----

| **Bear                Stearns Series 2005-HE11**                                                                             |   |   |          |   |   |         |   |   |                                        |   |
|------------------------------------------------------------------------------------------------------------------------------|--------|--------|---------------|--------|--------|--------------|--------|--------|---------------------------------------------|--------|
| **Aggregate                Statement of Principal and Interest Distributions to Certificateholders                for 2005** |   |   |          |   |   |         |   |   |                                        |   |
|                                                                                                                         |   |   |          |   |   |         |   |   |                                        |   |
| **Class**                                                                                                                    |   |   | **Principal** |   |   | **Interest** |   |   | **Ending                Principal Balance** |   |
| A-1                                                                                                                          |   |   | 11,259,194.79 |   |   | 1,068,408.18 |   |   | 316,976,805.21                              |   |
| A-2                                                                                                                          |   |   | 0             |   |   | 410,319.18   |   |   | 122,392,000.00                              |   |
| A-3                                                                                                                          |   |   | 0             |   |   | 92,179.26    |   |   | 26,953,000.00                               |   |
| M-1                                                                                                                          |   |   | 0             |   |   | 89,426.48    |   |   | 25,642,000.00                               |   |
| M-2                                                                                                                          |   |   | 0             |   |   | 83,075.80    |   |   | 23,719,000.00                               |   |
| M-3                                                                                                                          |   |   | 0             |   |   | 58,751.18    |   |   | 16,667,000.00                               |   |
| M-4                                                                                                                          |   |   | 0             |   |   | 86,633.65    |   |   | 23,719,000.00                               |   |
| M-5                                                                                                                          |   |   | 0             |   |   | 36,663.84    |   |   | 9,936,000.00                                |   |
| M-6                                                                                                                          |   |   | 0             |   |   | 44,582.06    |   |   | 10,577,000.00                               |   |
| M-7                                                                                                                          |   |   | 0             |   |   | 35,752.86    |   |   | 8,334,000.00                                |   |
| M-8                                                                                                                          |   |   | 0             |   |   | 33,690.93    |   |   | 7,052,000.00                                |   |
| M-9                                                                                                                          |   |   | 0             |   |   | 33,924.24    |   |   | 6,731,000.00                                |   |

----