UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) December 27, 2005

Bear Stearns Asset Backed Securities I LLC
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)

333-125422
(Commission
File Number)

20-0842986
(IRS Employer
Identification No.)

383 Madison Avenue, New York, New York
(Address of principal executive offices)

10179
(Zip Code)

Registrant's telephone number, including area code 212-272-2000

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Section 8 - Other Events

Item 8.01. Other Events.

This current report on Form 8-K relates to the monthly distribution reported to the holders of Bear Steans Asset Backed Securities I Trust 2005-HE8 Assect-Backed Certificates, Series 2005-HE8, which was made on December 27, 2005.

Section 9 - Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

(Exhibit No. Description)
99.1 Monthly distribution report pursuant to Section 5.06 of the Pooling and Servicing Agreement for the distribution on December 27, 2005.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

LASALLE BANK NATIONAL ASSOCIATION, IN ITS CAPACITY AS TRUSTEE UNDER THE POOLING AND SERVICING AGREEMENT ON BEHALF OF BEAR STEARNS ASSET BACKED SECURITIES I LLC, REGISTRANT

By: /s/ Russell Goldenberg
Russell Goldenberg
Group Senior Vice President

Date: January 3, 2006

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Administrator:
Kim Sturm 312.904.4373
kimberly.sturm@abnamro.com

Analyst:
Chris Suh 714.259.6266
chris.k.suh@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Swap Summary Report

Bond Interest Reconciliation

Bond Principal Reconciliation
Rating Information

Asset-Backed Facts - End of Month Scheduled Balances
Asset-Backed Facts ~ 15 Month Loan Status Summary Part I
Asset-Backed Facts ~ 15 Month Loan Status Summary Part II

Page 2-3
Page 4-8
Page 9
Page 10

Page 11

Page 12
Page 13

Page 14-15
Page 16-20

Page 21-25

Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary

Realized Loss Detail

Page 26-30

Page 31

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BS005HE8

BS005HE8_200512_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

31-Aug-05
26-Sep-05

27-Aug-35

Parties to The Transaction

Depositor: Bear Stearns Asset Backed Securities, Inc.

Underwriter: Bear Stearns & Co. Inc.

Master Servicer: EMC Mortgage Corporation

Rating Agency: Standard & Poor's/Moody's Investors Service, Inc./Fitch Ratings

800.246.5761

LaSalle Factor Line

LaSalle Web Site

Servicer Web Site

www.emcmortgagecorp.com

www.etrustee.net

Page 1 of 31

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

7.367916%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-HE8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

Bond Payments

Statement Date:

