8-K 1 ace05he6_8k-200512.txt 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 ACE SECURITIES CORP. HOME EQUITY LOAN TRUST Asset Backed Pass-Through Certificates, Series 2005-HE6 (Exact name of registrant as specified in its charter) New York (governing law of 333-123741-08 Pooling and Servicing Agreement) (Commission 54-2184212 (State or other File Number) 54-2184213 jurisdiction 54-2184217 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (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)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of ACE SECURITIES CORP . HOME EQUITY LOAN TRUST, Asset Backed Pass-Through Certificates, Series 2005-HE6 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-HE6 Trust, relating to the December 27, 2005 distribution. 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. ACE SECURITIES CORP. HOME EQUITY LOAN TRUST Asset Backed Pass-Through Certificates, Series 2005-HE6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-HE6 Trust, relating to the December 27, 2005 distribution. EX-99.1 ACE Securities Corporation Asset Backed Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 ACE Securities Corporation Asset Backed Pass-Through Certificates Series ACE 2005-HE6 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

~~UNITED~~Certificateholder ~~STATES~~Distribution Summary Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance A-1 004421SG9 4.45375% 510,875,481.81 2,022,499.27 A-2A 004421SH7 4.30375% 304,480,279.47 1,164,806.22 A-2B 004421SJ3 4.39375% 144,691,000.00 565,098.74 A-2C 004421SK0 4.46375% 104,177,000.00 413,351.19 A-2D 004421SL8 4.55375% 81,311,000.00 329,128.86 M-1 004421SM6 4.66375% 59,839,000.00 248,065.90 M-2 004421SN4 4.67375% 55,176,000.00 229,225.63 M-3 004421SP9 4.70375% 37,302,000.00 155,963.81 M-4 004421SQ7 4.78375% 26,422,000.00 112,352.22 M-5 004421SR5 4.83375% 27,200,000.00 116,869.33 M-6 004421SS3 4.88375% 23,314,000.00 101,208.66 M-7 004421ST1 5.39375% 24,091,000.00 115,502.96 M-8 004421SU8 5.59375% 17,874,000.00 88,873.50 M-9 004421SV6 5.94375% 17,874,000.00 94,434.30 M-10 004421SW4 7.19375% 12,434,000.00 79,508.52 M-11 004421SX2 7.19375% 15,543,000.00 99,388.85 B-1 004421SE4 7.19375% 25,645,000.00 163,985.53 B-2 004421SF1 7.19375% 15,543,000.00 99,388.85 P ACE05HE6P 0.00000% 100.00 257,261.61 CE ACE05H6CE 0.00000% 11,656,950.10 2,694,574.25 R-1 ACE05H6R1 0.00000% 0.00 0.00 Totals 1,515,448,811.38 9,151,488.20

~~SECURITIES~~Certificateholder ~~AND~~Distribution ~~EXCHANGE~~Summary ~~COMMISSION~~(continued) Class Principal Current Ending Total Cummulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1 7,800,085.26 0.00 503,075,396.55 9,822,584.53 0.00 A-2A 9,701,000.70 0.00 294,779,278.77 10,865,806.92 0.00 A-2B 0.00 0.00 144,691,000.00 565,098.74 0.00 A-2C 0.00 0.00 104,177,000.00 413,351.19 0.00 A-2D 0.00 0.00 81,311,000.00 329,128.86 0.00 M-1 0.00 0.00 59,839,000.00 248,065.90 0.00 M-2 0.00 0.00 55,176,000.00 229,225.63 0.00 M-3 0.00 0.00 37,302,000.00 155,963.81 0.00 M-4 0.00 0.00 26,422,000.00 112,352.22 0.00 M-5 0.00 0.00 27,200,000.00 116,869.33 0.00 M-6 0.00 0.00 23,314,000.00 101,208.66 0.00 M-7 0.00 0.00 24,091,000.00 115,502.96 0.00 M-8 0.00 0.00 17,874,000.00 88,873.50 0.00 M-9 0.00 0.00 17,874,000.00 94,434.30 0.00 M-10 0.00 0.00 12,434,000.00 79,508.52 0.00 M-11 0.00 0.00 15,543,000.00 99,388.85 0.00 B-1 0.00 0.00 25,645,000.00 163,985.53 0.00 B-2 0.00 0.00 15,543,000.00 99,388.85 0.00 P 0.00 0.00 100.00 257,261.61 0.00 CE 0.00 0.00 11,656,950.10 2,694,574.25 0.00 R-1 0.00 0.00 0.00 0.00 0.00 Totals 17,501,085.96 0.00 1,497,947,725.42 26,652,574.16 0.00

~~Washington~~Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A-1 531,329,000.00 D510,875,481.C81 0.00 ~~20549~~7,800,085.26 0.00 0.00 A-2A 322,838,000.00 304,480,279.47 0.00 9,701,000.70 0.00 0.00 A-2B 144,691,000.00 144,691,000.00 0.00 0.00 0.00 0.00 A-2C 104,177,000.00 104,177,000.00 0.00 0.00 0.00 0.00 A-2D 81,311,000.00 81,311,000.00 0.00 0.00 0.00 0.00 M-1 59,839,000.00 59,839,000.00 0.00 0.00 0.00 0.00 M-2 55,176,000.00 55,176,000.00 0.00 0.00 0.00 0.00 M-3 37,302,000.00 37,302,000.00 0.00 0.00 0.00 0.00 M-4 26,422,000.00 26,422,000.00 0.00 0.00 0.00 0.00 M-5 27,200,000.00 27,200,000.00 0.00 0.00 0.00 0.00 M-6 23,314,000.00 23,314,000.00 0.00 0.00 0.00 0.00 M-7 24,091,000.00 24,091,000.00 0.00 0.00 0.00 0.00 M-8 17,874,000.00 17,874,000.00 0.00 0.00 0.00 0.00 M-9 17,874,000.00 17,874,000.00 0.00 0.00 0.00 0.00 M-10 12,434,000.00 12,434,000.00 0.00 0.00 0.00 0.00 M-11 15,543,000.00 15,543,000.00 0.00 0.00 0.00 0.00 B-1 25,645,000.00 25,645,000.00 0.00 0.00 0.00 0.00 B-2 15,543,000.00 15,543,000.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 CE 11,656,913.88 11,656,950.10 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,554,260,013.88 1,515,448,811.38 0.00 17,501,085.96 0.00 0.00

~~Form~~Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 7,800,085.26 503,075,396.55 0.946825 7,800,085.26 A-2A 9,701,000.70 294,779,278.77 0.913087 9,701,000.70 A-2B 0.00 144,691,000.00 1.000000 0.00 A-2C 0.00 104,177,000.00 1.000000 0.00 A-2D 0.00 81,311,000.00 1.000000 0.00 M-1 0.00 59,839,000.00 1.000000 0.00 M-2 0.00 55,176,000.00 1.000000 0.00 M-3 0.00 37,302,000.00 1.000000 0.00 M-4 0.00 26,422,000.00 1.000000 0.00 M-5 0.00 27,200,000.00 1.000000 0.00 M-6 0.00 23,314,000.00 1.000000 0.00 M-7 0.00 24,091,000.00 1.000000 0.00 M-8 0.00 17,874,000.00 1.000000 0.00 M-K9 0.00 17,874,000.00 1.000000 0.00 M-10 0.00 12,434,000.00 1.000000 0.00 M-11 0.00 15,543,000.00 1.000000 0.00 B-1 0.00 25,645,000.00 1.000000 0.00 B-2 0.00 15,543,000.00 1.000000 0.00 P 0.00 100.00 1.000000 0.00 CE 0.00 11,656,950.10 1.000003 0.00 R-1 0.00 0.00 0.000000 0.00 Totals 17,501,085.96 1,497,947,725.42 0.963769 17,501,085.96

~~CURRENT~~Principal ~~REPORT~~Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1 531,329,000.00 961.504984 0.000000 14.680330 0.000000 A-2A 322,838,000.00 943.136432 0.000000 30.049129 0.000000 A-2B 144,691,000.00 1000.000000 0.000000 0.000000 0.000000 A-2C 104,177,000.00 1000.000000 0.000000 0.000000 0.000000 A-2D 81,311,000.00 1000.000000 0.000000 0.000000 0.000000 M-1 59,839,000.00 1000.000000 0.000000 0.000000 0.000000 M-2 55,176,000.00 1000.000000 0.000000 0.000000 0.000000 M-3 37,302,000.00 1000.000000 0.000000 0.000000 0.000000 M-4 26,422,000.00 1000.000000 0.000000 0.000000 0.000000 M-5 27,200,000.00 1000.000000 0.000000 0.000000 0.000000 M-6 23,314,000.00 1000.000000 0.000000 0.000000 0.000000 M-7 24,091,000.00 1000.000000 0.000000 0.000000 0.000000 M-8 17,874,000.00 1000.000000 0.000000 0.000000 0.000000 M-9 17,874,000.00 1000.000000 0.000000 0.000000 0.000000 M-10 12,434,000.00 1000.000000 0.000000 0.000000 0.000000 M-11 15,543,000.00 1000.000000 0.000000 0.000000 0.000000 B-1 25,645,000.00 1000.000000 0.000000 0.000000 0.000000 B-2 15,543,000.00 1000.000000 0.000000 0.000000 0.000000 P 100.00 1000.000000 0.000000 0.000000 0.000000 CE 11,656,913.88 1000.003107 0.000000 0.000000 0.000000 R-1 0.00 0.000000 0.000000 0.000000 0.000000

