8-K 1 ace05he7_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-HE7 (Exact name of registrant as specified in its charter) New York (governing law of 333-123741-11 54-2186766 Pooling and Servicing Agreement) (Commission 54-2186767 (State or other File Number) 54-2186768 jurisdiction IRS EIN of Incorporation) 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-HE7 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-HE7 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-HE7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/4/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-HE7 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-HE7 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-1A 004421TV5 4.44000% 572,103,000.00 2,046,221.73 A-1B1 004421TW3 4.45000% 124,168,000.00 445,107.79 A-1B2 004421TX1 4.50000% 31,042,000.00 112,527.25 A-2A 004421TY9 4.30000% 314,093,000.00 1,087,983.25 A-2B 004421TZ6 4.38000% 145,702,000.00 514,085.22 A-2C 004421UA9 4.53000% 97,005,000.00 347,735.98 A-2D 004421UB7 4.53000% 79,376,000.00 289,656.25 M-1 004421UC5 4.64000% 69,208,000.00 258,684.12 M-2 004421UD3 4.66000% 62,916,000.00 236,179.67 M-3 004421UE1 4.68000% 44,940,000.00 169,423.80 M-4 004421UF8 4.82000% 32,357,000.00 125,635.04 M-5 004421UG6 4.90000% 30,559,000.00 120,623.16 M-6 004421UH4 5.00000% 26,964,000.00 108,605.00 M-7 004421UJ0 5.80000% 28,762,000.00 134,382.46 M-8 004421UK7 5.90000% 21,571,000.00 102,522.17 M-9 004421UL5 6.70000% 19,774,000.00 106,724.67 M-10 004421UM3 6.70000% 18,875,000.00 101,872.57 M-11 004421UN1 6.70000% 17,976,000.00 97,020.47 CE ACE05H7CE 0.00000% 60,220,369.00 3,132,091.15 R-1 ACE05H7R1 0.00000% 0.00 0.00 P ACE05HE7P 0.00000% 100.00 134,694.20 Totals 1,797,611,469.00 9,671,775.95

~~SECURITIES~~Certificateholder ~~AND~~Distribution ~~EXCHANGE~~Summary ~~COMMISSION~~(continued) Class Principal Current Ending Total Cummulative Distribution Realized Certificate Distribution Realized Loss Balance Losses A-1A 8,996,510.80 0.00 563,106,489.20 11,042,732.53 0.00 A-1B1 1,142,214.57 0.00 123,025,785.43 1,587,322.36 0.00 A-1B2 285,553.64 0.00 30,756,446.36 398,080.89 0.00 A-2A 11,205,571.94 0.00 302,887,428.06 12,293,555.19 0.00 A-2B 0.00 0.00 145,702,000.00 514,085.22 0.00 A-2C 0.00 0.00 97,005,000.00 347,735.98 0.00 A-2D 0.00 0.00 79,376,000.00 289,656.25 0.00 M-1 0.00 0.00 69,208,000.00 258,684.12 0.00 M-2 0.00 0.00 62,916,000.00 236,179.67 0.00 M-3 0.00 0.00 44,940,000.00 169,423.80 0.00 M-4 0.00 0.00 32,357,000.00 125,635.04 0.00 M-5 0.00 0.00 30,559,000.00 120,623.16 0.00 M-6 0.00 0.00 26,964,000.00 108,605.00 0.00 M-7 0.00 0.00 28,762,000.00 134,382.46 0.00 M-8 0.00 0.00 21,571,000.00 102,522.17 0.00 M-9 0.00 0.00 19,774,000.00 106,724.67 0.00 M-10 0.00 0.00 18,875,000.00 101,872.57 0.00 M-11 0.00 0.00 17,976,000.00 97,020.47 0.00 CE 0.00 0.00 60,219,984.22 3,132,091.15 0.00 R-1 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 134,694.20 0.00 Totals 21,629,850.95 0.00 1,775,981,233.27 31,301,626.90 0.00

~~Washington~~Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution A-1A 572,103,000.00 D572,103,000.C00 0.00 ~~20549~~8,996,510.80 0.00 0.00 A-1B1 124,168,000.00 124,168,000.00 0.00 1,142,214.57 0.00 0.00 A-1B2 31,042,000.00 31,042,000.00 0.00 285,553.64 0.00 0.00 A-2A 314,093,000.00 314,093,000.00 0.00 11,205,571.94 0.00 0.00 A-2B 145,702,000.00 145,702,000.00 0.00 0.00 0.00 0.00 A-2C 97,005,000.00 97,005,000.00 0.00 0.00 0.00 0.00 A-2D 79,376,000.00 79,376,000.00 0.00 0.00 0.00 0.00 M-1 69,208,000.00 69,208,000.00 0.00 0.00 0.00 0.00 M-2 62,916,000.00 62,916,000.00 0.00 0.00 0.00 0.00 M-3 44,940,000.00 44,940,000.00 0.00 0.00 0.00 0.00 M-4 32,357,000.00 32,357,000.00 0.00 0.00 0.00 0.00 M-5 30,559,000.00 30,559,000.00 0.00 0.00 0.00 0.00 M-6 26,964,000.00 26,964,000.00 0.00 0.00 0.00 0.00 M-7 28,762,000.00 28,762,000.00 0.00 0.00 0.00 0.00 M-8 21,571,000.00 21,571,000.00 0.00 0.00 0.00 0.00 M-9 19,774,000.00 19,774,000.00 0.00 0.00 0.00 0.00 M-10 18,875,000.00 18,875,000.00 0.00 0.00 0.00 0.00 M-11 17,976,000.00 17,976,000.00 0.00 0.00 0.00 0.00 M-11 17,976,000.00 17,976,000.00 0.00 0.00 0.00 0.00 CE 60,220,369.00 60,220,369.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 1,815,587,569.00 1,815,587,569.00 0.00 21,629,850.95 0.00 0.00

~~Form~~Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution A-1A 8,996,510.80 563,106,489.20 0.984275 8,996,510.80 A-K1B1 1,142,214.57 123,025,785.43 0.990801 1,142,214.57 A-1B2 285,553.64 30,756,446.36 0.990801 285,553.64 A-2A 11,205,571.94 302,887,428.06 0.964324 11,205,571.94 A-2B 0.00 145,702,000.00 1.000000 0.00 A-2C 0.00 97,005,000.00 1.000000 0.00 A-2D 0.00 79,376,000.00 1.000000 0.00 M-1 0.00 69,208,000.00 1.000000 0.00 M-2 0.00 62,916,000.00 1.000000 0.00 M-3 0.00 44,940,000.00 1.000000 0.00 M-4 0.00 32,357,000.00 1.000000 0.00 M-5 0.00 30,559,000.00 1.000000 0.00 M-6 0.00 26,964,000.00 1.000000 0.00 M-7 0.00 28,762,000.00 1.000000 0.00 M-8 0.00 21,571,000.00 1.000000 0.00 M-9 0.00 19,774,000.00 1.000000 0.00 M-10 0.00 18,875,000.00 1.000000 0.00 M-11 0.00 17,976,000.00 1.000000 0.00 0.00 17,976,000.00 1.000000 0.00 CE 0.00 60,219,984.22 0.999994 0.00 R-1 0.00 0.00 0.000000 0.00 0.00 0.00 0.000000 0.00 P 0.00 100.00 1.000000 0.00 0.00 100.00 1.000000 0.00 Totals 21,629,850.95 1,793,957,333.27 0.988086 21,629,850.95

