Certificateholder Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance A-1A 004421RT2 4.39375% 127,897,531.31 499,510.91 A-1B 004421RU9 5.11000% 25,000,000.00 106,458.33 M-1 004421RV7 5.37000% 24,537,000.00 109,803.08 M-2 004421RW5 5.76000% 13,560,000.00 65,088.00 M-3 004421RX3 5.86000% 5,811,000.00 28,377.05 M-4 004421RY1 6.11000% 5,940,000.00 30,244.50 M-5 004421RZ8 6.21000% 5,424,000.00 28,069.20 M-6 004421SA2 6.36000% 4,778,000.00 25,323.40 M-7 004421SB0 6.50000% 5,036,000.00 27,278.33 B-1 004421SC8 6.00000% 4,649,000.00 23,245.00 B-2 004421SD6 6.00000% 4,262,000.00 21,310.00 P ACE05SL1P 0.00000% 100.00 83,988.73 CE-1 ACE05SLC1 0.00000% 5,797,768.92 0.00 CE-2 ACE05SLC2 0.00000% 0.00 43,236.94 R ACE05SLR1 0.00000% 0.00 0.00 Totals 232,692,400.23 1,091,933.47UNITED STATES

~~Certificateholder~~SECURITIES AND ~~Distribution~~EXCHANGE Summary (continued) Class Principal Current Ending Total Cummulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1A 8,916,186.18 0.00 118,981,345.13 9,415,697.09 0.00 A-1B 0.00 0.00 25,000,000.00 106,458.33 0.00 M-1 0.00 0.00 24,537,000.00 109,803.08 0.00 M-2 0.00 0.00 13,560,000.00 65,088.00 0.00 M-3 0.00 0.00 5,811,000.00 28,377.05 0.00 M-4 0.00 0.00 5,940,000.00 30,244.50 0.00 M-5 0.00 0.00 5,424,000.00 28,069.20 0.00 M-6 0.00 0.00 4,778,000.00 25,323.40 0.00 M-7 0.00 0.00 5,036,000.00 27,278.33 0.00 B-1 0.00 0.00 4,649,000.00 23,245.00 0.00 B-2 0.00 0.00 4,262,000.00 21,310.00 0.00 P 0.00 0.00 100.00 83,988.73 0.00 CE-1 0.00 0.00 6,706,369.06 0.00 0.00 CE-2 0.00 0.00 0.00 43,236.94 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 8,916,186.18 0.00 224,684,814.19 10,008,119.65 0.00COMMISSION

~~Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A-1A 156~~Washington,~~701,000~~ D.~~00 127,897,531~~C.31 0.00 8,916,186.18 0.00 0.00 A-1B 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 M-1 24,537,000.00 24,537,000.00 0.00 0.00 0.00 0.00 M-2 13,560,000.00 13,560,000.00 0.00 0.00 0.00 0.00 M-3 5,811,000.00 5,811,000.00 0.00 0.00 0.00 0.00 M-4 5,940,000.00 5,940,000.00 0.00 0.00 0.00 0.00 M-5 5,424,000.00 5,424,000.00 0.00 0.00 0.00 0.00 M-6 4,778,000.00 4,778,000.00 0.00 0.00 0.00 0.00 M-7 5,036,000.00 5,036,000.00 0.00 0.00 0.00 0.00 B-1 4,649,000.00 4,649,000.00 0.00 0.00 0.00 0.00 B-2 4,262,000.00 4,262,000.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 CE-1 2,583,241.00 5,797,768.92 0.00 0.00 0.00 0.00 CE-2 0.00 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 258,281,341.00 232,692,400.23 0.00 8,916,186.18 0.00 0.0020549

~~Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1A~~ Form 8~~,916,186.18 118,981,345.13 0.759289 8,916,186.18 A~~-1B 0.00 25,000,000.00 1.000000 0.00 M-1 0.00 24,537,000.00 1.000000 0.00 M-2 0.00 13,560,000.00 1.000000 0.00 M-3 0.00 5,811,000.00 1.000000 0.00 M-4 0.00 5,940,000.00 1.000000 0.00 M-5 0.00 5,424,000.00 1.000000 0.00 M-6 0.00 4,778,000.00 1.000000 0.00 M-7 0.00 5,036,000.00 1.000000 0.00 B-1 0.00 4,649,000.00 1.000000 0.00 B-2 0.00 4,262,000.00 1.000000 0.00 P 0.00 100.00 1.000000 0.00 CE-1 0.00 6,706,369.06 2.596107 0.00 CE-2 0.00 0.00 0.000000 0.00 R 0.00 0.00 0.000000 0.00 Totals 8,916,186.18 224,684,814.19 0.869923 8,916,186.18K

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1A 156,701,000.00 816.188354 0.000000 56.899357 0.000000 A-1B 25,000,000.00 1000.000000 0.000000 0.000000 0.000000 M-1 24,537,000.00 1000.000000 0.000000 0.000000 0.000000 M-2 13,560,000.00 1000.000000 0.000000 0.000000 0.000000 M-3 5,811,000.00 1000.000000 0.000000 0.000000 0.000000 M-4 5,940,000.00 1000.000000 0.000000 0.000000 0.000000 M-5 5,424,000.00 1000.000000 0.000000 0.000000 0.000000 M-6 4,778,000.00 1000.000000 0.000000 0.000000 0.000000 M-7 5,036,000.00 1000.000000 0.000000 0.000000 0.000000 B-1 4,649,000.00 1000.000000 0.000000 0.000000 0.000000 B-2 4,262,000.00 1000.000000 0.000000 0.000000 0.000000 P 100.00 1000.000000 0.000000 0.000000 0.000000 CE-1 2,583,241.00 2244.377865 0.000000 0.000000 0.000000 CE-2 0.00 0.000000 0.000000 0.000000 0.000000 R 0.00 0.000000 0.000000 0.000000 0.000000CURRENT REPORT

~~Principal~~Pursuant to ~~Distribution~~Section ~~Factors~~13 ~~Statement~~or 15(~~continued~~d) ~~Class~~of Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1A 0.000000 56.899357 759.288997 0.759289 56.899357 A-1B 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-1 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-2 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-3 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-4 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-5 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-6 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-7 0.000000 0.000000 1,000.000000 1.000000 0.000000 B-1 0.000000 0.000000 1,000.000000 1.000000 0.000000 B-2 0.000000 0.000000 1,000.000000 1.000000 0.000000 P 0.000000 0.000000 1,000.000000 1.000000 0.000000 CE-1 0.000000 0.000000 2,596.106620 2.596107 0.000000 CE-2 0.000000 0.000000 0.000000 0.000000 0.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 All Classes are per $1,000 denomination.the