~~Pursuant~~Principal toDistribution ~~Section~~Factors 13Statement ~~or 15~~(dcontinued) ofClass ~~the~~Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1 0.000000 14.680330 946.824654 0.946825 14.680330 A-2A 0.000000 30.049129 913.087303 0.913087 30.049129 A-2B 0.000000 0.000000 1,000.000000 1.000000 0.000000 A-2C 0.000000 0.000000 1,000.000000 1.000000 0.000000 A-2D 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 M-8 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-9 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-10 0.000000 0.000000 1,000.000000 1.000000 0.000000 M-11 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 0.000000 0.000000 1,000.003107 1.000003 0.000000 R-1 0.000000 0.000000 0.000000 0.000000 0.000000 All Classes are Per 1,000 Denomination.

~~Securities~~Interest ~~Exchange~~Distribution ~~Act~~Statement Class Accrual Accrual Current Beginning Current Payment of ~~1934~~Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Balance Interest Shortfall A-1 11/25/05 - 12/26/05 32 4.45375% 510,875,481.81 2,022,499.27 0.00 A-2A 11/25/05 - 12/26/05 32 4.30375% 304,480,279.47 1,164,806.22 0.00 A-2B 11/25/05 - 12/26/05 32 4.39375% 144,691,000.00 565,098.74 0.00 A-2C 11/25/05 - 12/26/05 32 4.46375% 104,177,000.00 413,351.19 0.00 A-2D 11/25/05 - 12/26/05 32 4.55375% 81,311,000.00 329,128.86 0.00 M-1 11/25/05 - 12/26/05 32 4.66375% 59,839,000.00 248,065.90 0.00 M-2 11/25/05 - 12/26/05 32 4.67375% 55,176,000.00 229,225.63 0.00 M-3 11/25/05 - 12/26/05 32 4.70375% 37,302,000.00 155,963.81 0.00 M-4 11/25/05 - 12/26/05 32 4.78375% 26,422,000.00 112,352.22 0.00 M-5 11/25/05 - 12/26/05 32 4.83375% 27,200,000.00 116,869.33 0.00 M-6 11/25/05 - 12/26/05 32 4.88375% 23,314,000.00 101,208.66 0.00 M-7 11/25/05 - 12/26/05 32 5.39375% 24,091,000.00 115,502.96 0.00 M-8 11/25/05 - 12/26/05 32 5.59375% 17,874,000.00 88,873.50 0.00 M-9 11/25/05 - 12/26/05 32 5.94375% 17,874,000.00 94,434.30 0.00 M-10 11/25/05 - 12/26/05 32 7.19375% 12,434,000.00 79,508.52 0.00 M-11 11/25/05 - 12/26/05 32 7.19375% 15,543,000.00 99,388.85 0.00 B-1 11/25/05 - 12/26/05 32 7.19375% 25,645,000.00 163,985.53 0.00 B-2 11/25/05 - 12/26/05 32 7.19375% 15,543,000.00 99,388.85 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 CE N/A N/A 0.00000% 0.00 0.00 0.00 R-1 N/A N/A 0.00000% 0.00 0.00 0.00 Totals 6,199,652.34 0.00

~~Date~~Interest ofDistribution ~~Report~~Statement (~~Date~~continued) ofClass ~~earliest~~Current ~~event~~Non-Supported ~~reported~~Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/Notional Shortfall(1): ~~October~~Shortfall 18Distribution Shortfall(2) Balance A-1 0.00 0.00 2,022,499.27 ~~2005~~0.00 503,075,396.55 A-2A 0.00 0.00 1,164,806.22 0.00 294,779,278.77 A-2B 0.00 0.00 565,098.74 0.00 144,691,000.00 A-2C 0.00 0.00 413,351.19 0.00 104,177,000.00 A-2D 0.00 0.00 329,128.86 0.00 81,311,000.00 M-1 0.00 0.00 248,065.90 0.00 59,839,000.00 M-2 0.00 0.00 229,225.63 0.00 55,176,000.00 M-3 0.00 0.00 155,963.81 0.00 37,302,000.00 M-4 0.00 0.00 112,352.22 0.00 26,422,000.00 M-5 0.00 0.00 116,869.33 0.00 27,200,000.00 M-6 0.00 0.00 101,208.66 0.00 23,314,000.00 M-7 0.00 0.00 115,502.96 0.00 24,091,000.00 M-8 0.00 0.00 88,873.50 0.00 17,874,000.00 M-9 0.00 0.00 94,434.30 0.00 17,874,000.00 M-10 0.00 0.00 79,508.52 0.00 12,434,000.00 M-11 0.00 0.00 99,388.85 0.00 15,543,000.00 B-1 0.00 0.00 163,985.53 0.00 25,645,000.00 B-2 0.00 0.00 99,388.85 0.00 15,543,000.00 P 0.00 0.00 257,261.61 0.00 100.00 CE 0.00 0.00 2,694,574.25 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 9,151,488.20 0.00 (1,2) Amount also includes coupon cap or basis risk shortfalls,if applicable

~~ACE~~Interest ~~SECURITIES~~Distribution ~~CORP~~Factors Statement Class Accrual Original Current Beginning Current Payment of Dates Face Certificate Certificate/Notional Accrued Unpaid Interest Amount Rate Balance Interest Shortfall A-1 11/25/05 - 12/26/05 531,329,000.00 4.45375% 961.504984 3.806491 0.000000 A-2A 11/25/05 - 12/26/05 322,838,000.00 4.30375% 943.136432 3.608021 0.000000 A-2B 11/25/05 - 12/26/05 144,691,000.00 4.39375% 1000.000000 3.905556 0.000000 A-2C 11/25/05 - 12/26/05 104,177,000.00 4.46375% 1000.000000 3.967778 0.000000 A-2D 11/25/05 - 12/26/05 81,311,000.00 4.55375% 1000.000000 4.047778 0.000000 M-1 11/25/05 - 12/26/05 59,839,000.00 4.66375% 1000.000000 4.145556 0.000000 M-2 11/25/05 - 12/26/05 55,176,000.00 4.67375% 1000.000000 4.154445 0.000000 M-3 11/25/05 - 12/26/05 37,302,000.00 4.70375% 1000.000000 4.181111 0.000000 M-4 11/25/05 - 12/26/05 26,422,000.00 4.78375% 1000.000000 4.252222 0.000000 M-5 11/25/05 - 12/26/05 27,200,000.00 4.83375% 1000.000000 4.296667 0.000000 M-6 11/25/05 - 12/26/05 23,314,000.00 4.88375% 1000.000000 4.341111 0.000000 M-7 11/25/05 - 12/26/05 24,091,000.00 5.39375% 1000.000000 4.794444 0.000000 M-8 11/25/05 - 12/26/05 17,874,000.00 5.59375% 1000.000000 4.972222 0.000000 M-9 11/25/05 - 12/26/05 17,874,000.00 5.94375% 1000.000000 5.283333 0.000000 M-10 11/25/05 - 12/26/05 12,434,000.00 7.19375% 1000.000000 6.394444 0.000000 M-11 11/25/05 - 12/26/05 15,543,000.00 7.19375% 1000.000000 6.394444 0.000000 B-1 11/25/05 - 12/26/05 25,645,000.00 7.19375% 1000.000000 6.394445 0.000000 B-2 11/25/05 - 12/26/05 15,543,000.00 7.19375% 1000.000000 6.394444 0.000000 P N/A 100.00 0.00000% 1000.000000 0.000000 0.000000 CE N/A 11,656,913.88 0.00000% 0.000000 0.000000 0.000000 R-1 N/A 0.00 0.00000% 0.000000 0.000000 0.000000

