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) December 27, 2005

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

Delaware
(State or other jurisdiction
of incorporation)

333-125422
(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 I Trust 2005-TC2 Asset-Backed Certificates, Series 2005-TC2, which was made on December 27, 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 5.06 of the Pooling and Servicing Agreement for the distribution on December 27, 2005.

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: January 3, 2006

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-TC2

ABN AMRO Acct: 722937.1

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:
Christopher Lewis 312.904.7992
christopher.lewis@abnamro.com

Analyst:
William Wong 714.259.6243
william.wong@abnamro.com

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
Bond Interest Reconciliation
Bond Principal Reconciliation

Shortfall Summary Report

Swap Summary Report
Rating Information

Asset-Backed Facts - End of Month Scheduled Balances
Asset-Backed Facts ~ 15 Month Loan Status Summary Part I
Asset-Backed Facts ~ 15 Month Loan Status Summary Part II

Page 2-3
Page 4-8
Page 9
Page 10

Page 11

Page 12
Page 13

Page 14
Page 15-19

Page 20-24

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Realized Loss Detail

Page 25-29

Page 30

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BS005TC2

BS005TC2_200512_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

31-Aug-05
26-Sep-05

27-Aug-35

Parties to The Transaction

Issuer: Bear Stearns Asset Backed Securities, Inc.

Depositor: Bear Stearns Asset Backed Securities I LLC

Underwriter: Bear Stearns & Co. Inc.

Master Servicer: EMC Mortgage Corporation

Rating Agency: Standard & Poor's Ratings Services/Moody's Investors Service, Inc.

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.emcmortgagecorp.com

www.etrustee.net

Page 1 of 30

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:

6.826453%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-TC2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

341

Bond Payments

Statement Date:

ABN AMRO Acct: 722937.1

799.664225603

70.707043483

0.000000000

728.957182121

3.066268028

4.4987500000%

0.00

0.000000000

4.3137500000%

0.000000000

073879D70

A-1

222,089,000.00

15,703,256.58

0.00

161,893,371.62

680,984.40

177,596,628.20

1000.000000000

0.000000000

1000.000000000

3.950000000

4.6287500000%

0.00

0.000000000

4.4437500000%

0.000000000

073879D88

A-2

122,950,000.00

0.00

122,950,000.00

485,652.50

122,950,000.00

1000.000000000

0.000000000

1000.000000000

4.056666733

4.7487500000%

0.00

0.000000000

4.5637500000%

0.000000000

073879D96

A-3

50,506,000.00

0.00

50,506,000.00

204,886.01

50,506,000.00

1000.000000000

0.000000000

1000.000000000

4.163333456

4.8687500000%

0.00

0.000000000

4.6837500000%

0.000000000

073879E20

M-1

27,230,000.00

0.00

27,230,000.00

113,367.57

27,230,000.00

1000.000000000

0.000000000

1000.000000000

4.323333159

5.0487500000%

0.00

0.000000000

4.8637500000%

0.000000000

073879E38

M-2

19,108,000.00

0.00

19,108,000.00

82,610.25

19,108,000.00

1000.000000000

0.000000000

1000.000000000

4.367777576

5.0987500000%

0.00

0.000000000

4.9137500000%

0.000000000

073879E46

M-3

5,494,000.00

0.00

5,494,000.00

23,996.57

5,494,000.00

1000.000000000

0.000000000

1000.000000000

4.838888677

5.6287500000%

0.00

0.000000000

5.4437500000%

0.000000000

073879E53

M-4

5,255,000.00

0.00

5,255,000.00

25,428.36

5,255,000.00

1000.000000000

0.000000000

1000.000000000

5.016668062

5.8287500000%

0.00

0.000000000

5.6437500000%

0.000000000

073879E61

M-5

2,389,000.00

0.00

2,389,000.00

11,984.82

2,389,000.00

1000.000000000

0.000000000

1000.000000000

5.372223618

6.2287500000%

0.00

250.17

0.104761307

5.9258934861%

0.000000000

073879E79

M-6

2,388,000.00

0.00

2,388,000.00

12,828.87

2,388,000.00

1000.000000000

0.000000000

1000.000000000

6.394443049

7.3787500000%

0.00

2,691.23

1.126980737

5.9258934861%

0.000000000

073879E87

M-7

2,388,000.00

0.00

2,388,000.00

15,269.93

2,388,000.00

1000.000000000

0.000000000

1000.000000000

6.394444212

7.3787500000%

0.00

5,383.60

1.126983462

5.9258934861%

0.000000000

073879E95

M-8

4,777,000.00

0.00

4,777,000.00

30,546.26

4,777,000.00

1000.000000000

0.000000000

1000.000000000

48.678023599

0.00

)