~~Interest~~Securities Exchange ~~Distribution~~Act ~~Statement Class Accrual Accrual Current Beginning Current Payment~~ of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Balance Interest Shortfall A-1A 11/25/05 - 12/26/05 32 4.39375% 127,897,531.31 499,510.91 0.00 A-1B 11/01/05 - 11/30/05 30 5.11000% 25,000,000.00 106,458.33 0.00 M-1 11/01/05 - 11/30/05 30 5.37000% 24,537,000.00 109,803.08 0.00 M-2 11/01/05 - 11/30/05 30 5.76000% 13,560,000.00 65,088.00 0.00 M-3 11/01/05 - 11/30/05 30 5.86000% 5,811,000.00 28,377.05 0.00 M-4 11/01/05 - 11/30/05 30 6.11000% 5,940,000.00 30,244.50 0.00 M-5 11/01/05 - 11/30/05 30 6.21000% 5,424,000.00 28,069.20 0.00 M-6 11/01/05 - 11/30/05 30 6.36000% 4,778,000.00 25,323.40 0.00 M-7 11/01/05 - 11/30/05 30 6.50000% 5,036,000.00 27,278.33 0.00 B-1 11/01/05 - 11/30/05 30 6.00000% 4,649,000.00 23,245.00 0.00 B-2 11/01/05 - 11/30/05 30 6.00000% 4,262,000.00 21,310.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 CE-1 N/A N/A 0.00000% 232,692,400.23 0.00 0.00 CE-2 N/A N/A 0.00000% 0.00 0.00 0.00 R N/A N/A 0.00000% 0.00 0.00 0.00 Totals 964,707.80 0.001934

~~Interest~~Date of Report ~~Distribution Statement~~ (~~continued)~~Date ~~Class~~of ~~Current~~earliest ~~Non-Supported~~event ~~Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/Notional Shortfall(1~~reported): ~~Shortfall~~June ~~Distribution Shortfall(2) Balance A-1A 0.00 0.00 499,510.91 0.00 118,981,345.13 A-1B 0.00 0.00 106,458.33 0.00 25,000,000.00 M-~~1 ~~0.00 0.00 109~~,~~803.08~~ 0.00 24,537,000.00 M-2 0.00 0.00 65,088.00 0.00 13,560,000.00 M-3 0.00 0.00 28,377.05 0.00 5,811,000.00 M-4 0.00 0.00 30,244.50 0.00 5,940,000.00 M-5 0.00 0.00 28,069.20 0.00 5,424,000.00 M-6 0.00 0.00 25,323.40 0.00 4,778,000.00 M-7 0.00 0.00 27,278.33 0.00 5,036,000.00 B-1 0.00 0.00 23,245.00 0.00 4,649,000.00 B-2 0.00 0.00 21,310.00 0.00 4,262,000.00 P 0.00 0.00 83,988.73 0.00 100.00 CE-1 0.00 0.00 0.00 0.00 224,684,814.19 CE-2 0.00 0.00 43,236.94 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,091,933.47 0.00 (1,2) Amount also includes coupon cap or basis risk shortfalls,if applicable2006

~~Interest~~ACE SECURITIES Distribution Factors Statement Class Accrual Original Current Beginning Current Payment of Dates Face Certificate Certificate/Notional Accrued Unpaid Interest Amount Rate Balance Interest Shortfall A-1A 11/25/05 - 12/26/05 156,701,000CORP.00 4.39375% 816.188354 3.187669 0.000000 A-1B 11/01/05 - 11/30/05 25,000,000.00 5.11000% 1000.000000 4.258333 0.000000 M-1 11/01/05 - 11/30/05 24,537,000.00 5.37000% 1000.000000 4.475000 0.000000 M-2 11/01/05 - 11/30/05 13,560,000.00 5.76000% 1000.000000 4.800000 0.000000 M-3 11/01/05 - 11/30/05 5,811,000.00 5.86000% 1000.000000 4.883333 0.000000 M-4 11/01/05 - 11/30/05 5,940,000.00 6.11000% 1000.000000 5.091667 0.000000 M-5 11/01/05 - 11/30/05 5,424,000.00 6.21000% 1000.000000 5.175000 0.000000 M-6 11/01/05 - 11/30/05 4,778,000.00 6.36000% 1000.000000 5.300000 0.000000 M-7 11/01/05 - 11/30/05 5,036,000.00 6.50000% 1000.000000 5.416666 0.000000 B-1 11/01/05 - 11/30/05 4,649,000.00 6.00000% 1000.000000 5.000000 0.000000 B-2 11/01/05 - 11/30/05 4,262,000.00 6.00000% 1000.000000 5.000000 0.000000 P N/A 100.00 0.00000% 1000.000000 0.000000 0.000000 CE-1 N/A 2,583,241.00 0.00000% 90077.697060 0.000000 0.000000 CE-2 N/A 0.00 0.00000% 0.000000 0.000000 0.000000 R N/A 0.00 0.00000% 0.000000 0.000000 0.000000

~~Interest Distribution Factors Statement~~ (~~continued)~~as depositor ~~Class~~under ~~Current~~the ~~Non-Supported~~Pooling ~~Total~~and ~~Remaining~~Servicing ~~Unpaid~~Agreement, ~~Ending~~dated ~~Interest~~as ~~Interest~~of ~~Interest~~August ~~Interest Certificate/ Shortfall(~~1), 2005, providing ~~Shortfall~~for ~~Distribution~~the ~~Shortfall(2)~~issuance ~~Notional~~of ~~Balance~~ACE ~~A-1A~~Securities 0Corp.~~000000~~ ~~0.000000~~Home ~~3.187669~~Equity ~~0.000000~~Loan ~~759.288997~~Trust, Series A2005-1BSL1, ~~0.000000 0.000000 4.258333 0.000000 1000.000000 M~~Asset-1Backed ~~0.000000 0.000000 4.475000 0.000000 1000.000000 M~~Pass-2Through 0.000000 0.000000 4.800000 0.000000 1000.000000 M-3 0.000000 0.000000 4.883333 0.000000 1000.000000 M-4 0.000000 0.000000 5.091667 0.000000 1000.000000 M-5 0.000000 0.000000 5.175000 0.000000 1000.000000 M-6 0.000000 0.000000 5.300000 0.000000 1000.000000 M-7 0.000000 0.000000 5.416666 0.000000 1000.000000 B-1 0.000000 0.000000 5.000000 0.000000 1000.000000 B-2 0.000000 0.000000 5.000000 0.000000 1000.000000 P 0.000000 0.000000 839887.300000 0.000000 1000.000000 CE-1 0.000000 0.000000 0.000000 0.000000 86977.875541 CE-2 0.000000 0.000000 0.000000 0.000000 0.000000 R 0.000000 0.000000 0.000000 0.000000 0.000000 (1,2Certificates) ~~Amount also includes coupon cap or basis risk shortfalls,if applicable. All Classes are Per 1,000 Denomination.~~