Interest Distribution Factors Statement (ascontinued) ~~depositor~~Class ~~under~~Current ~~the~~Non-Supported ~~Pooling~~Total ~~and~~Remaining ~~Servicing~~Unpaid ~~Agreement~~Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(2) Notional Balance A-1 0.000000 0.000000 3.806491 0.000000 946.824654 A-2A 0.000000 0.000000 3.608021 0.000000 913.087303 A-2B 0.000000 0.000000 3.905556 0.000000 1000.000000 A-2C 0.000000 0.000000 3.967778 0.000000 1000.000000 A-2D 0.000000 0.000000 4.047778 0.000000 1000.000000 M-1 0.000000 0.000000 4.145556 0.000000 1000.000000 M-2 0.000000 0.000000 4.154445 0.000000 1000.000000 M-3 0.000000 0.000000 4.181111 0.000000 1000.000000 M-4 0.000000 0.000000 4.252222 0.000000 1000.000000 M-5 0.000000 0.000000 4.296667 0.000000 1000.000000 M-6 0.000000 0.000000 4.341111 0.000000 1000.000000 M-7 0.000000 0.000000 4.794444 0.000000 1000.000000 M-8 0.000000 0.000000 4.972222 0.000000 1000.000000 M-9 0.000000 0.000000 5.283333 0.000000 1000.000000 M-10 0.000000 0.000000 6.394444 0.000000 1000.000000 M-11 0.000000 0.000000 6.394444 0.000000 1000.000000 B-1 0.000000 0.000000 6.394445 0.000000 1000.000000 B-2 0.000000 0.000000 6.394444 0.000000 1000.000000 P 0.000000 0.000000 2572616.100000 0.000000 1000.000000 CE 0.000000 0.000000 231.156743 0.000000 0.000000 R-1 0.000000 0.000000 0.000000 0.000000 0.000000 (1,2) Amount also includes coupon cap or basis risk shortfalls,if applicable. All Classes are Per 1,000 Denomination.

~~dated~~CERTIFICATEHOLDER asACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of ~~September~~Interest and Principal 26,221,594.98 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 1,062,647.81 ~~2005~~Realized Loss (Gains, ~~providing~~Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 257,261.61 Swap/Cap Payments 0.00 Total Deposits 27,541,504.40 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for ~~the~~Servicer ~~issuance~~Advances 236,655.82 Total Administration Fees 652,274.42 Payment of Interest and Principal 26,652,574.16 Total Withdrawals (Pool Distribution Amount) 27,541,504.40 Ending Balance 0.00

~~ACE~~PREPAYMENT/CURTAILMENT ~~Securities~~INTEREST ~~Corp.~~SHORTFALL ~~Home~~Total ~~Equity~~Prepayment/Curtailment ~~Loan~~Interest ~~Trust,~~Shortfall ~~Series~~0.00 ~~2005-HE6,~~Servicing ~~Asset-Backed~~Fee ~~Pass~~Support 0.00 Non-~~Through~~Supported Prepayment/Curtailment Interest Shortfall 0.00

~~Certificates)~~ADMINISTRATION FEES Gross Servicing Fee* 631,437.00 Credit Risk Manager Fee: Murrayhill 17,680.23 Master Servicing Fee: Wells Fargo 3,157.19 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 652,274.42 *Servicer Payees include: FREMONT INVESTMENT AND LOAN; OCWEN FEDERAL BANK FSB

~~ACE~~Reserve ~~Securities~~Accounts ~~Corp~~Account Name Beginning Current Withdrawals Current Deposits Ending Balance Balance Reserve Fund 0.00 35,784.80 35,784.80 0.00

~~(Exact~~COLLATERAL ~~name~~STATEMENT ofCollateral ~~registrant~~Description asMixed ~~specified~~Fixed in& ~~its~~Arm ~~charter)~~Weighted Average Gross Coupon 7.317821% Weighted Average Net Coupon 6.817821% Weighted Average Pass-Through Rate 6.801321% Weighted Average Remaining Term 350 Beginning Scheduled Collateral Loan Count 7,861 Number Of Loans Paid In Full 78 Ending Scheduled Collateral Loan Count 7,783 Beginning Scheduled Collateral Balance 1,515,448,811.39 Ending Scheduled Collateral Balance 1,497,947,725.43 Ending Actual Collateral Balance at 30-Nov-2005 1,498,821,802.49 Monthly P&I Constant 10,049,416.35 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 257,261.61 Prepayment Penalty Paid Count 46 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 807,930.52 Unscheduled Principal 16,693,155.44 Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized Reduction Amount 0.00 Specified O/C Amount 11,656,950.10 Overcollateralized Amount 11,656,950.10 Overcollateralized Deficiency Amount 0.00 Base Overcollateralization Amount 0.00

Delaware	333-123741-08	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)

~~Registrant’s~~Group ~~telephone~~Level ~~number,~~Collateral ~~including~~Statement ~~area~~Group ~~code:~~Gr ~~704~~I Sub-~~365~~Gr 1 Gr 1 Sub-~~0569~~Gr 2 Gr 2 Sub-Gr 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 7.964835 7.325709 8.987110 Weighted Average Net Rate 7.464835 6.825709 8.487110 Weighted Average Remaining Term 328 356 300 Beginning Loan Count 1,163 3,273 1,265 Loans Paid In Full 3 38 14 Ending Loan Count 1,160 3,235 1,251 Beginning Scheduled Balance 99,017,357.26 577,811,091.42 121,351,818.94 Ending Scheduled Balance 98,701,877.37 570,326,486.05 120,114,734.08 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 739,355.29 3,853,385.63 991,810.09 Scheduled Principal 82,141.16 325,989.21 82,975.00 Unscheduled Principal 233,338.73 7,158,616.16 1,154,109.86 Scheduled Interest 657,214.13 3,527,396.42 908,835.09 Servicing Fee 41,257.23 240,754.62 50,563.26 Master Servicing Fee 206.29 1,203.77 252.82 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,155.20 6,741.13 1,415.77 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 614,595.41 3,278,696.90 856,603.24 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available Not Available Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.448335 6.809209 8.470610

~~Check~~Group ~~the~~Level ~~appropriate~~Collateral ~~box~~Statement ~~below~~Group ifGr ~~the~~2 ~~Form~~Sub-Gr 4 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.939727 7.317821 Weighted Average Net Rate 6.439727 6.817821 Weighted Average Remaining Term 356 350 Beginning Loan Count 2,160 7,861 Loans Paid In Full 23 78 Ending Loan Count 2,137 7,783 Beginning Scheduled Balance 717,268,543.77 1,515,448,811.39 Ending scheduled Balance 708,804,627.93 1,497,947,725.43 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 4,464,865.34 10,049,416.35 Scheduled Principal 316,825.15 807,930.52 Unscheduled Principal 8-K,147,090.69 ~~filing~~16,693,155.44 isScheduled ~~intended~~Interest to4,148,040.19 ~~simultaneously~~9,241,485.83 ~~satisfy~~Servicing ~~the~~Fee ~~filing~~298,861.89 ~~obligation~~631,437.00 ofMaster ~~the~~Servicing ~~registrant~~Fee ~~under~~1,494.31 ~~any~~3,157.19 ofTrustee ~~the~~Fee ~~following~~0.00 ~~provisions~~0.00 ~~(see~~FRY ~~General~~Amount ~~Instruction~~0.00 A0.00 Special Hazard Fee 0.00 0.00 Other Fee 8,368.13 17,680.23 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 ~~below):~~0.00 Spread 3 0.00 0.00 Net Interest 3,839,315.86 8,589,211.41 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount Not Available 257261.61 Prepayment Penalty Paid Count Not Available 46 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.423227 6.801321

oLOAN ~~Written~~STATUS ~~communications~~STRATIFICATION/CREDIT ~~pursuant~~ENHANCEMENT toSTATEMENT ~~Rule~~DELINQUENT ~~425~~BANKRUPTCY ~~under~~FORECLOSURE ~~the~~REO ~~Securities~~TOTAL ~~Act~~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 0 0 0 0.00 0.00 0.00 0.00 30 Days 163 0 0 0 163 27,641,538.23 0.00 0.00 0.00 27,641,538.23 60 Days 99 0 0 0 99 17,386,463.37 ~~CFR~~0.00 0.00 0.00 17,386,463.37 90 Days 34 0 0 0 34 6,230,219.~~425)~~88 0.00 0.00 0.00 6,230,219.88 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 296 0 0 0 296 51,258,221.48 0.00 0.00 0.00 51,258,221.48 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 2.094308% 0.000000% 0.000000% 0.000000% 2.094308% 1.844218% 0.000000% 0.000000% 0.000000% 1.844218% 60 Days 1.272003% 0.000000% 0.000000% 0.000000% 1.272003% 1.160009% 0.000000% 0.000000% 0.000000% 1.160009% 90 Days 0.436850% 0.000000% 0.000000% 0.000000% 0.436850% 0.415674% 0.000000% 0.000000% 0.000000% 0.415674% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.803161% 0.000000% 0.000000% 0.000000% 3.803161% 3.419901% 0.000000% 0.000000% 0.000000% 3.419901%