ABN AMRO Acct: 722959.1

863.171230933

42.602775930

0.000000000

820.568455003

3.309782131

4.4987500000%

0.00

0.000000000

4.3137500000%

0.000000000

073879J33

A-1

391,703,000.00

16,687,635.14

0.00

321,419,125.53

1,296,451.59

338,106,760.67

1000.000000000

0.000000000

1000.000000000

3.958888881

4.6387500000%

0.00

0.000000000

4.4537500000%

0.000000000

073879J41

A-2

141,740,000.00

0.00

141,740,000.00

561,132.91

141,740,000.00

1000.000000000

0.000000000

1000.000000000

4.065555583

4.7587500000%

0.00

0.000000000

4.5737500000%

0.000000000

073879J58

A-3

40,741,000.00

0.00

40,741,000.00

165,634.80

40,741,000.00

1000.000000000

0.000000000

1000.000000000

4.172222254

4.8787500000%

0.00

0.000000000

4.6937500000%

0.000000000

073879J66

M-1

34,834,000.00

0.00

34,834,000.00

145,335.19

34,834,000.00

1000.000000000

0.000000000

1000.000000000

4.305555617

5.0287500000%

0.00

0.000000000

4.8437500000%

0.000000000

073879J74

M-2

72,730,000.00

0.00

72,730,000.00

313,143.06

72,730,000.00

1000.000000000

0.000000000

1000.000000000

4.883333238

5.6787500000%

0.00

0.000000000

5.4937500000%

0.000000000

073879J82

M-3

34,834,000.00

0.00

34,834,000.00

170,106.03

34,834,000.00

1000.000000000

0.000000000

1000.000000000

5.061111111

5.8787500000%

0.00

0.000000000

5.6937500000%

0.000000000

073879J90

M-4

5,742,000.00

0.00

5,742,000.00

29,060.90

5,742,000.00

1000.000000000

0.000000000

1000.000000000

5.505555878

6.3787500000%

0.00

0.000000000

6.1937500000%

0.000000000

073879K23

M-5

10,335,000.00

0.00

10,335,000.00

56,899.92

10,335,000.00

1000.000000000

0.000000000

1000.000000000

6.394444444

7.3787500000%

0.00

3,880.24

0.675764542

6.4335148542%

0.000000000

073879K31

M-6

5,742,000.00

0.00

5,742,000.00

36,716.90

5,742,000.00

1000.000000000

0.000000000

1000.000000000

6.394443833

7.3787500000%

0.00

4,914.83

0.675763784

6.4335148542%

0.000000000

073879K49

M-7

7,273,000.00

0.00

7,273,000.00

46,506.79

7,273,000.00

1000.000000000

0.000000000

1000.000000000

64.596842768

0.00

26,362.82

1.324464608

N/A

0.000000000

073879L22

19,904,510.73

0.00

19,904,510.73

1,285,768.55

19,904,510.73

1000.000000000

0.000000000

1000.000000000

3446569.700000000

0.00

344,656.97

3446569.700000000

N/A

0.000000000

073879K98

100.00

0.00

100.00

344,656.97

100.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879K56

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879K64

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879K72

R-III

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

073879K80

0.00

22-Dec-2005 - 12:46 (W943 - W959, X566 -X568, X941) (c) 2005 LaSalle Bank
N.A.

Page 2 of 31

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

7.367916%

4.193750%
4.378750%

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-HE8

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

342

Bond Payments

Statement Date:

ABN AMRO Acct: 722959.1

Total P&I Payment

0.00

379,814.86

765,578,610.73

711,982,371.40

21,139,048.75

Total

695,294,736.26

16,687,635.14

0.00

4,451,413.61

22-Dec-2005 - 12:46 (W943 - W959, X566 -X568, X941) (c) 2005 LaSalle Bank
N.A.

Page 3 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Statement Date:

Cash Reconciliation Summary

0.00

Interest Summary

Total Trustee Fees

Available Interest

4,416,255.65

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

413,103.73

29,140.94

16,245,390.52

0.00
0.00
0.00

21,107,002.85

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

711,982,271.40

413,103.73

16,274,531.46

0.00
0.00
0.00

695,294,636.26

4,705

0
0

4,619

296,659.28

Extra Principal

Trigger Event

0.00

16,687,635.19

Overcollateralization Amt

19,904,510.78

Less Extra Principal

Remittance Interest

0.00

4,416,255.65

0.00

16,274,531.46

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(3,263.25

4,419,518.91

Total Fees

299,922.53

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

2.11

0.00

3,263.25

LPMI Fees

0.00

Current Prepayment Charges

344,656.97

Cumulative Prepayment Charges

344,656.97

Page 4 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Statement Date:

Cash Reconciliation Summary Fixed 1st Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

729,060.37

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

131,816.08

14,617.84

1,363,884.38

0.00
0.00
0.00

2,239,954.41

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

125,616,373.54

131,816.08

1,378,502.22

0.00
0.00
0.00

124,106,055.24

918

0
0

909

52,340.16

Trigger Event

1,510,318.30

Overcollateralization Amt

19,904,510.78

Remittance Interest

729,060.37

0.00

1,378,502.22

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(575.74

729,636.11

Total Fees

52,915.90

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

2.11

0.00

575.74

LPMI Fees

0.00

Current Prepayment Charges

33,106.58

Cumulative Prepayment Charges

33,106.58

Page 5 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Statement Date:

Cash Reconciliation Summary Fixed 2nd Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

