----

| **Bear                Stearns Series 2005-HE1**                                                                                            |   |   |           |   |   |          |   |   |                                        |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|----------------|--------|--------|---------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                in                2005** |   |   |           |   |   |          |   |   |                                        |   |
|                                                                                                                                       |   |   |           |   |   |          |   |   |                                        |   |
| **Class**                                                                                                                                  |   |   | **Principal**  |   |   | **Interest**  |   |   | **Ending                Principal Balance** |   |
| I-A-1                                                                                                                                      |   |   | 154,636,101.82 |   |   | 3,763,707.25  |   |   | 37,359,898.18                               |   |
| I-A-2                                                                                                                                      |   |   | 0              |   |   | 2,921,724.16  |   |   | 88,379,000.00                               |   |
| I-A-3                                                                                                                                      |   |   | 0              |   |   | 752,231.24    |   |   | 22,015,000.00                               |   |
| II-A-1                                                                                                                                     |   |   | 361,578,239.15 |   |   | 18,340,092.61 |   |   | 360,127,760.85                              |   |
| II-A-2                                                                                                                                     |   |   | 90,394,309.29  |   |   | 4,637,206.58  |   |   | 90,031,690.71                               |   |
| M-1                                                                                                                                        |   |   | 0              |   |   | 3,592,361.67  |   |   | 100,250,000.00                              |   |
| M-2                                                                                                                                        |   |   | 0              |   |   | 3,137,485.75  |   |   | 81,263,000.00                               |   |
| M-3                                                                                                                                        |   |   | 0              |   |   | 1,080,899.98  |   |   | 27,341,000.00                               |   |
| M-4                                                                                                                                        |   |   | 0              |   |   | 841,960.14    |   |   | 18,987,000.00                               |   |
| M-5                                                                                                                                        |   |   | 0              |   |   | 825,118.64    |   |   | 18,227,000.00                               |   |
| M-6                                                                                                                                        |   |   | 0              |   |   | 936,180.54    |   |   | 17,468,000.00                               |   |

----