----

| **Bear                Stearns Series 2005-HE5**                                                                              |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| I-A-1                                                                                                                        |   |   | 53,715,742.29 |   |   | 2,451,753.66 |   |   | 82,476,257.71                               |   |
| I-A-2                                                                                                                        |   |   | 0             |   |   | 1,274,149.38 |   |   | 56,024,000.00                               |   |
| I-A-3                                                                                                                        |   |   | 0             |   |   | 265,204.60   |   |   | 11,341,000.00                               |   |
| II-A-1                                                                                                                       |   |   | 39,091,425.88 |   |   | 3,216,267.79 |   |   | 119,114,574.12                              |   |
| II-A-2                                                                                                                       |   |   | 9,772,732.91  |   |   | 814,469.49   |   |   | 29,778,267.09                               |   |
| M-1                                                                                                                          |   |   | 0             |   |   | 965,470.98   |   |   | 40,184,000.00                               |   |
| M-2                                                                                                                          |   |   | 0             |   |   | 776,238.10   |   |   | 30,529,000.00                               |   |
| M-3                                                                                                                          |   |   | 0             |   |   | 227,134.32   |   |   | 8,872,000.00                                |   |
| M-4                                                                                                                          |   |   | 0             |   |   | 211,761.41   |   |   | 7,306,000.00                                |   |
| M-5                                                                                                                          |   |   | 0             |   |   | 199,401.57   |   |   | 6,784,000.00                                |   |
| M-6                                                                                                                          |   |   | 0             |   |   | 164,970.44   |   |   | 5,219,000.00                                |   |
| M-7                                                                                                                          |   |   | 0             |   |   | 176,759.13   |   |   | 4,697,000.00                                |   |

----