	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE1	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE1	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated Feburary 1, 2005
Distribution Date:	December 27, 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	04541GPC0	$392,600,000.00	$263,526,269.79	$21,557,660.30	$1,053,226.66	N/A	$0.00	$22,610,886.96	$241,968,609.49
A-2	04541GPD8	$98,200,000.00	$65,915,129.12	$5,392,160.57	$265,637.97	N/A	$0.00	$5,657,798.54	$60,522,968.55
A-3	04541GPE6	$182,160,000.00	$120,821,256.02	$11,211,717.05	$481,539.83	N/A	$0.00	$11,693,256.88	$109,609,538.97
A-4	04541GPF3	$102,000,000.00	$24,625,498.05	$14,142,790.78	$95,081.78	N/A	$0.00	$14,237,872.56	$10,482,707.27
A-5	04541GPG1	$112,400,000.00	$112,400,000.00	$0.00	$446,977.33	N/A	$0.00	$446,977.33	$112,400,000.00
A-6	04541GPX4	$15,382,000.00	$15,382,000.00	$0.00	$62,399.65	N/A	$0.00	$62,399.65	$15,382,000.00
M-1	04541GPH9	$46,163,000.00	$46,163,000.00	$0.00	$192,602.29	$0.00	$0.00	$192,602.29	$46,163,000.00
M-2	04541GPJ5	$35,335,000.00	$35,335,000.00	$0.00	$148,367.74	$0.00	$0.00	$148,367.74	$35,335,000.00
M-3	04541GPK2	$21,657,000.00	$21,657,000.00	$0.00	$91,897.87	$0.00	$0.00	$91,897.87	$21,657,000.00
M-4	04541GPL0	$19,377,000.00	$19,377,000.00	$0.00	$86,873.55	$0.00	$0.00	$86,873.55	$19,377,000.00
M-5	04541GPM8	$18,237,000.00	$18,237,000.00	$0.00	$82,573.08	$0.00	$0.00	$82,573.08	$18,237,000.00
M-6	04541GPN6	$17,667,000.00	$17,667,000.00	$0.00	$81,562.65	$0.00	$0.00	$81,562.65	$17,667,000.00
M-7	04541GPP1	$14,248,000.00	$14,248,000.00	$0.00	$72,743.96	$0.00	$0.00	$72,743.96	$14,248,000.00
M-8	04541GPQ9	$12,538,000.00	$12,538,000.00	$0.00	$65,127.94	$0.00	$0.00	$65,127.94	$12,538,000.00
M-9	04541GPR7	$11,968,000.00	$11,968,000.00	$0.00	$69,613.87	$0.00	$0.00	$69,613.87	$11,968,000.00
M-10	04541GPS5	$9,119,000.00	$9,119,000.00	$0.00	$58,310.94	$0.00	$0.00	$58,310.94	$9,119,000.00
M-11	04541GPT3	$13,678,000.00	$13,678,000.00	$0.00	$87,463.21	$0.00	$0.00	$87,463.21	$13,678,000.00
P	04541GPV8	$100.00	$100.00	$0.00	$860,162.75	$0.00	$0.00	$860,162.75	$100.00
X	04541GPU0	$0.00	$17,097,384.81	$0.00	$941,614.51	N/A	$0.00	$941,614.51	$17,097,384.81
R	04541GPW6	$0.00	$0.00	$0.00	$0.00	N/A	$0.00	$0.00	$0.00
Total		$1,122,729,100.00	$822,657,252.98	$52,304,328.70	$5,243,777.58	$0.00	$0.00	$57,548,106.28	$770,352,924.28
*Strip Amount for this period		$14,437.61

