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) ~~August~~December 2527, 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 ~~August~~December 2527, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

(Exhibit No. Description) 99.1 Monthly distribution report pursuant to section 5.05 of the Pooling and Servicing Agreement for the distribution on ~~August~~December 2527, 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: ~~August~~January 303, ~~2005~~2006

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-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-05 Administrator: Kim Sturm 312.904.4373kimberly.sturm@abnamro.com Analyst: Karen Wu 714.259.6248 karen.wu@abnamro.com Statement Date: 135 S. LaSalle Street, Suite 1625Chicago, IL 60603USA Statements to CertificateholdersCash Reconciliation SummaryOther Related InformationBond Principal Reconciliation Bond Interest Reconciliation Asset-Backed Facts ~ 15 Month Loan Status Summary Part IAsset-Backed Facts ~ 15 Month Loan Status Summary Part II Realized Loss DetailHistorical REO Report Page 2Page 3-5Page 6Page 7 Page 8 Page 9Page 10 Page 11Page 12 Page(s) Information is available for this issue from the following sources Issue Id: Monthly Data File Name: BSABS052 BSABS052_200508_3.ZIP Closing Date: First Payment Date: Rated Final Payment: Date: 31-May-0527-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 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Class CUSIP Original Opening Principal Principal Negative Closing Interest Interest Pass-Through Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Per $ 1000 Next Rate(3) WAC:WAMM:Current Index:Next Index: Payment Date:Prior Payment:Next Payment:Record Date: 8.109960% 3.460000%3.641250% 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 308 REMIC Statement Date: ABN AMRO Acct: 722672.2 878.537800320 58.197117653 0.000000000 820.340682667 2.806684160 3.8912500000% 0.00 0.00 0.000000000 3.7100000000% 0.000000000 073877CA8 A-1 46,875,000.00 2,727,989.89 0.00 38,453,469.50 131,563.32 41,181,459.39 1000.000000000 0.000000000 0.000000000 1000.000000000 3.410000000 4.1412500000% 0.00 0.00 0.000000000 3.9600000000% 0.000000000 073877CB6 A-2 15,625,000.00 0.00 0.00 15,625,000.00 53,281.25 15,625,000.00 908.903350127 43.647838246 0.000000000 865.255511881 3.021093748 4.0412500000% 0.00 0.00 0.000000000 3.8600000000% 0.000000000 073877CC4 A-3 208,613,000.00 9,105,506.48 0.00 180,503,548.10 630,239.43 189,609,054.58 1000.000000000 0.000000000 0.000000000 1000.000000000 3.582222091 4.3412500000% 0.00 0.00 0.000000000 4.1600000000% 0.000000000 073877CD2 M-1 33,977,000.00 0.00 0.00 33,977,000.00 121,713.16 33,977,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.012777998 4.8412500000% 0.00 0.00 0.000000000 4.6600000000% 0.000000000 073877CE0 M-2 17,689,000.00 0.00 0.00 17,689,000.00 70,982.03 17,689,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 4.141943940 4.9912500000% 0.00 0.00 0.000000000 4.8100000000% 0.000000000 073877CF7 M-3 3,853,000.00 0.00 0.00 3,853,000.00 15,958.91 3,853,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 5.132221838 6.1412500000% 0.00 0.00 0.000000000 5.9600000000% 0.000000000 073877CG5 M-4 5,779,000.00 0.00 0.00 5,779,000.00 29,659.11 5,779,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 5.993334391 7.1412500000% 0.00 0.00 0.000000000 6.9600000000% 0.000000000 073877CH3 M-5 3,152,000.00 0.00 0.00 3,152,000.00 18,890.99 3,152,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 5.993333333 7.1412500000% 0.00 0.00 0.000000000 6.9600000000% 0.000000000 073877CJ9 M-6 4,554,000.00 0.00 0.00 4,554,000.00 27,293.64 4,554,000.00 1000.000000000 0.000000000 0.000000000 1000.000000000 5.993333333 7.1412500000% 0.00 0.00 0.000000000 6.9600000000% 0.000000000 9ABSV6256 M-7 10,158,000.00 0.00 0.00 10,158,000.00 