	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE2	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE2	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated March 1, 2005
Distribution Date:	July 25, 2005

		Original	Beginning				Interest		Ending
		Certificate	Certificate	Principal	Interest	Realized Loss	Shortfall	Total	Certificate
Class	Cusip	Face Value	Balance (1)	Distribution	Distribution (2)	of Principal	Amount	Distribution	Balance (1)
A-1	04541GPY2	$254,675,000.00	$214,006,605.63	$22,388,904.40	$569,986.62	N/A	$0.00	$22,958,891.02	$191,617,701.23
A-2	04541GPZ9	$265,285,000.00	$265,285,000.00	$0.00	$735,448.43	N/A	$0.00	$735,448.43	$265,285,000.00
A-3	04541GQA3	$30,000,000.00	$30,000,000.00	$0.00	$84,568.87	N/A	$0.00	$84,568.87	$30,000,000.00
M-1	04541GQB1	$62,381,000.00	$62,381,000.00	$0.00	$182,642.28	$0.00	$0.00	$182,642.28	$62,381,000.00
M-2	04541GQC9	$16,850,000.00	$16,850,000.00	$0.00	$49,989.57	$0.00	$0.00	$49,989.57	$16,850,000.00
M-3	04541GQD7	$27,964,000.00	$27,964,000.00	$0.00	$87,964.37	$0.00	$0.00	$87,964.37	$27,964,000.00
M-4	04541GQE5	$8,246,000.00	$8,246,000.00	$0.00	$26,516.08	$0.00	$0.00	$26,516.08	$8,246,000.00
M-5	04541GQF2	$10,397,000.00	$10,397,000.00	$0.00	$36,910.11	$0.00	$0.00	$36,910.11	$10,397,000.00
M-6	04541GQG0	$5,736,000.00	$5,736,000.00	$0.00	$20,809.35	$0.00	$0.00	$20,809.35	$5,736,000.00
M-7	04541GQH8	$7,887,000.00	$7,887,000.00	$0.00	$33,827.05	$0.00	$0.00	$33,827.05	$7,887,000.00
M-8	04541GQJ4	$10,397,000.00	$10,397,000.00	$0.00	$47,018.31	$0.00	$0.00	$47,018.31	$10,397,000.00
P	04541GQL9	$100.00	$100.00	$0.00	$346,351.06	$0.00	$0.00	$346,351.06	$100.00
X	04541GQK1	$0.00	$17,208,648.23	$0.00	$1,899,935.22	N/A	$0.00	$1,899,935.22	$17,208,648.23
R	04541GQM7	$0.00	$0.00	$0.00	$0.00	N/A	$0.00	$0.00	$0.00
Total		$699,818,100.00	$659,149,705.63	$22,388,904.40	$4,121,967.32	$0.00	$0.00	$26,510,871.72	$636,760,801.23
*Strip Amount for this period		$0.00

			Interest		Ending		Current	Next*
	Principal	Interest	Carry-forward	Total	Certificate		Pass-Through	Pass-Through
Class	Distribution	Distribution	Amount	Distribution	Balance	Class	Interest Rate	Interest Rate
A-1	$87.91166938	$2.23809412	$0.00000000	$90.14976350	$752.40090794	A-1	3.42438%	3.57000%
A-2	$0.00000000	$2.77229557	$0.00000000	$2.77229557	$1,000.00000000	A-2	3.56438%	3.71000%
A-3	$0.00000000	$2.81896233	$0.00000000	$2.81896233	$1,000.00000000	A-3	3.62438%	3.77000%
M-1	$0.00000000	$2.92785111	$0.00000000	$2.92785111	$1,000.00000000	M-1	3.76438%	3.91000%
M-2	$0.00000000	$2.96674006	$0.00000000	$2.96674006	$1,000.00000000	M-2	3.81438%	3.96000%
M-3	$0.00000000	$3.14562902	$0.00000000	$3.14562902	$1,000.00000000	M-3	4.04438%	4.19000%
M-4	$0.00000000	$3.21562940	$0.00000000	$3.21562940	$1,000.00000000	M-4	4.13438%	4.28000%
M-5	$0.00000000	$3.55007310	$0.00000000	$3.55007310	$1,000.00000000	M-5	4.56438%	4.71000%
M-6	$0.00000000	$3.62785042	$0.00000000	$3.62785042	$1,000.00000000	M-6	4.66438%	4.81000%
M-7	$0.00000000	$4.28896285	$0.00000000	$4.28896285	$1,000.00000000	M-7	5.51438%	5.66000%
M-8	$0.00000000	$4.52229585	$0.00000000	$4.52229585	$1,000.00000000	M-8	5.81438%	5.96000%
P	$0.00000000	$3,463,510.60000000	$0.00000000	$3,463,510.60000000	$1,000.00000000	P	N/A	N/A
X	$0.00000000	$0.00000000	$0.00000000	$0.00000000	$0.00000000	X	3.37088%	3.37088%
R	$0.00000000	$0.00000000	$0.00000000	$0.00000000	$0.00000000	R	0.00000%	0.00000%
						1 Mo LIBOR	3.31438%	3.46000%
								*estimated