~~CERTIFICATEHOLDER~~ACE Securities ~~ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0~~Corp.00 Deposits Payments of Interest and Principal 9,844,649.28 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 237,390.50 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 83,988.73 Swap/Cap Payments 0.00 Total Deposits 10,166,028.51 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 95,464.67 Total Administration Fees 62,444.19 Payment of Interest and Principal 10,008,119.65 Total Withdrawals (Pool Distribution Amount) 10,166,028.51 Ending Balance 0.00

~~PREPAYMENT/CURTAILMENT~~(Exact name ~~INTEREST~~of ~~SHORTFALL~~registrant ~~Total~~as ~~Prepayment/Curtailment~~specified ~~Interest~~in ~~Shortfall~~its ~~0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00~~charter)

ADMINISTRATION FEES Gross Servicing Fee* 53,718.22 Credit Risk Manager Fee - Murray Hill 2,908.66 Wells Fargo Master Servicing Fee 5,817.31 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 62,444.19 *Servicer Payees include: GMAC MTG CORP; OCWEN FEDERAL BANK FSB

Delaware	333-123741-07	56-2088493
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification Number)

6525 Morrison Blvd., Suite 318, Charlotte, North Carolina	28211
(Address of Principal Executive Offices)	(Zip Code)

~~Reserve~~Registrant’s telephone ~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending Balance Balance Reserve Fund 1~~number,~~000.00~~ ~~0.00~~including ~~0.00~~area ~~1,000.00~~code: 704-365-0569

~~COLLATERAL~~Check the appropriate ~~STATEMENT~~box ~~Collateral~~below ~~Description~~if ~~Mixed~~the ~~Fixed~~Form ~~Weighted Average Gross Coupon 10.273665% Weighted Average Net Coupon 9.996639% Weighted Average Pass~~8-~~Through~~K ~~Rate~~filing ~~9.951639%~~is ~~Weighted~~intended ~~Average~~to ~~Remaining~~simultaneously satisfy ~~Term~~the ~~315~~filing ~~Beginning~~obligation ~~Scheduled~~of ~~Collateral~~the ~~Loan~~registrant ~~Count~~under ~~4,794~~any ~~Number~~of Ofthe ~~Loans~~following provisions ~~Paid~~(see InGeneral ~~Full~~Instruction ~~149 Ending Scheduled Collateral Loan Count 4,645 Beginning Scheduled Collateral Balance 232,692,400~~A.~~23 Ending Scheduled Collateral Balance 224,684,814.19 Ending Actual Collateral Balance at 30-Nov-2005 224,822,640.42 Monthly P&I Constant~~ 2~~,131,659~~.14 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 83,988.73 Prepayment Penalty Paid Count 41 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 139,489.38 Unscheduled Principal 7,868,096.66 Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 908,600.14 Overcollateralized Reduction Amount 0.00 Specified O/C Amount 14,980,317.79 Overcollateralized Amount 6,706,369.06 Overcollateralized Deficiency Amount 8,273,948.73 Base Overcollateralization Amount 0.00 Extra principal distribution Amount 908,600.14 Excess Cash Amount 0.00below):

~~LOAN~~[ ] Written ~~STATUS~~communications ~~STRATIFICATION/CREDIT~~pursuant ~~ENHANCEMENT~~to ~~STATEMENT~~Rule ~~DELINQUENT~~425 ~~BANKRUPTCY~~under ~~FORECLOSURE~~the ~~REO~~Securities ~~TOTAL~~Act No(17 ~~of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~CFR 230.00 0.00 0.00 0.00 30 Days 104 0 0 0 104 4,525,441.08 0.00 0.00 0.00 4,525,441.08 60 Days 95 0 0 0 95 4,644,085.76 0.00 0.00 0.00 4,644,085.76 90 Days 29 0 0 0 29 1,217,594.64 0.00 0.00 0.00 1,217,594.64 120 Days 16 0 0 0 16 1,152,305.35 0.00 0.00 0.00 1,152,305.35 150 Days 5 0 0 0 5 109,470.51 0.00 0.00 0.00 109,470.51 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 249 0 0 0 249 11,648,897.34 0.00 0.00 0.00 11,648,897.34 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.238967% 0.000000% 0.000000% 0.000000% 2.238967% 2.012894% 0.000000% 0.000000% 0.000000% 2.012894% 60 Days 2.045210% 0.000000% 0.000000% 0.000000% 2.045210% 2.065666% 0.000000% 0.000000% 0.000000% 2.065666% 90 Days 0.624327% 0.000000% 0.000000% 0.000000% 0.624327% 0.541580% 0.000000% 0.000000% 0.000000% 0.541580% 120 Days 0.344456% 0.000000% 0.000000% 0.000000% 0.344456% 0.512540% 0.000000% 0.000000% 0.000000% 0.512540% 150 Days 0.107643% 0.000000% 0.000000% 0.000000% 0.107643% 0.048692% 0.000000% 0.000000% 0.000000% 0.048692% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 5.360603% 0.000000% 0.000000% 0.000000% 5.360603% 5.181372% 0.000000% 0.000000% 0.000000% 5.181372%425)

~~OTHER~~[ ] Soliciting ~~INFORMATION~~material ~~Current~~pursuant ~~Period~~to ~~Class~~Rule A14a-12(b) ~~Insufficient~~under ~~Funds~~the ~~0.00~~Exchange ~~Principal~~Act ~~Balance~~(17 ~~of Contaminated Properties 0~~CFR 240.~~00 Periodic Advance 237,390.50~~14a-12(b))