60,880.28 10,158,000.00 932.654689322 0.000000000 0.000000000 901.465041742 0.507612443 0.00 177,804.04 0.507612443 N/A 0.000000000 N 9ABSV6181 B-IO 350,275,180.00 0.00 0.00 315,760,829.76 177,804.04 326,685,789.18 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSV6264 R-1 0.00 0.00 0.00 0.00 0.00 0.00 0.000000000 0.000000000 0.000000000 0.000000000 0.000000000 0.00 0.00 0.000000000 N/A 0.000000000 9ABSV6272 R-2 0.00 0.00 0.00 0.00 0.00 0.00 Total P&I Payment 0.00 177,804.04 350,275,000.00 325,577,513.97 13,171,762.53 Total 313,744,017.60 11,833,496.37 0.00 1,338,266.16 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Page 2 of 12 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-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 1,732,720.52 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 2,181,402.27 Unscheduled Interest:Prepayment Penalties 177,804.04 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 177,804.04 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: CurrentAdvanced Total Scheduled Unscheduled Principal: CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal UnscheduledRemittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 2,249,525.49 ) (2,722.38 0.000.000.00 ) (2,722.38 312,964.59 78,609.41 391,574.00 9,919.78 10,523,465.64 0.000.000.00 10,533,385.4210,924,959.42 13,174,484.91 13,171,762.53 326,685,789.18 3,542 391,574.00 10,533,385.42 110 0.000.00 0 0.00 0 315,760,829.76 3,433 111,023.59 659,505.06 78,609.41 448,681.74 137,379.53 810,775.49 109,680.81 0.000.00 26,438.27 136,119.08 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (109,680.81 2,246,803.11 Interest Not Advanced ( Current Period ) 0.00 448,681.74 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (297,411.31 ) (52,253.47 0.00 0.00 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 0.000.000.000.00 0.00 0.00 0 Page 3 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date:Prior Payment:Next Payment:Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 830,872.89 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,044,378.15 Unscheduled Interest:Prepayment Penalties 57,085.67 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 57,085.67 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: CurrentAdvanced Total Scheduled Unscheduled Principal: CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal UnscheduledRemittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 1,054,489.63 ) (1,153.36 0.000.000.00 ) (1,153.36 229,848.76 55,423.71 285,272.47 2,991.72 4,043,322.55 0.000.000.00 4,046,314.274,331,586.74 5,386,076.37 5,384,923.01 138,403,193.48 2,531 285,272.47 4,046,314.27 77 0.000.00 0 0.00 0 134,071,606.74 2,455 73,101.35 279,416.18 55,423.71 213,505.27 92,373.44 348,780.14 46,974.20 0.000.00 10,693.80 57,668.00 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (46,974.20 1,053,336.27 Interest Not Advanced ( Current Period ) 0.00 213,505.27 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (144,141.30 ) (36,151.62 0.00 0.00 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 0.000.000.000.00 0.00 0.00 0 Page 4 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date:Prior Payment:Next Payment:Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 901,847.64 0.000.00 Less ASER Interest Adv Reduction 0.00 Less Other Adjustment 0.00 Total 1,137,024.11 Unscheduled Interest:Prepayment Penalties 120,718.37 Yield Maintenance Penalties 0.00 Other Interest Proceeds 0.00 Total 120,718.37 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 AdvancesRecoup of Prior AdvancesMisc. Fees & Expenses Total Unscheduled Fees & Expenses Total Interest Due Trust Less Fees & Expenses Paid By/To TrustTrustee FeeFee StripsMisc. FeesInterest Reserve WithholdingPlus Interest Reserve DepositTotal Total Interest Due Certs Principal Summary Scheduled