~~CURRENT~~Principal ~~REPORT~~Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution A-1A 572,103,000.00 1000.000000 0.000000 15.725334 0.000000 A-1B1 124,168,000.00 1000.000000 0.000000 9.198945 0.000000 A-1B2 31,042,000.00 1000.000000 0.000000 9.198945 0.000000 A-2A 314,093,000.00 1000.000000 0.000000 35.675968 0.000000 A-2B 145,702,000.00 1000.000000 0.000000 0.000000 0.000000 A-2C 97,005,000.00 1000.000000 0.000000 0.000000 0.000000 A-2D 79,376,000.00 1000.000000 0.000000 0.000000 0.000000 M-1 69,208,000.00 1000.000000 0.000000 0.000000 0.000000 M-2 62,916,000.00 1000.000000 0.000000 0.000000 0.000000 M-3 44,940,000.00 1000.000000 0.000000 0.000000 0.000000 M-4 32,357,000.00 1000.000000 0.000000 0.000000 0.000000 M-5 30,559,000.00 1000.000000 0.000000 0.000000 0.000000 M-6 26,964,000.00 1000.000000 0.000000 0.000000 0.000000 M-7 28,762,000.00 1000.000000 0.000000 0.000000 0.000000 M-8 21,571,000.00 1000.000000 0.000000 0.000000 0.000000 M-9 19,774,000.00 1000.000000 0.000000 0.000000 0.000000 M-10 18,875,000.00 1000.000000 0.000000 0.000000 0.000000 M-11 17,976,000.00 1000.000000 0.000000 0.000000 0.000000 CE 60,220,369.00 1000.000000 0.000000 0.000000 0.000000 R-1 0.00 0.000000 0.000000 0.000000 0.000000 P 100.00 1000.000000 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-1A 0.000000 15.725334 984.274666 0.984275 15.725334 A-1B1 0.000000 9.198945 990.801055 0.990801 9.198945 A-1B2 0.000000 9.198945 990.801055 0.990801 9.198945 A-2A 0.000000 35.675968 964.324032 0.964324 35.675968 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 CE 0.000000 0.000000 999.993610 0.999994 0.000000 R-1 0.000000 0.000000 0.000000 0.000000 0.000000 P 0.000000 0.000000 1,000.000000 1.000000 0.000000

~~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-1A 11/28/05 - 12/26/05 29 4.44000% 572,103,000.00 2,030,381.95 0.00 A-1B1 11/28/05 - 12/26/05 29 4.45000% 124,168,000.00 441,669.96 0.00 A-1B2 11/28/05 - 12/26/05 29 4.50000% 31,042,000.00 111,667.79 0.00 A-2A 11/28/05 - 12/26/05 29 4.30000% 314,093,000.00 1,079,286.98 0.00 A-2B 11/28/05 - 12/26/05 29 4.38000% 145,702,000.00 510,051.18 0.00 A-2C 11/28/05 - 12/26/05 29 4.53000% 97,005,000.00 345,050.21 0.00 A-2D 11/28/05 - 12/26/05 29 4.53000% 79,376,000.00 287,458.57 0.00 M-1 11/28/05 - 12/26/05 29 4.64000% 69,208,000.00 256,767.97 0.00 M-2 11/28/05 - 12/26/05 29 4.66000% 62,916,000.00 234,437.72 0.00 M-3 11/28/05 - 12/26/05 29 4.68000% 44,940,000.00 168,179.55 0.00 M-4 11/28/05 - 12/26/05 29 4.82000% 32,357,000.00 124,739.17 0.00 M-5 11/28/05 - 12/26/05 29 4.90000% 30,559,000.00 119,777.08 0.00 M-6 11/28/05 - 12/26/05 29 5.00000% 26,964,000.00 107,858.45 0.00 M-7 11/28/05 - 12/26/05 29 5.80000% 28,762,000.00 133,586.12 0.00 M-8 11/28/05 - 12/26/05 29 5.90000% 21,571,000.00 101,924.93 0.00 M-9 11/28/05 - 12/26/05 29 6.70000% 19,774,000.00 106,177.19 0.00 M-10 11/28/05 - 12/26/05 29 6.70000% 18,875,000.00 101,349.98 0.00 M-11 11/28/05 - 12/26/05 29 6.70000% 17,976,000.00 96,522.77 0.00 CE N/A N/A 0.00000% 1,797,611,469.20 0.00 0.00 R-1 N/A N/A 0.00000% 0.00 0.00 0.00 P N/A N/A 0.00000% 100.00 0.00 0.00 Totals 6,356,887.57 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): ~~January~~Shortfall Distribution Shortfall(2) Balance A-1A 0.00 0.00 2,046,221.73 0.00 563,106,489.20 A-1B1 0.00 0.00 445,107.79 0.00 123,025,785.43 A-1B2 0.00 0.00 112,527.25 0.00 30,756,446.36 A-2A 0.00 0.00 1,087,983.25 0.00 302,887,428.06 A-2B 0.00 0.00 514,085.22 0.00 145,702,000.00 A-2C 0.00 0.00 347,735.98 0.00 97,005,000.00 A-2D 0.00 0.00 289,656.25 0.00 79,376,000.00 M-1 0.00 0.00 258,684.12 0.00 69,208,000.00 M-2 0.00 0.00 236,179.67 0.00 62,916,000.00 M-3 0.00 0.00 169,423.80 0.00 44,940,000.00 M-4 0.00 0.00 125,635.04 ~~2006~~0.00 32,357,000.00 M-5 0.00 0.00 120,623.16 0.00 30,559,000.00 M-6 0.00 0.00 108,605.00 0.00 26,964,000.00 M-7 0.00 0.00 134,382.46 0.00 28,762,000.00 M-8 0.00 0.00 102,522.17 0.00 21,571,000.00 M-9 0.00 0.00 106,724.67 0.00 19,774,000.00 M-10 0.00 0.00 101,872.57 0.00 18,875,000.00 M-11 0.00 0.00 97,020.47 0.00 17,976,000.00 CE 0.00 0.00 3,132,091.15 0.00 1,775,981,233.26 R-1 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 134,694.20 0.00 100.00 Totals 0.00 0.00 9,671,775.95 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-1A 11/28/05 - 12/26/05 572,103,000.00 4.44000% 1000.000000 3.548980 0.000000 A-1B1 11/28/05 - 12/26/05 124,168,000.00 4.45000% 1000.000000 3.557035 0.000000 A-1B2 11/28/05 - 12/26/05 31,042,000.00 4.50000% 1000.000000 3.597313 0.000000 A-2A 11/28/05 - 12/26/05 314,093,000.00 4.30000% 1000.000000 3.436202 0.000000 A-2B 11/28/05 - 12/26/05 145,702,000.00 4.38000% 1000.000000 3.500646 0.000000 A-2C 11/28/05 - 12/26/05 97,005,000.00 4.53000% 1000.000000 3.557035 0.000000 A-2D 11/28/05 - 12/26/05 79,376,000.00 4.53000% 1000.000000 3.621480 0.000000 M-1 11/28/05 - 12/26/05 69,208,000.00 4.64000% 1000.000000 3.710091 0.000000 M-2 11/28/05 - 12/26/05 62,916,000.00 4.66000% 1000.000000 3.726202 0.000000 M-3 11/28/05 - 12/26/05 44,940,000.00 4.68000% 1000.000000 3.742313 0.000000 M-4 11/28/05 - 12/26/05 32,357,000.00 4.82000% 1000.000000 3.855091 0.000000 M-5 11/28/05 - 12/26/05 30,559,000.00 4.90000% 1000.000000 3.919535 0.000000 M-6 11/28/05 - 12/26/05 26,964,000.00 5.00000% 1000.000000 4.000091 0.000000 M-7 11/28/05 - 12/26/05 28,762,000.00 5.80000% 1000.000000 4.644535 0.000000 M-8 11/28/05 - 12/26/05 21,571,000.00 5.90000% 1000.000000 4.725091 0.000000 M-9 11/28/05 - 12/26/05 19,774,000.00 6.70000% 1000.000000 5.369535 0.000000 M-10 11/28/05 - 12/26/05 18,875,000.00 6.70000% 1000.000000 5.369535 0.000000 M-11 11/28/05 - 12/26/05 17,976,000.00 6.70000% 1000.000000 5.369535 0.000000 CE N/A 60,220,369.00 0.00000% 29850.555535 0.000000 0.000000 R-1 N/A 0.00 0.00000% 0.000000 0.000000 0.000000 P N/A 100.00 0.00000% 1000.000000 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-1A 0.000000 0.000000 3.576667 0.000000 984.274666 A-1B1 0.000000 0.000000 3.584722 0.000000 990.801055 A-1B2 0.000000 0.000000 3.625000 0.000000 990.801055 A-2A 0.000000 0.000000 3.463889 0.000000 964.324032 A-2B 0.000000 0.000000 3.528333 0.000000 1000.000000 A-2C 0.000000 0.000000 3.584722 0.000000 1000.000000 A-2D 0.000000 0.000000 3.649167 0.000000 1000.000000 M-1 0.000000 0.000000 3.737778 0.000000 1000.000000 M-2 0.000000 0.000000 3.753889 0.000000 1000.000000 M-3 0.000000 0.000000 3.770000 0.000000 1000.000000 M-4 0.000000 0.000000 3.882778 0.000000 1000.000000 M-5 0.000000 0.000000 3.947222 0.000000 1000.000000 M-6 0.000000 0.000000 4.027778 0.000000 1000.000000 M-7 0.000000 0.000000 4.672222 0.000000 1000.000000 M-8 0.000000 0.000000 4.752778 0.000000 1000.000000 M-9 0.000000 0.000000 5.397222 0.000000 1000.000000 M-10 0.000000 0.000000 5.397222 0.000000 1000.000000 M-11 0.000000 0.000000 5.397222 0.000000 1000.000000 CE 0.000000 0.000000 52.010494 0.000000 29491.370823 R-1 0.000000 0.000000 0.000000 0.000000 0.000000 P 0.000000 0.000000 1346942.000000 0.000000 1000.000000 (1,2) Amount also includes coupon cap or basis risk shortfalls,if applicable. Per $1 denomination.