(8,611.71

)

(0.655512806

N/A

0.000000000

073879F78

13,137,363.49

0.00

13,137,363.49

639,500.89

13,137,363.49

1000.000000000

0.000000000

1000.000000000

2430591.300000000

0.00

243,059.13

2430591.300000000

N/A

0.000000000

073879F60

100.00

0.00

100.00

243,059.13

100.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879F29

R-1

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879F37

R-2

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879F45

R-3

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879F52

R-X

0.00

Page 2 of 30

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

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:

6.826453%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-TC2

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

341

Bond Payments

Statement Date:

ABN AMRO Acct: 722937.1

Total P&I Payment

0.00

242,772.42

477,711,463.49

433,219,091.69

18,273,372.14

Total

417,515,835.11

15,703,256.58

0.00

2,570,115.56

Page 3 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Statement Date:

Cash Reconciliation Summary

0.00

Interest Summary

Total Trustee Fees

Available Interest

2,524,736.52

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

340,803.36

36,083.10

15,326,370.12

0.00
0.00
0.00

18,229,978.69

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

433,218,991.69

340,803.36

15,362,453.22

0.00
0.00
0.00

417,515,735.11

1,958

0
0

1,883

179,278.85

Extra Principal

Trigger Event

0.00

15,703,256.58

Overcollateralization Amt

13,137,363.49

Less Extra Principal

Remittance Interest

0.00

2,524,736.52

0.00

15,362,453.22

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(1,985.59

2,526,722.11

Total Fees

181,264.44

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

1.05

0.00

1,985.59

LPMI Fees

0.00

Current Prepayment Charges

243,059.13

Cumulative Prepayment Charges

243,059.13

Page 4 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Statement Date:

Cash Reconciliation Summary Fixed 1st Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

881,397.85

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

206,791.67

18,508.75

2,972,628.65

0.00
0.00
0.00

4,080,110.76

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

171,020,252.79

206,791.67

2,991,137.40

0.00
0.00
0.00

167,822,323.72

769

0
0

753

71,164.68

Trigger Event

3,197,929.07

Overcollateralization Amt

13,137,363.49

Remittance Interest

881,397.85

0.00

2,991,137.40

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(783.84

882,181.69

Total Fees

71,948.52

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

1.05

0.00

783.84

LPMI Fees

0.00

Current Prepayment Charges

56,070.26

Cumulative Prepayment Charges

56,070.26

Page 5 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Statement Date:

Cash Reconciliation Summary Fixed 2nd Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

2,247.34

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

163.55

0.00
0.00
0.00
0.00
0.00

2,412.19

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

284,337.82

163.55

0.00
0.00
0.00
0.00

284,174.27

0
0
7

118.47

Trigger Event

163.55

Overcollateralization Amt

13,137,363.49

Remittance Interest

2,247.34

0.00

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(1.30

2,248.64

Total Fees

119.78

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

1.05

0.00

1.30

LPMI Fees

0.00

Current Prepayment Charges

0.00

Cumulative Prepayment Charges

0.00

Page 6 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Statement Date:

Cash Reconciliation Summary ARM 228

0.00

Interest Summary

Total Trustee Fees

Available Interest

1,236,169.46

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

97,946.49

10,642.37

10,722,911.58

0.00
0.00
0.00

12,068,478.55

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

176,432,527.50

97,946.49

10,733,553.95

0.00
0.00
0.00

165,601,027.06

841

0
0

790

71,854.74

Trigger Event

10,831,500.44

Overcollateralization Amt

13,137,363.49

Remittance Interest

1,236,169.46

0.00

10,733,553.95

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(808.65

1,236,978.11

Total Fees

72,663.38

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

1.05

0.00

808.65

LPMI Fees

0.00

Current Prepayment Charges

173,562.09

Cumulative Prepayment Charges

173,562.09

Page 7 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Statement Date:

Cash Reconciliation Summary ARM 327

0.00

Interest Summary

Total Trustee Fees

Available Interest

405,208.57

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

35,901.65

6,931.98

1,630,829.89

0.00
0.00
0.00

2,079,263.88

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

85,481,873.58

35,901.65

1,637,761.87

0.00
0.00
0.00

83,808,210.06

341

0
0

333

35,617.45

Trigger Event

1,673,663.52

Overcollateralization Amt

13,137,363.49

Remittance Interest

405,208.57

0.00

1,637,761.87

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(391.79

405,600.36

Total Fees

36,009.24

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

1.05

0.00

391.79

LPMI Fees

0.00

Current Prepayment Charges

13,426.78

Cumulative Prepayment Charges

13,426.78

Page 8 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Bond Interest Reconciliation

