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 Stearns Asset Backed Securities I Trust 2005-HE11 Asset-Backed Certificates, Series 2005-HE11, 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-HE11

ABN AMRO Acct: 723177.2

Reporting Package Table of Contents

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

27-Dec-05
27-Dec-05

N/A

25-Jan-06

23-Dec-05

Administrator:
Christopher Lewis 312.904.7992
christopher.lewis@abnamro.com

Analyst:
William Wong 714.259.6243
william.wong@abnamro.com

Statement Date:

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

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation

Bond Principal Reconciliation

Rating Information
Swap Summary Report

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

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

Page 11

Page 12
Page 13

Page 14
Page 15

Page 16-20

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

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

Page 21-25

Page 26-30
Page 31

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

BS05HE11

BS05HE11_200512_3.ZIP

Closing Date:

First Payment Date:

Rated Final Payment: Date:

30-Nov-05
27-Dec-05

26-Nov-35

Parties to The Transaction

Depositor: Bear Stearns Asset Backed Securities, Inc.

Underwriter: Bear Stearns Asset Backed Securities, Inc.

Master Servicer: EMC Mortgage Corporation

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

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:

Next Index:

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

7.418397%

4.378750%

27-Dec-05
27-Dec-05

N/A

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-HE11

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

345

Bond Payments

Statement Date:

ABN AMRO Acct: 723177.2

1000.000000000

34.302132581

0.000000000

965.697867419

3.255000000

4.4987500000%

0.00

0.000000000

4.3400000000%

0.000000000

0738793K2

A-1

328,236,000.00

11,259,194.79

0.00

316,976,805.21

1,068,408.18

328,236,000.00

1000.000000000

0.000000000

1000.000000000

3.352500000

4.6287500000%

0.00

0.000000000

4.4700000000%

0.000000000

0738793L0

A-2

122,392,000.00

0.00

122,392,000.00

410,319.18

122,392,000.00

1000.000000000

0.000000000

1000.000000000

3.420000000

4.7187500000%

0.00

0.000000000

4.5600000000%

0.000000000

0738793M8

A-3

26,953,000.00

0.00

26,953,000.00

92,179.26

26,953,000.00

1000.000000000

0.000000000

1000.000000000

3.487500195

4.8087500000%

0.00

0.000000000

4.6500000000%

0.000000000

0738793N6

M-1

25,642,000.00

0.00

25,642,000.00

89,426.48

25,642,000.00

1000.000000000

0.000000000

1000.000000000

3.502500105

4.8287500000%

0.00

0.000000000

4.6700000000%

0.000000000

0738793P1

M-2

23,719,000.00

0.00

23,719,000.00

83,075.80

23,719,000.00

1000.000000000

0.000000000

1000.000000000

3.525000300

4.8587500000%

0.00

0.000000000

4.7000000000%

0.000000000

0738793Q9

M-3

16,667,000.00

0.00

16,667,000.00

58,751.18

16,667,000.00

1000.000000000

0.000000000

1000.000000000

3.652500105

5.0287500000%

0.00

0.000000000

4.8700000000%

0.000000000

0738793R7

M-4

23,719,000.00

0.00

23,719,000.00

86,633.65

23,719,000.00

1000.000000000

0.000000000

1000.000000000

3.690000000

5.0787500000%

0.00

0.000000000

4.9200000000%

0.000000000

0738793S5

M-5

9,936,000.00

0.00

9,936,000.00

36,663.84

9,936,000.00

1000.000000000

0.000000000

1000.000000000

4.215000473

5.7787500000%

0.00

0.000000000

5.6200000000%

0.000000000

0738793T3

M-6

10,577,000.00

0.00

10,577,000.00

44,582.06

10,577,000.00

1000.000000000

0.000000000

1000.000000000

4.290000000

5.8787500000%

0.00

0.000000000

5.7200000000%

0.000000000

0738793U0

M-7

8,334,000.00

0.00

8,334,000.00

35,752.86

8,334,000.00

1000.000000000

0.000000000

1000.000000000

4.777500000

6.5287500000%

0.00

0.000000000

6.3700000000%

0.000000000

0738793V8

M-8

7,052,000.00

0.00

7,052,000.00

33,690.93

7,052,000.00

1000.000000000

0.000000000

1000.000000000

5.040000000

6.8787500000%

0.00

0.000000000

6.7200000000%

0.000000000

0738793W6

M-9

6,731,000.00

0.00

6,731,000.00

33,924.24

6,731,000.00

1000.000000000

0.000000000

1000.000000000

5.040000000

6.8787500000%

0.00

0.000000000

6.7200000000%

0.000000000

0738793X4

M-10

6,410,000.00

0.00

6,410,000.00

32,306.40

6,410,000.00

1000.000000000

0.000000000

982.436554940

2.482045537

0.00

4,622.76

0.007211252

N/A

0.000000000

0738794D7

641,048,174.31

0.00

629,789,159.92

1,591,110.76

641,048,174.31

1000.000000000

0.000000000

1000.000000000

1288574.900000000

0.00

128,857.49

1288574.900000000

N/A

0.000000000

0738794C9

100.00

0.00

100.00

128,857.49

100.00

0.000000000

0.00

0.000000000

N/A

0.000000000

0738793Y2

R-1

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

0738793Z9

R-2

0.00

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:

Next Index:

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

7.418397%

4.378750%

27-Dec-05
27-Dec-05

N/A

25-Jan-06

23-Dec-05

Bear Stearns Asset Backed Securities I Trust

Asset-Backed Certificates

Series 2005-HE11

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

345

Bond Payments

Statement Date:

ABN AMRO Acct: 723177.2

0.000000000

0.00

0.000000000

N/A

0.000000000

0738794A3

R-3

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

0738794B1

0.00

Total P&I Payment

0.00

133,480.25

616,368,100.00

15,084,877.10

Total

605,108,905.21

11,259,194.79

0.00

3,825,682.31

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Statement Date:

Cash Reconciliation Summary

0.00

Interest Summary

Total Trustee Fees

Available Interest

3,821,239.93

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

380,054.98

58,335.68

10,820,623.73

0.00
0.00
0.00

15,083,726.66

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

641,048,174.31

380,054.98

10,824,697.17

0.00
0.00
0.00

629,789,159.92

4,768

0
0

4,700

218,385.21

Extra Principal

Trigger Event

180.40

11,259,194.79

Overcollateralization Amt

24,680,354.71

Less Extra Principal

Remittance Interest

)

(180.40

3,821,059.53

0.00

10,879,139.81

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(3,472.34

3,824,712.27

Total Fees

221,857.56

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

0.39

0.00

3,472.34

LPMI Fees

0.00

Current Prepayment Charges

128,857.49

Cumulative Prepayment Charges

0.00

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Statement Date:

Cash Reconciliation Summary Fixed 1st Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

727,707.58

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

128,077.83

26,787.02

1,345,828.21

0.00
0.00
0.00

2,229,104.96

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

130,028,330.36

128,077.83

1,362,806.62

0.00
0.00
0.00

128,527,637.30

1,131

0
0

1,121

48,414.10

Trigger Event

1,500,693.06

Overcollateralization Amt

24,680,354.71

Remittance Interest

727,707.58

0.00

1,372,615.23

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(704.32

728,411.90

Total Fees

49,118.42

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

0.39

0.00

704.32

LPMI Fees

0.00

Current Prepayment Charges

19,230.06

Cumulative Prepayment Charges

0.00

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Statement Date:

Cash Reconciliation Summary Fixed 2nd Lien

0.00

Interest Summary

Total Trustee Fees

Available Interest

186,266.16

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

12,912.72

4,419.02

416,004.62

0.00
0.00
0.00

619,725.93

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

22,782,247.83

12,912.72

418,906.36

0.00
0.00
0.00

22,348,911.47

478

0
0

472

8,074.73

Trigger Event

433,336.36

Overcollateralization Amt

24,680,354.71

Remittance Interest

186,266.16

0.00

420,423.64

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(123.40

186,389.57

Total Fees

8,198.13

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

0.39

0.00

123.40

LPMI Fees

0.00

Current Prepayment Charges

3,656.30

Cumulative Prepayment Charges

0.00

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Statement Date:

Cash Reconciliation Summary ARM 228

0.00

Interest Summary

Total Trustee Fees

Available Interest

2,314,585.92

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

191,385.55

21,255.65

7,528,628.01

0.00
0.00
0.00

10,057,927.48

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

382,586,571.73

191,385.55

7,513,685.48

0.00
0.00
0.00

374,845,302.52

2,482

0
0

2,441

125,208.29

Trigger Event

7,741,269.21

Overcollateralization Amt

24,680,354.71

Remittance Interest

2,314,585.92

0.00

7,549,883.66

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(2,072.34

2,316,658.27

Total Fees

127,280.64

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

0.39

0.00

2,072.34

LPMI Fees

0.00

Current Prepayment Charges

90,091.63

Cumulative Prepayment Charges

0.00

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Statement Date:

Cash Reconciliation Summary ARM 327

0.00

Interest Summary

Total Trustee Fees

Available Interest

592,680.26

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

47,678.88

5,873.99

1,530,162.89

0.00
0.00
0.00

2,176,968.30

Pool Balance Summary

Beginning Pool
Scheduled Principal Distribution

Unscheduled Principal
Distribution

Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance/Amount

Count

105,651,024.39

47,678.88

1,529,298.71

0.00
0.00
0.00

104,067,308.63

677

0
0

666

36,688.09

Trigger Event

1,583,715.76

Overcollateralization Amt

24,680,354.71

Remittance Interest

592,680.26

0.00

1,536,036.88

Less Mod Losses

Interest Due Trust

Total Trustee Fees

)

(572.28

593,252.54

Total Fees

37,260.36

Insurance Premium

Reimbursement Amt

Class II-A Policy - Interest

Class II-A Policy - Principal
Other

Total Reimbursement Amt

Rolling 3-Month Delinquency

0.39

0.00

572.28

LPMI Fees

0.00

Current Prepayment Charges

15,879.50

Cumulative Prepayment Charges

0.00

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

0.00

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

128,857.49

128,857.49

Total Excess Allocated to the Bonds

128,857.49

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

128,857.49

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

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

Class

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

27-Dec-05
27-Dec-05

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

1,068,408.18

0.00

1,068,408.18

0.00

A-2

Act/360

410,319.18

0.00

410,319.18

0.00

A-3

Act/360

92,179.26

0.00

92,179.26

0.00

M-1

Act/360

89,426.48

0.00

89,426.48

0.00

M-2

Act/360

83,075.80

0.00

83,075.80

0.00

M-3

Act/360

58,751.18

0.00

58,751.18

0.00

M-4

Act/360

86,633.65

0.00

86,633.65

0.00

M-5

Act/360

36,663.84

0.00

36,663.84

0.00

M-6

Act/360

44,582.06

0.00

44,582.06

0.00

M-7

Act/360

35,752.86

0.00

35,752.86

0.00

M-8

Act/360

33,690.93

0.00

33,690.93

0.00

M-9

Act/360

33,924.24

0.00

33,924.24

0.00

M-10

Act/360

32,306.40

0.00

32,306.40

0.00

1,586,488.00

0.00

1,591,110.76

0.00

4,622.76

0.00

128,857.49

0.00

3,692,202.06

0.00

3,825,682.31

0.00

4,622.76

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.

Page 10 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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

11/26/2035

316,976,805.21

0.00

328,236,000.00

380,054.98

0.00

180.40

10,878,959.41

A-2

11/26/2035

122,392,000.00

0.00

122,392,000.00

0.00

A-3

11/26/2035

26,953,000.00

0.00

26,953,000.00

0.00

M-1

11/26/2035

25,642,000.00

0.00

25,642,000.00

0.00

M-2

11/26/2035

23,719,000.00

0.00

23,719,000.00

0.00

M-3

11/26/2035

16,667,000.00

0.00

16,667,000.00

0.00

M-4

11/26/2035

23,719,000.00

0.00

23,719,000.00

0.00

M-5

11/26/2035

9,936,000.00

0.00

9,936,000.00

0.00

M-6

11/26/2035

10,577,000.00

0.00

10,577,000.00

0.00

M-7

11/26/2035

8,334,000.00

0.00

8,334,000.00

0.00

M-8

11/26/2035

7,052,000.00

0.00

7,052,000.00

0.00

M-9

11/26/2035

6,731,000.00

0.00

6,731,000.00

0.00

M-10

11/26/2035

6,410,000.00

0.00

6,410,000.00

0.00

11/26/2035

629,789,159.92

0.00

641,048,174.31

0.00

11/26/2035

100.00

0.00

100.00

0.00

380,054.98

0.00

10,878,959.41

180.40

616,368,100.00

605,108,905.21

616,368,100.00

Page 11 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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