~~dated~~Certificateholder asComponent ofStatement ~~November~~Component 1,Beginning ~~2005,~~Ending ~~providing~~Beginning ~~for~~Ending ~~the~~Ending ~~issuance~~Pass-Through ofNotional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage

~~ACE~~CERTIFICATEHOLDER ~~Securities~~ACCOUNT ~~Corp~~STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 ~~Home~~Deposits ~~Equity~~Payments ~~Loan~~of ~~Trust~~Interest and Principal 31,467,765.91 ~~Series~~Reserve ~~2005-HE7~~Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances 126,435.77 ~~Asset-Backed~~Realized ~~Pass-Through~~Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 134,694.20 Swap/Cap Payments 0.00 Total Deposits 31,728,895.88 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 Total Administration Fees 21,721.15 Payment of Interest and Principal 31,707,174.73 Total Withdrawals (Pool Distribution Amount) 31,728,895.88 Ending Balance 0.00

~~Certificates)~~PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

~~ACE~~ADMINISTRATION ~~Securities~~FEES ~~Corp~~Gross Servicing Fee* 0.00 Credit Risk Manager Fee: Clayton Fixed Income Services 19,474.13 Master Servicing Fee: Wells Fargo 2,247.02 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 21,721.15 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; WELLS FARGO BANK, N.A.

~~(Exact~~Reserve ~~name~~Accounts ofAccount ~~registrant~~Name asBeginning ~~specified~~Current inWithdrawals ~~its~~Current ~~charter)~~Deposits Ending Balance Balance Reserve Fund 0.00 0.00 0.00 0.00

Delaware	333-123741-11	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~~Swap ~~telephone~~Out ~~number,~~Deustche ~~including~~Bank ~~area~~Recipient ~~code: 704-365-0569~~$405,547.62

~~Check~~COLLATERAL ~~the~~STATEMENT ~~appropriate~~Collateral ~~box~~Description ~~below~~Mixed ifFixed ~~the~~& ~~Form~~Arm Weighted Average Coupon Rate 0.000000% Weighted Average Net Rate 6.651760% Weighted Average Pass Through Rate 0.000000% Weighted Average Remaining Term 344 Record Date 11/30/2005 Principal and Interest Constant 11,556,625.94 Beginning Loan Count 9,000 Loans Paid in Full 78 Ending Loan Count 8,922 Beginning Scheduled Balance 1,797,611,469.20 Ending Scheduled Balance 0.00 Ending Actual Balance at 30-KNov-2005 ~~filing~~0.00 isScheduled ~~intended~~Principal to0.00 ~~simultaneously~~Unscheduled ~~satisfy~~Principal ~~the~~20,787,014.45 ~~filing~~Scheduled ~~obligation~~Interest of10,713,404.45 ~~the~~Servicing ~~registrant~~Fee ~~under~~0.00 ~~any~~Master ofServicing ~~the~~Fee ~~following~~2,247.02 ~~provisions~~Trustee ~~(see~~Fee ~~General~~0.00 ~~Instruction~~FRY AAmount 0.00 Special Hazard Fee 0.00 Other Fee 19,474.13 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 ~~below):~~Spread 3 0.00 Net Interest 9,942,678.53 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 134,694.20 Prepayment Penalty Paid Count 6 Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized Reduction Amount 384.98 Specified O/C Amount 60,219,984.22 Overcollateralized Amount 60,219,984.22 Overcollateralized Deficiency Amount 0.00 Base Overcollateralization Amount 0.00

