The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling DBSI’s trading desk at 212-250-7730. This free writing prospectus is not required to contain all information that is required to be included in the base prospectus and the prospectus supplement. The information in this free writing prospectus is preliminary and is subject to completion or change. The information in this free writing prospectus, if conveyed prior to the time of your commitment to purchase, supersedes information contained in any prior similar free writing prospectus relating to these securities. THIS FREE WRITING PROSPECTUS IS NOT AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE SUCH OFFER, SOLICITATION OR SALE IS NOT PERMITTED. The information in this free writing prospectus may be based on preliminary assumptions about the pool assets and the structure. Any such assumptions are subject to change


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

The analysis in this report is based on information provided by ACE Securities Corp. (the “Depositor”). Investors are urged to read the base prospectus and the prospectus supplement and other relevant documents filed or to be filed with the Securities and Exchange Commission because they contain important information. Such documents may be obtained without charge at the Securities and Exchange Commission's website. Once available, the base prospectus and prospectus supplement may be obtained without charge by contacting Deutsche Bank Securities Inc.’s (“DBSI”) trading desk at (212) 250-7730. This free writing prospectus is not required to contain all information that is required to be included in the base prospectus and the prospectus supplement (collectively, the “Prospectus”). The information in this free writing prospectus is preliminary and is subject to completion or change. The information in this free writing prospectus, if conveyed prior to the time of your commitment to purchase, supersedes information contained in any prior similar free writing prospectus relating to these securities. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy these securities in any state where such offer, solicitation or sale is not permitted. You should consult your own counsel, accountant, and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared by DBSI in reliance upon information furnished by the Depositor. Numerous assumptions were used in preparing the Computational Materials that may or may not be reflected herein. As such, no assurance can be given as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. These Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment assumptions, and changes in such prepayment assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments on the underlying assets will occur at rates slower or faster than the rates shown in the attached Computational Materials. Furthermore, unless otherwise provided, the Computational Materials assume no losses on the underlying assets and no interest shortfalls. The specific characteristics of the securities may differ from those shown in the Computational Materials by a permitted variance of +/- 10% prior to issuance. Neither DBSI nor any of its affiliates makes any representation or warranty as to the actual rate or timing of payments on any of the underlying assets or the payments or yield on the securities.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Class	Approximate Size ($)	Type	WAL (yrs)	Principal Payment Window (months)	Pmt. Delay (days)	Interest Accrual Basis	Legal Final Maturity	Expected Ratings S / M / D
Offered Certificates:
A-1	223,980,000	Float	2.17	1 - 81	0	ACT/360	October 2036	AAA/Aaa/AAA
A-2A	163,076,000	Float	1.00	1 - 22	0	ACT/360	October 2036	AAA/Aaa/AAA
A-2B	64,771,000	Float	2.00	22 - 28	0	ACT/360	October 2036	AAA/Aaa/AAA
A-2C	46,598,000	Float	3.00	28 - 59	0	ACT/360	October 2036	AAA/Aaa/AAA
A-2D	41,003,000	Float	6.27	59 - 81	0	ACT/360	October 2036	AAA/Aaa/AAA
M-1	27,780,000	Float	4.99	48 - 81	0	ACT/360	October 2036	[AA+]/Aa1/AA(high)
M-2	26,022,000	Float	4.81	44 - 81	0	ACT/360	October 2036	[AA+]/Aa2/AA
M-3	15,121,000	Float	4.72	43 - 81	0	ACT/360	October 2036	[AA]/Aa3/AA(low)
M-4	13,011,000	Float	4.67	41 - 81	0	ACT/360	October 2036	[AA]/A1/A(high)
M-5	13,011,000	Float	4.63	40 - 81	0	ACT/360	October 2036	[AA-]/A2/A(high)
M-6	11,604,000	Float	4.61	40 - 81	0	ACT/360	October 2036	[A+]/A3/A
M-7	11,604,000	Float	4.58	39 - 81	0	ACT/360	October 2036	[A]/Baa1/A(low)
M-8	9,846,000	Float	4.57	38 - 81	0	ACT/360	October 2036	[BBB+]/Baa2/BBB(high)
M-9	8,088,000	Float	4.55	38 - 81	0	ACT/360	October 2036	[BBB]/Baa3/BBB
M-10	4,923,000	Float	4.55	38 - 81	0	ACT/360	October 2036	[BBB-]/Ba1/BBB(low)
Total Offered:	$680,438,000