~~SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class CE~~[ ] Pre-1commencement ~~255,698,100.00~~communications ~~98.99983445%~~pursuant ~~217,978,445.13~~to ~~97.01521036%~~Rule ~~2.984790% 0.000000% Class B~~14d-2(b) ~~251,436,100.00~~under ~~97.34969589%~~the ~~213,716,445.13~~Exchange Act (17 ~~95.11833094%~~CFR 1240.~~896879% 0.000000% Class B~~14d-~~1 246,787,100.00 95.54972072% 209,067,445.13 93.04921024%~~ 2.069121% 0.000000% Class M-4 225,609,100.00 87.35013498% 187,889,445.13 83.62356210% 2.643703% 0.000000% Class M-3 219,798,100.00 85.10026282% 182,078,445.13 81.03727249% 2.586290% 0.000000% Class M-2 206,238,100.00 79.85017392% 168,518,445.13 75.00215168% 6.035121% 0.000000% Class M-1 181,701,100.00 70.35006838% 143,981,445.13 64.08152044% 10.920631% 0.000000% Class A1-B 156,701,100.00 60.67070095% 118,981,445.13 52.95482276% 11.126698% 0.000000% Class A1-A 100.00 0.00003872% 100.00 0.00004451% 52.954778% 0.000000% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000045% 0.000000% Class R-I 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure.(b))

~~Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan~~[ ] Pre-05commencement ~~0.000%~~communications ~~Original~~pursuant ~~Principal~~to ~~Balance~~Rule ~~0.00 Feb~~13e-054(c) ~~0.000%~~under Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the ~~above~~Exchange Act (17 ~~table~~CFR ~~is presented graphically on the monthly bond remittance report~~240. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~13e-4(c))

~~REO~~Item 8.01 Completion ~~Loan~~of ~~Detail~~Acquisition -or ~~All~~Disposition ~~Mortgage~~of ~~Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance No REO loans this period.~~Assets

~~REO~~Description of ~~Loan~~the ~~Detail~~Certificates -and ~~All~~the Mortgage ~~Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.~~Pool

~~Summary~~On August 29, 122005, ~~Month~~a ~~Foreclosure~~series History*of ~~New~~certificates, ~~Foreclosure~~entitled ~~Loans~~ACE ~~Month~~Securities ~~Foreclosure~~Corp. ~~Percentage~~Home ~~Loans~~Equity Loan inTrust, ~~Foreclosure~~Series 02005-SL1, ~~Jan~~Asset-05Backed ~~0.000%~~Pass-Through ~~Original~~Certificates ~~Principal~~(the “Certificates”), ~~Balance~~were ~~0.00~~issued ~~Feb-05~~pursuant ~~0.000%~~to ~~Current~~a ~~Principal~~pooling ~~Balance~~and ~~0.00~~servicing ~~Mar-05~~agreement, dated ~~0.000%~~as ~~Apr-05~~of ~~0.000%~~August ~~Current~~1, ~~Foreclosure~~2005 ~~Total~~(the ~~May-05~~“Agreement”), 0among ACE Securities Corp.~~000%~~ ~~Loans~~as depositor in(the ~~Foreclosure~~“Depositor”), 0Wells ~~Jun-05~~Fargo 0Bank, N.~~000%~~A. ~~Original~~as ~~Principal~~master ~~Balance~~servicer ~~0.00~~and securities ~~Jul-05~~administrator, ~~0.000%~~GMAC ~~Current~~Mortgage ~~Principal~~Corporation ~~Balance~~as ~~0.00~~a ~~Aug-05~~servicer ~~0.000%~~(“GMAC”), Ocwen ~~Sep-05~~Loan ~~0.000%~~Servicing, ~~Oct-05~~LLC ~~0.000%~~as ~~Nov-05~~a ~~0.000%~~servicer ~~Dec~~(“Ocwen”) and HSBC Bank USA, National Association as trustee (the “Trustee”), which Agreement was the subject of, and exhibit to a Form 8-05K 0filed with the United States Securities & Exchange Commission on September 22, 2005.~~000%~~ *The ~~text~~Depositor, ~~reported~~the inMaster Servicer, GMAC, Ocwen and the ~~above~~Trustee ~~table~~entered isinto ~~presented~~Amendment ~~graphically~~No. onOne to the ~~monthly~~Agreement ~~bond~~(the “Amendment”), ~~remittance~~dated ~~report~~as of June 1 2006, attached hereto as Exhibit 4.1. The Amendment ~~monthly~~reflects ~~bond~~a ~~remittance~~clarification ~~report~~to ~~can~~the bedistribution ~~viewed~~of ~~online~~the atservicing ~~www~~fee rate payable under the Agreement to the Servicer and the holders of the Class CE-2 Certificates.~~ctslink.com.~~

~~Foreclosure~~Item 9.01 Financial Statements ~~Loan~~and Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance No Foreclosure loans this period.Exhibits

~~Foreclosure~~(a) ~~Loan~~Not ~~Detail~~applicable -(b) ~~All~~Not ~~Mortgage~~applicable ~~Loans in Foreclosure during Current Period~~ (~~continued~~c) ~~Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure loans this period.~~Exhibits

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Exhibit No.

Description

4.1

Amendment No. 1, dated as of June 1, 2006, to the Pooling and Servicing Agreement, dated as of August 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, GMAC Mortgage Corporation, as a servicer, Ocwen Loan Servicing, LLC, as a servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-SL1 Certificates.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this PeriodSIGNATURES

~~Bankruptcy~~Pursuant to ~~Detail~~the -requirements ~~All~~of ~~Mortgage~~the ~~Loans~~Securities inExchange ~~Bankruptcy~~Act ~~during~~of ~~Current~~1934, ~~Period~~the ~~(continued)~~registrant has duly ~~Group~~caused ~~Loan~~this ~~Current~~report ~~Paid~~to Tobe ~~Months~~signed ~~Current~~on ~~Approximate~~its ~~Number~~behalf ~~Principal~~by ~~Date~~the ~~Delinquent~~undersigned ~~Loan~~thereunto duly ~~Rate Delinquent Balance Interest No Bankruptcy Loans this Period~~authorized.