oGroup ~~Written~~Level ~~communications~~Collateral ~~pursuant~~Statement toGroup ~~Rule~~Gr ~~425~~I ~~under~~Sub-Gr ~~the~~1 ~~Securities~~Gr ~~Act~~I ~~(17~~Sub-Gr ~~CFR~~2 ~~230~~Gr 2 Sub-Gr 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 0.~~425)~~000000 0.000000 0.000000 Weighted Average Net Rate 0.000000 0.000000 0.000000 Weighted Average Remaining Term 297 358 222 Beginning Loan Count 1,372 3,519 384 Loans Paid In Full 0 0 0 Ending Loan Count 0 0 0 Beginning Scheduled Balance 111,871,922.53 642,383,548.90 25,076,239.41 Ending Scheduled Balance 0.00 0.00 0.00 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 0.00 0.00 0.00 Scheduled Principal 0.00 0.00 0.00 Unscheduled Principal 0.00 0.00 0.00 Scheduled Interest 0.00 0.00 0.00 Servicing Fee 0.00 0.00 0.00 Master Servicing Fee 0.00 0.00 0.00 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 0.00 0.00 0.00 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 0.00 0.00 0.00 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 134694.20 0.00 0.00 Prepayment Penalty Paid Count 6 0 0 Special Servicing Fee 0.00 0.00 0.00

oGroup ~~Soliciting~~Level ~~material~~Collateral ~~pursuant~~Statement toGroup ~~Rule~~Gr ~~14a~~2 Sub-~~12(b)~~Gr ~~under~~4 ~~the~~Gr ~~Exchange~~3 ~~Act~~Sub-Gr ~~(17~~5 ~~CFR~~Gr ~~240.14a~~3 Sub-~~12(b))~~Gr 6 Collateral Description Fixed 15/30 & ARM Mixed Fixed Fixed 15/30 & ARM Weighted Average Coupon Rate 6.661922 8.861439 6.835015 Weighted Average Net Rate 6.161922 8.361439 6.335015 Weighted Average Remaining Term 358 244 358 Beginning Loan Count 712 1,109 1,904 Loans Paid In Full 4 8 22 Ending Loan Count 708 1,101 1,882 Beginning Scheduled Balance 179,551,052.81 131,129,856.60 707,598,848.95 Ending scheduled Balance 0.00 0.00 0.00 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,078,293.04 1,048,167.82 4,281,357.30 Scheduled Principal 0.00 0.00 0.00 Unscheduled Principal 1,140,273.29 804,278.48 10,070,674.34 Scheduled Interest 0.00 0.00 0.00 Servicing Fee 0.00 0.00 0.00 Master Servicing Fee 224.44 163.91 884.50 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 1,945.14 1,420.57 7,665.65 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 0.00 0.00 0.00 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 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 0.000000 0.000000 0.000000

oGroup ~~Pre-commencement~~Level ~~communications~~Collateral ~~pursuant~~Statement toGroup ~~Rule~~Total ~~14d-2(b)~~Collateral ~~under~~Description ~~the~~Mixed ~~Exchange~~Fixed ~~Act~~& ~~(17~~Arm ~~CFR~~Weighted ~~240~~Average Coupon Rate 0.~~14d-~~000000 Weighted Average Net Rate 6.651760 Weighted Average Remaining Term 344 Record Date 11/30/2005 Principal And Interest Constant 6,407,818.16 Beginning Loan Count 9,000 Loans Paid In Full 34 Ending Loan Count 3,691 Beginning Scheduled Balance 1,797,611,469.20 Ending Scheduled Balance 0.00 Scheduled Principal 0.00 Unscheduled Principal 12,015,226.11 Scheduled Interest 0.00 Servicing Fee 0.00 Master Servicing Fee 1,272.85 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 11,031.36 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2~~(b))~~ 0.00 Spread 3 0.00 Net Interest 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 134694.20 Prepayment Penalty Paid Count 6 Special Servicing Fee 0.00 0.000000

oAdditional ~~Pre-commencement~~Reporting ~~communications pursuant to Rule 13e~~-~~4(c)~~ ~~under~~Deal ~~the~~Level ~~Exchange~~Miscellaneous ~~Act~~Reporting ~~(17~~Credit ~~CFR~~Enhancement ~~240~~Percentage: 24.~~13e-4(c))~~444091%

~~Item~~LOAN 2STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 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 0.0100 ~~Completion~~0.00 0.00 0.00 30 Days 23 0 0 0 23 4,080,681.59 0.00 0.00 0.00 4,080,681.59 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 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 23 0 0 0 23 4,080,681.59 0.00 0.00 0.00 4,080,681.59 No of ~~Acquisition~~Loans orNo ~~Disposition~~of Loans No of ~~Assets~~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 0.257790% 0.000000% 0.000000% 0.000000% 0.257790% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.257790% 0.000000% 0.000000% 0.000000% 0.257790% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~Description~~OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of ~~the~~Contaminated ~~Certificates~~Properties ~~and~~0.00 ~~the~~Periodic ~~Mortgage~~Advance ~~Pool~~126,435.77

On November 28, 2005, a series of certificates, entitled ACE Securities Corp. Home Equity Loan Trust, Series 2005-HE7, Asset-Backed Pass-Through Certificates (the “Certificates”), were issued pursuant to a pooling and servicing agreement, dated as of November 1, 2005 (the “Agreement”), attached hereto as Exhibit 4.1, among ACE Securities Corp. as depositor (the “Depositor”), Wells Fargo Bank, N.A. as master servicer and securities administrator, Wells Fargo Bank, N.A. as a servicer and HSBC Bank USA, National Association as trustee (the “Trustee”). The Certificates consist of twenty-one classes of certificates (collectively, the “Certificates”), designated as the “Class A-1A Certificates”, “Class A-1B1 Certificates”, “Class A-1B2 Certificates”, “Class A-2A Certificates”, “Class A-2B Certificates”, “Class A-2C Certificates”, “Class A-2D Certificates”, “Class M-1 Certificates”, “Class M-2 Certificates”, “Class M-3 Certificates”, “Class M-4 Certificates”, “Class M-5 Certificates”, “Class M-6 Certificates”, “Class M-7 Certificates”, “Class M-8 Certificates”, “Class M-9 Certificates”, “Class M-10 Certificates”, “Class M-11 Certificates”, “Class CE Certificates”, “Class P Certificates” and “Class R Certificates”. The Certificates evidence in the aggregate the entire beneficial ownership interest in a trust fund (the “Trust Fund”), consisting of a pool of mortgage loans (the “Mortgage Pool’”) of conventional, one- to four- family, adjustable rate and fixed rate, first lien and second lien mortgage loans having original terms to maturity up to 30 years (the “Mortgage Loans”). The Mortgage Pool consists of Mortgage Loans having an aggregate principal balance of approximately $1,797,611,469 as of September 1, 2005 (the “Cut-off Date”). The Mortgage Loans were purchased pursuant to the Mortgage Loan Purchase Agreement, dated November 28, 2005, between DB Structured Products, Inc. as seller and the Depositor (the “Mortgage Loan Purchase Agreement”). The Class A-1A Certificates, Class A-1B1 Certificates, Class A-1B2 Certificates, Class A-2A Certificates, Class A-2B Certificates, Class A-2C Certificates, Class A-2D Certificates, Class M-1 Certificates, Class M-2 Certificates, Class M-3 Certificates, Class M-4 Certificates, Class M-5 Certificates, Class M-6 Certificates, Class M-7 Certificates, Class M-8 Certificates, Class M-9 Certificates, Class M-10 Certificates and Class M-11 Certificates were sold by Depositor pursuant to the Amended and Restated Underwriting Agreement, dated June 24, 1999, as amended and restated to and including July 8,

REO Detail - All Mortgage Loans in REO during Current Period

~~2002,~~Summary ~~between~~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 ~~Depositor~~above ~~and~~table ~~Deutsche~~is ~~Bank~~presented ~~Securities~~graphically ~~Inc~~on the monthly bond remittance report., ~~and~~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 ~~Terms~~above ~~Agreement,~~table ~~dated~~is ~~November~~presented ~~23,~~graphically ~~2005~~on ~~between~~the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr I 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 ~~Depositor~~above ~~and~~table ~~Deutsche~~is ~~Bank~~presented ~~Securities~~graphically ~~Inc~~on the monthly bond remittance report. ~~(collectively,~~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 ~~“Underwriting~~above ~~Agreement”)~~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 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 3 Sub-Gr 5 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 3 Sub-Gr 6 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.

