----

| **Bear                Stearns Series 2005-HE4**                                                                                            |   |   |          |   |   |         |   |   |                                        |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                in                2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                                       |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                                  |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| I-A-1                                                                                                                                      |   |   | 53,150,114.95 |   |   | 2,189,000.82 |   |   | 59,512,885.05                               |   |
| I-A-2                                                                                                                                      |   |   | 0             |   |   | 1,139,676.16 |   |   | 44,863,000.00                               |   |
| I-A-3                                                                                                                                      |   |   | 0             |   |   | 279,884.88   |   |   | 10,624,000.00                               |   |
| II-A-1                                                                                                                                     |   |   | 5,209,382.38  |   |   | 417,665.35   |   |   | 13,041,617.62                               |   |
| II-A-2                                                                                                                                     |   |   | 1,302,416.94  |   |   | 105,805.45   |   |   | 3,260,583.06                                |   |
| III-A-1                                                                                                                                    |   |   | 30,002,603.84 |   |   | 2,116,049.62 |   |   | 66,103,396.16                               |   |
| III-A-2                                                                                                                                    |   |   | 7,500,807.03  |   |   | 536,057.12   |   |   | 16,526,192.97                               |   |
| IV-A-1                                                                                                                                     |   |   | 33,944,429.09 |   |   | 2,194,866.62 |   |   | 67,319,570.91                               |   |
| IV-A-2                                                                                                                                     |   |   | 8,486,107.26  |   |   | 556,030.40   |   |   | 16,829,892.74                               |   |
| M-1                                                                                                                                        |   |   | 0             |   |   | 1,147,295.83 |   |   | 42,466,000.00                               |   |
| M-2                                                                                                                                        |   |   | 0             |   |   | 933,591.14   |   |   | 32,840,000.00                               |   |
| M-3                                                                                                                                        |   |   | 0             |   |   | 259,969.44   |   |   | 9,059,000.00                                |   |
| M-4                                                                                                                                        |   |   | 0             |   |   | 257,857.63   |   |   | 7,927,000.00                                |   |
| M-5                                                                                                                                        |   |   | 0             |   |   | 263,186.34   |   |   | 7,927,000.00                                |   |
| M-6                                                                                                                                        |   |   | 0             |   |   | 225,617.11   |   |   | 6,228,000.00                                |   |

----