Additions

Accrual

Method Days

Statement Date:

Accrued

Certificate

Interest

Prior

Int Carry-Fwd

Shortfall

Prior

Shortfall

Reimbursement

Other

Int ere st

Proceeds

Other

Int ere st

Losses

Current

Int Carry-Fwd

Shortfall

Remaining

Int Carry-Fwd

Shortfall

Net Cap Rate

in Effect

Y/ N

Distributable

Certificate

Int ere st

Payment

Amount

Deductions

Outstanding

Deposits from YM

Agreement

Remaining Basis Risk

Carry-Fwd Shortfall

Current Basis Risk

Carry-Fwd Shortfall

0.00

A-1

Act/360

680,984.40

0.00

680,984.40

0.00

A-2

Act/360

485,652.50

0.00

485,652.50

0.00

A-3

Act/360

204,886.01

0.00

204,886.01

0.00

M-1

Act/360

113,367.57

0.00

113,367.57

0.00

M-2

Act/360

82,610.25

0.00

82,610.25

0.00

M-3

Act/360

23,996.57

0.00

23,996.57

0.00

M-4

Act/360

25,428.36

0.00

25,428.36

0.00

M-5

Act/360

11,984.82

0.00

11,984.82

0.00

Yes

250.17

0.00

M-6

Act/360

12,578.70

0.00

12,828.87

0.00

Yes

2,691.24

0.00

M-7

Act/360

12,578.70

0.00

15,269.94

15,269.93

0.00

Yes

5,383.60

0.00

M-8

Act/360

25,162.66

0.00

30,546.26

0.00

37,054.04

0.00

30/360

648,112.60

0.00

685,166.64

639,500.89

0.00

243,059.13

0.00

2,327,343.14

0.00

45,379.05

0.00

2,615,781.32

2,570,115.56

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 9 of 30

(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 I 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-TC2

ABN AMRO Acct: 722937.1

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

9.00
1.00

A-1

8/27/2035

161,893,371.62

0.00

177,596,628.20

222,089,000.00

340,803.36

0.00

15,362,453.22

A-2

8/27/2035

122,950,000.00

0.00

122,950,000.00

0.00

A-3

8/27/2035

50,506,000.00

0.00

50,506,000.00

0.00

M-1

8/27/2035

27,230,000.00

0.00

27,230,000.00

0.00

M-2

8/27/2035

19,108,000.00

0.00

19,108,000.00

0.00

M-3

8/27/2035

5,494,000.00

0.00

5,494,000.00

0.00

M-4

8/27/2035

5,255,000.00

0.00

5,255,000.00

0.00

M-5

8/27/2035

2,389,000.00

0.00

2,389,000.00

0.00

M-6

8/27/2035

2,388,000.00

0.00

2,388,000.00

0.00

M-7

8/27/2035

2,388,000.00

0.00

2,388,000.00

0.00

M-8

8/27/2035

4,777,000.00

0.00

4,777,000.00

0.00

8/27/2035

13,137,363.49

0.00

13,137,363.49

0.00

8/27/2035

100.00

0.00

100.00

0.00

340,803.36

0.00

15,362,453.22

0.00

477,711,463.49

417,515,835.11

433,219,091.69

Page 10 of 30

(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 I 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-TC2

ABN AMRO Acct: 722937.1

Interest Adjustments Summary

Statement
Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

286.70

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

286.70

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

243,059.13

243,059.13

Total Excess Allocated to the Bonds

242,772.43

)

(286.70

Aggregate Interest Adjustment Allocated to the Bonds

0.00

243,059.13

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 11 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

SWAP Payments

Statement Date:

Net Swap payment payable to the Swap Provider

Net Swap payment payable to the Swap Administrator

Swap Termination payment payable to the Swap Administrator

Swap Termination payment payable to the Swap Provider

45,379.04

0.00

Page 12 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

073879D70

Aaa

AAA

A-2

073879D88

Aaa

AAA

A-3

073879D96

Aaa

AAA

M-1

073879E20

Aa2

M-2

073879E38

M-3

073879E46

A-

M-4

073879E53

Baa1

BBB+

M-5

073879E61

Baa2

BBB

M-6

073879E79

Baa3

BBB-

M-7

073879E87

Ba1

BB+

M-8

073879E95

Ba2

073879F78

073879F60

Page 13 of 30

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to

LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not
being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