~~The~~REO ~~Certificates~~Loan ~~have~~Detail ~~the~~- ~~following~~All ~~initial~~Mortgage ~~Certificate~~Loans ~~Balances~~in ~~and~~REO ~~Pass-Through~~during ~~Rates:~~Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance No REO loans this period.

Class	Initial Certificate Principal Balance(1)	Pass-Through Rate
A-1A	$ 572,103,000	One-Month LIBOR + 0.24%(2)(3)
A-1B1	$ 124,168,000	One-Month LIBOR + 0.25%(2)(3)
A-1B2	$ 31,042,000	One-Month LIBOR + 0.30%(2)(3)
A-2A	$ 314,093,000	One-Month LIBOR + 0.10% (2)(3)
A-2B	$ 145,702,000	One-Month LIBOR + 0.18% (2)(3)
A-2C	$ 97,005,000	One-Month LIBOR + 0.25% (2)(3)
A-2D	$ 79,376,000	One-Month LIBOR + 0.33% (2)(3)
M-1	$ 69,208,000	One-Month LIBOR + 0.44% (2)(3)
M-2	$ 62,916,000	One-Month LIBOR + 0.46% (2)(3)
M-3	$ 44,940,000	One-Month LIBOR + 0.48% (2)(3)
M-4	$ 32,357,000	One-Month LIBOR + 0.62% (2)(3)
M-5	$ 30,559,000	One-Month LIBOR + 0.70% (2)(3)
M-6	$ 26,964,000	One-Month LIBOR + 0.80% (2)(3)
M-7	$ 28,762,000	One-Month LIBOR + 1.60% (2)(3)
M-8	$ 21,571,000	One-Month LIBOR + 1.70% (2)(3)
M-9	$ 19,774,000	One-Month LIBOR + 2.50% (2)(3)
M-10	$ 18,875,000	One-Month LIBOR + 2.50% (2)(3)
M-11	$ 17,976,000	One-Month LIBOR + 2.50% (2)(3)

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~______________________~~Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 I Sub-Gr 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 I Sub-Gr 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 3 Sub-Gr 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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 3 Sub-Gr 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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.

~~(1)~~Foreclosure ~~Approximate~~Loan 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.

~~(2) The~~Foreclosure ~~pass~~Loan Detail -~~through~~ ~~rate~~All ~~for~~Mortgage ~~each~~Loans ~~class~~in ofForeclosure ~~Offered~~during ~~Certificates~~Current ~~will~~Period be(continued) ~~subject~~Current toPaid ~~the~~Current ~~applicable~~Approximate ~~Net~~Loan ~~WAC~~Principal ~~Pass-Through~~To ~~Rate~~Months asLoan ~~described~~Delinquent inGroup ~~this~~Number ~~prospectus~~Balance ~~supplement~~Date ~~under~~Delinquent ~~“Description~~Rate ofInterest ~~the~~No ~~Certificates–Pass-Through~~Foreclosure ~~Rates~~loans this period.”

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~(3) After~~Summary ~~the~~12 ~~optional~~Month ~~termination~~Bankruptcy ~~date,~~History* ~~the~~New ~~margins~~Bankruptcy ~~applicable~~Loans toMonth ~~the~~Bankruptcy ~~Class~~Percentage ALoans in Bankruptcy 0 Jan-~~1A,~~05 ~~Class~~0.000% AOriginal Principal Balance 0.00 Feb-~~1B1,~~05 ~~Class~~0.000% ACurrent Principal Balance 0.00 Mar-~~1B2,~~05 ~~Class~~0.000% AApr-~~2A,~~05 ~~Class~~0.000% ACurrent Bankruptcy Total May-~~2B,~~05 ~~Class~~0.000% ALoans in Bankruptcy 0 Jun-2C05 ~~and~~0.000% ~~Class~~Original APrincipal Balance 0.00 Jul-2D05 ~~Certificates~~0.000% ~~will~~Current ~~increase~~Principal byBalance ~~100~~0.00 Aug-05 0.000% ~~and~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the ~~margins~~above ~~applicable~~table tois presented graphically on the ~~Class~~monthly Mbond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr I Sub-Gr 1, ~~Class~~12 MMonth 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. Gr I Sub-Gr 2, ~~Class~~12 MMonth 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. Gr 2 Sub-Gr 3, ~~Class~~12 MMonth 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. Gr 2 Sub-Gr 4, ~~Class~~12 MMonth Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-5,05 ~~Class~~0.000% MOriginal Principal Balance 0.00 Feb-6,05 ~~Class~~0.000% MCurrent Principal Balance 0.00 Mar-7,05 ~~Class~~0.000% MApr-8,05 ~~Class~~0.000% MCurrent Bankruptcy Total May-9,05 ~~Class~~0.000% MLoans in Bankruptcy 0 Jun-1005 ~~and~~0.000% ~~Class~~Original MPrincipal Balance 0.00 Jul-1105 ~~Certificates~~0.000% ~~will~~Current ~~increase~~Principal byBalance 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 ~~lesser~~above oftable ~~(i)~~is presented graphically on the ~~product~~monthly ofbond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 3 Sub-Gr 5 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 ~~applicable~~above ~~margin~~table ~~and~~is 50presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Gr 3 Sub-Gr 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% ~~and~~Original ~~(ii)~~Principal Balance 0.5000 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.