oOTHER ~~Soliciting~~INFORMATION ~~material~~Current ~~pursuant~~Period toClass ~~Rule~~A ~~14a-12(b)~~Insufficient ~~under~~Funds ~~the~~0.00 ~~Exchange~~Principal ~~Act~~Balance ~~(17~~of ~~CFR~~Contaminated ~~240~~Properties 0.~~14a-12(b))~~00 Periodic Advance 1,062,647.81

oDelinquency ~~Pre~~Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Gr I Sub-~~commencement~~Gr ~~communications~~1 ~~pursuant~~No toof ~~Rule~~Loans ~~14d~~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 0.00 0.00 0.00 0.00 30 Days 27 0 0 0 27 1,398,828.14 0.00 0.00 0.00 1,398,828.14 60 Days 10 0 0 0 10 760,591.68 0.00 0.00 0.00 760,591.68 90 Days 6 0 0 0 6 173,880.00 0.00 0.00 0.00 173,880.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 43 0 0 0 43 2~~(b)~~,333,299.82 ~~under~~0.00 ~~the~~0.00 ~~Exchange~~0.00 ~~Act~~2,333,299.82 (0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.327586% 0.000000% 0.000000% 0.000000% 2.327586% 1.416052% 0.000000% 0.000000% 0.000000% 1.416052% 60 Days 0.862069% 0.000000% 0.000000% 0.000000% 0.862069% 0.769957% 0.000000% 0.000000% 0.000000% 0.769957% 90 Days 0.517241% 0.000000% 0.000000% 0.000000% 0.517241% 0.176021% 0.000000% 0.000000% 0.000000% 0.176021% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.706897% 0.000000% 0.000000% 0.000000% 3.706897% 2.362030% 0.000000% 0.000000% 0.000000% 2.362030% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Gr 1 Sub-Gr 2 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 85 0 0 0 85 13,021,365.98 0.00 0.00 0.00 13,021,365.98 60 Days 41 0 0 0 41 6,371,114.50 0.00 0.00 0.00 6,371,114.50 90 Days 17 ~~CFR~~0 ~~240~~0 0 17 2,489,946.~~14d~~29 0.00 0.00 0.00 2,489,946.29 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 143 0 0 0 143 21,882,426.77 0.00 0.00 0.00 21,882,426.77 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2~~(b))~~.627512% 0.000000% 0.000000% 0.000000% 2.627512% 2.281699% 0.000000% 0.000000% 0.000000% 2.281699% 60 Days 1.267388% 0.000000% 0.000000% 0.000000% 1.267388% 1.116393% 0.000000% 0.000000% 0.000000% 1.116393% 90 Days 0.525502% 0.000000% 0.000000% 0.000000% 0.525502% 0.436307% 0.000000% 0.000000% 0.000000% 0.436307% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 4.420402% 0.000000% 0.000000% 0.000000% 4.420402% 3.834399% 0.000000% 0.000000% 0.000000% 3.834399% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Gr 2 Sub-Gr 3 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 16 0 0 0 16 1,332,252.28 0.00 0.00 0.00 1,332,252.28 60 Days 16 0 0 0 16 1,365,358.71 0.00 0.00 0.00 1,365,358.71 90 Days 2 0 0 0 2 69,473.59 0.00 0.00 0.00 69,473.59 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 34 0 0 0 34 2,767,084.58 0.00 0.00 0.00 2,767,084.58 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.278977% 0.000000% 0.000000% 0.000000% 1.278977% 1.108382% 0.000000% 0.000000% 0.000000% 1.108382% 60 Days 1.278977% 0.000000% 0.000000% 0.000000% 1.278977% 1.135925% 0.000000% 0.000000% 0.000000% 1.135925% 90 Days 0.159872% 0.000000% 0.000000% 0.000000% 0.159872% 0.057799% 0.000000% 0.000000% 0.000000% 0.057799% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.717826% 0.000000% 0.000000% 0.000000% 2.717826% 2.302107% 0.000000% 0.000000% 0.000000% 2.302107% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Gr 2 Sub-Gr 4 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 0 0 0 0.00 0.00 0.00 0.00 30 Days 35 0 0 0 35 11,889,091.83 0.00 0.00 0.00 11,889,091.83 60 Days 32 0 0 0 32 8,889,398.48 0.00 0.00 0.00 8,889,398.48 90 Days 9 0 0 0 9 3,496,920.00 0.00 0.00 0.00 3,496,920.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 76 0 0 0 76 24,275,410.31 0.00 0.00 0.00 24,275,410.31 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.637810% 0.000000% 0.000000% 0.000000% 1.637810% 1.676520% 0.000000% 0.000000% 0.000000% 1.676520% 60 Days 1.497426% 0.000000% 0.000000% 0.000000% 1.497426% 1.253523% 0.000000% 0.000000% 0.000000% 1.253523% 90 Days 0.421151% 0.000000% 0.000000% 0.000000% 0.421151% 0.493112% 0.000000% 0.000000% 0.000000% 0.493112% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.556387% 0.000000% 0.000000% 0.000000% 3.556387% 3.423156% 0.000000% 0.000000% 0.000000% 3.423156%

REO Detail - All Mortgage Loans in REO during Current Period

oSummary ~~Pre~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-~~commencement~~05 ~~communications~~0.000% ~~pursuant~~Original toPrincipal ~~Rule~~Balance ~~13e~~0.00 Feb-~~4(c)~~05 ~~under~~0.000% 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 ~~Exchange~~above ~~Act~~table ~~(17~~is ~~CFR~~presented ~~240~~graphically on the monthly bond remittance report.~~13e~~ The monthly bond remittance report can be viewed online at www.ctslink.com. Gr I Sub-Gr 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 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 table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 1 Sub-Gr 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 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 table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 2 Sub-Gr 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 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 table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 2 Sub-Gr 4~~(c))~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 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 table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Item~~REO ~~2.01~~Loan ~~Completion~~Detail of- ~~Acquisition~~All orMortgage ~~Disposition~~Loans ofin ~~Assets~~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.

~~Description~~REO ofLoan ~~the~~Detail ~~Certificates~~- ~~and~~All ~~the~~ Mortgage ~~Pool~~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.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

