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):26-Dec-2001
ACE Securities Corporation
(AS DEPOSITOR UNDER THE POOLING AND SERVICING AGREEMENT,
DATED AS OF MAY 1, 2001, PROVIDING FOR THE ISSUANCE OF
C-BASS MORTGAGE LOAN ASSET-BACKED
CERTIFICATES SERIES 2001-CB2
ACE SECURITIES CORP.
(Exact name of registrant as specified in its charter)
Delaware 333-45458 56-2088493
(State or Other (Commission (I.R.S. Employer
Jurisdiction of File Number) Identification
Incorporation) Number)
6525 Morrison Boulevard Suite 318
Charlotte, NC 28211
(Address of Principal (Zip Code)
Executive Offices)
Registrant's telephone number, including area code: 704-365-0569
Item 5. Other Events
On 26-Dec-200a scheduled distribution was made from the
trust to holders of the certificates. The Trustee has caused
to be filed with the commission, the Monthly Report dated
26-Dec-200The Monthly Report is filed pursuant to and
in accordance with (1) numerous no-action letters (2) current
Commission policy in the area.
A. Monthly Report Information:
See Exhibit No.1
B. Have any deficiencies occurred? NO.
Date:
Amount:
C. Item 1: Legal Proceedings: NONE
D. Item 2: Changes in Securities:NONE
E. Item 4: Submission of Matters to a Vote of Certificateholders: NONE
F. Item 5: Other Information - Form 10-Q, Part II -
Items 1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Distribution Report dated 26-Dec-2001
C-BASS MORTGAGE LOAN
ASSET BACKED CERTIFICATES
SERIES 2001-CB2
STATEMENT TO CERTIFICATEHOLDERS
Distribution Date: 12/26/2001
Beginning Ending
Certificate Certificate
Class Cusip Balance(1) PrincipalInterest Losses Balance
A-1F 12489WDF8 35,388,106.1,700,705 150,458.43 $0.00 $33,687,401.17
A-2F 12489WDG6 16,768,000. 0.00 83,476.69 $0.00 $16,768,000.00
A-3F 12489WDH4 24,794,000. 0.00 147,152.39 $0.00 $24,794,000.00
A-1A 12489WDJ0 76,235,852.1,494,669 151,836.41 $0.00 $74,741,183.40
M-1 12489WDK7 6,574,000.0 0.00 40,972.46 $0.00 $6,574,000.00
M-2 12489WDL5 4,884,000.0 0.00 32,140.79 $0.00 $4,884,000.00
B-1 12489WDM3 3,757,000.0 0.00 26,640.26 $0.00 $3,757,000.00
B-2 NA 4,508,000.0 0.00 33,459.76NA $4,508,000.00
N-1 NA 1,817,434.4521,817.3 12,116.23NA $1,295,617.13
N-2 NA 1,875,000.0 0.00 12,500.00NA $1,875,000.00
A-IO 12489WDE1 50,000,000. 0.00 83,333.33NA $50,000,000.00
X NA 2,000,000.0 0.00 0.00NA $2,000,000.00
R-3 NA 0.00 0.00 0.00NA $0.00
Total 172,908,9593,717,191 774,086.75 0.00169,713,584.57
AMOUNTS PER $1,000 UNIT
Ending Current
Certificate Pass-Through
Class Principal Interest Total Balance Losses Interest Rate
A-1F 41.1315004 3.6388321144.770332814.7286729 0.00000000 5.10200%
A-2F 0.00000000 4.978333134.97833311000.000000 0.00000000 5.97400%
A-3F 0.00000000 5.935000005.93500001000.000000 0.00000000 7.12200%
A-1A 17.9367497 1.8221098019.758859896.9300780 0.00000000 2.39000%
M-1 0.00000000 6.232500766.23250071000.000000 0.00000000 7.47900%
M-2 0.00000000 6.580833336.58083331000.000000 0.00000000 7.89700%
B-1 0.00000000 7.090833117.09083311000.000000 0.00000000 8.50900%
B-2 0.00000000 7.422307017.42230701000.000000 0.00000000 8.90677%
N-1 101.818011 2.36414244104.18215252.8033428 0.00000000 8.00000%
N-2 0.00000000 6.666666676.66666661000.000000 0.00000000 8.00000%
A-IO 0.00000000 1.666666601.66666661000.000000 0.00000000 2.00000%
X 0.00000000 0.000000000.00000001000.000000 0.00000000 9.00000%
R-3 0.00000000 0.000000000.0000000 0.00000000 0.00000000 0.00000%
Distribution Date:26-Dec-2001
Distribution Statement
Pooling and Servicing Agreement Dated May 1, 2000
