Exhibit 99.2

EMC

Mortgage Corporation

February 24, 2005

MANAGEMENT'S ASSERTION

As of and for the year ended November 30, 2004, EMC Mortgage Corporation (the "Company")
(a wholly owned subsidiary of The Bear Stearns Companies, Inc.), has complied, in all material
respects, with the Company's established minimum servicing standards, except as discussed
below, for residential mortgage loans as set forth in Appendix A (the "Standards"). The Standards
are based on the Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Bankers.

During the year ended November 30, 2004, the Company determined it was materially
noncompliant with regards to resolving reconciling items within ninety (90) calendar days of their
original identification as specified by its established minimum servicing standards. Twenty three
reconciling items in three of the twenty custodial bank account reconciliations selected for testing
during the accountants' examination were resolved after 90 calendar days from their original
identification.

As of and for this same period, the Company had in effect a fidelity bond in the amount of
$100,000,000 and $210,000,000 for the periods from December 1, 2003 to September 29, 2004
and from September 30, 2004 to November 30, 2004, respectively, and an errors and omissions
policy in the amount of $15,000,000 and $20,000,000 for the periods from December 1, 2003 to
January 31, 2004 and from February 1, 2004 to November 30, 2004, respectively.

/s/ Ralene Ruyle
Ralene Ruyle, President

/s/ F. Norton Wells
F. Norton Wells, Executive Vice President

/s/ Judith L. Leto
Judith L. Leto, CFO and Senior Vice President

Two MacArthur Ridge, 909 Hidden Ridge Drive, Suite 200, Irving, Texas 75038

Mailing Address: P.O. Box 141358, Irving, Texas 75014-1358

APPENDIX A

MINIMUM SERVICING STANDARDS AS SET FORTH IN THE MORTGAGE
BANKERS ASSOCIATION OF AMERICA'S UNIFORM SINGLE ATTESTATION
PROGRAM FOR MORTGAGE BANKERS

I.

CUSTODIAL BANK ACCOUNTS

Reconciliations shall be prepared on a monthly basis for all custodial bank
accounts and related bank clearing accounts. These reconciliations shall:

* be mathematically accurate;
* be prepared within forty-five (45) calendar days after the cutoff date;
* be reviewed and approved by someone other than the person who prepared
the reconciliation; and
* document explanations for reconciling items. These reconciling items shall
be resolved within ninety (90) calendar days of their original identification.

Funds of the servicing entity shall be advanced in cases where there is an
overdraft in an investor's or a mortgagor's account.

Each custodial account shall be maintained at a federally insured depository
institution in trust for the applicable investor.

Escrow funds held in trust for a mortgagor shall be returned to the mortgagor
within thirty (30) calendar days of payoff of the mortgage loan.

II.

MORTGAGE PAYMENTS

Mortgage payments shall be deposited into the custodial bank accounts and
related bank clearing accounts within two business days of receipt.

Mortgage payments made in accordance with the mortgagor's loan documents
shall be posted to the applicable mortgagor records within two business days of
receipt.

Mortgage payments shall be allocated to principal, interest, insurance, taxes or
other escrow items in accordance with the mortgagor's loan documents.

Mortgage payments identified as loan payoffs shall be allocated in accordance
with the mortgagor's loan documents.

III.

DISBURSEMENTS

Disbursements made via wire transfer on behalf of a mortgagor or investor shall
be made only by authorized personnel.

Disbursements made on behalf of a mortgagor or investor shall be posted within
two business days to the mortgagor's or investor's records maintained by the
servicing entity.

Tax and insurance payments shall be made on or before the penalty or insurance
policy expiration dates, as indicated on tax bills and insurance premium notices,
respectively, provided that such support has been received by the servicing entity
at least thirty (30) calendar days prior to these dates.

Any late payment penalties paid in conjunction with the payment of any tax bill or
insurance premium notice shall be paid from the servicing entity's funds and not
charged to the mortgagor, unless the late payment was due to the mortgagor's
error or omission.

Amounts remitted to investors per the servicer's investor reports shall agree with
cancelled checks, or other form of payment, or custodial bank statements.

Unused checks shall be safeguarded so as to prevent unauthorized access.

IV.

INVESTOR ACCOUNTING AND REPORTING

The servicing entity's investor reports shall agree with, or reconcile to, investors'
records on a monthly basis as to the total unpaid principal balance and number of
loans serviced by the servicing entity.

MORTGAGE LOAN ACCOUNTING

The servicing entity's mortgage loan records shall agree with, or reconcile to, the
records of mortgagors with respect to the unpaid principal balance on a monthly
basis.

Adjustments on ARM loans shall be computed based on the related mortgage note
and any ARM rider.

Escrow accounts shall be analyzed, in accordance with the mortgagor's loan
documents, on at least an annual basis.

Interest on escrow accounts shall be paid, or credited, to mortgagors in
accordance with applicable state laws.

VI.

DELINQUENCIES

Records documenting collection efforts shall be maintained during the period a
loan is in default and shall be updated at least monthly. Such records shall
describe the entity's activities in monitoring delinquent loans including, for

example, phone calls, letters and mortgage payment rescheduling plans in cases
where the delinquency is deemed temporary (e.g., illness or unemployment).

VII.

INSURANCE POLICIES

A fidelity bond and errors and omissions policy shall be in effect on the servicing
entity throughout the reporting period in the amount of coverage represented to
investors in management's assertion.

BEAR STEARNS ASST ASSET BACKED CERTS SER 2003 HE1 10-K