0738793K2

Aaa

AAA

A-2

0738793L0

Aaa

AAA

A-3

0738793M8

Aaa

AAA

M-1

0738793N6

Aa1

AA+

M-2

0738793P1

Aa2

M-3

0738793Q9

Aa3

AA-

M-4

0738793R7

M-5

0738793S5

A-

M-6

0738793T3

Baa1

BBB+

M-7

0738793U0

Baa2

BBB

M-8

0738793V8

Baa3

BBB-

M-9

0738793W6

Ba1

BB+

M-10

0738793X4

Ba2

0738794D7

0738794C9

Page 12 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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

0.00

Page 13 of 31

Bear Stearns Asset Backed Securities I Trust

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

27-Dec-05
27-Dec-05

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

Yield Maintenance Agreement

Statement Date:

Amount paid to the Derivative Administrator

4,622.76

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

613,949,549.08

0.00

96.5825

0.0000

4,552

95.4698

19,268,456.34

0.00

3.0312

0.0000

149

3.1250

1,352,703.73

0.00

0.2128

0.0000

0.3146

122,245.06

0.00

0.0192

0.0000

90+

0.0419

663,948.62

0.00

0.1044

0.0000

BKY0

0.1678

317,051.89

0.00

0.0499

0.0000

BKY30

0.0839

0.00

0.0000

PIF

0.7970

Total:

4,768

635,673,954.72

0.00

100.0000

0.0000

0.00

DLQ Total:

170

21,060,457.02

0.00

3.5654%

3.3131%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

3.21%

3.08%

0.32%

0.21%

0.04%

122,245

0.02%

0.00%

27-Dec-05

151

19,409,957

1,352,704

4,532

608,904,254

96.43%

96.68%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

1.61%

1.50%

0.18%

0.17%

0.00%

27-Dec-05

1,933,048

219,868

1,101

126,374,721

98.22%

98.32%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

1.91%

1.43%

2.12%

1.68%

0.42%

122,245

0.55%

0.00%

27-Dec-05

320,623

376,356

451

21,529,687

95.55%

96.33%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

4.51%

4.04%

0.12%

0.20%

0.00%

27-Dec-05

110

15,155,130

756,479

2,328

358,933,693

95.37%

95.76%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

2.10%

1.92%

0.00%

27-Dec-05

2,001,156

652

102,066,153

97.90%

98.08%

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

317,052

0.00%

0.09%

0.05% 0.00%

0.00% 0.00%

0.00%

0.17%

0.11%

663,949

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

0.00%

0.00% 0.00%

0.00%

0.27%

0.13%

162,621

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

35,928

0.00%

0.21%

0.16% 0.00%

0.00% 0.00%

0.00%

0.21%

0.29%

64,798

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

222,836

0.00%

0.08%

0.06% 0.00%

0.00% 0.00%

0.00%

0.12%

0.10%

378,342

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

58,288

0.00%

0.15%

0.06% 0.00%

0.00% 0.00%

0.00%

0.15%

0.06%

58,188

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

4,700

98.57%

629,789,160

98.24%

1.43%

1.69%

0.00%

345

7.42%

6.91%

10,820,624

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

1,121

23.51%

128,527,637

20.05%

0.88%

1.04%

0.00%

332

7.04%

6.54%

1,345,828

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

472

9.90%

22,348,911

3.49%

1.26%

1.83%

0.00%

224

10.13%

9.62%

416,005

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

2,441

51.20%

374,845,303

58.47%

1.65%

1.97%

0.00%

355

7.48%

6.98%

7,528,628

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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

666

13.97%

104,067,309

16.23%

1.62%

1.45%

0.00%

355

7.06%

6.55%

1,530,163

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

N/A

25-Jan-06

23-Dec-05

Asset-Backed Certificates

Series 2005-HE11

ABN AMRO Acct: 723177.2

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..

ASSET-BACKED CERTIFICATES, SERIES 2005-HE11 8-K