Principal: CurrentAdvanced Total Scheduled Unscheduled Principal: CurtailmentsPrepayments in FullLiquidation ProceedsRepurchase ProceedsOther Principal ProceedsTotal UnscheduledRemittance Principal Remittance P&I Due Trust Remittance P&I Due Certs Pool Balance Summary Beginning PoolScheduled PrincipalUnscheduled PrincipalDeferred InterestLiquidationsRepurchases Ending Pool Balance Count Principal Interest Prior Outstanding Plus Current Period Less Recovered Ending Outstanding Servicing Fee Summary Current Servicing FeesPlus Fees Advanced for PPISLess Reduction for PPISPlus Delinquent Servicing Fees Total Servicing Fees PPIS Summary Gross PPISReduced by PPIEReduced by Shortfalls in FeesReduced by Other AmountsPPIS Reducing Scheduled InterestPPIS Reducing Servicing Fee PPIS Due Certificate 0.00 0.00 0.000.00 0.00 0.00 1,195,035.87 ) (1,569.02 0.000.000.00 ) (1,569.02 83,115.83 23,185.70 106,301.53 6,928.06 6,480,143.09 0.000.000.00 6,487,071.156,593,372.68 7,788,408.55 7,786,839.53 188,282,595.70 1,011 106,301.53 6,487,071.15 33 0.000.00 0 0.00 0 181,689,223.02 978 37,922.24 380,088.88 23,185.70 235,176.48 45,006.09 461,995.34 62,706.62 0.000.00 15,744.47 78,451.08 0.000.000.000.000.000.00 0.00 Advance Summary (Advance Made by Servicer) ) (62,706.62 1,193,466.85 Interest Not Advanced ( Current Period ) 0.00 235,176.48 Workout FeesLiquidation Fees 0.000.00 Less Non Recovered ) (153,270.01 ) (16,101.85 0.00 0.00 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 0.000.000.000.00 0.00 0.00 0 Page 5 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date:Prior Payment:Next Payment:Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-05 Asset-Backed Certificates Series 2005-2 ABN AMRO Acct: 722672.2 Other Related Information Statement Date: Excess Cashflow Excess Yield Maintenance 177,804.04 Trigger Event 0.00 3 month Rolling Delinquency Rate % 5.36 No $1,108,275.21 Overcollateralization Amount Target Overcollateralization $9,982,842.64 Page 6 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date: Prior Payment:Next Payment: Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 PrincipalPayment Extra Principal Payment Amt Prior Loss Reimburs. Rated Final Maturity Class Current Losses Original Class Balance Scheduled PrincipalPayment Ending Class Balance Cumulative Losses Interest on Losses Additions Losses 4.001.00 A-1 86.62% 87.74% 6/25/2035 38,453,469.50 0.00 0.00 41,181,459.39 46,875,000.00 90,270.02 0.00 0.00 209,446.10 2,428,273.77 A-2 82.16% 82.76% 6/25/2035 15,625,000.00 0.00 0.00 15,625,000.00 15,625,000.00 0.00 0.00 0.00 0.00 0.00 A-3 22.60% 25.23% 6/25/2035 180,503,548.10 0.00 0.00 189,609,054.58 208,613,000.00 301,303.98 0.00 0.00 699,090.85 8,105,111.65 M-1 12.90% 14.40% 6/25/2035 33,977,000.00 0.00 0.00 33,977,000.00 33,977,000.00 0.00 0.00 0.00 0.00 0.00 M-2 7.85% 8.76% 6/25/2035 17,689,000.00 0.00 0.00 17,689,000.00 17,689,000.00 0.00 0.00 0.00 0.00 0.00 M-3 6.75% 7.54% 6/25/2035 3,853,000.00 0.00 0.00 3,853,000.00 3,853,000.00 0.00 0.00 0.00 0.00 0.00 M-4 5.10% 5.69% 6/25/2035 5,779,000.00 0.00 0.00 5,779,000.00 5,779,000.00 0.00 0.00 0.00 0.00 0.00 M-5 4.20% 4.69% 6/25/2035 3,152,000.00 0.00 0.00 3,152,000.00 3,152,000.00 0.00 0.00 0.00 0.00 0.00 M-6 2.90% 3.24% 6/25/2035 4,554,000.00 0.00 0.00 4,554,000.00 4,554,000.00 0.00 0.00 0.00 0.00 0.00 M-7 0.00% 0.00% 6/25/2035 10,158,000.00 0.00 0.00 10,158,000.00 10,158,000.00 0.00 0.00 0.00 0.00 0.00 B-IO NA NA 6/25/2035 315,760,829.76 0.00 0.00 326,685,789.18 350,275,180.