~~Realized~~Dated: July ~~Loss~~31, ~~Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage Total 0 0.00 0.00 0.000%~~2006

~~Realized~~ACE ~~Loss~~SECURITIES ~~Loan~~CORP. ~~Detail~~By: ~~Report~~/s/ -Evelyn ~~Loans~~Echevarria ~~With~~Name: ~~Losses~~Evelyn ~~during~~Echevarria ~~Current~~Title: ~~Period~~Vice-President ~~Original~~By: ~~Current~~/s/ ~~Loan~~Doris ~~Principal~~J. ~~Note~~Hearn ~~LTV~~Name: atDoris ~~Original~~J. ~~Group~~Hearn ~~Number~~Title: ~~Balance Rate State Origination Term No losses this period.~~Vice-President

~~Realized~~Index to ~~Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Principal Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) No losses this period.~~Exhibits

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-2005 0.000% N/A Nov-2005 0.000% N/A Nov-2005 0.000% N/A Dec-2005 0.000% N/A Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-2005 0.000% N/A Nov-2005 0.000% N/A Nov-2005 0.000% N/A Dec-2005 0.000% N/A Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Exhibit No.	Description	Sequentially Numbered Page
4.1	Amendment No. 1, dated as of June 1, 2006, to the Pooling and Servicing Agreement, dated as of August 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, GMAC Mortgage Corporation, as a servicer, Ocwen Loan Servicing, LLC, as a servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-SL1 Certificates.	7

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Total 149 7,912,940.00 7,843,435.15 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Total 0 0.00 0.00 0 0.00 0.00 29,011.71