i) Distributions to the Holders See Page 1
ii) Class X Distribution Amount See Page 1
iii) Overcollateralization Amount (before distri$1,878,409.11
Overcollateralization Release Amount $0.00
Overcollateralization Deficiency (after dis$30,884.49
Overcollateralization Target Amount $1,878,409.11
Overcollateralization Amount (after distrib$1,878,409.11
Amount of Excess Interest $539,922.15
Amount of Excess Cashflow $539,922.15
Group 1A Group 1B Group 2
iv) Servicing FeesServicing F $8,001 $33,098 $31,765
Accrued and $0 $0 $0
Special Ser $11,550 $31,800 $19,050
PMI Premium $0 $20,904 $21,300
v) Advances $620,198.99
vi) Begining Pool Princip$19,202,1$79,348,517$76,236,711
Ending Pool Principal$19,142,5$77,723,883$74,725,604
Ending Loan Count 690
vii) Wt'd avg Rem term of the Mortg
Weighted average Mortage Rate 8.3607% 10.2311% 10.7658%
viii) Delinquency And Foreclosure Information:
All Categories Bankruptcy
Group 1A Number Balance Number Balance
Current 3,66 -
30 days De 1,00 169,871
60 days de 1,02 568,817
90 days de 5 465,505
120+ days 12,865 9,166,530
Foreclosure
Number Balance
Current -
30 days De -
60 days de -
90 days de -
120+ days 1,226,760
Group 1B All Categories Bankruptcy
Number Balance Number Balance
Current 51,893 -
30 days De 6,72 220,949
60 days de 3,12 606,843
90 days de 1,80 575,562
120+ days 14,004 7,418,295
Foreclosure
Number Balance
Current -
30 days De -
60 days de 89,542
90 days de 346,942
120+ days 3,565,532
Group 2 All Categories Bankruptcy
Number Balance Number Balance
Current 48,561 -
30 days De 6,73 192,466
60 days de 4,42 489,001
90 days de 1,88 113,646
120+ days 12,596 4,414,504
Foreclosure
Number Balance
Current -
30 days De -
60 days de 315,862
90 days de 577,032
120+ days 5,360,628
ix) Loans that became REO properties (see page 5)
x) Total Book Value of REO Properties: (see page 5)
Group 1A Group 1B Group 2
xi) Prepayment 1,52 1,442,226
xii) Current Period Prepayment Pena 37,396
Aggregate Prepayment Penalties 198,873
Prepayment Penalties allocable 0
xiii) Aggregate Realized Losses incu 0 0 30884
Cumulative Realized Losses 0 0 30884
xiv) Realized Loss Allocations See Page 1
xv) Accrued Certificate Interest See Page 1
xvi) Prepayment Interest Shortfall and Class Carryover Shortfall
Class Carryover
PPIS Shortfall
A-1F 0 0
A-2F 0 0
A-3F 0 0
A-1A 0 0
M-1 0 0
M-2 0 0
B-1 0 0
B-2 0 0
N-1 0 0
N-2 0 0
A-IO 0 0
X 0 0
0 0
xvii) Reserved
xviii) Reserved
Group 1A Group 1B Group 2
xix) Trustee Fees 192.02 793.49 762.37
xx) Reserve Fund
Beginning Balance 5000.00
LIBOR Carryover Fund 0.00
LIBOR Carryover dist 0.00
LIBOR Carryover owed 0.00
Ending Balance 5000.00
xxii) Trigger Event Occurrence YES
Cumulative Loss Percentage of 0.00
xxiii) Balance of 60+ Day Del. Loans as a % of O 0.196804
xxiv) Balance of Re-Performing 60+ Day Del. Loa 0.108145
xxv) Available Funds Group 1A Group 1B Group 2
Scheduled Interest Ne 117,15 624,5 611,847.68
Scheduled Principal 27,5 102,6 37,996.41
Unscheduled Principal 32,0 1,521,99 1,442,226.41
Available F 176,79 2,249,16 2,092,070.50
xxvi) Offered Certificates Pass-Through Rates See Page 1
xxvii) Liquidation Report See Page 6
xxviii) Mortgage Loans Purchased by Servicer
xxix) Mortgage Loans Re-Purchased by Servicer
Libor Information Original Current PerNext Period
Class A-1V 6.9513% 2.3900% 2.2200%
LIBOR 6.6413% 2.1000% 1.9300%
ACE SECURITIES CORP.
By: /s/ Sheryl Christopherson
Name: Sheryl Christopherson
Title: Vice President
Dated: 12/26/2001