----

| **Bear                Stearns Series 2005-TC1**                                                                              |   |   |           |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|----------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |           |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |           |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal**  |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 149,762,931.14 |   |   | 4,085,559.13 |   |   | 109,658,068.86                              |   |
| A-2                                                                                                                          |   |   | 0              |   |   | 2,952,872.58 |   |   | 129,837,000.00                              |   |
| A-3                                                                                                                          |   |   | 0              |   |   | 1,220,207.76 |   |   | 52,180,000.00                               |   |
| M-1                                                                                                                          |   |   | 0              |   |   | 978,945.76   |   |   | 40,844,000.00                               |   |
| M-2                                                                                                                          |   |   | 0              |   |   | 558,778.99   |   |   | 22,180,000.00                               |   |
| M-3                                                                                                                          |   |   | 0              |   |   | 137,871.62   |   |   | 5,410,000.00                                |   |
| M-4                                                                                                                          |   |   | 0              |   |   | 138,285.72   |   |   | 4,869,000.00                                |   |
| M-5                                                                                                                          |   |   | 0              |   |   | 117,590.46   |   |   | 4,057,000.00                                |   |
| M-6                                                                                                                          |   |   | 0              |   |   | 118,600.96   |   |   | 3,787,000.00                                |   |
| M-7                                                                                                                          |   |   | 0              |   |   | 105,227.89   |   |   | 2,705,000.00                                |   |

----