Non-Offered Certificates:
M-11	7,033,000	Float	* Not Offered *
Total:	$687,471,000

Transaction Overview

Certificates:

The Class A-1 Certificates and the Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates (collectively, the “Class A-2 Certificates”; and together with the Class A-1 Certificates, the “Senior Certificates” or “Class A Certificates”), and the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and Class M-11 Certificates (collectively, the “Mezzanine Certificates” or the “Class M Certificates”). The Class A-1 Certificates are backed by conforming principal balance fixed-rate and adjustable-rate first and second lien mortgage loans (the “Group I Mortgage Loans”) and the Class A-2 Certificates are backed by fixed-rate and adjustable-rate first and second lien mortgage loans with conforming and non-conforming principal balances (the “Group II Mortgage Loans”).

Certificates
(Continued):	The Mezzanine Certificates are backed by the Group I Mortgage Loans and Group II Mortgage Loans (collectively, the “Mortgage Loans”). The Senior Certificates along with the Mezzanine Certificates, other than the Class M-11 Certificates, are also referred to herein collectively as the “Offered Certificates.” The trust will also issue the Class M-11 Certificates, Class CE Certificates, the Class P Certificates and the Class R Certificates which are referred to herein as the “Non-offered Certificates”. The pass-through rate on the Class A-1 Certificates will be the lesser of (i) One-Month LIBOR plus a margin and (ii) the applicable Net WAC Pass-Through Rate. The pass-through rates on the Class A-2 Certificates will be the lesser of (i) One-Month LIBOR plus their respective margins and (ii) the applicable Net WAC Pass-Through Rate. The pass-through rates on the Mezzanine Certificates will be the lesser of (i) One-Month LIBOR plus their respective margins and (ii) the applicable Net WAC Pass-Through Rate.

Collateral:	As of the Cut-off Date, the Mortgage Loans will consist of approximately 3,832 adjustable-rate and fixed-rate, first and second lien, closed-end mortgage loans. The aggregate outstanding principal balance of all of the Mortgage Loans is approximately $703,295,642 as of the Cut-off Date. The Mortgage Loans will be separated into two groups. The Group I Mortgage Loans will represent approximately 1,604 conforming principal balance fixed-rate and adjustable-rate Mortgage Loans totaling approximately $292,020,916 and the Group II Mortgage Loans will represent approximately 2,228 conforming and non-conforming principal balance fixed and adjustable-rate Mortgage Loans totaling approximately $411,274,725.

Class A Certificates:	Class A-1, Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates

Class M Certificates:	Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10 and Class M-11 Certificates

Depositor:	ACE Securities Corp. (“ACE”)

Issuing Entity:	ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4. The Issuing Entity is also referred to herein as the trust
Originators:	Originator	Aggregate Remaining Principal Balance ($)	% of Aggregate Remaining Principal Balance
	First NLC Financial Services	199,968,846	28.43
	Chapel Funding Corporation	130,967,886	18.62
	Mortgage Investment Lending Associates	64,196,417	9.13
	Other	308,162,493	43.82
	Total:	703,295,642	100.00

Master Servicer and the Securities Administrator:	Wells Fargo Bank, National Association

Servicer:	Ocwen Loan Servicing, LLC.

Trustee:	HSBC Bank USA, National Association

Custodians:	Wells Fargo Bank, National Association and Deutsche Bank National Trust Company

Credit Risk Manager:	Clayton Fixed Income Services Inc. (formerly known as The Murrayhill Company)

Underwriter:	Deutsche Bank Securities Inc.