End of Month Scheduled Balance Reporting

Statement Date:

- Summary of Servicer Delinquency Status

Total

Type

Count

Count (%)

Sch UPB

Sch UPB (%)

Arrears

Arrears (%)

F/C Quick Sale Value

REO Book Value

404,511,979.03

0.00

96.1928

0.0000

1,846

94.2799

9,108,564.13

0.00

2.1660

0.0000

2.7068

3,647,864.70

0.00

0.8675

0.0000

1.0725

1,085,507.74

0.00

0.2581

0.0000

90+

0.4086

941,406.15

0.00

0.2239

0.0000

BKY0

0.2043

375,285.26

0.00

0.0892

0.0000

BKY30

0.0511

284,045.06

0.00

0.0675

0.0000

BKY60

0.1021

567,650.17

0.00

0.1350

0.0000

F/C90+

0.2554

0.00

0.0000

PIF

0.9193

Total:

1,958

420,522,302.24

0.00

100.0000

0.0000

0.00

DLQ Total:

15,068,917.06

0.00

4.5965%

3.5834%

0.0000%

Page 14 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

2.60%

2.27%

1.06%

0.94%

0.32%

975,370

0.23%

0.16%

0.14%

0.00%

27-Dec-05

9,483,849

3,931,910

567,650

1,805

402,556,956

95.86%

96.42%

2.40%

2.02%

1.02%

0.80%

0.10%

254,705

0.06%

0.05%

0.04%

0.00%

25-Nov-05

8,744,115

3,451,313

190,704

1,888

420,578,155

96.42%

97.08%

2.33%

1.88%

0.15%

0.08%

0.05%

191,971

0.04%

0.00%

25-Oct-05

8,469,372

370,248

1,967

441,332,264

97.47%

97.99%

0.24%

0.14%

0.05%

0.04%

0.00%

26-Sep-05

668,299

192,099

2,069

462,104,050

99.71%

99.81%

Page 15 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

Fixed 1st Lien

0.40%

0.37%

0.00%

0.13%

222,126

0.13%

0.08%

0.00%

27-Dec-05

616,718

126,743

748

166,856,737

99.34%

99.42%

0.39%

0.27%

0.00%

25-Nov-05

672,953

465,414

763

169,881,886

99.22%

99.33%

0.26%

0.20%

0.13%

0.07%

0.00%

25-Oct-05

348,973

116,560

777

173,480,006

99.62%

99.73%

0.13%

0.07%

0.00%

26-Sep-05

116,627

789

176,264,410

99.87%

99.93%

Page 16 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

Fixed 2nd Lien

0.00%

27-Dec-05

284,174

100.00%

0.00%

25-Nov-05

284,338

100.00%

0.00%

25-Oct-05

284,503

100.00%

0.00%

26-Sep-05

284,692

100.00%

Page 17 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

ARM 228

5.32%

4.84%

2.41%

2.27%

0.63%

753,244

0.45%

0.25%

0.27%

0.00%

27-Dec-05

8,009,701

3,760,910

440,907

722

152,636,265

91.39%

92.17%

4.88%

4.16%

2.02%

1.69%

0.24%

254,705

0.14%

0.12%

0.11%

0.00%

25-Nov-05

7,332,345

2,985,898

190,704

780

165,668,875

92.75%

93.90%

4.97%

4.20%

0.23%

0.13%

0.11%

191,971

0.10%

0.00%

25-Oct-05

7,934,971

253,687

838

180,558,910

94.69%

95.56%

0.43%

0.28%

0.11%

0.10%

0.00%

26-Sep-05

551,672

192,099

922

197,049,604

99.46%

99.62%

Page 18 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

ARM 327

1.20%

1.02%

0.30%

0.20%

0.00%

27-Dec-05

857,430

171,000

328

82,779,780

98.50%

98.77%

0.88%

0.86%

0.00%

25-Nov-05

738,817

338

84,743,057

99.12%

99.14%

0.29%

0.21%

0.00%

25-Oct-05

185,428

345

87,008,844

99.71%

99.79%

0.00%

26-Sep-05

351

88,505,344

100.00%

Page 19 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

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

375,285

284,045

567,650

0.00%

0.16%

0.14%

0.05%

0.09% 0.11%

0.07% 0.00%

0.00%

0.21%

0.23%

941,406

0.00%

25-Nov-05

113,105

116,493

190,704

0.00%

0.05%

0.04%

0.05%

0.03% 0.05%

0.03% 0.00%

0.00%

0.26%

0.30%

1,317,702

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

0.15%

0.18%

789,014

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.05%

222,623

0.00%

Page 20 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - Fixed 1st Lien

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

126,743

0.00%

0.13%

0.08%

0.00%

0.00% 0.00%

0.00%

25-Nov-05

116,493

0.00%

0.00% 0.13%

0.07% 0.00%

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

