----

| **Bear                Stearns Series 2005-HE7**                                                                              |   |   |           |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|----------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |           |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |           |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal**  |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| I-A-1                                                                                                                        |   |   | 101,019,755.19 |   |   | 5,764,542.05 |   |   | 287,257,244.81                              |   |
| I-A-2                                                                                                                        |   |   | 0              |   |   | 2,446,502.64 |   |   | 142,300,000.00                              |   |
| I-A-3                                                                                                                        |   |   | 0              |   |   | 855,652.44   |   |   | 47,899,000.00                               |   |
| II-A-1                                                                                                                       |   |   | 22,167,518.08  |   |   | 1,929,209.07 |   |   | 99,035,481.92                               |   |
| II-A-2                                                                                                                       |   |   | 5,541,925.24   |   |   | 487,039.10   |   |   | 24,759,074.76                               |   |
| M-1                                                                                                                          |   |   | 0              |   |   | 1,009,418.13 |   |   | 55,084,000.00                               |   |
| M-2                                                                                                                          |   |   | 0              |   |   | 1,431,969.31 |   |   | 74,722,000.00                               |   |
| M-3                                                                                                                          |   |   | 0              |   |   | 841,924.40   |   |   | 39,756,000.00                               |   |
| M-4                                                                                                                          |   |   | 0              |   |   | 273,885.92   |   |   | 12,933,000.00                               |   |
| M-5                                                                                                                          |   |   | 0              |   |   | 267,563.82   |   |   | 11,496,000.00                               |   |
| M-6                                                                                                                          |   |   | 0              |   |   | 206,405.59   |   |   | 7,185,000.00                                |   |
| M-7                                                                                                                          |   |   | 0              |   |   | 247,686.72   |   |   | 8,622,000.00                                |   |

----