Swap Provider:	TBD

Cap Provider:	TBD

Cut-off Date:	September 1, 2006

Expected Pricing Date:	On or about September 13, 2006

Expected Closing Date:	On or about September [28], 2006

Record Date:	For so long as the Offered Certificates are held in book-entry form, the Record Date will be the business day immediately preceding the related Distribution Date. With respect to any Offered Certificates held in definitive form, the Record Date will be the last business day of the month immediately preceding the month in which the related Distribution Date occurs.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Distribution Date:	25^th day of each month (or the next business day if such day is not a business day) commencing in October 2006.

Determination Date:	The Determination Date with respect to any Distribution Date is the 15^th day of the month in which the Distribution Date occurs or, if such day is not a business day, the immediately preceding business day.

Servicer Remittance Date:	With respect to any Distribution Date, the 22nd day of the month in which such Distribution Date occurs; provided that if such 22nd day of a given month is not a business day, the Servicer Remittance Date for such month shall be the business day immediately preceding such 22nd day.

Due Period:	The Due Period with respect to any Distribution Date commences on the second day of the month immediately preceding the month in which such Distribution Date occurs and ends on the first day of the month in which such Distribution Date occurs.

Prepayment Period:	The Prepayment Period with respect to any Distribution Date shall be (i) with respect to principal prepayments in full, the period from the 16th day of the month immediately preceding the Distribution Date to the 15th day of the month of the Distribution Date and (ii) with respect to principal prepayments in part, the calendar month immediately preceding the month in which the Distribution Date occurs.

Interest Accrual Period:	Interest will initially accrue on the Offered Certificates and the Class M-11 Certificates from the Closing Date to (but excluding) the first Distribution Date, and thereafter, from the prior Distribution Date to (but excluding) the current Distribution Date on an actual/360 basis. The Offered Certificates and the Class M-11 Certificates will initially settle flat (no accrued interest).

Interest Distribution Amount:	For the Certificates of any class on any Distribution Date is equal to interest accrued during the related Interest Accrual Period on the certificate principal balance of that class immediately prior to such Distribution Date at the then applicable pass-through rate for such class, and reduced (to not less than zero), in the case of each such class, by the allocable share, if any, for such class of prepayment interest shortfalls to the extent not covered by Compensating Interest paid by the Master Servicer or the Servicer and shortfalls resulting from the application of the Servicemembers’ Civil Relief Act or similar state or local laws.

Senior Interest Distribution Amount:	For the Class A Certificates on any Distribution Date is an amount equal to the sum of the Interest Distribution Amount for such Distribution Date for each such class and the Interest Carry Forward Amount, if any, for such Distribution Date for each such class.

Administration Fee Rate:	The Master Servicer, Servicer and Credit Risk Manager will be paid monthly fees on the outstanding principal balance of the Mortgage Loans. These fees initially aggregate to a weighted average cost of approximately 0.5215% for the Mortgage Loans.

Compensating Interest:	The Servicer will be required to cover Prepayment Interest Shortfalls on prepayments in full on the Mortgage Loans up to the Servicing Fee. If the Servicer fails to make any required Compensating Interest payment, the Master Servicer will be required to do so up to the Master Servicing Fee.

Prepayment Interest Shortfalls:	Interest shortfalls attributable to voluntary principal prepayments on the Mortgage Loans.