307,298.32

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

19,210.19

4,678.67

868,084.27

0.00
0.00
0.00

1,199,433.34

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

35,321,580.00

19,210.19

872,762.94

0.00
0.00
0.00

34,429,606.87

721

0
0

706

14,717.32

Trigger Event

891,973.13

Overcollateralization Amt

19,904,510.78

Remittance Interest

307,298.32

0.00

872,762.94

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(161.89

307,460.21

Total Fees

14,879.22

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

2.11

0.00

161.89

LPMI Fees

0.00

Current Prepayment Charges

23,711.29

Cumulative Prepayment Charges

23,711.29

Page 6 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Statement Date:

Cash Reconciliation Summary ARM-228

0.00

Interest Summary

Total Trustee Fees

Available Interest

2,611,865.42

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

215,007.18

7,374.62

10,165,974.11

0.00
0.00
0.00

13,002,166.73

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

424,452,432.09

215,007.18

10,173,348.73

0.00
0.00
0.00

414,064,076.23

2,394

0
0

2,350

176,855.18

Trigger Event

10,388,355.91

Overcollateralization Amt

19,904,510.78

Remittance Interest

2,611,865.42

0.00

10,173,348.73

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(1,945.41

2,613,810.82

Total Fees

178,800.59

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

2.11

0.00

1,945.41

LPMI Fees

0.00

Current Prepayment Charges

226,087.08

Cumulative Prepayment Charges

226,087.08

Page 7 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Statement Date:

Cash Reconciliation Summary ARM-327

0.00

Interest Summary

Total Trustee Fees

Available Interest

768,031.55

Fee Summary

Total Servicing Fees

Principal Summary

Scheduled Principal Distribution

Unscheduled:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds

Unscheduled Principal Distribution

Remittance Principal

Servicer Wire Amount

47,070.28

2,469.81

3,847,447.76

0.00
0.00
0.00

4,665,599.62

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

126,591,885.77

47,070.28

3,849,917.57

0.00
0.00
0.00

122,694,897.92

672

0
0

654

52,746.62

Trigger Event

3,896,987.85

Overcollateralization Amt

19,904,510.78

Remittance Interest

768,031.55

0.00

3,849,917.57

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(580.21

768,611.77

Total Fees

53,326.83

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

2.11

0.00

580.21

LPMI Fees

0.00

Current Prepayment Charges

61,752.02

Cumulative Prepayment Charges

61,752.02

Page 8 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Interest Adjustments Summary

Statement
Date:

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

151.25

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

344,656.97

344,656.97

Total Excess Allocated to the Bonds

344,505.72

)

(151.25

Aggregate Interest Adjustment Allocated to the Bonds

0.00

344,656.97

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

151.25

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 9 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

SWAP Payments

Statement Date:

Net Swap payment payable to the Swap Provider

Net Swap payment payable to the Swap Administrator

Swap Termination payment payable to the Swap Administrator

Swap Termination payment payable to the Swap Provider

35,309.15

0.00

Page 10 of 31

Bear Stearns Asset Backed Securities I Trust

Class

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Bond Interest Reconciliation

Additions

Accrual

Method Days

Statement Date:

Accrued

Certificate

Interest

Prior

Int Carry-Fwd

Shortfall

Prior

Shortfall

Reimbursement

Other

Int ere st

Proceeds

Other

Int ere st

Losses

Current

Int Carry-Fwd

Shortfall

Remaining

Int Carry-Fwd

Shortfall

Net Cap Rate

in Effect

Y/ N

Distributable

Certificate

Int ere st

Payment

Amount

Deductions

Outstanding

Deposits from YM

Agreement

Remaining Basis Risk

Carry-Fwd Shortfall

Current Basis Risk

Carry-Fwd Shortfall

0.00

A-1

Act/360

1,296,451.59

0.00

1,296,451.59

0.00

A-2

Act/360

561,132.91

0.00

561,132.91

0.00

A-3

Act/360

165,634.80

0.00

165,634.80

0.00

M-1

Act/360

145,335.19

0.00

145,335.19

0.00

M-2

Act/360

313,143.06

0.00

313,143.06

0.00

M-3

Act/360

170,106.03

0.00

170,106.03

0.00

M-4

Act/360

29,060.90

0.00

29,060.90

0.00

M-5

Act/360

56,899.92

0.00

56,899.92

0.00

Yes

3,880.24

0.00

M-6

Act/360

32,836.66

0.00

36,716.90

0.00

Yes

4,914.84

0.00

M-7

Act/360

41,591.96

0.00

46,506.80

46,506.79

0.00

35,309.15

0.00

30/360

1,259,405.73

0.00

1,301,705.71

1,285,768.55

0.00

344,656.97

0.00

4,071,598.75

0.00

44,104.23

0.00

4,467,350.78

4,451,413.61

0.00

(2) Interest Carry-Forward Shortfall is unpaid interest with interest thereon
(3) Basis Risk Carry-Forward Shortfall - difference between LIBOR plus margin and the Net Rate Cap.