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Summary 0110443484 MA 100.00 01-Apr-2005 52,600.00 52,455.11 Summary 0110443712 AZ 100.00 01-Apr-2005 40,573.00 40,414.50 Summary 0110447326 CA 100.00 01-May-2005 85,605.00 85,134.61 Summary 0110447362 TN 100.00 01-Apr-2005 27,600.00 27,210.77 Summary 0110447594 NC 100.00 01-May-2005 20,400.00 20,351.52 Summary 0110452068 CA 90.00 01-Apr-2005 34,000.00 33,488.20 Summary 0110452095 CO 89.54 01-Apr-2005 30,000.00 29,901.67 Summary 0110452118 UT 100.00 01-Apr-2005 46,000.00 45,910.07 Summary 0110452122 MN 90.00 01-Apr-2005 37,400.00 37,307.68 Summary 0110452152 CA 95.00 01-May-2005 40,975.00 40,875.12 Summary 0110452153 CO 100.00 01-May-2005 57,000.00 56,868.74 Summary 0110456365 CA 100.00 01-Apr-2005 97,780.00 97,309.41 Summary 0110457817 CA 99.98 01-May-2005 92,950.00 92,488.16 Summary 0110463060 AZ 100.00 01-May-2005 32,716.00 32,590.31 Summary 0110463314 FL 100.00 01-May-2005 46,810.00 46,605.26 Summary 0110463335 MD 100.00 01-May-2005 37,400.00 37,283.78 Summary 0110463398 FL 95.00 01-May-2005 34,325.00 34,170.99 Summary 0110463569 HI 100.00 01-Apr-2005 42,000.00 41,656.37 Summary 0110463615 MA 100.00 01-Apr-2005 42,000.00 41,787.15 Summary 0110463616 VA 100.00 01-Apr-2005 30,160.00 30,007.15 Summary 0110463684 MI 100.00 01-Apr-2005 25,750.00 25,009.02 Summary 0110463696 NJ 100.00 01-Apr-2005 26,300.00 26,158.99 Summary 0110463729 MA 100.00 01-Feb-2005 28,000.00 27,681.76 Summary 0110463740 WA 95.00 01-Apr-2005 9,000.00 8,638.49 Summary 0110463795 CA 100.00 01-Apr-2005 42,980.00 42,795.45 Summary 0110463845 GA 100.00 01-Mar-2005 54,000.00 53,695.37 Summary 0110463858 GA 95.00 01-Mar-2005 10,050.00 9,525.76 Summary 0110463995 VA 90.00 01-Apr-2005 8,625.00 7,611.95 Summary 0110464036 CA 90.00 01-Mar-2005 58,000.00 57,688.59 Summary 0110464056 CA 100.00 01-Apr-2005 158,000.00 157,264.23 Summary 0110464131 WA 100.00 01-Jul-2004 29,600.00 28,933.98 Summary 0110464158 MD 100.00 01-Apr-2005 40,000.00 39,866.83 Summary 0110464175 FL 100.00 01-Apr-2005 32,000.00 31,871.62 Summary 0110464202 FL 95.00 01-Apr-2005 6,900.00 6,611.06 Summary 0110464211 FL 100.00 01-Apr-2005 30,198.00 30,100.12 Summary 0110464213 FL 100.00 01-Apr-2005 11,640.00 11,348.58 Summary 0110464229 FL 95.00 01-Apr-2005 8,060.00 7,731.73 Summary 0110464243 VA 95.00 01-Apr-2005 49,500.00 48,684.99 Summary 0110464277 GA 95.00 01-Apr-2005 7,950.00 7,615.88 Summary 0110464414 MD 100.00 01-Apr-2005 34,400.00 34,262.01 Summary 0110464417 FL 100.00 01-Mar-2005 49,000.00 48,869.27 Summary 0110464468 VA 100.00 01-Mar-2005 72,000.00 71,611.45 Summary 0110464524 GA 100.00 01-Apr-2005 85,776.00 85,457.82 Summary 0110464550 CA 99.89 01-Mar-2005 36,560.00 36,352.96 Summary 0110464712 MA 95.00 01-Apr-2005 55,950.00 55,299.37 Summary 0110464776 MN 100.00 01-Apr-2005 34,000.00 33,859.67 Summary 0110464790 FL 90.00 01-Apr-2005 76,373.00 76,040.91 Summary 0110464956 NY 100.00 01-Apr-2005 60,400.00 60,093.93 Summary 0110464979 CO 97.06 01-Mar-2005 58,000.00 57,671.54 Summary 0110465083 CA 100.00 01-Apr-2005 53,000.00 52,390.38 Summary 0110465107 CA 100.00 01-Apr-2005 144,000.00 143,321.13 Summary 0110465151 CA 100.00 01-Apr-2005 87,800.00 87,377.48 Summary 0110465175 AZ 100.00 01-Apr-2005 29,200.00 29,121.46 Summary 0110465211 CA 100.00 01-Apr-2005 59,000.00 58,787.16 Summary 0110465220 CA 100.00 01-Apr-2005 35,400.00 35,298.64 Summary 0110465224 CA 100.00 01-Apr-2005 105,800.00 105,363.51 Summary 0110465266 CA 100.00 01-Apr-2005 55,000.00 54,727.66 Summary 0110465305 MD 99.21 01-Apr-2005 97,800.00 97,418.00 Summary 0110465327 CA 95.00 01-Apr-2005 13,600.00 13,050.62 Summary 0110465332 MD 100.00 01-Apr-2005 13,800.00 13,643.78 Summary 0110465358 UT 100.00 01-Apr-2005 93,000.00 92,574.11 Summary 0110465378 FL 95.00 01-Apr-2005 43,125.00 42,937.86 Summary 0110465386 CA 100.00 01-Mar-2005 104,100.00 103,658.08 Summary 0110465426 CA 100.00 01-Apr-2005 40,000.00 39,826.41 Summary 0110465435 CA 90.00 01-Mar-2005 41,700.00 41,524.13 Summary 0110465448 AZ 100.00 01-Mar-2005 26,800.00 26,700.09 Summary 0110465463 AZ 100.00 01-Apr-2005 15,230.00 15,073.48 Summary 0110466419 AZ 94.96 01-Jun-2005 59,000.00 58,228.82 Summary 0110466529 FL 85.43 01-Jun-2005 45,000.00 44,714.66 Summary 0110466709 OK 100.00 01-May-2005 43,598.00 43,438.72 Summary 0110466782 IL 100.00 01-May-2005 22,800.00 22,733.49 Summary 0110466791 UT 100.00 01-May-2005 48,411.00 48,257.24 Summary 0110466828 HI 100.00 01-Dec-2004 62,000.00 61,752.30 Summary 0110466834 CA 100.00 01-May-2005 78,600.00 78,131.29 Summary 0110466935 CA 