Prefunding Account:	On the Closing Date, it is estimated that up to $[21,875,417] will be deposited into a segregated account referred to as the prefunding account (the “Prefunding Account”). The amount deposited in the Prefunding Account will be used solely to purchase mortgage loans to be included in the trust for a period of up to three months following the Closing Date (the “Prefunding Period”). If any amounts are left in the Prefunding Account following the Prefunding Period such amounts will be distributed on the following Distribution Date as a principal payment to the holders of the Senior Certificates as described in the Cashflow Description section.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Capitalized Interest Account:	On the Closing Date and if required pursuant to the pooling and servicing agreement, the depositor will deposit cash into the Capitalized Interest Account. The amount on deposit in the Capitalized Interest Account will be specifically allocated to cover shortfalls in interest on each class of Offered Certificates and the Class M-11 Certificates related to the Mortgage Loans that may arise as a result of the utilization of the Prefunding Account for the purchase by the trust of Subsequent Mortgage Loans after the Closing Date. Any amounts remaining in the Capitalized Interest Account (including investment earnings) and not needed for such purpose will be paid to the depositor and will not thereafter be available for payment to the certificateholders. Amounts on deposit in the Capitalized Interest Account will be invested in permitted investments. The Capitalized Interest Account will not be included as an asset of any REMIC pursuant to the pooling and servicing agreement.

Optional Termination:	On any Distribution Date on which the aggregate outstanding principal balance of the Mortgage Loans as of the last day of the related Due Period is less than or equal to 10% of the aggregate outstanding principal balance of the Mortgage Loans as of the Cut-off Date, the Master Servicer may repurchase all of the Mortgage Loans and REO properties remaining in the trust, causing an early retirement of the Certificates, but is not required to do so.

Monthly Servicer Advances:	The Servicer will collect monthly payments of principal and interest on the Mortgage Loans and will be obligated to make advances of delinquent monthly principal and interest payments. The Servicer is required to advance delinquent payments of principal and interest on the Mortgage Loans only to the extent such amounts are deemed recoverable. If the Servicer fails to make any such advance, the Master Servicer will be required to do so subject to its determination of recoverability. The Servicer and the Master Servicer are entitled to be reimbursed for these advances, and therefore these advances are not a form of credit enhancement.

Credit Enhancement:	1) Excess Interest;
	2) Net Swap Payments received from the Swap Provider (if any);
	3) Overcollateralization (“OC”); and
	4) Subordination.

Allocation of Losses:	Any Realized Losses on the Mortgage Loans will be allocated on any Distribution Date, first, to Net Monthly Excess Cashflow and Net Swap Payments received from the Swap Provider, if any, second, to the Class CE Certificates, third, to the Class M-11 Certificates, fourth, to the Class M-10 Certificates, fifth, to the Class M-9 Certificates, sixth, to the Class M-8 Certificates, seventh, to the Class M-7 Certificates, eighth, to the Class M-6 Certificates, ninth, to the Class M-5 Certificates, tenth, to the Class M-4 Certificates, eleventh, to the Class M-3 Certificates, twelfth, to the Class M-2 Certificates, and thirteenth to the Class M-1 Certificates. There will be no allocation of Realized Losses to the Class A Certificates. Investors in the Class A Certificates should note, however, that although Realized Losses cannot be allocated to such Certificates, under certain loss scenarios there may not be enough principal and interest on the Mortgage Loans to distribute to the holders of the Class A Certificates all principal and interest amounts to which they are then entitled.

	Once Realized Losses have been allocated to the Mezzanine Certificates, such amounts with respect to such Certificates will no longer accrue interest and such amounts will not be reinstated thereafter. However, the amount of any Realized Losses allocated to the Mezzanine Certificates may be distributed to such certificates on a subordinated basis on any Distribution Date from Net Monthly Excess Cashflow, to the extent available on such Distribution Date and any Net Swap Payments paid by the Swap Provider.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Required Overcollateralization Amount:	Overcollateralization refers to the amount by which the aggregate principal balance of the Mortgage Loans exceeds the aggregate certificate principal balance of the Certificates. This excess (the “Overcollateralization Amount”) is intended to protect the certificateholders against shortfalls in payments on the Certificates. The Required Overcollateralization Amount for the Certificates, which will be fully established at issuance, is anticipated to be approximately 2.25% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date. On or after the Stepdown Date and provided that a trigger event is not in effect, the Required Overcollateralization Amount may be permitted to decrease to approximately 4.50% of the aggregate principal balance of the Mortgage Loans as of the last day of the related Due Period, subject to a floor amount of approximately 0.50% of the aggregate outstanding principal balance as of the Cut-off Date. If, due to losses, the Overcollateralization Amount is reduced below the Required Overcollateralization Amount, excess spread, if any is available, will be paid to the Certificates then entitled to receive distributions in respect of principal in order to reduce the certificate principal balance of such Certificates to the extent necessary to reach the Required Overcollateralization Amount. In addition, Net Swap Payments paid by the Swap Provider may be used to restore or maintain the Required Overcollateralization Amount.