			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	$54.90998548	$2.68269654	$0.00000000	$57.59268202	$616.32350863	A-1	4.49625%	4.68125%
A-2	$54.90998544	$2.70507098	$0.00000000	$57.61505642	$616.32350866	A-2	4.53375%	4.71875%
A-3	$61.54873216	$2.64349929	$0.00000000	$64.19223144	$601.72122843	A-3	4.48375%	4.66875%
A-4	$138.65481157	$0.93217431	$0.00000000	$139.58698588	$102.77163990	A-4	4.34375%	4.52875%
A-5	$0.00000000	$3.97666664	$0.00000000	$3.97666664	$1,000.00000000	A-5	4.47375%	4.65875%
A-6	$0.00000000	$4.05666688	$0.00000000	$4.05666688	$1,000.00000000	A-6	4.56375%	4.74875%
M-1	$0.00000000	$4.17222213	$0.00000000	$4.17222213	$1,000.00000000	M-1	4.69375%	4.87875%
M-2	$0.00000000	$4.19888892	$0.00000000	$4.19888892	$1,000.00000000	M-2	4.72375%	4.90875%
M-3	$0.00000000	$4.24333333	$0.00000000	$4.24333333	$1,000.00000000	M-3	4.77375%	4.95875%
M-4	$0.00000000	$4.48333333	$0.00000000	$4.48333333	$1,000.00000000	M-4	5.04375%	5.22875%
M-5	$0.00000000	$4.52777759	$0.00000000	$4.52777759	$1,000.00000000	M-5	5.09375%	5.27875%
M-6	$0.00000000	$4.61666667	$0.00000000	$4.61666667	$1,000.00000000	M-6	5.19375%	5.37875%
M-7	$0.00000000	$5.10555587	$0.00000000	$5.10555587	$1,000.00000000	M-7	5.74375%	5.92875%
M-8	$0.00000000	$5.19444409	$0.00000000	$5.19444409	$1,000.00000000	M-8	5.84375%	6.02875%
M-9	$0.00000000	$5.81666695	$0.00000000	$5.81666695	$1,000.00000000	M-9	6.54375%	6.72875%
M-10	$0.00000000	$6.39444457	$0.00000000	$6.39444457	$1,000.00000000	M-10	6.78853%	6.78853%
M-11	$0.00000000	$6.39444436	$0.00000000	$6.39444436	$1,000.00000000	M-11	6.78853%	6.78853%
P	$0.00000000	$8,601,627.50000000	$0.00000000	$8,601,627.50000000	$1,000.00000000	P	N/A	N/A
X	$0.00000000	$0.00000000	$0.00000000	$0.00000000	$0.00000000	X	1.34556%	1.34556%
R	$0.00000000	$0.00000000	$0.00000000	$0.00000000	$0.00000000	R	0.00000%	0.00000%
						1 Mo LIBOR	4.19375%	4.37875%
								*estimated

Page 1

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE1	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE1	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated Feburary 1, 2005
Distribution Date:	December 27, 2005

		GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
(i)	Principal Distributions:
	Beginning Balance	458,432,553.47	381,322,084.32	839,754,637.79	417,159,594.39	422,595,043.40	839,754,637.79
	Scheduled Principal	394,861.38	221,202.54	616,063.92	332,867.11	283,196.81	616,063.92
	Prepayments (Includes Curtailments)	26,497,221.72	25,078,985.35	51,576,207.07	24,055,912.99	27,517,544.38	51,573,457.37
	Net Liquidation Proceeds	0.00	0.00	0.00	0.00	0.00	0.00
	Loan Principal Purchase Prices	0.00	0.00	0.00	0.00	0.00	0.00
	Total Principal Remittance	26,892,083.10	25,300,187.89	52,192,270.99	24,388,780.10	27,800,741.19	52,189,521.29
	Net Realized Losses	12,891.11	99,166.60	112,057.71	111,912.71	2,894.70	114,807.41
	Ending Balance	431,527,579.26	355,922,729.83	787,450,309.09	392,658,901.58	394,791,407.51	787,450,309.09
	Ending Count	2,397	1,968	4,365	2,175	2,190	4,365

(ii)

Aggregate Ending Collateral Balance

431,527,579.26

355,922,729.83

787,450,309.09

392,658,901.58

394,791,407.51

787,450,309.09

(iii)

Ending Overcollateralization Amount

17,097,384.81

(iv)

Number of Liquidated Loans

0.00

(v)	Interest Distributions:	GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
	Scheduled Interest - Net of Servicing Fee	2,418,790.71	2,091,319.44	4,510,110.15	2,248,448.30	2,261,821.78	4,510,270.08
	Less Relief Act Interest Shortfall	0.00	0.00	0.00	0.00	0	0.00
	Less Net Prepayment Interest Shortfall	0.00	0.00	0.00	0.00	0.00	0.00
		2,418,790.71	2,091,319.44	4,510,110.15	2,248,448.30	2,261,821.78	4,510,270.08

(vi)	Servicing Fee:
	GROUP 1	191,013.87
	GROUP 2	158,884.14
	TOTAL	349,898.01

	Advances	GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
(vii)	Current Aggregate Advances as of determination date	966,452.30	767,667.04	1,734,119.34	909,213.78	824,905.56	1,734,119.34
	Outstanding Aggregate Advances as of end of prior calendar month	1,919,774.35	1,529,858.37	3,449,632.72	1,660,489.41	1,789,143.31	3,449,632.72

Page 2

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE1	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE1	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated Feburary 1, 2005
Distribution Date:	December 27, 2005

(ix)