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 391,574.00 0.00 10,533,385.42 908,536.95 350,275,000.00 313,744,017.60 325,577,513.97 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Page 7 of 12 (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-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 InterestLosses Current Int Carry-Fwd Shortfall Remaining Int Carry-Fwd Shortfall Net Cap Rate in Effect Y/N Distributable Certificate Interest Interest Payment Amount Deductions Outstanding Deposits from YM Agreement Remaining Basis Risk Carry-Fwd Shortfall Current Basis Risk Carry-Fwd Shortfall 0.00 31 131,563.32 131,563.32 Act/360 0.00 131,563.32 0.00 0.00 0.00 0.00 No A-1 0.00 0.00 0.00 0.00 31 53,281.25 53,281.25 Act/360 0.00 53,281.25 0.00 0.00 0.00 0.00 No A-2 0.00 0.00 0.00 0.00 31 630,239.43 630,239.43 Act/360 0.00 630,239.43 0.00 0.00 0.00 0.00 No A-3 0.00 0.00 0.00 0.00 31 121,713.16 121,713.16 Act/360 0.00 121,713.16 0.00 0.00 0.00 0.00 No M-1 0.00 0.00 0.00 0.00 31 70,982.03 70,982.03 Act/360 0.00 70,982.03 0.00 0.00 0.00 0.00 No M-2 0.00 0.00 0.00 0.00 31 15,958.91 15,958.91 Act/360 0.00 15,958.91 0.00 0.00 0.00 0.00 No M-3 0.00 0.00 0.00 0.00 31 29,659.11 29,659.11 Act/360 0.00 29,659.11 0.00 0.00 0.00 0.00 No M-4 0.00 0.00 0.00 0.00 31 18,890.99 18,890.99 Act/360 0.00 18,890.99 0.00 0.00 0.00 0.00 No M-5 0.00 0.00 0.00 0.00 31 27,293.64 27,293.64 Act/360 0.00 27,293.64 0.00 0.00 0.00 0.00 No M-6 0.00 0.00 0.00 0.00 31 60,880.28 60,880.28 Act/360 0.00 60,880.28 0.00 0.00 0.00 0.00 No M-7 0.00 0.00 0.00 0.00 30 177,804.04 177,804.04 0.00 0.00 0.00 0.00 0.00 0.00 No B-IO 0.00 0.00 0.00 0.00 0.00 0.00 1,160,462.12 1,338,266.16 1,338,266.16 0.00 0.00 0.00 0.00 0.00 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. 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Page 8 of 12 (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-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 # Balance # Balance # Balance # Balance Delinquency Aging Categories 6.47% 5.01% 3.23% 3.03% 80 2.33% 6,370,362 2.02% 0.70% 0.91% 0.00% 0.00% 25-Aug-05 222 15,824,743 111 9,572,375 24 2,868,240 0 0 2,996 281,125,109 87.27% 89.03% 5.73% 5.03% 3.44% 3.29% 37 1.04% 2,341,650 0.72% 0.37% 0.46% 0.00% 0.00% 25-Jul-05 203 16,435,366 122 10,751,145 13 1,494,761 0 0 3,167 295,662,868 89.41% 90.50% 8.15% 7.98% 2.71% 2.42% 1 0.03% 42,908 0.01% 0.03% 0.02% 0.00% 0.00% 27-Jun-05 298 27,177,482 99 8,229,205 1 62,485 0 0 3,257 305,012,784 89.09% 89.57% Page 9 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date:Prior Payment:Next Payment:Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 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 Balance Balance Balance 25-Aug-05 0 0 0 0 17 868,197 10 865,768 23 2,775,632 674,771 13 0.00% 0.00% 0.00% 0.00% 0.67% 0.88% 0.50% 0.27% 0.29% 0.27% 0.38% 0.21% 0.03% 0.03% 1.72% 0.80% 1 92,608 59 2,540,088 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0 25-Jul-05 0 0 1 62,431 18 977,953 12 619,985 12 1,432,330 153,784 5 0.00% 0.00% 0.03% 0.02% 0.34% 0.44% 0.51% 0.30% 0.34% 0.19% 0.14% 0.05% 0.00% 0.00% 1.81% 0.82% 0 0 64 2,685,133 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0 27-Jun-05 1 62,485 0 0 19 1,115,042 10 341,355 0 0 0 0 0.03% 0.02% 0.00% 0.00% 0.00% 0.00% 0.52% 0.33% 0.27% 0.10% 0.00% 0.00% 0.00% 0.00% 1.67% 0.67% 0 0 61 2,276,717 0 0 0 0 0 0 0 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0 Page 10 of 12 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Bear Stearns Asset Backed Securities Trust Payment Date:Prior Payment:Next Payment:Record Date: 25-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-05 Asset-Backed Certificates Series 2005-2 ABN AMRO Acct: 722672.2 Realized Loss Detail Period Disclosure Control # Appraisal Date Appraisal Value BeginningScheduled 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 TotalCumulative 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Page 11 of 12 * 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-Aug-0525-Aug-05 25-Jul-05 26-Sep-05 24-Aug-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 24-Aug-2005 - 13:49 (V615 - V627) (c) 2005 LaSalle Bank N.A. Page 12 of 12