Overcollateralization Increase Amount:	An Overcollateralization Increase Amount for any Distribution Date is the lesser of (i) the Net Monthly Excess Cashflow and Net Swap Payments received from the Swap Provider, if any, for that Distribution Date and (ii) the excess of the Required Overcollateralization Amount over the current Overcollateralization Amount.

Overcollateralization Reduction Amount:	An Overcollateralization Reduction Amount for any Distribution Date is the amount by which the current Overcollateralization Amount exceeds the Required Overcollateralization Amount after taking into account all other distributions to be made on the Distribution Date limited to the distribution of principal on the Mortgage Loans.

Stepdown Date:	Is the earlier of (i) the first Distribution Date after which the aggregate certificate principal balances of the Class A Certificates have been reduced to zero and (ii) the later to occur of (x) the Distribution Date occurring in October 2009 and (y) the first Distribution Date on which the Credit Enhancement Percentage (calculated for this purpose only after taking into account distributions of principal on the Mortgage Loans, but prior to any distribution of principal to the holders of the Certificates) is equal to or greater than approximately 46.60%.

Credit Enhancement Percentage:	The Credit Enhancement Percentage for any class and any Distribution Date is the percentage obtained by dividing (x) the aggregate certificate principal balance of the class or classes subordinate thereto (which includes the Overcollateralization Amount) by (y) the aggregate principal balance of the Mortgage Loans, calculated after giving effect to scheduled payments of principal due during the related Due Period, to the extent received or advanced, and unscheduled collections of principal received during the related Prepayment Period.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Net Monthly Excess Cashflow:	For any Distribution Date is equal to the sum of (i) any Overcollateralization Reduction Amount and (ii) the excess of the Available Distribution Amount, net of any Net Swap Payment and the Swap Termination Payment, if any, required to be made by the Securities Administrator, on behalf of the supplemental interest trust (described below), to the Swap Provider under the Swap Agreement, over the sum of (w) with respect to the Class A Certificates, the Senior Interest Distribution Amount for such Distribution Date, (x) with respect to the Mezzanine Certificates, the Interest Distribution Amount for such Distribution Date and (y) the amount of principal required to be distributed to the holders of the Certificates on such Distribution Date.

Net WAC Pass- Through Rate:	Class A-1 and Class A-2 Certificates: The per annum rate (subject to adjustment based on the actual number of days elapsed in the related Interest Accrual Period) equal to the product of (i) 12 and (ii) a fraction, expressed as a percentage, the numerator of which is the sum of (a) the amount of interest which accrued on the Mortgage Loans in the related loan group in the prior calendar month minus the fees payable to the Servicer, Master Servicer and the Credit Risk Manager with respect to the related Mortgage Loans for such Distribution Date, and (b) the Group I Allocation Percentage or Group II Allocation Percentage, as applicable, of any Net Swap Payment or Swap Termination Payment made to the Swap Provider for such Distribution Date (which was not caused by a Swap Provider Trigger Event, as defined in the interest rate swap agreement), and the denominator of which is the aggregate principal balance of the Mortgage Loans in the related loan group as of the last day of the immediately preceding Due Period (or as of the Cut-off Date with respect to the first Distribution Date), after giving effect to principal prepayments received during the related Prepayment Period.