~~The~~Bankruptcy ~~Certificates,~~Detail ~~other~~- ~~than~~All ~~the Class CE, Class P and Class R Certificates, and the~~ Mortgage Loans ~~are more particularly described~~ in ~~the~~Bankruptcy ~~Prospectus~~during ~~Supplement,~~Current ~~dated~~Period ~~November~~Group ~~23,~~Loan ~~2005~~Month ~~(the~~Loan ~~“Prospectus~~First ~~Supplement”),~~State ~~and~~LTV ~~the~~at ~~Prospectus,~~Original ~~dated~~Number ~~June~~Entered ~~23,~~Payment ~~2005,~~Origination asPrincipal ~~previously~~Bankruptcy ~~filed~~Date ~~with~~Balance ~~the~~No ~~Securities~~Bankruptcy ~~and~~Loans ~~Exchange~~this Commission pursuant to Rule 424(b). The Class CE, Class P and the Class R Certificates have not been and will not be publicly offered by the Depositor. Capitalized terms used but not otherwise defined herein shall have the meanings assigned to them in the Prospectus Supplement.Period

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

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(cGain) ~~Exhibits~~Loss Group Losses Balance Amount Percentage Gr I Sub-Gr 1 0 0.00 0.00 0.000% Gr I Sub-Gr 2 0 0.00 0.00 0.000% Gr 2 Sub-Gr 3 0 0.00 0.00 0.000% Gr 2 Sub-Gr 4 0 0.00 0.00 0.000% Gr 3 Sub-Gr 5 0 0.00 0.00 0.000% Gr 3 Sub-Gr 6 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%

Exhibit No.	Description
4.1	Pooling and Servicing Agreement, dated as of November 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, Wells Fargo Bank, N.A., as a Servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-HE7 Certificates.

~~SIGNATURES~~Realized 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.

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 thereunto duly authorized.

~~Dated:~~Prepayment ~~January~~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 8 1,060,400.00 1,057,708.16 0 0.00 0.00 Gr I Sub-Gr 2 33 7,464,497.00 7,450,265.63 0 0.00 0.00 Gr 2 Sub-Gr 3 3 185,400.00 185,224.37 0 0.00 0.00 Gr 2 Sub-Gr 4 4 1,121,600.00 ~~2006~~1,120,158.15 0 0.00 0.00 Gr 3 Sub-Gr 5 8 783,900.00 783,214.37 0 0.00 0.00 Gr 3 Sub-Gr 6 22 10,040,592.00 10,030,337.61 0 0.00 0.00 Total 78 20,656,389.00 20,626,908.29 0 0.00 0.00

~~ACE~~Prepayment ~~SECURITIES~~Detail ~~CORP~~- 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 Gr I Sub-Gr 1 0 0.00 0.00 0 0.00 0.00 14,104.39 Gr I Sub-Gr 2 0 0.00 0.00 0 0.00 0.00 62,745.86 Gr 2 Sub-Gr 3 0 0.00 0.00 0 0.00 0.00 6,613.25 Gr 2 Sub-Gr 4 0 0.00 0.00 0 0.00 0.00 20,842.41 Gr 3 Sub-Gr 5 0 0.00 0.00 0 0.00 0.00 21,391.22 Gr 3 Sub-Gr 6 0 0.00 0.00 0 0.00 0.00 44,351.30 Total 0 0.00 0.00 0 0.00 0.00 170,048.43