OnSummary ~~September~~12 ~~28,~~Month ~~2005,~~Foreclosure aHistory* ~~series~~New ofForeclosure ~~certificates,~~Loans ~~entitled~~Month ~~ACE~~Foreclosure ~~Securities~~Percentage ~~Corp.~~Loans ~~Home~~in ~~Equity~~Foreclosure ~~Loan~~0 ~~Trust,~~Jan-05 ~~Series~~0.000% ~~2005~~Original Principal Balance 0.00 Feb-~~HE6,~~05 ~~Asset~~0.000% Current Principal Balance 0.00 Mar-~~Backed~~05 ~~Pass~~0.000% Apr-~~Through~~05 ~~Certificates~~0.000% ~~(the~~Current ~~“Certificates”),~~Foreclosure ~~were~~Total ~~issued~~May-05 ~~pursuant~~0.000% toLoans ain ~~pooling~~Foreclosure ~~and~~0 ~~servicing~~Jun-05 ~~agreement,~~0.000% ~~dated~~Original asPrincipal ofBalance ~~September~~0.00 1,Jul-05 ~~2005~~0.000% ~~(the~~Current ~~“Agreement”),~~Principal ~~attached~~Balance ~~hereto~~0.00 asAug-05 ~~Exhibit~~0.000% 4Sep-05 0.1,000% ~~among~~Oct-05 ~~ACE~~0.000% ~~Securities~~Nov-05 ~~Corp~~0.000% asDec-05 ~~depositor~~0.000% (*The text reported in the ~~“Depositor”),~~above ~~Wells~~table ~~Fargo~~is ~~Bank,~~presented Ngraphically on the monthly bond remittance report.A. asThe ~~master~~monthly ~~servicer~~bond ~~and~~remittance ~~securities~~report ~~administrator,~~can ~~Ocwen~~be ~~Loan~~viewed ~~Servicing,~~online ~~LLC~~at aswww.ctslink.com. ~~servicer~~Gr ~~and~~I ~~HSBC~~Sub-Gr ~~Bank~~1 ~~USA,~~12 ~~National~~Month ~~Association~~Foreclosure asHistory* ~~trustee~~New ~~(the~~Foreclosure ~~“Trustee”)~~Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0. ~~The~~000% ~~Certificates~~Original ~~consist~~Principal ofBalance ~~twenty~~0.00 Feb-~~one~~05 ~~classes~~0.000% ofCurrent ~~certificates~~Principal ~~(collectively,~~Balance ~~the~~0.00 ~~“Certificates”),~~Mar-05 ~~designated~~0.000% asApr-05 ~~the~~0.000% ~~“Class~~Current AForeclosure Total May-105 ~~Certificates”,~~0.000% ~~“Class~~Loans Ain Foreclosure 0 Jun-2A05 ~~Certificates”,~~0.000% ~~“Class~~Original APrincipal Balance 0.00 Jul-2B05 ~~Certificates”,~~0.000% ~~“Class~~Current APrincipal Balance 0.00 Aug-2C05 ~~Certificates”,~~0.000% ~~“Class~~Sep-05 A0.000% Oct-~~2D Certificates”,~~05 ~~“Class~~0.000% MNov-105 ~~Certificates”,~~0.000% ~~“Class~~Dec-05 M0.000% *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. Gr 1 Sub-Gr 2 ~~Certificates”,~~12 ~~“Class~~Month ~~M-3~~Foreclosure ~~Certificates”,~~History* ~~“Class~~New ~~M-4~~Foreclosure ~~Certificates”,~~Loans ~~“Class~~Month ~~M-5~~Foreclosure ~~Certificates”,~~Percentage ~~“Class~~Loans ~~M-6~~in ~~Certificates”,~~Foreclosure ~~“Class~~0 MJan-705 ~~Certificates”,~~0.000% ~~“Class~~Original ~~M-8~~Principal ~~Certificates”,~~Balance ~~“Class~~0.00 MFeb-905 ~~Certificates”,~~0.000% ~~“Class~~Current MPrincipal Balance 0.00 Mar-1005 ~~Certificates”,~~0.000% ~~“Class~~Apr-05 M0.000% Current Foreclosure Total May-1105 ~~Certificates”,~~0.000% ~~“Class~~Loans Bin Foreclosure 0 Jun-105 ~~Certificates”,~~0.000% ~~“Class~~Original BPrincipal Balance 0.00 Jul-205 ~~Certificates”,~~0.000% ~~“Class~~Current CEPrincipal ~~Certificates”,~~Balance ~~“Class~~0.00 PAug-05 ~~Certificates”~~0.000% ~~and~~Sep-05 ~~“Class~~0.000% ROct-05 ~~Certificates”~~0. 000% Nov-05 0.000% Dec-05 0.000% *The ~~Certificates~~text ~~evidence~~reported in the ~~aggregate~~above ~~the~~table ~~entire~~is ~~beneficial~~presented ~~ownership~~graphically ~~interest~~on inthe amonthly ~~trust~~bond ~~fund~~remittance ~~(the~~report. ~~“Trust~~The ~~Fund”),~~monthly ~~consisting~~bond ofremittance areport ~~pool~~can ofbe ~~mortgage~~viewed ~~loans~~online ~~(the~~at ~~“Mortgage~~www.ctslink.com. ~~Pool’”)~~Gr of2 ~~conventional, one~~Sub-Gr to3 ~~four-~~12 ~~family,~~Month ~~adjustable~~Foreclosure ~~rate~~History* ~~and~~New ~~fixed~~Foreclosure ~~rate,~~Loans ~~first~~Month ~~lien~~Foreclosure ~~and~~Percentage ~~second~~Loans ~~lien~~in ~~mortgage~~Foreclosure ~~loans~~0 ~~having~~Jan-05 ~~original~~0.000% ~~terms~~Original toPrincipal ~~maturity~~Balance up0.00 toFeb-05 300.000% ~~years~~Current ~~(the~~Principal ~~“Mortgage~~Balance ~~Loans”)~~0. 00 ~~The~~Mar-05 ~~Mortgage~~0.000% ~~Pool~~Apr-05 ~~consists~~0.000% ofCurrent ~~Mortgage~~Foreclosure Total May-05 0.000% Loans ~~having~~in anForeclosure ~~aggregate~~0 ~~principal~~Jun-05 ~~balance~~0.000% ofOriginal ~~approximately~~Principal ~~$1,554,260,014~~Balance as0.00 ofJul-05 ~~September~~0.000% 1,Current ~~2005~~Principal ~~(the~~Balance ~~“Cut~~0.00 Aug-~~off~~05 ~~Date”)~~0. ~~The~~000% ~~Mortgage~~Sep-05 ~~Loans~~0.000% ~~were~~Oct-05 ~~purchased~~0.000% ~~pursuant~~Nov-05 to0.000% ~~the~~Dec-05 ~~Mortgage~~0.000% ~~Loan~~*The ~~Purchase~~text ~~Agreement,~~reported ~~dated~~in ~~September~~the ~~28,~~above ~~2005,~~table ~~between~~is DBpresented ~~Structured~~graphically ~~Products,~~on ~~Inc~~the monthly bond remittance report. asThe ~~seller~~monthly ~~and~~bond ~~the~~remittance ~~Depositor~~report ~~(the~~can ~~“Mortgage~~be ~~Loan~~viewed ~~Purchase~~online ~~Agreement”)~~at www. ~~The~~ctslink.com. ~~Class~~Gr A2 Sub-1Gr ~~Certificates,~~4 ~~Class~~12 ~~A-2A~~Month ~~Certificates,~~Foreclosure ~~Class~~History* ~~A-2B~~New ~~Certificates,~~Foreclosure ~~Class~~Loans ~~A-2C~~Month ~~Certificates,~~Foreclosure ~~Class~~Percentage ~~A-2D~~Loans ~~Certificates,~~in ~~Class~~Foreclosure M0 Jan-105 ~~Certificates,~~0.000% ~~Class~~Original ~~M-2~~Principal ~~Certificates,~~Balance ~~Class~~0.00 MFeb-305 ~~Certificates,~~0.000% ~~Class~~Current ~~M-4~~Principal ~~Certificates,~~Balance ~~Class~~0.00 MMar-505 ~~Certificates,~~0.000% ~~Class M~~Apr-605 ~~Certificates,~~0.000% ~~Class~~Current MForeclosure Total May-705 ~~Certificates,~~0.000% ~~Class~~Loans ~~M-8~~in ~~Certificates,~~Foreclosure ~~Class~~0 MJun-905 ~~Certificates,~~0.000% ~~Class~~Original MPrincipal Balance 0.00 Jul-1005 ~~Certificates~~0.000% ~~and~~Current ~~Class~~Principal MBalance 0.00 Aug-1105 ~~Certificates~~0.000% ~~were~~Sep-05 ~~sold~~0.000% byOct-05 ~~Depositor~~0.000% ~~pursuant~~Nov-05 to0.000% ~~the~~Dec-05 ~~Amended~~0.000% ~~and~~*The ~~Restated~~text ~~Underwriting~~reported ~~Agreement,~~in ~~dated~~the ~~June~~above ~~24,~~table ~~1999,~~is aspresented ~~amended~~graphically ~~and~~on ~~restated~~the tomonthly ~~and~~bond ~~including~~remittance ~~July~~report. 8,The ~~2002,~~monthly ~~between~~bond ~~the~~remittance ~~Depositor~~report ~~and~~can ~~Deutsche~~be ~~Bank~~ viewed online at www.ctslink.com.

~~Securities~~Foreclosure ~~Inc.,~~Loan ~~and~~Detail ~~the~~- ~~Terms~~All ~~Agreement,~~Mortgage ~~dated~~Loans ~~September~~in ~~27,~~Foreclosure ~~2005~~during ~~between~~Current ~~the~~Period ~~Depositor~~Month ~~and~~Loan ~~Deutsche~~First ~~Bank~~Original ~~Securities~~Loan ~~Inc.~~Entered ~~(collectively,~~Payment ~~the~~LTV ~~“Underwriting~~at ~~Agreement”)~~Principal Group Number FC Date State Origination Balance No Foreclosure loans this period.