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:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

Page 2
Page 3-5
Page 6
Page 7

Page 8

Page 9
Page 10

Page 11
Page 12

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BSABS052

BSABS052_200512_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 12

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:

8.101426%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

304

REMIC

Statement Date:

ABN AMRO Acct: 722672.2

644.735008427

55.098644907

0.000000000

589.636363520

2.546703360

4.6287500000%

0.00

0.000000000

4.4437500000%

0.000000000

073877CA8

A-1

46,875,000.00

2,582,748.98

0.00

27,639,204.54

119,376.72

30,221,953.52

1000.000000000

0.000000000

1000.000000000

4.172222080

4.8787500000%

0.00

0.000000000

4.6937500000%

0.000000000

073877CB6

A-2

15,625,000.00

0.00

15,625,000.00

65,190.97

15,625,000.00

733.551256345

41.323983548

0.000000000

692.227272797

2.995334279

4.7787500000%

0.00

0.000000000

4.5937500000%

0.000000000

073877CC4

A-3

208,613,000.00

8,620,720.18

0.00

144,407,608.06

624,865.67

153,028,328.24

1000.000000000

0.000000000

1000.000000000

4.350000000

5.0787500000%

0.00

0.000000000

4.8937500000%

0.000000000

073877CD2

M-1

33,977,000.00

0.00

33,977,000.00

147,799.95

33,977,000.00

1000.000000000

0.000000000

1000.000000000

4.794444570

5.5787500000%

0.00

0.000000000

5.3937500000%

0.000000000

073877CE0

M-2

17,689,000.00

0.00

17,689,000.00

84,808.93

17,689,000.00

1000.000000000

0.000000000

1000.000000000

4.927778355

5.7287500000%

0.00

0.000000000

5.5437500000%

0.000000000

073877CF7

M-3

3,853,000.00

0.00

3,853,000.00

18,986.73

3,853,000.00

1000.000000000

0.000000000

1000.000000000

5.950000000

6.8787500000%

0.00

0.000000000

6.6937500000%

0.000000000

073877CG5

M-4

5,779,000.00

0.00

5,779,000.00

34,385.05

5,779,000.00

1000.000000000

0.000000000

1000.000000000

6.747934645

7.8787500000%

0.00

0.000000000

7.5914262732%

0.000000000

073877CH3

M-5

3,152,000.00

0.00

3,152,000.00

21,269.49

3,152,000.00

1000.000000000

0.000000000

1000.000000000

6.747933685

7.8787500000%

0.00

0.000000000

7.5914262732%

0.000000000

073877CJ9

M-6

4,554,000.00

0.00

4,554,000.00

30,730.09

4,554,000.00

1000.000000000

0.000000000

1000.000000000

6.747934633

7.8787500000%

0.00

0.000000000

7.5914262732%

0.000000000

9ABSV6256

M-7

10,158,000.00

0.00

10,158,000.00

68,545.52

10,158,000.00

804.909804314

0.000000000

774.101368416

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSV6181

B-IO

350,275,180.00

0.00

271,148,496.16

0.00

281,939,926.59

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

350,275,000.00

278,037,281.76

12,419,428.28

Total

266,833,812.60

11,203,469.16

0.00

1,215,959.12

Page 2 of 12

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:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

1,416,352.24

0.00

)

(11,556.12

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

1,864,508.06

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

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

)

(1,794.04

0.00

)

(1,794.04

1,784,160.60

)

(2,349.50

0.00
0.00
0.00

)