Page 1

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE2	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE2	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated March 1, 2005
Distribution Date:	July 25, 2005

(i)	Principal Distributions:
	Beginning Balance	676,358,353.86
	Scheduled Principal	488,831.79
	Prepayments (Includes Curtailments)	21,900,072.61
	Net Liquidation Proceeds	0.00
	Loan Principal Purchase Prices	0.00
	Total Principal Remittance	22,388,904.40
	Net Realized Losses	0.00
	Ending Balance	653,969,449.46
	Ending Count	3,666

(ii)

Aggregate Ending Collateral Balance

653,969,449.46

(iii)

Ending Overcollateralization Amount

17,208,648.23

(iv)

Number of Liquidated Loans

0.00

(v)	Interest Distributions:
	Scheduled Interest - Net of Servicing Fee	3,775,614.33
	Less Relief Act Interest Shortfall	0.00
	Less Net Prepayment Interest Shortfall	0.00
		3,775,614.33

(vi)

Servicing Fee:

281,815.95

	Advances
(vii)	Current Aggregate Advances as of determination date	206,646.08
	Outstanding Aggregate Advances as of end of prior calendar month	1,689,168.95

Page 2

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE2	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE2	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated March 1, 2005
Distribution Date:	July 25, 2005

(ix)

Delinquency Information

	30-59 days delinquent		60-89 days delinquent		90 or more days delinquent
	Count	Balance	Count	Balance	Count	Balance
Total	165	28,896,012.27	56	8,242,932.18	51	8,582,786.23
*Note: The above statistics do not include loans in foreclosure or bankruptcy proceedings or REO properties.

	Outstanding Loans		Foreclosure		Bankruptcy		REO
	Count	Balance	Count	Balance	Count	Balance	Count	Balance	Market Value
Total	3,666	653,969,449.46	0	0.00	3	197,971.83	0	0.00	0.00

Interest Shortfall
	Total	Realized	Prepayment	Relief Act	Net
	Unpaid	Losses	Interest	Interest	WAC Rate
			Shortfall	Shortfall	Carryover
A-1	0.00	0.00	0.00	0.00	0.00
A-2	0.00	0.00	0.00	0.00	0.00
A-3	0.00	0.00	0.00	0.00	0.00
M-1	0.00	0.00	0.00	0.00	0.00
M-2	0.00	0.00	0.00	0.00	0.00
M-3	0.00	0.00	0.00	0.00	0.00
M-4	0.00	0.00	0.00	0.00	0.00
M-5	0.00	0.00	0.00	0.00	0.00
M-6	0.00	0.00	0.00	0.00	0.00
M-7	0.00	0.00	0.00	0.00	0.00
M-8	0.00	0.00	0.00	0.00	0.00
P	0.00	0.00	0.00	0.00	0.00
X	0.00	0.00	0.00	0.00	0.00
	0.00	0.00	0.00	0.00	0.00

(x)	Number of Loans for which Prepayment Premiums were collected	66
	Number of Loans for which Prepayment Premiums were scheduled	108
	Principal Balance of Loans for which Prepayment Premiums were collected	12,715,514.00
	Current amount of Prepayment Premiums	346,351.06

Page 3

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE2	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE2	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated March 1, 2005
Distribution Date:	July 25, 2005

	(xi)	Realized Losses incurred during the related Due Period					0.00
		Cumulative Realized Losses since Startup Day					0.00
		Bankruptcy Losses					0.00

(xii)	Weighted Average Term to Maturity of Mortgage Loans	349
	Weighted Average Gross Coupon of Mortgage Loans	7.19872%
	Weighted Average Net Coupon of Mortgage Loans	6.69872%

(xiii)

Aggregate number of Mortgage Loans in the pool

3,666

(xiv)

Overcollateralization Target Amount

17,208,648.23

(xv)

Credit Enhancement Percentage

25.54655%

(xvi)

Overcollateralization Increase Amount

0.00

(xvii)

Overcollateralization Release Amount

0.00

(xviii)

Overcollateralization Deficiency Amount

0.00

(xix)

Excess Overcollateralized Amount

0.00

(xx)

Payment from Yield Maintenance Agreement

0.00

(xxi)

Net Monthly Excess Cash Flow

1,899,933.29

(xxii)

Extra Ordinary Trust Fund Expenses

0.00

(xxiii)

Trigger Event Occurence

(xxiv)

Step Down Date Occurred

(xxv)

Net WAC Rate

6.6630%

(xxvi)

Available Distribution Amount

26,510,869.79

(xxvii)

Deposit to Net WAC Reserve Fund

1.93

Page 4

Asset Backed Pass-Through Certificates, Series 2005-HE2 8-K