~~The~~Foreclosure ~~Certificates~~Loan ~~have~~Detail ~~the~~- ~~following~~All ~~initial~~Mortgage ~~Certificate~~Loans ~~Balances~~in ~~and~~Foreclosure ~~Pass-Through~~during ~~Rates:~~Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure loans this period.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Class	Initial Certificate Principal Balance(1)	Pass-Through Rate
A-1	$ 531,329,000	One-Month LIBOR + 0.26%(2)(3)
A-2A	$ 322,838,000	One-Month LIBOR + 0.11% (2)(3)
A-2B	$ 144,691,000	One-Month LIBOR + 0.20% (2)(3)
A-2C	$ 104,177,000	One-Month LIBOR + 0.27% (2)(3)
A-2D	$ 81,311,000	One-Month LIBOR + 0.36% (2)(3)
M-1	$ 59,839,000	One-Month LIBOR + 0.47% (2)(3)
M-2	$ 55,176,000	One-Month LIBOR + 0.48% (2)(3)
M-3	$ 37,302,000	One-Month LIBOR + 0.51% (2)(3)
M-4	$ 26,422,000	One-Month LIBOR + 0.59% (2)(3)
M-5	$ 27,200,000	One-Month LIBOR + 0.64% (2)(3)
M-6	$ 23,314,000	One-Month LIBOR + 0.69% (2)(3)
M-7	$ 24,091,000	One-Month LIBOR + 1.20% (2)(3)
M-8	$ 17,874,000	One-Month LIBOR + 1.40% (2)(3)
M-9	$ 17,874,000	One-Month LIBOR + 1.75% (2)(3)
M-10	$ 12,434,000	One-Month LIBOR + 3.00% (2)(3)
M-11	$ 15,543,000	One-Month LIBOR + 3.00% (2)(3)

~~______________________~~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 Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (1continued) Group Loan Current Paid To Months Current Approximate. Number Principal Date Delinquent Loan Rate Delinquent Balance Interest No Bankruptcy Loans this Period

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(2Gain) ~~The~~ ~~pass-through~~Loss ~~rate~~Group ~~for~~Losses ~~each~~Balance ~~class~~Amount ofPercentage ~~Offered~~Gr ~~Certificates~~I ~~will~~Sub-Gr be1 ~~subject~~0 to0.00 ~~the~~0.00 ~~applicable~~0.000% ~~Net~~Gr ~~WAC~~1 ~~Pass~~Sub-~~Through~~Gr ~~Rate~~2 as0 ~~described~~0.00 in0.00 ~~this~~0.000% ~~prospectus~~Gr ~~supplement~~2 ~~under~~Sub-Gr ~~“Description~~3 of0 ~~the~~0.00 ~~Certificates–Pass~~0.00 0.000% Gr 2 Sub-~~Through~~Gr ~~Rates~~4 0 0.”00 0.00 0.000% Total 0 0.00 0.00 0.000%

~~(3) After~~Realized ~~the~~Loss ~~optional~~Loan ~~termination~~Detail ~~date,~~Report ~~the margins applicable to the Class A~~-1, ~~Class~~Loans ~~A-2A,~~With ~~Class~~Losses ~~A-2B,~~during ~~Class~~Current ~~A-2C~~Period ~~and~~Original ~~Class~~Current ~~A-2D~~Loan ~~Certificates~~Principal ~~will~~Note ~~increase~~LTV byat ~~100%~~Original ~~and~~Group ~~the~~Number ~~margins~~Balance ~~applicable~~Rate toState ~~the~~Origination ~~Class~~Term ~~M-1,~~No ~~Class~~losses ~~M-2,~~this Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and Class M-11 Certificates will increase by the lesser of (i) the product of the applicable margin and 50% and (ii) 0period.~~50%.~~

~~The~~Realized ~~Certificates,~~Loss ~~other~~Loan ~~than~~Detail ~~the~~Report ~~Class B~~-1, ~~Class B-2, Class CE, Class P and Class R Certificates, and the Mortgage~~ Loans ~~are~~With ~~more~~Losses ~~particularly~~during ~~described~~Current inPeriod ~~the Prospectus Supplement, dated September 27, 2005~~ (~~the “Prospectus Supplement”~~continued), ~~and~~Prior ~~the~~Cumulative ~~Prospectus,~~Loan ~~dated~~Principal ~~June~~Realized ~~23,~~Realized ~~2005,~~Group asNumber ~~previously~~Balance ~~filed~~Loss/(Gain) ~~with the Securities and Exchange Commission pursuant to Rule 424~~Loss/(bGain)~~. The~~ ~~Class~~No ~~B-1,~~losses ~~Class~~this ~~B-2, Class CE, Class P and the Class R Certificates have not been and will not be publicly offered by the Depositor~~period. ~~Capitalized terms used but not otherwise defined herein shall have the meanings assigned to them in the Prospectus Supplement.~~

Item 9.01	Financial Statements and Exhibits
	(a)	Not applicable
	(b)	Not applicable

~~(c)~~Prepayment ~~Exhibits~~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 Gr I Sub-Gr 1 3 231,700.00 230,404.33 0 0.00 0.00 Gr 1 Sub-Gr 2 38 7,167,070.00 7,151,186.47 0 0.00 0.00 Gr 2 Sub-Gr 3 14 1,157,198.00 1,155,262.47 0 0.00 0.00 Gr 2 Sub-Gr 4 23 8,145,804.00 8,137,676.20 0 0.00 0.00 Total 78 16,701,772.00 16,674,529.47 0 0.00 0.00

Exhibit No.	Description
4.1	Pooling and Servicing Agreement, dated as of September 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, Ocwen Loan Servicing, LLC as Servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-HE6 Certificates.