Page 21 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - Fixed 2nd Lien

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

0.00%

0.00% 0.00%

0.00%

25-Nov-05

0.00%

0.00% 0.00%

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

Page 22 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - ARM 228

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

375,285

113,045

440,907

0.00%

0.25%

0.27%

0.13%

0.23% 0.13%

0.07% 0.00%

0.00%

0.51%

0.57%

941,406

0.00%

25-Nov-05

113,105

190,704

0.00%

0.12%

0.11%

0.12%

0.06% 0.00%

0.00% 0.00%

0.00%

0.59%

0.75%

1,317,702

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

0.34%

0.42%

789,014

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.11%

222,623

0.00%

Page 23 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - ARM 327

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

171,000

0.00%

0.00% 0.30%

0.20% 0.00%

0.00%

25-Nov-05

0.00%

0.00% 0.00%

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

Page 24 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

27-Dec-05

1,883

88.20%

417,515,735

87.40%

3.83%

3.54%

0.00%

341

6.83%

6.32%

15,326,370

0.00

25-Nov-05

1,958

91.71%

433,218,992

90.69%

2.97%

3.72%

0.00%

343

6.84%

6.34%

16,735,205

0.00

25-Oct-05

2,018

94.52%

450,363,855

94.28%

2.75%

2.64%

0.00%

344

6.86%

6.35%

12,200,544

0.00

26-Sep-05

2,075

97.19%

462,964,448

96.91%

2.81%

3.00%

0.00%

345

6.88%

6.38%

14,329,313

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 25 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

Fixed 1st Lien

27-Dec-05

753

35.27%

167,822,324

35.13%

2.08%

1.74%

0.00%

325

6.30%

5.79%

2,972,629

0.00

25-Nov-05

769

36.02%

171,020,253

35.80%

1.41%

1.54%

0.00%

326

6.30%

5.79%

2,682,965

0.00

25-Oct-05

780

36.53%

173,945,540

36.41%

1.27%

1.25%

0.00%

328

6.30%

5.79%

2,197,049

0.00

26-Sep-05

790

37.00%

176,381,037

36.92%

1.13%

1.04%

0.00%

329

6.31%

5.80%

1,849,376

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 26 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

Fixed 2nd Lien

27-Dec-05

0.33%

284,174

0.06%

0.00%

339

9.99%

9.48%

0.00

25-Nov-05

0.33%

284,338

0.06%

0.00%

340

9.99%

9.48%

0.00

25-Oct-05

0.33%

284,503

0.06%

0.00%

341

9.99%

9.48%

0.00

26-Sep-05

0.33%

284,692

0.06%

0.00%

342

9.99%

9.48%

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 27 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

ARM 228

27-Dec-05

790

37.00%

165,601,027

34.67%

6.06%

6.08%

0.00%

352

7.73%

7.23%

10,722,912

0.00

25-Nov-05

841

39.39%

176,432,527

36.93%

4.97%

6.55%

0.00%

353

7.73%

7.22%

12,384,764

0.00

25-Oct-05

885

41.45%

188,939,539

39.55%

4.53%

4.42%

0.00%

354

7.74%

7.23%

8,738,404

0.00

26-Sep-05

927

43.42%

197,793,375

41.40%

4.33%

4.77%

0.00%

355

7.75%

7.24%

9,907,288

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 28 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

ARM 327

27-Dec-05

333

15.60%

83,808,210

17.54%

2.35%

1.91%

0.00%

352

6.01%

5.50%

1,630,830

0.00

25-Nov-05

341

15.97%

85,481,874

17.89%

1.45%

1.91%

0.00%

353

6.01%

5.50%

1,667,476

0.00

25-Oct-05

346

16.21%

87,194,273

18.25%

1.42%

1.43%

0.00%

354

6.01%

5.50%

1,265,091

0.00

26-Sep-05

351

16.44%

88,505,344

18.53%

2.50%

2.82%

0.00%

355

6.03%

5.52%

2,572,649

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 29 of 30

Bear Stearns Asset Backed Securities I 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-TC2

ABN AMRO Acct: 722937.1

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 30 of 30

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

BEAR STEARNS ASSET BACKED SECURITIES I TRUST 2005-TC2 8-K