Delinquency Information

	30-59 days delinquent		60-89 days delinquent		90 or more days delinquent
	Count	Balance	Count	Balance	Count	Balance
Group 1	52	8,275,686.60	32	4,826,090.42	8	1,080,627.71
Group 2	30	5,140,954.29	25	4,658,681.66	20	1,499,772.09
Total	82	13,416,640.89	57	9,484,772.08	28	2,580,399.80
New Century	47	7,874,209.28	20	2,734,699.96	14	1,187,109.78
WMC	35	5,542,431.61	37	6,750,072.12	14	1,393,290.02
Total	82	13,416,640.89	57	9,484,772.08	28	2,580,399.80
*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
Group 1	2,397	431,527,579.26	57	11,518,355.65	32	3,947,225.44	9	1,351,288.53	1,851,789.17
Group 2	1,968	355,922,729.83	39	9,149,557.56	17	2,331,778.24	5	500,500.64	1,851,789.17
Total	4,365	787,450,309.09	96	20,667,913.21	49	6,279,003.68	14	1,851,789.17	3,703,578.34
New Century	2,175	392,658,901.58	41	7,366,867.36	26	3,407,249.61	8	1,131,415.99	1,131,415.99
WMC	2,190	394,791,407.51	55	13,301,045.85	23	2,871,754.07	6	720,373.18	720,373.18
Total	4,365	787,450,309.09	96	20,667,913.21	49	6,279,003.68	14	1,851,789.17	1,851,789.17

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
A-4	0.00	0.00	0.00	0.00	0.00
A-5	0.00	0.00	0.00	0.00	0.00
A-6	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
M-9	0.00	0.00	0.00	0.00	0.00
M-10	0.00	0.00	0.00	0.00	3,284.64
M-11	0.00	0.00	0.00	0.00	4,926.78
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	8,211.42

		GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
(x)	Number of Loans for which Prepayment Premiums were collected	81	93	174	81	93	174
	Number of Loans for which Prepayment Premiums were scheduled	130	136	266	124	142	266
	Principal Balance of Loans for which Prepayment Premiums were collected	15,892,999.00	16,625,585.00	32,518,584.00	15,526,043.00	16,992,542.00	32,518,585.00
	Current amount of Prepayment Premiums	393,682.10	466,480.65	860,162.75	406,675.46	457,652.38	864,327.84

Page 3

	Asset Backed Securities Corporation Home Equity Loan Trust	Contact:
	2005-HE1	Susan Burdick
	Asset Backed Pass-Through Certificates, Series 2005-HE1	Account Administrator
		651-495-3840
	STATEMENT TO CERTIFICATEHOLDERS	susan.burdick@usbank.com
	Section 4.02 of the PSA, dated Feburary 1, 2005
Distribution Date:	December 27, 2005

		GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
(xi)	Realized Losses incurred during the related Due Period	12,891.11	99,166.60	112,057.71	111,912.71	2,894.70	114,807.41
	Cumulative Realized Losses since Startup Day	98,001.00	314,140.19	412,141.19	185,091.40	2,894.70	187,986.10
	Bankruptcy Losses	0.00	0.00	0.00	0.00	0.00	0.00

		GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
(xii)	Weighted Average Term to Maturity of Mortgage Loans	345	326	336	344	329	336
	Weighted Average Gross Coupon of Mortgage Loans	6.83173%	7.08127%	6.94504%	6.96788%	6.92250%	6.94504%
	Weighted Average Net Coupon of Mortgage Loans	6.33173%	6.58127%	6.44504%	6.46788%	6.42250%	6.44504%

(xiii)

Aggregate number of Mortgage Loans in the pool

4,365

(xiv)

Overcollateralization Target Amount

17,097,384.81

(xv)

Credit Enhancement Percentage

30.10785%

(xvi)

Overcollateralization Increase Amount

112,057.71

(xvii)

Overcollateralization Release Amount

0.00

(xviii)

Overcollateralization Deficiency Amount

112,057.71

(xix)

Excess Overcollateralized Amount

0.00

	(xx)	Payment from Subgroup 1 Yield Maintenance Agreement						0.00
		Subgroup 2 Yield Maintenance Agreement						0.00
		Subordinate Yield Maintenance Agreement						0.00

(xxi)

Net Monthly Excess Cash Flow

941,614.51

					GROUP 1	GROUP 2	TOTAL	NEW CENTURY	WMC	TOTAL
	(xxii)	Extra Ordinary Trust Fund Expenses			0.00	0.00	0.00	0.00	0.00	0.00

(xxiii)

Trigger Event Occurence

(xxiv)

Step Down Date Occurred

(xxv)	Subgroup 1 Net WAC Rate	6.7658%
	Subgroup 2 Net WAC Rate	7.0189%
	Subordinate Net WAC Rate	6.7885%

(xxvi)

Available Distribution Amount

57,562,543.89

(xxvii)

Deposit to Net WAC Reserve Fund

8,214.14

Page 4

Asset Backed Pass-Through Certificates, Series 2005-HE1 8-K