~~SIGNATURES~~Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Gr I Sub-Gr 1 0110799894 CA 90.00 01-Sep-2005 16,500.00 16,362.69 Gr I Sub-Gr 1 0110804397 TN 100.00 01-Aug-2005 53,200.00 53,020.71 Gr I Sub-Gr 1 0110805248 MD 73.64 01-Jul-2005 162,000.00 160,777.43 Gr 1 Sub-Gr 2 0110558532 CA 85.00 01-Aug-2005 139,400.00 139,400.00 Gr 1 Sub-Gr 2 0110558576 CA 58.54 01-Aug-2005 120,000.00 119,693.89 Gr 1 Sub-Gr 2 0110558582 CA 65.00 01-Jul-2005 154,700.00 154,182.31 Gr 1 Sub-Gr 2 0110558587 SC 90.00 01-Aug-2005 269,370.00 269,370.00 Gr 1 Sub-Gr 2 0110572492 CA 80.00 01-Aug-2005 352,000.00 352,000.00 Gr 1 Sub-Gr 2 0110575008 NC 90.00 01-Aug-2005 135,900.00 135,900.00 Gr 1 Sub-Gr 2 0110575315 VA 89.92 01-Aug-2005 119,600.00 119,168.16 Gr 1 Sub-Gr 2 0110575487 CA 67.74 01-Aug-2005 210,000.00 209,285.98 Gr 1 Sub-Gr 2 0110582880 FL 49.43 01-Aug-2005 215,000.00 213,880.65 Gr 1 Sub-Gr 2 0110593424 CA 42.00 01-Aug-2005 210,000.00 209,321.18 Gr 1 Sub-Gr 2 0110758690 CA 80.00 01-Sep-2005 264,000.00 263,282.88 Gr 1 Sub-Gr 2 0110776836 FL 80.00 01-Sep-2005 168,000.00 167,580.05 Gr 1 Sub-Gr 2 0110783434 FL 87.63 01-Sep-2005 170,000.00 169,612.53 Gr 1 Sub-Gr 2 0110783436 AZ 84.60 01-Sep-2005 206,000.00 205,233.94 Gr 1 Sub-Gr 2 0110799470 NJ 64.81 01-Aug-2005 245,000.00 244,609.54 Gr 1 Sub-Gr 2 0110799763 NJ 81.29 01-Jun-2005 126,000.00 125,332.97 Gr 1 Sub-Gr 2 0110800005 CA 90.00 01-Aug-2005 229,500.00 228,481.28 Gr 1 Sub-Gr 2 0110800396 WA 80.00 01-Aug-2005 115,200.00 114,827.61 Gr 1 Sub-Gr 2 0110800531 GA 62.26 01-Jul-2005 165,000.00 164,215.90 Gr 1 Sub-Gr 2 0110800863 MO 71.43 01-Sep-2005 75,000.00 74,820.04 Gr 1 Sub-Gr 2 0110801030 MD 65.09 01-Aug-2005 220,000.00 219,023.43 Gr 1 Sub-Gr 2 0110801788 FL 85.00 01-Jun-2005 178,500.00 177,564.38 Gr 1 Sub-Gr 2 0110802416 MN 80.00 01-Aug-2005 292,000.00 292,000.00 Gr 1 Sub-Gr 2 0110803159 CA 85.00 01-Sep-2005 208,250.00 208,250.00 Gr 1 Sub-Gr 2 0110803195 AZ 70.00 01-Sep-2005 166,600.00 166,125.06 Gr 1 Sub-Gr 2 0110803598 CA 47.04 01-Sep-2005 294,000.00 293,118.98 Gr 1 Sub-Gr 2 0110803629 CA 80.00 01-Aug-2005 320,000.00 319,994.50 Gr 1 Sub-Gr 2 0110803791 NJ 90.00 01-Aug-2005 225,000.00 224,102.91 Gr 1 Sub-Gr 2 0110804014 VA 85.00 01-Aug-2005 221,000.00 220,233.36 Gr 1 Sub-Gr 2 0110804647 MD 82.39 01-Aug-2005 145,000.00 144,491.91 Gr 1 Sub-Gr 2 0110804696 IL 85.00 01-Aug-2005 182,750.00 182,153.26 Gr 1 Sub-Gr 2 0110804744 TN 80.00 01-Aug-2005 212,800.00 211,902.56 Gr 1 Sub-Gr 2 0110805039 NH 69.49 01-Aug-2005 189,000.00 187,975.42 Gr 1 Sub-Gr 2 0110805051 OH 90.00 01-Aug-2005 63,000.00 62,884.39 Gr 1 Sub-Gr 2 0110805071 TN 83.72 01-Aug-2005 72,000.00 71,791.97 Gr 1 Sub-Gr 2 0110805212 AZ 90.00 01-Jul-2005 67,500.00 67,193.38 Gr 1 Sub-Gr 2 0110805282 AZ 69.47 01-Aug-2005 132,000.00 131,284.42 Gr 1 Sub-Gr 2 0110805386 IL 90.00 01-Jul-2005 288,000.00 286,934.46 Gr 2 Sub-Gr 3 0110558527 CA 100.00 01-Aug-2005 92,000.00 91,786.40 Gr 2 Sub-Gr 3 0110572470 CA 100.00 01-Aug-2005 131,000.00 130,759.53 Gr 2 Sub-Gr 3 0110575230 CA 100.00 01-Aug-2005 97,000.00 96,823.49 Gr 2 Sub-Gr 3 0110785577 CA 100.00 01-Aug-2005 36,998.00 36,927.63 Gr 2 Sub-Gr 3 0110799409 MA 95.00 01-Sep-2005 79,500.00 79,349.02 Gr 2 Sub-Gr 3 0110799811 FL 100.00 01-Aug-2005 75,400.00 75,230.03 Gr 2 Sub-Gr 3 0110800615 MD 100.00 01-Sep-2005 102,000.00 101,856.44 Gr 2 Sub-Gr 3 0110802148 TX 100.00 01-Aug-2005 73,900.00 73,733.43 Gr 2 Sub-Gr 3 0110802393 MN 100.00 01-Aug-2005 73,000.00 72,826.15 Gr 2 Sub-Gr 3 0110802789 NV 100.00 01-Aug-2005 117,000.00 116,722.55 Gr 2 Sub-Gr 3 0110803623 CA 100.00 01-Aug-2005 80,000.00 79,756.23 Gr 2 Sub-Gr 3 0110803862 AZ 100.00 01-Aug-2005 71,000.00 70,859.30 Gr 2 Sub-Gr 3 0110803890 CA 100.00 01-Sep-2005 75,000.00 74,857.57 Gr 2 Sub-Gr 3 0110804402 CA 100.00 01-Aug-2005 53,400.00 53,266.66 Gr 2 Sub-Gr 4 0110557491 NV 90.00 01-Jul-2005 571,500.00 571,500.00 Gr 2 Sub-Gr 4 0110558489 CA 94.02 01-Aug-2005 456,000.00 456,000.00 Gr 2 Sub-Gr 4 0110558528 CA 80.00 01-Aug-2005 368,000.00 368,000.00 Gr 2 Sub-Gr 4 0110572520 CA 80.00 01-Aug-2005 524,000.00 524,000.00 Gr 2 Sub-Gr 4 0110575506 CA 80.00 01-Aug-2005 388,000.00 388,000.00 Gr 2 Sub-Gr 4 0110584355 FL 95.00 01-Aug-2005 427,500.00 427,500.00 Gr 2 Sub-Gr 4 0110785617 CA 80.00 01-Aug-2005 147,992.00 147,990.19 Gr 2 Sub-Gr 4 0110799307 NJ 85.00 01-Aug-2005 191,250.00 190,559.43 Gr 2 Sub-Gr 4 0110799609 NJ 100.00 01-Aug-2005 410,000.00 408,909.43 Gr 2 Sub-Gr 4 0110800642 MD 80.00 01-Sep-2005 408,000.00 406,752.89 Gr 2 Sub-Gr 4 0110802133 WI 80.00 01-Aug-2005 196,000.00 195,366.40 Gr 2 Sub-Gr 4 0110802158 TX 80.00 01-Aug-2005 295,600.00 294,489.30 Gr 2 Sub-Gr 4 0110802793 NV 80.00 01-Aug-2005 468,000.00 466,223.99 Gr 2 Sub-Gr 4 0110803867 AZ 80.00 01-Aug-2005 284,000.00 282,819.13 Gr 2 Sub-Gr 4 0110803903 CA 80.00 01-Sep-2005 300,000.00 299,999.99 Gr 2 Sub-Gr 4 0110804338 FL 89.62 01-Jun-2005 427,500.00 427,500.00 Gr 2 Sub-Gr 4 0110804766 CA 80.00 01-Aug-2005 213,600.00 213,525.35 Gr 2 Sub-Gr 4 0110804772 TX 90.00 01-Aug-2005 65,700.00 65,532.39 Gr 2 Sub-Gr 4 0110804855 AZ 63.16 01-Aug-2005 180,000.00 179,021.42 Gr 2 Sub-Gr 4 0110804873 MI 95.00 01-Aug-2005 442,662.00 442,662.00 Gr 2 Sub-Gr 4 0110805181 MI 78.54 01-Aug-2005 377,000.00 375,715.66 Gr 2 Sub-Gr 4 0110805317 NJ 80.00 01-Aug-2005 500,000.00 500,000.00 Gr 2 Sub-Gr 4 0110813186 AZ 95.00 01-Sep-2005 503,500.00 503,500.00

