

Page 8 of 13

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

# Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

# Balance

Delinquency Aging Categories

5.73%

5.03%

3.47%

3.31%

1.38%

3,773,980

1.16%

0.00%

25-Jul-05

203

16,435,366

123

10,813,575

3,167

295,662,868

89.41%

90.50%

8.18%

8.00%

2.71%

2.42%

0.03%

42,908

0.01%

0.00%

27-Jun-05

299

27,239,967

8,229,205

3,257

305,012,784

89.09%

89.57%

Page 9 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days 90 + Days
# Balance # Balance # Balance # Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

25-Jul-05

0.00%

0.00% 0.00%

0.00%

27-Jun-05

0.00%

0.00% 0.00%

0.00%

Page 10 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation

Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 11 of 13

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Actual

Balance

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 722672.2

Page 12 of 13

Bear Stearns Asset Backed Securities Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

25-Jul-05
25-Jul-05

27-Jun-05

25-Aug-05

22-Jul-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

End of Month Scheduled Balance Reporting

Statement Date:

Summary of Servicer Delinquency Status

Type

Count

Count (%)

Sch UPB

Sch UPB (%)

Arrears

Arrears (%)

F/C Quick Sale Value

REO Book Value

Total

3,197

298,896,036.60

0.00

87.4453

90.4200

0.00

205

16,693,268.29

0.00

5.6072

5.0499

0.00

125

10,947,047.69

0.00

3.4190

3.3116

0.00

90+

4,027,823.92

0.00

1.3676

1.2185

0.00

PIF

0.00

2.1608

0.0000

0.00

Total:

3,656

Overall Performance:

330,564,176.50

0.00

100

0.00

DLQ Total:

380

31,668,139.90

0.00

10.3939%

9.5800%

0.0000%

Page 13 of 13

Bear Stearns Asset Backed Securities Trust 2005-2 8-K