----

| **Bear                Stearns Series 2005-HE2**                                                                                            |   |   |          |   |   |         |   |   |                                        |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                in                2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                                       |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                                       |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                                  |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| I-A-1                                                                                                                                      |   |   | 71,388,405.93 |   |   | 2,417,160.06 |   |   | 39,099,594.07                               |   |
| I-A-2                                                                                                                                      |   |   | 0             |   |   | 1,607,154.45 |   |   | 52,281,000.00                               |   |
| I-A-3                                                                                                                                      |   |   | 0             |   |   | 436,924.32   |   |   | 13,799,000.00                               |   |
| II-A-1                                                                                                                                     |   |   | 64,780,597.03 |   |   | 4,579,639.36 |   |   | 111,335,402.97                              |   |
| II-A-2                                                                                                                                     |   |   | 16,195,149.27 |   |   | 1,163,917.96 |   |   | 27,833,850.73                               |   |
| III-A-1                                                                                                                                    |   |   | 39,360,858.35 |   |   | 2,344,433.66 |   |   | 52,822,141.65                               |   |
| III-A-2                                                                                                                                    |   |   | 9,840,321.34  |   |   | 594,266.94   |   |   | 13,205,678.66                               |   |
| M-1                                                                                                                                        |   |   | 0             |   |   | 1,420,543.16 |   |   | 43,149,000.00                               |   |
| M-2                                                                                                                                        |   |   | 0             |   |   | 1,215,650.66 |   |   | 34,714,000.00                               |   |
| M-3                                                                                                                                        |   |   | 0             |   |   | 332,615.97   |   |   | 9,408,000.00                                |   |
| M-4                                                                                                                                        |   |   | 0             |   |   | 377,582.33   |   |   | 9,733,000.00                                |   |
| M-5                                                                                                                                        |   |   | 0             |   |   | 295,740.86   |   |   | 7,462,000.00                                |   |
| M-6                                                                                                                                        |   |   | 0             |   |   | 300,680.08   |   |   | 6,488,000.00                                |   |

----