~~Pursuant~~Prepayment toLoan ~~the~~Detail ~~requirements~~- ofPrepayments ~~the~~during ~~Securities~~Current ~~Exchange~~Period ~~Act~~(continued) ofCurrent ~~1934,~~Loan ~~the~~PIF ~~registrant~~Months ~~has~~Loan ~~duly~~Original ~~caused~~Group ~~this~~Number ~~report~~Type toDelinquent beRate ~~signed~~Term onSeasoning ~~its~~Gr ~~behalf~~I bySub-Gr ~~the~~1 ~~undersigned~~0110799894 ~~thereunto~~Loan ~~duly~~Paid ~~authorized~~in Full 0 11.750% 180 3 Gr I Sub-Gr 1 0110804397 Loan Paid in Full (1) 9.650% 180 4 Gr I Sub-Gr 1 0110805248 Loan Paid in Full 0 5.500% 360 5 Gr 1 Sub-Gr 2 0110558532 Loan Paid in Full 0 6.780% 360 4 Gr 1 Sub-Gr 2 0110558576 Loan Paid in Full 0 9.450% 360 4 Gr 1 Sub-Gr 2 0110558582 Loan Paid in Full 0 8.990% 360 5 Gr 1 Sub-Gr 2 0110558587 Loan Paid in Full 0 7.650% 360 4 Gr 1 Sub-Gr 2 0110572492 Loan Paid in Full 0 7.900% 360 4 Gr 1 Sub-Gr 2 0110575008 Loan Paid in Full 0 7.450% 360 4 Gr 1 Sub-Gr 2 0110575315 Loan Paid in Full 0 7.700% 360 4 Gr 1 Sub-Gr 2 0110575487 Loan Paid in Full 0 8.000% 360 4 Gr 1 Sub-Gr 2 0110582880 Loan Paid in Full 0 6.975% 360 4 Gr 1 Sub-Gr 2 0110593424 Loan Paid in Full 0 8.250% 360 4 Gr 1 Sub-Gr 2 0110758690 Loan Paid in Full 0 7.990% 360 3 Gr 1 Sub-Gr 2 0110776836 Loan Paid in Full 0 8.400% 360 3 Gr 1 Sub-Gr 2 0110783434 Loan Paid in Full 0 8.850% 360 3 Gr 1 Sub-Gr 2 0110783436 Loan Paid in Full 0 6.400% 360 3 Gr 1 Sub-Gr 2 0110799470 Loan Paid in Full 0 11.600% 360 4 Gr 1 Sub-Gr 2 0110799763 Loan Paid in Full 0 7.500% 360 6 Gr 1 Sub-Gr 2 0110800005 Loan Paid in Full 0 6.650% 360 4 Gr 1 Sub-Gr 2 0110800396 Loan Paid in Full 0 8.250% 360 4 Gr 1 Sub-Gr 2 0110800531 Loan Paid in Full 0 7.250% 360 5 Gr 1 Sub-Gr 2 0110800863 Loan Paid in Full (1) 8.600% 360 3 Gr 1 Sub-Gr 2 0110801030 Loan Paid in Full 0 6.650% 360 4 Gr 1 Sub-Gr 2 0110801788 Loan Paid in Full 1 7.550% 360 6 Gr 1 Sub-Gr 2 0110802416 Loan Paid in Full 0 6.990% 360 4 Gr 1 Sub-Gr 2 0110803159 Loan Paid in Full 0 6.450% 360 3 Gr 1 Sub-Gr 2 0110803195 Loan Paid in Full 0 7.750% 360 3 Gr 1 Sub-Gr 2 0110803598 Loan Paid in Full (1) 7.500% 360 3 Gr 1 Sub-Gr 2 0110803629 Loan Paid in Full 0 6.275% 360 4 Gr 1 Sub-Gr 2 0110803791 Loan Paid in Full 0 7.200% 360 4 Gr 1 Sub-Gr 2 0110804014 Loan Paid in Full 0 7.900% 360 4 Gr 1 Sub-Gr 2 0110804647 Loan Paid in Full 0 7.850% 360 4 Gr 1 Sub-Gr 2 0110804696 Loan Paid in Full 0 8.200% 360 4 Gr 1 Sub-Gr 2 0110804744 Loan Paid in Full (1) 7.350% 360 4 Gr 1 Sub-Gr 2 0110805039 Loan Paid in Full 0 5.600% 360 4 Gr 1 Sub-Gr 2 0110805051 Loan Paid in Full 0 10.950% 360 4 Gr 1 Sub-Gr 2 0110805071 Loan Paid in Full 0 8.800% 360 4 Gr 1 Sub-Gr 2 0110805212 Loan Paid in Full 0 8.200% 360 5 Gr 1 Sub-Gr 2 0110805282 Loan Paid in Full 0 5.600% 360 4 Gr 1 Sub-Gr 2 0110805386 Loan Paid in Full 0 8.500% 360 5 Gr 2 Sub-Gr 3 0110558527 Loan Paid in Full 0 9.850% 180 4 Gr 2 Sub-Gr 3 0110572470 Loan Paid in Full 0 10.950% 360 4 Gr 2 Sub-Gr 3 0110575230 Loan Paid in Full 0 10.990% 180 4 Gr 2 Sub-Gr 3 0110785577 Loan Paid in Full 0 10.875% 180 4 Gr 2 Sub-Gr 3 0110799409 Loan Paid in Full 0 9.725% 360 3 Gr 2 Sub-Gr 3 0110799811 Loan Paid in Full 0 9.990% 360 4 Gr 2 Sub-Gr 3 0110800615 Loan Paid in Full 0 11.125% 360 3 Gr 2 Sub-Gr 3 0110802148 Loan Paid in Full 0 9.990% 360 4 Gr 2 Sub-Gr 3 0110802393 Loan Paid in Full 0 9.730% 360 4 Gr 2 Sub-Gr 3 0110802789 Loan Paid in Full 0 9.750% 360 4 Gr 2 Sub-Gr 3 0110803623 Loan Paid in Full 0 8.990% 360 4 Gr 2 Sub-Gr 3 0110803862 Loan Paid in Full 0 10.625% 360 4 Gr 2 Sub-Gr 3 0110803890 Loan Paid in Full 0 9.725% 360 3 Gr 2 Sub-Gr 3 0110804402 Loan Paid in Full 0 10.750% 180 4 Gr 2 Sub-Gr 4 0110557491 Loan Paid in Full 0 6.625% 360 5 Gr 2 Sub-Gr 4 0110558489 Loan Paid in Full 0 7.950% 360 4 Gr 2 Sub-Gr 4 0110558528 Loan Paid in Full 0 7.250% 360 4 Gr 2 Sub-Gr 4 0110572520 Loan Paid in Full 0 7.750% 360 4 Gr 2 Sub-Gr 4 0110575506 Loan Paid in Full 0 6.600% 360 4 Gr 2 Sub-Gr 4 0110584355 Loan Paid in Full 0 7.600% 360 4 Gr 2 Sub-Gr 4 0110785617 Loan Paid in Full 0 7.125% 360 4 Gr 2 Sub-Gr 4 0110799307 Loan Paid in Full 0 7.700% 360 4 Gr 2 Sub-Gr 4 0110799609 Loan Paid in Full 0 9.200% 360 4 Gr 2 Sub-Gr 4 0110800642 Loan Paid in Full 0 7.400% 360 3 Gr 2 Sub-Gr 4 0110802133 Loan Paid in Full 0 8.250% 360 4 Gr 2 Sub-Gr 4 0110802158 Loan Paid in Full 0 7.500% 360 4 Gr 2 Sub-Gr 4 0110802793 Loan Paid in Full 0 7.450% 360 4 Gr 2 Sub-Gr 4 0110803867 Loan Paid in Full 0 6.990% 360 4 Gr 2 Sub-Gr 4 0110803903 Loan Paid in Full 0 6.550% 360 3 Gr 2 Sub-Gr 4 0110804338 Loan Paid in Full 0 7.450% 360 6 Gr 2 Sub-Gr 4 0110804766 Loan Paid in Full 0 6.990% 360 4 Gr 2 Sub-Gr 4 0110804772 Loan Paid in Full 0 9.400% 360 4 Gr 2 Sub-Gr 4 0110804855 Loan Paid in Full 0 5.900% 360 4 Gr 2 Sub-Gr 4 0110804873 Loan Paid in Full 0 7.950% 360 4 Gr 2 Sub-Gr 4 0110805181 Loan Paid in Full 0 7.990% 360 4 Gr 2 Sub-Gr 4 0110805317 Loan Paid in Full 0 5.900% 360 4 Gr 2 Sub-Gr 4 0110813186 Loan Paid in Full 0 8.150% 360 3

Prepayment - Voluntary Prepayments

~~Dated~~Summary SMM CPR PSA Current Month 1.102% Current Month 12.452% Current Month 1,636.699% 3 Month Average 1.170% 3 Month Average 13.172% 3 Month Average 2,590.723% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: ~~October~~Current 18vs 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 N/A N/A Sep-2005 N/A N/A Oct-2005 13.363% N/A Oct-2005 3,694.559% N/A Nov-2005 13.699% N/A Nov-2005 2,440.910% N/A Dec-2005 12.452% N/A Dec-2005 1,636.699% 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. Gr I Sub-Gr 1 SMM CPR PSA Current Month 0.236% Current Month 2.794% Current Month 375.123% 3 Month Average 0.703% 3 Month Average 7.934% 3 Month Average 1,575.416% 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 N/A N/A Sep-2005 N/A N/A Oct-2005 4.771% N/A Oct-2005 1,372.704% N/A Nov-2005 16.238% N/A Nov-2005 2,978.419% N/A Dec-2005 2.794% N/A Dec-2005 375.123% 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. Gr 1 Sub-Gr 2 SMM CPR PSA Current Month 1.240% Current Month 13.902% Current Month 1,809.941% 3 Month Average 1.413% 3 Month Average 15.633% 3 Month Average 2,935.025% 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 N/A N/A Sep-2005 N/A N/A Oct-2005 12.534% N/A Oct-2005 3,395.107% N/A Nov-2005 20.462% N/A Nov-2005 3,600.028% N/A Dec-2005 13.902% N/A Dec-2005 1,809.941% 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. Gr 2 Sub-Gr 3 SMM CPR PSA Current Month 0.952% Current Month 10.841% Current Month 1,451.044% 3 Month Average 0.786% 3 Month Average 9.022% 3 Month Average 1,751.349% 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 N/A N/A Sep-2005 N/A N/A Oct-2005 7.962% N/A Oct-2005 2,293.221% N/A Nov-2005 8.262% N/A Nov-2005 1,509.784% N/A Dec-2005 10.841% N/A Dec-2005 1,451.044% 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. Gr 2 Sub-Gr 4 SMM CPR PSA Current Month 1.136% Current Month 12.815% Current Month 1,687.249% 3 Month Average 1.102% 3 Month Average 12.398% 3 Month Average 2,542.909% 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 N/A N/A Sep-2005 N/A N/A Oct-2005 16.010% N/A Oct-2005 4,447.126% N/A Nov-2005 8.369% N/A Nov-2005 1,494.352% N/A Dec-2005 12.815% N/A Dec-2005 1,687.249% 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))

ACE SECURITIES CORP.

By: /s/ Douglas K. Johnson

Name: Douglas K. Johnson

Title: President

By: /s/ Evelyn Echevarria

Name: Evelyn Echevarria

Title: Vice President

Index to Exhibits

Exhibit No.	Description	Sequentially Numbered Page
4.1	Pooling and Servicing Agreement, dated as of September 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, Ocwen Loan Servicing, LLC as Servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-HE6 Certificates.	7

Filing Compare · ACE Securities Corp. Home Equity Loan Trust, Series 2005-HE6