(2,349.50

271,543.72

83,448.64

354,992.36

26,398.34

10,268,229.91

)

(12,003.43

0.00
0.00

10,282,624.82
10,637,617.18

12,421,777.78

12,419,428.28

281,939,926.59

3,134

354,992.36

10,294,628.25

0.00

141,809.82

0.00

271,148,496.16

3,034

88,661.00

515,655.06

83,448.64

459,711.93

110,624.53

618,124.20

90,109.54

0.00

)

(11,556.12

27,365.43

105,918.85

11,556.12

0.00
0.00
0.00

11,556.12
11,556.12

0.00

Advance Summary (Advance Made by Servicer)

)

(78,553.42

1,781,811.10

Interest Not Advanced (

Current Period

)

0.00

459,711.93

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(357,242.79

)

(61,485.11

0.00

Current

153,813.25

Cumulative

556,719.25

% of Cutoff Balance

0.24

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 3 of 12

Bear Stearns Asset Backed Securities Trust

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

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

716,098.41

0.00

)

(4,400.69

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

917,224.33

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

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

880,776.01

)

(1,025.83

0.00
0.00
0.00

)

(1,025.83

205,941.92

58,261.59

264,203.51

27,911.20

3,734,420.53

)

(12,003.43

0.00
0.00

3,750,328.30
4,014,531.81

4,895,307.82

4,894,281.99

123,099,322.88

2,262

264,203.51

3,762,331.73

0.00

141,809.82

0.00

118,930,977.82

2,192

62,183.37

182,074.26

58,261.59

205,526.61

77,126.99

232,146.45

40,849.02

0.00

)

(4,400.69

10,442.37

46,890.69

4,400.69

0.00
0.00
0.00

4,400.69
4,400.69

0.00

Advance Summary (Advance Made by Servicer)

)

(36,448.32

879,750.18

Interest Not Advanced (

Current Period

)

0.00

205,526.61

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(155,454.42

)

(43,317.97

0.00

Current

153,813.25

Cumulative

468,534.42

% of Cutoff Balance

0.21

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 4 of 12

Bear Stearns Asset Backed Securities Trust

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

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

700,253.83

0.00

)

(7,155.42

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

947,283.73

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

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

905,178.63

)

(1,323.67

0.00
0.00
0.00

)

(1,323.67

65,601.80

25,187.05

90,788.85

)

(1,512.86

6,533,809.38

0.00
0.00
0.00

6,532,296.52
6,623,085.37

7,528,264.00

7,526,940.33

158,840,603.71

872

90,788.85

6,532,296.52

0.00
0.00

0.00

152,217,518.34

842

26,477.63

333,580.80

25,187.05

254,185.32

33,497.54

385,977.75

49,260.52

0.00

)

(7,155.42

16,923.06

59,028.16

7,155.42

0.00
0.00
0.00

7,155.42
7,155.42

0.00

Advance Summary (Advance Made by Servicer)

)

(42,105.10

903,854.96

Interest Not Advanced (

Current Period

)

0.00

254,185.32

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(201,788.37

)

(18,167.14

0.00

Current

0.00

Cumulative

88,184.83

% of Cutoff Balance

0.04

Realized Loss

Distribution

Cumulative

0.00

0.00
0.00
0.00
0.00

0.00

Page 5 of 12

Bear Stearns Asset Backed Securities Trust

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

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-2

ABN AMRO Acct: 722672.2

Other Related Information

Statement Date:

Excess Cashflow

Excess Yield Maintenance

0.00

Trigger Event

0.00

3 month Rolling Delinquency Rate

10.83

Overcollateralization Amount

Target Overcollateralization

Overcollateralization Increase Amount

$0.00

3,902,644.83

9,982,842.64

Page 6 of 12

Bear Stearns Asset Backed Securities Trust

Payment Date:

Prior Payment:
Next Payment:

Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

6/25/2035

27,639,204.54

0.00

30,221,953.52

46,875,000.00

81,836.81

0.00

130,446.52

2,370,465.65

A-2

6/25/2035

15,625,000.00

0.00

15,625,000.00

0.00

A-3

6/25/2035

144,407,608.06

0.00

153,028,328.24

208,613,000.00

273,155.55

0.00

435,405.45

7,912,159.18

M-1

6/25/2035

33,977,000.00

0.00

33,977,000.00

0.00

M-2

6/25/2035

17,689,000.00

0.00

17,689,000.00

0.00

M-3

6/25/2035

3,853,000.00

0.00

3,853,000.00

0.00

M-4

6/25/2035

5,779,000.00

0.00

5,779,000.00

0.00

M-5

6/25/2035

3,152,000.00

0.00

3,152,000.00

0.00

M-6

6/25/2035

4,554,000.00

0.00

4,554,000.00

0.00

M-7

6/25/2035

10,158,000.00

0.00

10,158,000.00

0.00

B-IO

6/25/2035

271,148,496.16

0.00

281,939,926.59

350,275,180.00

0.00

354,992.36

0.00

10,282,624.82

565,851.98

350,275,000.00

266,833,812.60

278,037,281.76

Page 7 of 12

(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:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

Remaining

Int Carry-Fwd

Shortfall

Net Cap Rate

in Effect

Y/N

Distributable

Certificate

Interest

Payment

Amount

Deductions

Outstanding

Deposits from YM

Agreement

Remaining Basis Risk

Carry-Fwd Shortfall

Current Basis Risk

Carry-Fwd Shortfall

0.00

119,376.72

Act/360

0.00

119,376.72

0.00

A-1

0.00

65,190.97

Act/360

0.00

65,190.97

0.00

A-2

0.00

624,865.67

Act/360

0.00

624,865.67

0.00

A-3

0.00

147,799.95

Act/360

0.00

147,799.95

0.00

M-1

0.00

84,808.93

Act/360

0.00

84,808.93

0.00

M-2

0.00

18,986.73

Act/360

0.00

18,986.73

0.00

M-3

0.00

34,385.05

Act/360

0.00

34,385.05

0.00

M-4

0.00

21,269.49

Act/360

0.00

21,269.49

0.00

Yes

M-5

0.00

286.69

0.00

30,730.09

Act/360

0.00

30,730.09

0.00

Yes

M-6

0.00

414.21

0.00

68,545.52

Act/360

0.00

68,545.52

0.00

Yes

M-7

0.00

923.92

0.00

B-IO

0.00

1,215,959.12

0.00

1,624.81

(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 12

(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:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

6.33%

5.03%

3.56%

2.69%

171

5.64%

12,756,775

4.70%

1.85%

2.35%

0.16%

0.21%

27-Dec-05

192

13,639,967

108

7,307,405

6,374,632

580,741

2,502

230,488,976

82.47%

85.00%

6.64%

4.63%

2.94%

2.35%

153

4.88%

12,200,551

4.33%

1.72%

2.28%

0.13%

0.21%

25-Nov-05

208

13,052,592

6,611,821

6,440,775

599,116

2,623

243,035,071

83.69%

86.20%

5.87%

4.47%

3.81%

3.24%

112

3.44%

7,836,063

2.66%

1.66%

2.56%

0.09%

25-Oct-05

191

13,174,178

124

9,552,637

7,553,880

259,932

2,768

256,444,334

85.12%

86.98%

6.34%

4.67%

3.17%

2.64%

2.72%

7,598,669

2.49%

1.23%

1.60%

0.00%

26-Sep-05

212

14,278,119

106

8,072,823

4,882,254

2,895

270,717,388

86.55%

88.60%

6.47%

5.01%

3.23%

3.03%

2.33%

6,370,362

2.02%

0.70%

0.91%

0.00%

25-Aug-05

222

15,824,743

111

9,572,375

2,868,240

2,996

281,125,109

87.27%

89.03%

5.73%

5.03%

3.44%

3.29%

1.04%

2,341,650

0.72%

0.37%

0.46%

0.00%

25-Jul-05

203

16,435,366

122

10,751,145

1,494,761

3,167

295,662,868

89.41%

90.50%

8.18%

8.00%

2.71%

2.42%

0.03%

42,908

0.01%

0.03%

0.02%

0.00%

27-Jun-05

299

27,239,967

8,229,205

62,485

3,256

304,950,299

89.06%

89.55%

Page 9 of 12

Bear Stearns Asset Backed Securities Trust

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

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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