22-Dec-2005 - 12:46 (W943 - W959, X566 -X568, X941) (c) 2005 LaSalle Bank
N.A.

Page 11 of 31

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the bonds Distributable Interest.

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Bond Principal Reconciliation

Credit Support

Original

Current(4)

Statement Date:

Beginning

Class Balance

Unscheduled

Principal

Payment

Extra

Principal

Payment Amt

Prior

Loss

Reimburs.

Rated

Final

Maturity

Class

Current

Losses

Original

Class Balance

Scheduled

Principal

Payment

Ending

Class Balance

Cumulative

Losses

Interest on

Losses

Additions

Losses

5.00
1.00

A-1

7/25/2028

321,419,125.53

0.00

338,106,760.67

391,703,000.00

413,103.73

0.00

16,274,531.41

A-2

12/26/2033

141,740,000.00

0.00

141,740,000.00

0.00

A-3

8/27/2035

40,741,000.00

0.00

40,741,000.00

0.00

M-1

8/27/2035

34,834,000.00

0.00

34,834,000.00

0.00

M-2

8/27/2035

72,730,000.00

0.00

72,730,000.00

0.00

M-3

8/27/2035

34,834,000.00

0.00

34,834,000.00

0.00

M-4

8/27/2035

5,742,000.00

0.00

5,742,000.00

0.00

M-5

8/27/2035

10,335,000.00

0.00

10,335,000.00

0.00

M-6

8/27/2035

5,742,000.00

0.00

5,742,000.00

0.00

M-7

8/27/2035

7,273,000.00

0.00

7,273,000.00

0.00

8/27/2035

19,904,510.73

0.00

19,904,510.73

0.00

8/27/2035

100.00

0.00

100.00

0.00

413,103.73

0.00

16,274,531.41

0.00

765,578,610.73

695,294,736.26

711,982,371.40

22-Dec-2005 - 12:46 (W943 - W959, X566 -X568, X941) (c) 2005 LaSalle Bank
N.A.

Page 12 of 31

(1) Extra Principal Amounts: the lessor of (i) the excess, if any, of the overcollateralization Target Amount over the Overcollateralization Amount.

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

A-1

073879J33

AAA

Aaa

AAA

A-2

073879J41

AAA

Aaa

AAA

A-3

073879J58

AAA

Aaa

AAA

M-1

073879J66

AAA

M-2

073879J74

M-3

073879J82

M-4

073879J90

A-

M-5

073879K23

BBB+

M-6

073879K31

BBB

M-7

073879K49

BBB-

073879L22

073879K98

Page 13 of 31

NR - Designates that the class was not rated by the rating agency.

(1)

Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to

LaSalle within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not
being updated on this report, LaSalle recommends that investors obtain current rating information directly from the rating agency.

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

End of Month Scheduled Balance Reporting

Statement Date:

- Summary of Servicer Delinquency Status

Group 1

Type

Count

Count (%)

Sch UPB

Sch UPB (%)

Arrears

Arrears (%)

F/C Quick Sale Value

REO Book Value

660,350,758.01

0.00

93.7965

0.0000

4,356

92.5824

20,278,740.93

0.00

2.8804

0.0000

140

2.9756

11,246,300.36

0.00

1.5974

0.0000

1.6153

4,927,983.21

0.00

0.7000

0.0000

90+

0.8927

2,945,218.00

0.00

0.4183

0.0000

BKY0

0.5101

972,420.54

0.00

0.1381

0.0000

BKY60

0.1063

1,970,107.43

0.00

0.2798

0.0000

BKY90+

0.1913

1,333,438.68

0.00

0.1894

0.0000

F/C90+

0.2338

0.00

0.0000

PIF

0.8927

Total:

4,705

704,024,967.16

0.00

100.0000

0.0000

0.00

DLQ Total:

283

40,728,991.15

0.00

6.0149%

5.7852%

0.0000%

Page 14 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

End of Month Scheduled Balance Reporting

Statement Date:

- Summary of Servicer Delinquency Status

Total

Type

Count

Count (%)

Sch UPB

Sch UPB (%)

Arrears

Arrears (%)

F/C Quick Sale Value

REO Book Value

660,350,758.01

0.00

93.7965

0.0000

4,356

92.5824

20,278,740.93

0.00

2.8804

0.0000

140

2.9756

11,246,300.36

0.00

1.5974

0.0000

1.6153

4,927,983.21

0.00

0.7000

0.0000

90+

0.8927

2,945,218.00

0.00

0.4183

0.0000

BKY0

0.5101

972,420.54

0.00

0.1381

0.0000

BKY60

0.1063

1,970,107.43

0.00

0.2798

0.0000

BKY90+

0.1913

1,333,438.68

0.00

0.1894

0.0000

F/C90+

0.2338

0.00

0.0000

PIF

0.8927

Total:

4,705

704,024,967.16

0.00

100.0000

0.0000

0.00

DLQ Total:

283

40,728,991.15

0.00

6.0149%

5.7852%

0.0000%

Page 15 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

2.97%

2.81%

1.73%

1.74%

1.08%

6,700,298

0.96%

0.24%

0.19%

0.00%

27-Dec-05

137

19,522,081

12,075,920

1,333,439

4,341

655,662,899

93.98%

94.30%

3.08%

3.05%

1.08%

1.06%

0.57%

2,755,357

0.39%

0.15%

0.16%

0.00%

25-Nov-05

145

21,726,496

7,525,085

1,125,349

4,475

678,849,985

95.11%

95.35%

2.19%

2.15%

1.00%

0.75%

0.02%

222,637

0.03%

0.00%

25-Oct-05

105

15,656,394

5,474,909

4,633

705,918,067

96.78%

97.06%

2.20%

2.01%

0.02%

0.03%

0.00%

26-Sep-05

107

14,963,014

222,867

4,764

727,580,647

97.78%

97.96%

Page 16 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

Fixed 1st Lien

2.09%

1.79%

1.65%

1.23%

0.00%

0.11%

0.07%

0.00%

27-Dec-05

2,221,641

1,521,128

90,377

874

120,272,909

96.15%

96.91%

2.61%

2.13%

0.44%

0.33%

0.00%

0.22%

0.20%

0.00%

25-Nov-05

2,677,064

413,098

245,491

888

122,280,721

96.73%

97.34%

1.29%

0.92%

0.21%

0.17%

0.00%

25-Oct-05

1,181,338

218,056

918

126,503,809

98.50%

98.91%

0.85%

0.62%

0.00%

26-Sep-05

809,819

934

128,898,551

99.15%

99.38%

Page 17 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

Fixed 2nd Lien

0.85%

0.90%

0.85%

1.30%

1.13%

389,816

1.13%

0.00%

27-Dec-05

311,086

449,118

686

33,279,586

97.17%

96.66%

1.66%

1.93%

0.28%

0.34%

0.83%

268,443

0.76%

0.00%

25-Nov-05

683,236

121,583

701

34,248,318

97.23%

96.96%

0.82%

0.79%

1.90%

1.77%

0.00%

25-Oct-05

287,979

641,894

715

35,370,509

97.28%

97.44%

2.67%

2.95%

0.00%

26-Sep-05

1,091,110

729

35,930,083

97.33%

97.05%

Page 18 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

ARM-228

3.91%

3.39%

2.13%

2.15%

1.57%

5,297,309

1.28%

0.43%

0.30%

0.00%

27-Dec-05

14,039,218

8,886,164

1,243,062

2,161

384,598,323

91.96%

92.88%

3.88%

3.67%

1.55%

1.40%

0.84%

2,357,846

0.56%

0.21%

0.00%

25-Nov-05

15,562,729

5,922,519

879,858

2,239

399,729,481

93.53%

94.18%

2.87%

2.61%

1.27%

1.03%

0.04%

222,637

0.05%

0.00%

25-Oct-05

11,340,033

4,485,841

2,335

418,103,237

95.81%

96.30%

2.74%

2.51%

0.04%

0.05%

0.00%

26-Sep-05

11,114,391

222,867

2,411

432,262,547

97.22%

97.44%

Page 19 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part I

Distribution

Date

REO

Balance

Statement Date:

Foreclosure

Delinq 3+ Months

Delinq 2 Months

Delinq 1 Month

Current

Balance

Delinquency Aging Categories

ARM-327

3.06%

2.40%

1.38%

0.99%

0.76%

1,013,173

0.83%

0.00%

27-Dec-05

2,950,136

1,219,509

620

117,512,080

94.80%

95.78%

2.38%

2.21%

1.19%

0.84%

0.15%

129,068

0.10%

0.00%

25-Nov-05

2,803,468

1,067,886

647

122,591,465

96.28%

96.84%

2.49%

2.21%

0.15%

0.10%

0.00%

25-Oct-05

2,847,044

129,118

665

125,940,513

97.36%

97.69%

1.57%

1.47%

0.00%

26-Sep-05

1,947,693

690

130,489,466

98.43%

98.53%

Page 20 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

972,421

1,333,439

1,970,107

0.00%

0.24%

0.19%

0.00%

0.00% 0.11%

0.14% 0.19%

0.28%

0.00%

0.52%

0.42%

2,945,218

0.00%

25-Nov-05

128,095

865,300

349,938

746,496

85,152

0.00%

0.02%

0.09%

0.10%

0.04%

0.12% 0.06%

0.05% 0.02%

0.01%

0.04%

0.40%

0.35%

250,757

2,511,867

0.00%

25-Oct-05

123,551

0.00%

0.02%

0.02% 0.00%

0.00% 0.00%

0.00%

0.19%

0.13%

936,743

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.23%

0.19%

1,375,853

0.00%

Page 21 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - Fixed 1st Lien

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

90,377

0.00%

0.11%

0.07%

0.00%

0.00% 0.00%

0.00%

0.44%

0.55%

686,905

0.00%

25-Nov-05

90,448

0.00%

0.11%

0.07%

0.00%

0.00% 0.00%

0.00%

0.11%

0.12%

0.44%

0.45%

155,043

571,422

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

0.11%

0.13%

171,135

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.21%

0.22%

282,804

0.00%

Page 22 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - Fixed 2nd Lien

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

60,927

0.00%

0.00% 0.00%

0.00% 0.14%

0.18%

0.00%

0.85%

0.66%

225,789

0.00%

25-Nov-05

0.00%

0.00% 0.00%

0.00%

0.55%

0.42%

149,994

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

0.27%

0.19%

68,403

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.27%

0.15%

56,388

0.00%

Page 23 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - ARM-228

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

864,421

1,243,062

1,092,121

0.00%

0.43%

0.30%

0.00%

0.00% 0.17%

0.21% 0.21%

0.26%

0.00%

0.60%

0.49%

2,032,524

0.00%

25-Nov-05

128,095

365,400

116,938

656,049

85,152

0.00%

0.04%

0.03%

0.13%

0.15%

0.04%

0.09% 0.04%

0.03% 0.04%

0.02%

0.04%

0.02%

0.38%

0.37%

95,714

1,552,269

0.00%

25-Oct-05

123,551

0.00%

0.04%

0.03% 0.00%

0.00% 0.00%

0.00%

0.16%

0.12%

505,196

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.16%

0.11%

486,900

0.00%

Page 24 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Distribution

Date

Statement Date:

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance # Balance

# Balance

Current 31 - 60 Days 61 - 90 Days

90 + Days

# Balance # Balance

# Balance

In Foreclosure and Delinquent

In Bankruptcy and Delinquent

In REO and Delinquent

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary Part II - ARM-327

Current

31 - 60 Days

61 - 90 Days

90 + Days

Balance

27-Dec-05

108,000

817,059

0.00%

0.00% 0.15%

0.09% 0.46%

0.67%

0.00%

25-Nov-05

499,900

233,000

0.00%

0.15%

0.39% 0.30%

0.18% 0.00%

0.00%

0.30%

0.19%

238,183

0.00%

25-Oct-05

0.00%

0.00% 0.00%

0.00%

0.29%

0.15%

192,009

0.00%

26-Sep-05

0.00%

0.00% 0.00%

0.00%

0.43%

0.42%

549,761

0.00%

Page 25 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

27-Dec-05

4,619

92.75%

695,294,636

90.82%

1.83%

2.28%

0.00%

342

7.37%

6.86%

16,245,391

0.00

25-Nov-05

4,705

94.48%

711,982,271

93.00%

1.71%

2.04%

0.00%

343

7.37%

6.87%

14,844,072

0.00

25-Oct-05

4,787

96.12%

727,272,007

95.00%

1.74%

2.02%

0.00%

344

7.38%

6.87%

15,024,260

0.00

26-Sep-05

4,872

97.83%

742,766,528

97.02%

2.17%

2.91%

0.00%

345

7.38%

6.88%

108

22,312,524

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 26 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

Fixed 1st Lien

27-Dec-05

909

18.25%

124,106,055

16.21%

0.98%

1.09%

0.00%

335

7.15%

6.65%

1,363,884

0.00

25-Nov-05

918

18.43%

125,616,374

16.41%

1.50%

1.68%

0.00%

336

7.15%

6.65%

2,150,196

0.00

25-Oct-05

932

18.71%

127,903,202

16.71%

1.06%

1.27%

0.00%

337

7.14%

6.64%

1,652,011

0.00

26-Sep-05

942

18.92%

129,708,371

16.94%

1.26%

1.65%

0.00%

338

7.15%

6.64%

2,181,565

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 27 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

Fixed 2nd Lien

27-Dec-05

706

14.18%

34,429,607

4.50%

2.08%

2.46%

0.00%

207

10.14%

9.63%

868,084

0.00

25-Nov-05

721

14.48%

35,321,580

4.61%

1.90%

2.63%

0.00%

209

10.14%

9.63%

955,718

0.00

25-Oct-05

735

14.76%

36,300,382

4.74%

1.87%

1.88%

0.00%

209

10.15%

9.64%

694,399

0.00

26-Sep-05

749

15.04%

37,021,193

4.84%

2.09%

2.78%

0.00%

210

10.15%

9.64%

1,057,535

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 28 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

ARM-228

27-Dec-05

2,350

47.19%

414,064,076

54.09%

1.84%

2.40%

0.00%

352

7.25%

6.75%

10,165,974

0.00

25-Nov-05

2,394

48.07%

424,452,432

55.44%

1.76%

2.18%

0.00%

353

7.25%

6.75%

9,466,063

0.00

25-Oct-05

2,437

48.94%

434,151,748

56.71%

1.73%

2.08%

0.00%

354

7.26%

6.75%

9,210,042

0.00

26-Sep-05

2,480

49.80%

443,599,806

57.94%

2.55%

3.36%

0.00%

355

7.27%

6.76%

15,417,620

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 29 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs(2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Ending Arrearage (1)

Balance

Insurance

Substitution

Liquidation

Proceeds

ARM-327

27-Dec-05

654

13.13%

122,694,898

16.03%

2.68%

3.04%

0.00%

352

7.20%

6.70%

3,847,448

0.00

25-Nov-05

672

13.49%

126,591,886

16.54%

1.61%

1.76%

0.00%

353

7.21%

6.70%

2,272,095

0.00

25-Oct-05

683

13.71%

128,916,675

16.84%

2.57%

2.62%

0.00%

354

7.23%

6.72%

3,467,807

0.00

26-Sep-05

701

14.08%

132,437,159

17.30%

2.09%

2.69%

0.00%

355

7.22%

6.72%

3,655,804

0.00

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 30 of 31

Bear Stearns Asset Backed Securities I Trust

Payment Date:
Prior Payment:
Next Payment:
Record Date:

27-Dec-05
27-Dec-05

25-Nov-05

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE8

ABN AMRO Acct: 722959.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning
Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total
Cumulative

Page 31 of 31

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

BEAR STEARNS ASSET BACKED SECURITIES I TRUST 2005-HE8 8-K