100.00 01-May-2005 129,980.00 129,553.89 Summary 0110466941 CA 100.00 01-May-2005 69,000.00 68,809.40 Summary 0110466968 AZ 100.00 01-May-2005 34,400.00 245.52 Summary 0110467005 CA 100.00 01-May-2005 48,000.00 47,861.58 Summary 0110467058 CA 100.00 01-May-2005 64,200.00 63,989.47 Summary 0110467148 CA 100.00 01-May-2005 76,000.00 75,758.68 Summary 0110467186 AZ 100.00 01-Apr-2005 33,500.00 33,355.23 Summary 0110467305 FL 100.00 01-May-2005 53,000.00 52,769.41 Summary 0110467308 IL 100.00 01-May-2005 30,900.00 30,825.86 Summary 0110467352 MA 100.00 01-May-2005 99,000.00 98,698.81 Summary 0110467383 AZ 100.00 01-May-2005 91,000.00 90,685.37 Summary 0110467387 FL 100.00 01-May-2005 48,000.00 47,879.79 Summary 0110467426 NV 100.00 01-May-2005 65,000.00 64,789.10 Summary 0110467448 NJ 100.00 01-Feb-2005 66,000.00 65,037.18 Summary 0110467455 FL 100.00 01-May-2005 37,000.00 36,862.71 Summary 0110467500 CA 100.00 01-May-2005 97,000.00 96,681.98 Summary 0110467512 RI 100.00 01-Feb-2005 45,600.00 45,471.85 Summary 0110467526 FL 100.00 01-May-2005 58,000.00 57,747.66 Summary 0110467537 CA 100.00 01-May-2005 94,900.00 94,614.31 Summary 0110467607 MN 100.00 01-May-2005 26,500.00 26,387.06 Summary 0110467623 CA 100.00 01-May-2005 110,800.00 110,444.38 Summary 0110467649 CA 100.00 01-May-2005 71,980.00 71,738.33 Summary 0110467705 CA 100.00 01-May-2005 123,000.00 122,688.56 Summary 0110467726 IL 100.00 01-May-2005 68,000.00 66,477.83 Summary 0110467789 CA 100.00 01-May-2005 111,000.00 110,669.47 Summary 0110467830 MO 100.00 01-May-2005 46,000.00 45,830.62 Summary 0110467890 FL 100.00 01-May-2005 36,000.00 35,903.71 Summary 0110467921 CA 100.00 01-May-2005 118,000.00 117,625.32 Summary 0110467931 NJ 100.00 01-May-2005 49,000.00 48,859.74 Summary 0110467937 IL 100.00 01-May-2005 66,000.00 65,790.38 Summary 0110467951 AZ 100.00 01-Jan-2005 71,400.00 71,157.30 Summary 0110467960 CA 100.00 01-May-2005 71,000.00 70,692.52 Summary 0110468032 CA 100.00 01-Jan-2005 89,000.00 88,658.96 Summary 0110468085 CA 100.00 01-Feb-2005 23,000.00 22,892.62 Summary 0110468109 CA 100.00 01-Feb-2005 68,000.00 67,714.66 Summary 0110468158 CO 100.00 01-Mar-2005 21,100.00 20,963.01 Summary 0110468188 CA 100.00 01-May-2005 88,800.00 88,508.89 Summary 0110468203 UT 100.00 01-May-2005 49,000.00 48,863.22 Summary 0110468227 UT 100.00 01-May-2005 34,000.00 33,905.07 Summary 0110468261 FL 100.00 01-Dec-2004 27,980.00 27,829.09 Summary 0110468276 CA 100.00 01-May-2005 39,500.00 39,378.47 Summary 0110468303 NJ 100.00 01-May-2005 75,000.00 74,799.52 Summary 0110468341 FL 100.00 01-Jan-2005 30,000.00 29,682.11 Summary 0110468503 IL 100.00 01-May-2005 39,200.00 39,038.06 Summary 0110468660 NV 100.00 01-May-2005 32,000.00 31,909.70 Summary 0110468693 MD 100.00 01-Apr-2005 41,400.00 41,273.49 Summary 0110468713 NV 100.00 01-May-2005 40,000.00 39,880.89 Summary 0110468760 NY 100.00 01-May-2005 57,474.00 57,315.26 Summary 0110468762 WI 100.00 01-May-2005 27,200.00 27,136.88 Summary 0110468773 AZ 100.00 01-Mar-2005 25,500.00 25,417.59 Summary 0110468777 AZ 100.00 01-May-2005 46,800.00 46,643.23 Summary 0110468791 FL 100.00 01-May-2005 49,468.00 49,309.22 Summary 0110468806 CA 100.00 01-May-2005 84,000.00 83,703.41 Summary 0110468860 UT 100.00 01-May-2005 51,000.00 50,863.64 Summary 0110468862 MA 100.00 01-May-2005 84,000.00 83,769.97 Summary 0110468866 AZ 100.00 01-May-2005 29,400.00 29,318.79 Summary 0110468941 CA 100.00 01-May-2005 110,000.00 109,611.58 Summary 0110469013 FL 100.00 01-May-2005 45,000.00 44,804.23 Summary 0110469108 CA 100.00 01-May-2005 80,000.00 79,666.88 Summary 0110469140 GA 100.00 01-May-2005 27,600.00 27,538.70 Summary 0110469163 MD 100.00 01-May-2005 53,000.00 52,833.69 Summary 0110469196 AZ 100.00 01-May-2005 31,141.00 31,013.25 Summary 0110469225 AZ 100.00 01-May-2005 42,000.00 41,877.53 Summary 0110469228 CA 100.00 01-May-2005 87,600.00 87,307.85 Summary 0110469301 WA 100.00 01-May-2005 32,000.00 31,887.00 Summary 0110469338 AZ 100.00 01-May-2005 88,000.00 87,679.26 Summary 0110469346 MO 100.00 01-May-2005 23,380.00 23,306.71 Summary 0110469375 IL 100.00 01-May-2005 46,000.00 45,855.92 Summary 0110469387 FL 100.00 01-Feb-2005 27,200.00 26,888.64 Summary 0110469416 CA 100.00 01-Apr-2005 82,000.00 81,644.26 Summary 0110469454 FL 100.00 01-May-2005 39,000.00 38,903.35 Summary 0110469477 AZ 100.00 01-May-2005 31,800.00 31,701.14 Summary 0110469497 CA 100.00 01-May-2005 103,000.00 102,691.06 Summary 0110469539 AZ 100.00 01-May-2005 27,100.00 27,001.18 Summary 0110469587 AZ 100.00 01-May-2005 30,067.00 29,973.55

