----

| **Bear                  Stearns Series 2005-AQ2**                                                                                |   |   |          |   |   |         |   |   |                                          |   |
|----------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|-----------------------------------------------|--------|
| **Aggregate                  Statement of Principal and Interest Distributions to Certificateholders                  for 2005** |   |   |          |   |   |         |   |   |                                          |   |
|                                                                                                                             |   |   |          |   |   |         |   |   |                                          |   |
| **Class**                                                                                                                        |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                  Principal Balance** |   |
| A-1                                                                                                                              |   |   | 18,858,738.53 |   |   | 1,033,710.66 |   |   | 295,817,261.47                                |   |
| A-2                                                                                                                              |   |   | 0             |   |   | 417,253.45   |   |   | 123,906,000.00                                |   |
| A-3                                                                                                                              |   |   | 0             |   |   | 262,921.77   |   |   | 76,542,000.00                                 |   |
| M-1                                                                                                                              |   |   | 0             |   |   | 104,265.27   |   |   | 29,516,000.00                                 |   |
| M-2                                                                                                                              |   |   | 0             |   |   | 93,490.82    |   |   | 26,354,000.00                                 |   |
| M-3                                                                                                                              |   |   | 0             |   |   | 66,344.44    |   |   | 18,623,000.00                                 |   |
| M-4                                                                                                                              |   |   | 0             |   |   | 102,638.90   |   |   | 27,759,000.00                                 |   |
| M-5                                                                                                                              |   |   | 0             |   |   | 43,311.06    |   |   | 11,596,000.00                                 |   |
| M-6                                                                                                                              |   |   | 0             |   |   | 50,356.61    |   |   | 11,947,000.00                                 |   |
| M-7                                                                                                                              |   |   | 0             |   |   | 43,316.20    |   |   | 9,839,000.00                                  |   |
| M-8                                                                                                                              |   |   | 0             |   |   | 31,463.39    |   |   | 7,027,000.00                                  |   |

----