~~By:~~Prepayment ~~/s/~~Loan ~~Douglas~~Detail K- Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Gr I Sub-Gr 1 0110835266 RI 70.00 ~~Johnson~~01-Aug-2005 164,500.00 163,940.72 Gr I Sub-Gr 1 0110895872 CA 90.00 01-Sep-2005 310,500.00 309,614.88 Gr I Sub-Gr 1 0110896132 MD 100.00 01-Oct-2005 57,800.00 57,722.64 Gr I Sub-Gr 1 0110896136 MD 80.00 01-Oct-2005 231,200.00 230,937.92 Gr I Sub-Gr 1 0110896814 CO 100.00 01-Sep-2005 32,400.00 32,338.13 Gr I Sub-Gr 1 0110897007 AZ 100.00 01-Sep-2005 40,000.00 39,910.36 Gr I Sub-Gr 1 0110897573 MD 90.00 01-Oct-2005 26,000.00 25,965.12 Gr I Sub-Gr 1 0110900216 VA 90.00 01-Sep-2005 198,000.00 196,371.87 Gr I Sub-Gr 2 0110835219 KY 39.89 01-Aug-2005 75,000.00 74,749.39 Gr I Sub-Gr 2 0110835418 CA 80.00 01-Jun-2005 208,000.00 206,822.82 Gr I Sub-Gr 2 0110835559 CT 90.00 01-Oct-2005 199,800.00 199,445.39 Gr I Sub-Gr 2 0110876605 CA 85.00 01-Oct-2005 295,800.00 295,800.00 Gr I Sub-Gr 2 0110876643 CA 87.59 01-Sep-2005 346,000.00 346,000.00 Gr I Sub-Gr 2 0110876713 CA 75.47 01-Sep-2005 200,000.00 199,370.23 Gr I Sub-Gr 2 0110876866 CA 80.00 01-Oct-2005 314,400.00 313,603.04 Gr I Sub-Gr 2 0110877040 CA 84.90 01-Oct-2005 208,000.00 208,000.00 Gr I Sub-Gr 2 0110877056 NV 52.66 01-Oct-2005 227,500.00 227,500.00 Gr I Sub-Gr 2 0110877082 FL 60.00 01-Oct-2005 321,000.00 320,244.21 Gr I Sub-Gr 2 0110894814 CA 74.73 01-Oct-2005 340,000.00 339,380.88 Gr I Sub-Gr 2 0110894931 CA 66.67 01-Oct-2005 330,000.00 329,310.73 Gr I Sub-Gr 2 0110897008 AZ 80.00 01-Sep-2005 160,000.00 159,786.37 Gr I Sub-Gr 2 0110897473 CA 74.82 01-Oct-2005 280,590.00 279,915.29 Gr I Sub-Gr 2 0110897574 MD 80.00 01-Oct-2005 208,000.00 208,000.00 Gr I Sub-Gr 2 0110899293 MD 85.00 01-Oct-2005 195,500.00 195,062.03 Gr I Sub-Gr 2 0110899343 NY 48.06 01-Sep-2005 346,000.00 344,544.61 Gr I Sub-Gr 2 0110899389 MD 85.00 01-Oct-2005 157,250.00 157,106.93 Gr I Sub-Gr 2 0110899543 CO 25.00 01-Sep-2005 100,000.00 100,000.00 Gr I Sub-Gr 2 0110899638 CA 80.00 01-Sep-2005 264,000.00 262,614.22 Gr I Sub-Gr 2 0110899826 MI 55.44 01-Jun-2005 107,000.00 106,538.88 Gr I Sub-Gr 2 0110899915 MD 90.06 01-Oct-2005 163,000.00 162,853.81 Gr I Sub-Gr 2 0110899970 VA 78.18 01-Oct-2005 273,639.00 273,345.78 Gr I Sub-Gr 2 0110900130 CA 79.07 01-Sep-2005 340,000.00 335,805.30 Gr I Sub-Gr 2 0110900822 CA 77.05 01-Sep-2005 235,000.00 234,241.57 Gr I Sub-Gr 2 0110923284 HI 80.00 01-Sep-2005 400,000.00 400,000.00 Gr I Sub-Gr 2 0110923775 PA 100.00 01-Sep-2005 90,000.00 89,758.47 Gr I Sub-Gr 2 0110924197 AZ 80.00 01-Aug-2005 140,800.00 140,800.00 Gr I Sub-Gr 2 0110924375 MD 85.00 01-Sep-2005 220,150.00 219,621.76 Gr I Sub-Gr 2 0110924585 VA 72.81 01-Oct-2005 158,000.00 157,752.37 Gr I Sub-Gr 2 0110924733 CA 88.24 01-Sep-2005 300,000.00 299,161.82 Gr I Sub-Gr 2 0110924875 AZ 80.00 01-Jul-2005 112,000.00 111,498.42 Gr I Sub-Gr 2 0110924930 IL 80.00 01-Oct-2005 148,068.00 147,741.20 Gr 2 Sub-Gr 3 0110896490 CA 100.00 01-Oct-2005 62,000.00 61,916.84 Gr 2 Sub-Gr 3 0110898251 CA 100.00 01-Oct-2005 57,400.00 57,329.10 Gr 2 Sub-Gr 3 0110898763 CA 100.00 01-Sep-2005 66,000.00 65,901.74 Gr 2 Sub-Gr 4 0110896749 CA 80.00 01-Oct-2005 324,000.00 323,225.77 Gr 2 Sub-Gr 4 0110898291 CA 80.00 01-Oct-2005 229,600.00 229,018.00 Gr 2 Sub-Gr 4 0110898593 CA 80.00 01-Oct-2005 328,000.00 327,187.11 Gr 2 Sub-Gr 4 0110898729 CA 80.00 01-Oct-2005 240,000.00 240,000.00 Gr 3 Sub-Gr 5 0110876766 CA 100.00 01-Oct-2005 86,000.00 85,884.65 Gr 3 Sub-Gr 5 0110894396 CA 90.00 01-Oct-2005 63,900.00 63,829.11 Gr 3 Sub-Gr 5 0110896748 CA 100.00 01-Oct-2005 81,000.00 80,910.15 Gr 3 Sub-Gr 5 0110897342 CA 100.00 01-Oct-2005 97,000.00 96,935.22 Gr 3 Sub-Gr 5 0110898001 CA 100.00 01-Oct-2005 105,000.00 104,807.82 Gr 3 Sub-Gr 5 0110898007 CA 100.00 01-Oct-2005 129,000.00 128,844.87 Gr 3 Sub-Gr 5 0110898055 CA 100.00 01-Oct-2005 140,000.00 139,768.87 Gr 3 Sub-Gr 5 0110898592 CA 100.00 01-Oct-2005 82,000.00 81,906.57 Gr 3 Sub-Gr 6 0110835356 NJ 85.00 01-Aug-2005 382,500.00 381,062.78 Gr 3 Sub-Gr 6 0110876760 CA 95.00 01-Oct-2005 551,000.00 551,000.00 Gr 3 Sub-Gr 6 0110876767 CA 80.00 01-Oct-2005 344,000.00 344,000.00 Gr 3 Sub-Gr 6 0110894903 IL 85.00 01-Oct-2005 429,250.00 428,050.95 Gr 3 Sub-Gr 6 0110895387 CA 90.00 01-Oct-2005 720,000.00 717,834.81 Gr 3 Sub-Gr 6 0110895455 CA 80.00 01-Oct-2005 511,200.00 510,659.88 Gr 3 Sub-Gr 6 0110896922 CA 80.00 01-Oct-2005 388,000.00 387,612.66 Gr 3 Sub-Gr 6 0110897750 CA 80.00 01-Oct-2005 376,000.00 375,602.84 Gr 3 Sub-Gr 6 0110898002 CA 80.00 01-Oct-2005 420,000.00 419,506.94 Gr 3 Sub-Gr 6 0110898009 CA 80.00 01-Oct-2005 516,000.00 516,000.00 Gr 3 Sub-Gr 6 0110898058 CA 80.00 01-Oct-2005 560,000.00 560,000.00 Gr 3 Sub-Gr 6 0110898062 NY 90.00 01-Oct-2005 391,500.00 390,531.65 Gr 3 Sub-Gr 6 0110898302 CA 95.00 01-Aug-2005 479,750.00 477,651.05 Gr 3 Sub-Gr 6 0110899797 FL 80.00 01-Oct-2005 665,600.00 664,678.05 Gr 3 Sub-Gr 6 0110922608 CA 80.00 01-Oct-2005 537,600.00 537,600.00 Gr 3 Sub-Gr 6 0110922850 CO 95.44 01-Oct-2005 398,000.00 397,593.10 Gr 3 Sub-Gr 6 0110923077 CA 80.00 01-Oct-2005 271,192.00 271,192.00 Gr 3 Sub-Gr 6 0110923440 ID 80.00 01-Oct-2005 420,000.00 420,000.00 Gr 3 Sub-Gr 6 0110924347 VA 80.00 01-Sep-2005 364,000.00 363,090.14 Gr 3 Sub-Gr 6 0110924431 NC 64.41 01-Oct-2005 375,000.00 373,952.49 Gr 3 Sub-Gr 6 0110924807 NY 85.00 01-Aug-2005 595,000.00 595,000.00 Gr 3 Sub-Gr 6 0110924910 NY 66.99 01-Aug-2005 345,000.00 343,703.70

