- --------------------------------------------------------------------------------



                       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) November 8, 2001


                              ACE SECURITIES CORP.
- --------------------------------------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


           Delaware                  333-45458                   56-2088493
           --------                  ---------                   ----------
 (STATE OR OTHER JURISDICTION       (COMMISSION               (I.R.S. EMPLOYER
      OF INCORPORATION)             FILE NUMBER)             IDENTIFICATION NO.)

6525 Morrison Blvd.,
Suite 318
Charlotte, North Carolina                                         28211
- -------------------------                                         -----
(ADDRESS OF PRINCIPAL                                          (ZIP CODE)
  EXECUTIVE OFFICES)


Registrant's telephone number, including area code, is (704) 365-0569.



- --------------------------------------------------------------------------------




                                       -2-


Item 5.  Other Events.
         ------------

                  On or about November 20, 2001, the Registrant will cause the
         issuance and sale of approximately $735,443,000 initial principal
         amount of ACE Securities Corp. Home Equity Loan Trust, Asset Backed
         Pass-Through Certificates, Series 2001-HE1 (the "Certificates")
         pursuant to a Pooling and Servicing Agreement to be dated as of
         November 1, 2001, between the Registrant as seller, Wells Fargo Bank
         Minnesota, National Association, as master servicer and First Union
         National Bank, as trustee.

                  In connection with the sale and the Series 2001-HE1, Class
         A-1, Class A-2, Class A- IO, Class M-1, Class M-2 and Class M-3 (the
         "Underwritten Certificates"), the Registrant has been advised by
         Deutsche Banc Alex. Brown Inc. (the "Underwriter"), that the
         Underwriter has furnished to prospective investors certain
         computational materials (the "Computational Materials") with respect to
         the Underwritten Certificates following the effective date of
         Registration Statement No. 333-45458, which Computational Materials are
         being filed as an exhibit to this report.

                  The Computational Materials have been provided by the
         Underwriter. The information in the Computational Materials is
         preliminary and may be superseded by the Prospectus Supplement relating
         to the Certificates and by any other information subsequently filed
         with the Securities and Exchange Commission.

                  The Computational Materials were prepared by the Underwriter
         at the request of certain prospective investors, based on assumptions
         provided by, and satisfying the special requirements of, such
         prospective investors. The Computational Materials may be based on
         assumptions that differ from the assumptions set forth in the
         Prospectus Supplement. The Computational Materials may not include, and
         do not purport to include, information based on assumptions
         representing a complete set of possible scenarios. Accordingly, the
         Computational Materials may not be relevant to or appropriate for
         investors other than those specifically requesting them.

                  In addition, the actual characteristics and performance of the
         mortgage loans underlying the Underwritten Certificates (the "Mortgage
         Loans") may differ from the assumptions used in the Computational
         Materials, which are hypothetical in nature and which were provided to
         certain investors only to give a general sense of how the yield,
         average life, duration, expected maturity, interest rate sensitivity
         and cash flow characteristics of the Underwritten Certificates might
         vary under varying prepayment and other scenarios. Any difference
         between such assumptions and the actual characteristics and performance
         of the Mortgage Loans will affect the actual yield, average life,
         duration, expected maturity, interest rate sensitivity and cash flow
         characteristics of the Underwritten Certificates.







                                       -3-

Item 7.  Financial Statements, PRO FORMA Financial Information and Exhibits
         ------------------------------------------------------------------

         (a)      Financial Statements.
                  --------------------

                  Not applicable.

         (b)      PRO FORMA Financial Information.
                  -------------------------------

                  Not applicable.

         (c)      Exhibits





                                      ITEM 601(A) OF
                                      REGULATION S-K
      EXHIBIT NO.                      EXHIBIT NO.                                    DESCRIPTION
      -----------                      -----------                                    -----------
                                                            
           1                                99                    Computational Materials--Computational
                                                                  Materials (as defined in Item 5) that have
                                                                  been provided by the Underwriter to
                                                                  certain prospective purchasers of ACE
                                                                  Securities Corp. Home Equity Loan Trust
                                                                  Asset Backed Pass-Through Certificates,
                                                                  Series 2001-HE1









         Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on behalf of the
Registrant by the undersigned thereunto duly authorized.

                                                     ACE SECURITIES CORP.


                                                     By: /s/ Douglas K. Johnson
                                                         -----------------------
                                                     Name:   Douglas K. Johnson
                                                     Title:  President

Dated: November 8, 2001











                                                   EXHIBIT INDEX



                                   Item 601(a) of                 Sequentially
                                   Regulation S-K                 Numbered
Exhibit Number                     Exhibit No.                    Description                     Page
- --------------                     -----------                    -----------                     ----
                                                                                         
1                                  99                             Computational                   8
                                                                  Materials











                                   EXHIBIT 99