27-Dec-05

667,174

702,037

6,374,632

2,733,582

0.00%

1.85%

2.35%

0.43%

0.25% 0.46%

0.26% 1.55%

1.01%

0.00%

2.57%

1.49%

4,043,309

580,741

0.00%

0.16%

0.00%

0.21%

25-Nov-05

886,941

948,875

6,440,775

2,075,082

0.00%

1.72%

2.28%

0.54%

0.31% 0.61%

0.34% 0.93%

0.74%

0.00%

2.52%

1.41%

3,969,636

599,116

0.00%

0.13%

0.00%

0.21%

25-Oct-05

188,774

955,576

538,376

7,321,671

1,181,071

0.03%

0.06%

0.00%

1.60%

2.48%

0.55%

0.32% 0.40%

0.18% 0.52%

0.40%

0.03%

0.01%

2.00%

1.02%

43,436

3,006,416

259,932

0.00%

0.09%

0.00%

0.09%

26-Sep-05

682,320

360,372

4,882,254

1,548,265

0.00%

1.23%

1.60%

0.42%

0.22% 0.30%

0.12% 0.63%

0.51%

0.00%

1.91%

1.00%

3,059,489

0.00%

25-Aug-05

868,197

865,768

2,775,632

674,771

0.00%

0.67%

0.88%

0.50%

0.27% 0.29%

0.27% 0.38%

0.21%

0.03%

1.72%

0.80%

92,608

2,540,088

0.00%

25-Jul-05

62,431

977,953

619,985

1,432,330

153,784

0.00%

0.03%

0.02%

0.34%

0.44%

0.51%

0.30% 0.34%

0.19% 0.14%

0.05%

0.00%

1.81%

0.82%

2,685,133

0.00%

27-Jun-05

62,485

1,115,042

341,355

0.03%

0.02%

0.00%

0.52%

0.33% 0.27%

0.10% 0.00%

0.00%

1.67%

0.67%

2,276,717

0.00%

Page 10 of 12

Bear Stearns Asset Backed Securities Trust

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

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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:

200512

3184512

16,543.22

0.00

127.45

)

(1,252.11

17,795.33

0.00%

(7.57%)

Not Avail.

200512

3185238

27,859.03

0.00

128.60

)

(2,144.69

30,003.72

0.00%

(7.70%)

Not Avail.

200512

3187382

20,153.32

0.00

136.60

)

(1,776.16

21,929.48

0.00%

(8.81%)

Not Avail.

200512

3187564

21,263.49

0.00

127.45

)

(1,645.86

22,909.35

0.00%

(7.74%)

Not Avail.

200512

3188737

12,134.27

0.00

126.60

)

(1,005.19

13,139.46

0.00%

(8.28%)

Not Avail.

200512

3221652

30,833.59

0.00

127.45

)

(1,895.31

32,728.90

0.00%

(6.15%)

Not Avail.

200512

5075791

13,022.90

0.00

774.50

)

(2,284.11

15,307.01

0.00%

(17.54%)

Not Avail.

200511

10139954

218,924.41

148,751.00

7,028.87

130,739.58

88,184.83

67.95%

59.72%

Not Avail.

200511

3183514

31,346.05

0.00

127.45

)

(1,913.84

33,259.89

0.00%

(6.11%)

Not Avail.

200511

3200482

1,831.92

0.00

)

(10.90

1,842.82

0.00%

(0.60%)

Not Avail.

200511

3211091

111,570.91

0.00

4,401.92

)

(11,147.09

122,718.00

0.00%

(9.99%)

Not Avail.

200510

3181476

22,316.35

16,541.25

143.45

15,314.02

7,002.33

74.12%

68.62%

Not Avail.

200510

3182920

120,447.58

0.00

127.45

)

(6,500.14

126,947.72

0.00%

(5.40%)

Not Avail.

200509

10446201

808.18

415.45

0.00

409.22

398.96

51.41%

50.63%

Not Avail.

200509

3092327

26,333.21

6,666.67

1,857.24

3,781.76

22,551.45

25.32%

14.36%

Not Avail.

675,388.43

172,374.37

15,235.03

118,669.18

556,719.25

141,809.82

153,813.25

)

(12,003.43

1,548.65

0.00

Current Total
Cumulative

Page 11 of 12

* 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:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-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 12

Filing Compare · Bear Stearns Asset Backed Securities Trust 2005-2