~~Name:~~Prepayment ~~Douglas~~Loan KDetail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Gr I Sub-Gr 1 0110835266 Loan Paid in Full 0 8.000% ~~Johnson~~360 4 Gr I Sub-Gr 1 0110895872 Loan Paid in Full 0 7.750% 360 3 Gr I Sub-Gr 1 0110896132 Loan Paid in Full 0 10.000% 180 2 Gr I Sub-Gr 1 0110896136 Loan Paid in Full 0 7.050% 360 2 Gr I Sub-Gr 1 0110896814 Loan Paid in Full 0 9.750% 180 3 Gr I Sub-Gr 1 0110897007 Loan Paid in Full 0 9.990% 180 3 Gr I Sub-Gr 1 0110897573 Loan Paid in Full 0 9.990% 180 2 Gr I Sub-Gr 1 0110900216 Loan Paid in Full 0 6.500% 240 3 Gr I Sub-Gr 2 0110835219 Loan Paid in Full 0 8.100% 360 4 Gr I Sub-Gr 2 0110835418 Loan Paid in Full 0 7.950% 360 6 Gr I Sub-Gr 2 0110835559 Loan Paid in Full 0 8.650% 360 2 Gr I Sub-Gr 2 0110876605 Loan Paid in Full 0 7.400% 360 2 Gr I Sub-Gr 2 0110876643 Loan Paid in Full 0 6.990% 360 3 Gr I Sub-Gr 2 0110876713 Loan Paid in Full 0 7.250% 360 3 Gr I Sub-Gr 2 0110876866 Loan Paid in Full 0 6.875% 360 2 Gr I Sub-Gr 2 0110877040 Loan Paid in Full 0 7.000% 360 2 Gr I Sub-Gr 2 0110877056 Loan Paid in Full 0 6.300% 360 2 Gr I Sub-Gr 2 0110877082 Loan Paid in Full 0 7.250% 360 2 Gr I Sub-Gr 2 0110894814 Loan Paid in Full 0 8.525% 360 2 Gr I Sub-Gr 2 0110894931 Loan Paid in Full 0 7.850% 360 2 Gr I Sub-Gr 2 0110897008 Loan Paid in Full 0 7.500% 360 3 Gr I Sub-Gr 2 0110897473 Loan Paid in Full 0 7.150% 360 2 Gr I Sub-Gr 2 0110897574 Loan Paid in Full 0 6.500% 360 2 Gr I Sub-Gr 2 0110899293 Loan Paid in Full 0 7.500% 360 2 Gr I Sub-Gr 2 0110899343 Loan Paid in Full 0 5.750% 360 3 Gr I Sub-Gr 2 0110899389 Loan Paid in Full 0 7.825% 360 2 Gr I Sub-Gr 2 0110899543 Loan Paid in Full 0 8.250% 360 3 Gr I Sub-Gr 2 0110899638 Loan Paid in Full 0 6.740% 360 3 Gr I Sub-Gr 2 0110899826 Loan Paid in Full 0 8.525% 360 6 Gr I Sub-Gr 2 0110899915 Loan Paid in Full 0 7.875% 360 2 Gr I Sub-Gr 2 0110899970 Loan Paid in Full 0 7.250% 360 2 Gr I Sub-Gr 2 0110900130 Loan Paid in Full 0 7.250% 360 3 Gr I Sub-Gr 2 0110900822 Loan Paid in Full 0 7.125% 360 3 Gr I Sub-Gr 2 0110923284 Loan Paid in Full 0 6.400% 360 3 Gr I Sub-Gr 2 0110923775 Loan Paid in Full 0 8.050% 360 3 Gr I Sub-Gr 2 0110924197 Loan Paid in Full 0 5.990% 360 4 Gr I Sub-Gr 2 0110924375 Loan Paid in Full 0 8.600% 360 3 Gr I Sub-Gr 2 0110924585 Loan Paid in Full 0 9.250% 360 2 Gr I Sub-Gr 2 0110924733 Loan Paid in Full 0 7.850% 360 3 Gr I Sub-Gr 2 0110924875 Loan Paid in Full 0 7.550% 360 5 Gr I Sub-Gr 2 0110924930 Loan Paid in Full 0 7.575% 360 2 Gr 2 Sub-Gr 3 0110896490 Loan Paid in Full 0 9.990% 180 2 Gr 2 Sub-Gr 3 0110898251 Loan Paid in Full 0 10.375% 180 2 Gr 2 Sub-Gr 3 0110898763 Loan Paid in Full 0 10.865% 180 3 Gr 2 Sub-Gr 4 0110896749 Loan Paid in Full 0 7.175% 360 2 Gr 2 Sub-Gr 4 0110898291 Loan Paid in Full 0 6.875% 360 2 Gr 2 Sub-Gr 4 0110898593 Loan Paid in Full 0 6.990% 360 2 Gr 2 Sub-Gr 4 0110898729 Loan Paid in Full 0 6.990% 360 2 Gr 3 Sub-Gr 5 0110876766 Loan Paid in Full 0 9.990% 180 2 Gr 3 Sub-Gr 5 0110894396 Loan Paid in Full 0 10.875% 180 2 Gr 3 Sub-Gr 5 0110896748 Loan Paid in Full 0 10.875% 180 2 Gr 3 Sub-Gr 5 0110897342 Loan Paid in Full 0 9.990% 180 2 Gr 3 Sub-Gr 5 0110898001 Loan Paid in Full 0 8.500% 180 2 Gr 3 Sub-Gr 5 0110898007 Loan Paid in Full 0 10.500% 180 2 Gr 3 Sub-Gr 5 0110898055 Loan Paid in Full 0 9.000% 180 2 Gr 3 Sub-Gr 5 0110898592 Loan Paid in Full 0 10.750% 180 2 Gr 3 Sub-Gr 6 0110835356 Loan Paid in Full 0 7.500% 360 4 Gr 3 Sub-Gr 6 0110876760 Loan Paid in Full 0 7.200% 360 2 Gr 3 Sub-Gr 6 0110876767 Loan Paid in Full 0 6.875% 360 2 Gr 3 Sub-Gr 6 0110894903 Loan Paid in Full 0 6.375% 360 2 Gr 3 Sub-Gr 6 0110895387 Loan Paid in Full 0 5.990% 360 2 Gr 3 Sub-Gr 6 0110895455 Loan Paid in Full 0 7.300% 360 2 Gr 3 Sub-Gr 6 0110896922 Loan Paid in Full 0 7.500% 360 2 Gr 3 Sub-Gr 6 0110897750 Loan Paid in Full 0 7.301% 360 2 Gr 3 Sub-Gr 6 0110898002 Loan Paid in Full 0 6.925% 360 2 Gr 3 Sub-Gr 6 0110898009 Loan Paid in Full 0 7.275% 360 2 Gr 3 Sub-Gr 6 0110898058 Loan Paid in Full 0 7.125% 360 2 Gr 3 Sub-Gr 6 0110898062 Loan Paid in Full 0 7.000% 360 2 Gr 3 Sub-Gr 6 0110898302 Loan Paid in Full 0 6.725% 360 4 Gr 3 Sub-Gr 6 0110899797 Loan Paid in Full 0 7.000% 360 2 Gr 3 Sub-Gr 6 0110922608 Loan Paid in Full 0 7.590% 360 2 Gr 3 Sub-Gr 6 0110922850 Loan Paid in Full 0 11.250% 360 2 Gr 3 Sub-Gr 6 0110923077 Loan Paid in Full 0 7.600% 360 2 Gr 3 Sub-Gr 6 0110923440 Loan Paid in Full 0 8.450% 360 2 Gr 3 Sub-Gr 6 0110924347 Loan Paid in Full 0 8.400% 360 3 Gr 3 Sub-Gr 6 0110924431 Loan Paid in Full 0 6.375% 360 2 Gr 3 Sub-Gr 6 0110924807 Loan Paid in Full 0 8.000% 360 4 Gr 3 Sub-Gr 6 0110924910 Loan Paid in Full 0 7.500% 360 4

Prepayment - Voluntary Prepayments

~~Title~~Summary SMM CPR PSA Current Month 1.157% Current Month 13.033% Current Month 2,846.790% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: ~~President~~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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 13.033% N/A Dec-2005 2,846.790% 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 0.958% Current Month 10.909% Current Month 2,306.637% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 10.909% N/A Dec-2005 2,306.637% 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 2 SMM CPR PSA Current Month 1.170% Current Month 13.166% Current Month 2,836.792% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 13.166% N/A Dec-2005 2,836.792% 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 0.765% Current Month 8.805% Current Month 2,019.959% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 8.805% N/A Dec-2005 2,019.959% 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 0.635% Current Month 7.363% Current Month 1,649.051% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 7.363% N/A Dec-2005 1,649.051% 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 3 Sub-Gr 5 SMM CPR PSA Current Month 0.614% Current Month 7.121% Current Month 1,580.906% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 7.121% N/A Dec-2005 1,580.906% 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 3 Sub-Gr 6 SMM CPR PSA Current Month 1.424% Current Month 15.808% Current Month 3,476.678% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 15.808% N/A Dec-2005 3,476.678% 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))

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 November 1, 2005, by and among ACE Securities Corp., as Depositor, Wells Fargo Bank, N.A., as Master Servicer and Securities Administrator, Wells Fargo Bank, N.A., as a Servicer and HSBC Bank USA, National Association, as Trustee relating to the Series 2005-HE7 Certificates.	7

Filing Compare · ACE Securities Corp. Home Equity Loan Trust, Series 2005-HE7