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Summary 0110443484 Loan Paid in Full (1) 11.875% 180 8 Summary 0110443712 Loan Paid in Full (1) 10.250% 180 8 Summary 0110447326 Loan Paid in Full 0 8.000% 180 7 Summary 0110447362 Loan Paid in Full (1) 8.875% 240 8 Summary 0110447594 Loan Paid in Full 0 11.990% 180 7 Summary 0110452068 Loan Paid in Full 0 10.625% 180 8 Summary 0110452095 Loan Paid in Full 0 10.500% 180 8 Summary 0110452118 Loan Paid in Full 3 12.875% 180 8 Summary 0110452122 Loan Paid in Full 3 12.375% 180 8 Summary 0110452152 Loan Paid in Full 0 11.875% 180 7 Summary 0110452153 Loan Paid in Full 3 11.500% 180 7 Summary 0110456365 Loan Paid in Full 0 9.250% 180 8 Summary 0110457817 Loan Paid in Full 0 8.500% 240 7 Summary 0110463060 Loan Paid in Full 0 9.750% 180 7 Summary 0110463314 Loan Paid in Full 0 9.125% 180 7 Summary 0110463335 Loan Paid in Full 0 10.750% 180 7 Summary 0110463398 Loan Paid in Full 0 9.000% 180 7 Summary 0110463569 Loan Paid in Full 0 9.000% 360 8 Summary 0110463615 Loan Paid in Full 0 9.000% 360 8 Summary 0110463616 Loan Paid in Full 0 9.000% 360 8 Summary 0110463684 Loan Paid in Full 0 11.750% 240 8 Summary 0110463696 Loan Paid in Full 0 8.725% 360 8 Summary 0110463729 Loan Paid in Full 0 9.375% 360 10 Summary 0110463740 Loan Paid in Full 0 12.250% 120 8 Summary 0110463795 Loan Paid in Full 0 10.500% 360 8 Summary 0110463845 Loan Paid in Full 0 9.000% 360 9 Summary 0110463858 Loan Paid in Full 0 12.250% 120 9 Summary 0110463995 Loan Paid in Full 0 10.990% 60 8 Summary 0110464036 Loan Paid in Full 0 9.250% 360 9 Summary 0110464056 Loan Paid in Full 0 10.125% 360 8 Summary 0110464131 Loan Paid in Full 0 10.999% 240 17 Summary 0110464158 Loan Paid in Full 0 11.000% 360 8 Summary 0110464175 Loan Paid in Full 0 10.125% 360 8 Summary 0110464202 Loan Paid in Full 0 11.500% 120 8 Summary 0110464211 Loan Paid in Full 0 11.125% 360 8 Summary 0110464213 Loan Paid in Full 0 9.000% 180 8 Summary 0110464229 Loan Paid in Full 0 12.000% 120 8 Summary 0110464243 Loan Paid in Full 0 12.000% 360 8 Summary 0110464277 Loan Paid in Full 0 11.750% 120 8 Summary 0110464414 Loan Paid in Full 0 10.125% 360 8 Summary 0110464417 Loan Paid in Full 0 12.525% 360 9 Summary 0110464468 Loan Paid in Full 0 9.225% 360 9 Summary 0110464524 Loan Paid in Full 0 10.500% 360 8 Summary 0110464550 Loan Paid in Full 0 8.990% 360 9 Summary 0110464712 Loan Paid in Full (1) 8.500% 360 8 Summary 0110464776 Loan Paid in Full (1) 9.990% 360 8 Summary 0110464790 Loan Paid in Full 0 9.740% 360 8 Summary 0110464956 Loan Paid in Full 0 9.000% 360 8 Summary 0110464979 Loan Paid in Full (1) 8.990% 360 9 Summary 0110465083 Loan Paid in Full 0 10.500% 240 8 Summary 0110465107 Loan Paid in Full 0 9.350% 360 8 Summary 0110465151 Loan Paid in Full 0 9.250% 360 8 Summary 0110465175 Loan Paid in Full 0 11.990% 360 8 Summary 0110465211 Loan Paid in Full 0 10.625% 360 8 Summary 0110465220 Loan Paid in Full (1) 11.700% 360 8 Summary 0110465224 Loan Paid in Full 0 9.990% 360 8 Summary 0110465266 Loan Paid in Full (1) 9.250% 360 8 Summary 0110465305 Loan Paid in Full 0 10.250% 360 8 Summary 0110465327 Loan Paid in Full 0 12.250% 120 8 Summary 0110465332 Loan Paid in Full (1) 10.625% 240 8 Summary 0110465358 Loan Paid in Full (1) 9.490% 360 8 Summary 0110465378 Loan Paid in Full (2) 9.875% 360 8 Summary 0110465386 Loan Paid in Full 0 10.375% 360 9 Summary 0110465426 Loan Paid in Full 0 9.750% 360 8 Summary 0110465435 Loan Paid in Full 0 10.500% 360 9 Summary 0110465448 Loan Paid in Full 0 10.990% 360 9 Summary 0110465463 Loan Paid in Full 0 11.375% 240 8 Summary 0110466419 Loan Paid in Full 0 9.300% 180 6 Summary 0110466529 Loan Paid in Full 0 6.575% 180 6 Summary 0110466709 Loan Paid in Full 0 9.990% 360 7 Summary 0110466782 Loan Paid in Full (1) 11.050% 360 7 Summary 0110466791 Loan Paid in Full 0 10.650% 360 7 Summary 0110466828 Loan Paid in Full 0 11.950% 360 12 Summary 0110466834 Loan Paid in Full (1) 11.200% 360 7 Summary 0110466935 Loan Paid in Full 0 10.500% 360 7 Summary 0110466941 Loan Paid in Full 0 11.300% 360 7 Summary 0110466968 Loan Paid in Full (1) 10.650% 360 7 Summary 0110467005 Loan Paid in Full 0 11.100% 360 7 Summary 0110467058 Loan Paid in Full 0 10.500% 360 7 Summary 0110467148 Loan Paid in Full 0 10.650% 360 7 Summary 0110467186 Loan Paid in Full 0 10.900% 360 8 Summary 0110467305 Loan Paid in Full 0 9.150% 360 7 Summary 0110467308 Loan Paid in Full (1) 11.950% 360 7 Summary 0110467352 Loan Paid in Full (1) 10.850% 360 7 Summary 0110467383 Loan Paid in Full 0 10.250% 360 7 Summary 0110467387 Loan Paid in Full 0 11.750% 360 7 Summary 0110467426 Loan Paid in Full 0 10.550% 360 7 Summary 0110467448 Loan Paid in Full (1) 10.250% 360 10 Summary 0110467455 Loan Paid in Full 0 10.500% 360 7 Summary 0110467500 Loan Paid in Full 0 10.500% 360 7 Summary 0110467512 Loan Paid in Full 0 12.750% 360 10 Summary 0110467526 Loan Paid in Full 1 9.150% 360 7 Summary 0110467537 Loan Paid in Full 0 10.900% 360 7 Summary 0110467607 Loan Paid in Full 0 9.250% 360 7 Summary 0110467623 Loan Paid in Full 0 10.600% 360 7 Summary 0110467649 Loan Paid in Full 0 11.300% 360 7 Summary 0110467705 Loan Paid in Full 0 11.700% 360 7 Summary 0110467726 Loan Paid in Full 0 10.750% 360 7 Summary 0110467789 Loan Paid in Full 0 10.950% 360 7 Summary 0110467830 Loan Paid in Full 0 9.990% 360 7 Summary 0110467890 Loan Paid in Full 0 11.450% 360 7 Summary 0110467921 Loan Paid in Full 0 10.650% 360 7 Summary 0110467931 Loan Paid in Full 0 11.150% 360 7 Summary 0110467937 Loan Paid in Full 0 10.650% 360 7 Summary 0110467951 Loan Paid in Full (1) 12.300% 360 11 Summary 0110467960 Loan Paid in Full 0 9.250% 360 7 Summary 0110468032 Loan Paid in Full 0 11.750% 360 11 Summary 0110468085 Loan Paid in Full 0 10.400% 360 10 Summary 0110468109 Loan Paid in Full (1) 10.900% 360 10 Summary 0110468158 Loan Paid in Full 0 12.400% 360 9 Summary 0110468188 Loan Paid in Full 0 10.500% 360 7 Summary 0110468203 Loan Paid in Full 0 11.250% 360 7 Summary 0110468227 Loan Paid in Full 0 11.250% 360 7 Summary 0110468261 Loan Paid in Full 0 10.550% 360 12 Summary 0110468276 Loan Paid in Full 0 10.800% 360 7 Summary 0110468303 Loan Paid in Full 0 11.450% 360 7 Summary 0110468341 Loan Paid in Full 0 12.250% 360 11 Summary 0110468503 Loan Paid in Full 0 9.400% 360 7 Summary 0110468660 Loan Paid in Full 0 11.200% 360 7 Summary 0110468693 Loan Paid in Full 0 11.400% 360 8 Summary 0110468713 Loan Paid in Full 0 10.950% 360 7 Summary 0110468760 Loan Paid in Full 0 11.300% 360 7 Summary 0110468762 Loan Paid in Full 0 12.100% 360 7 Summary 0110468773 Loan Paid in Full 0 11.650% 360 9 Summary 0110468777 Loan Paid in Full (1) 10.400% 360 7 Summary 0110468791 Loan Paid in Full 0 10.600% 360 7 Summary 0110468806 Loan Paid in Full (1) 10.150% 360 7 Summary 0110468860 Loan Paid in Full (1) 11.450% 360 7 Summary 0110468862 Loan Paid in Full 0 11.350% 360 7 Summary 0110468866 Loan Paid in Full 0 11.300% 360 7 Summary 0110468941 Loan Paid in Full 0 10.150% 360 7 Summary 0110469013 Loan Paid in Full (1) 9.150% 360 7 Summary 0110469108 Loan Paid in Full 0 9.750% 360 7 Summary 0110469140 Loan Paid in Full 0 12.300% 360 7 Summary 0110469163 Loan Paid in Full 0 10.800% 360 7 Summary 0110469196 Loan Paid in Full 0 10.000% 360 7 Summary 0110469225 Loan Paid in Full 0 11.050% 360 7 Summary 0110469228 Loan Paid in Full (1) 10.500% 360 7 Summary 0110469301 Loan Paid in Full 0 10.150% 360 7 Summary 0110469338 Loan Paid in Full 1 10.000% 360 7 Summary 0110469346 Loan Paid in Full 0 11.200% 360 7 Summary 0110469375 Loan Paid in Full 0 10.750% 360 7 Summary 0110469387 Loan Paid in Full 0 11.300% 360 10 Summary 0110469416 Loan Paid in Full 0 9.750% 360 8 Summary 0110469454 Loan Paid in Full 0 11.800% 360 7 Summary 0110469477 Loan Paid in Full 0 10.750% 360 7 Summary 0110469497 Loan Paid in Full 0 11.100% 360 7 Summary 0110469539 Loan Paid in Full (1) 10.000% 360 7 Summary 0110469587 Loan Paid in Full (1) 10.750% 360 7

Summary SMM CPR PSA Current Month 3.383% Current Month 33.836% Current Month 2,229.336% 3 Month Average 3.589% 3 Month Average 35.220% 3 Month Average 2,685.686% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 27.875% N/A Sep-2005 3,025.230% N/A Oct-2005 28.279% N/A Oct-2005 2,525.155% N/A Nov-2005 43.546% N/A Nov-2005 3,302.566% N/A Dec-2005 33.836% N/A Dec-2005 2,229.336% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Filing Compare · ACE Securities Corp. Home Equity Loan Trust, Series 2005-SL1