----

| **Bear                Stearns Series 2005-HE3**                                                                                            |   |   |          |   |   |         |   |   |                                |   |
|--------------------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|-------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                in                2005** |   |   |          |   |   |         |   |   |                                |   |
|                                                                                                                                       |   |   |          |   |   |         |   |   |                                |   |
| **Class**                                                                                                                                  |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal** |   |
| I-A-1                                                                                                                                      |   |   | 71,129,241.98 |   |   | 2,595,415.93 |   |   | 55,784,758.02                       |   |
| I-A-2                                                                                                                                      |   |   | 0             |   |   | 1,651,219.30 |   |   | 59,306,000.00                       |   |
| I-A-3                                                                                                                                      |   |   | 0             |   |   | 377,962.14   |   |   | 13,183,000.00                       |   |
| II-A-1                                                                                                                                     |   |   | 15,568,343.11 |   |   | 1,465,769.13 |   |   | 42,663,656.89                       |   |
| II-A-2                                                                                                                                     |   |   | 3,892,085.77  |   |   | 371,392.16   |   |   | 10,665,914.23                       |   |
| III-A-1                                                                                                                                    |   |   | 70,207,804.66 |   |   | 5,172,682.50 |   |   | 145,328,195.34                      |   |
| III-A-2                                                                                                                                    |   |   | 17,551,951.18 |   |   | 1,310,700.93 |   |   | 36,332,048.82                       |   |
| M-1                                                                                                                                        |   |   | 0             |   |   | 1,544,655.25 |   |   | 52,098,000.00                       |   |
| M-2                                                                                                                                        |   |   | 0             |   |   | 1,223,780.23 |   |   | 38,812,000.00                       |   |
| M-3                                                                                                                                        |   |   | 0             |   |   | 393,246.09   |   |   | 12,238,000.00                       |   |
| M-4                                                                                                                                        |   |   | 0             |   |   | 375,770.78   |   |   | 10,490,000.00                       |   |
| M-5                                                                                                                                        |   |   | 0             |   |   | 310,724.31   |   |   | 8,392,000.00                        |   |
| M-6                                                                                                                                        |   |   | 0             |   |   | 284,719.05   |   |   | 6,993,000.00                        |   |

----