----

| **Bear                Stearns ABS Series 2005-2**                                                                            |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 19,235,795.46 |   |   | 866,437.42   |   |   | 27,639,204.54                               |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 380,092.07   |   |   | 15,625,000.00                               |   |
| A-3                                                                                                                          |   |   | 64,205,391.94 |   |   | 4,242,392.58 |   |   | 144,407,608.06                              |   |
| M-1                                                                                                                          |   |   | 0             |   |   | 866,160.70   |   |   | 33,977,000.00                               |   |
| M-2                                                                                                                          |   |   | 0             |   |   | 502,530.81   |   |   | 17,689,000.00                               |   |
| M-3                                                                                                                          |   |   | 0             |   |   | 112,832.13   |   |   | 3,853,000.00                                |   |
| M-4                                                                                                                          |   |   | 0             |   |   | 208,001.00   |   |   | 5,779,000.00                                |   |
| M-5                                                                                                                          |   |   | 0             |   |   | 131,548.53   |   |   | 3,152,000.00                                |   |
| M-6                                                                                                                          |   |   | 0             |   |   | 190,060.91   |   |   | 4,554,000.00                                |   |

----