	Mezzanine Certificates: The per annum rate equal to the weighted average (weighted in proportion to the results of subtracting from the aggregate principal balance of each loan group, the certificate principal balance of the related Class A Certificates), of (i) the Net WAC Pass-Through Rate for the Class A-1 Certificates and (ii) the Net WAC Pass-Through Rate for the Class A-2 Certificates.

	Group I Allocation Percentage: The aggregate principal balance of the Group I Mortgage Loans divided by the sum of the aggregate principal balance of the Group I Mortgage Loans and the Group II Mortgage Loans.

	Group II Allocation Percentage: The aggregate principal balance of the Group II Mortgage Loans divided by the sum of the aggregate principal balance of the Group I Mortgage Loans and the Group II Mortgage Loans.

Net WAC Rate Carryover Amount:	If on any Distribution Date the Pass-Through Rate for any class of Certificates is limited by the related Net WAC Pass-Through Rate, such class will be entitled to the “Net WAC Rate Carryover Amount” which will be equal to the sum of (i) the excess of (a) the amount of interest that would have accrued on such class based on one-month LIBOR plus the related margin over (b) the amount of interest accrued on such class based on the related Net WAC Pass-Through Rate and (ii) the unpaid portion of any related Net WAC Rate Carryover Amount from the prior Distribution Date together with accrued interest on such unpaid portion at a rate equal to one-month LIBOR plus the related margin for the most recently ended Interest Accrual Period. Any Net WAC Rate Carryover Amount will be paid on such Distribution Date or future Distribution Dates to the extent of funds available. The Net WAC Rate Carryover Amount will be distributed from certain amounts received by the Securities Administrator, on behalf of the Supplemental Interest Trust (described below), under the Swap Agreement, if any, and from the Net Monthly Excess Cashflow on a subordinated basis on the same Distribution Date or on any subsequent Distribution Date to the extent of available funds. The ratings on each class of Certificates do not address the likelihood of the payment of any Net WAC Rate Carryover Amount from Net Monthly Excess Cashflow.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Group I Cap Agreement:	On the Closing Date, the Trustee will enter into a “Group I Cap Agreement”, which will be effective for the period commencing on the Distribution Date occurring in October 2006 and ending on the Distribution Date occurring in March 2007, to make payments in respect of any Net WAC Rate Carryover Amounts in respect of the Class A-1 Certificates and the Mezzanine Certificates as described herein. The Group I Cap Agreement requires a cap payment in an amount equal to the product of: (1) the excess, if any, of one-month LIBOR over a specified strike rate for the related Distribution Date; (2) the related scheduled notional amount, which is based on the lesser of (i) the expected amortization of the Group I Mortgage Loans and (ii) the aggregate Certificate Principal Balance of the Class A-1 Certificates, the Mezzanine Certificates and the Class CE Certificates, and (3) a fraction, the numerator of which is the actual number of days elapsed from the previous Distribution Date to but excluding the current Distribution Date (or, for the first Distribution Date, the actual number of days elapsed from the Closing Date to but excluding the first Distribution Date), and the denominator of which is 360.

Group II Cap Agreement:	On the Closing Date, the Trustee will enter into a “Group II Cap Agreement”, which will be effective for the period commencing on the Distribution Date occurring in October 2006 and ending on the Distribution Date occurring in March 2007, to make payments in respect of any Net WAC Rate Carryover Amounts in respect of the Class A-2A, Class A-2B, Class A-2C, Class A-2D Certificates and the Mezzanine Certificates as described herein. The Group II Cap Agreement requires a cap payment in an amount equal to the product of: (1) the excess, if any, of one-month LIBOR over a specified strike rate for the related Distribution Date; (2) the related scheduled notional amount, which is based on the lesser of (i) the expected amortization of the Group II Mortgage Loans and (ii) the aggregate Certificate Principal Balances of the Class A-2A, Class A-2B, Class A-2C, Class A-2D Certificates, the Mezzanine Certificates and Class CE Certificates, and (3) a fraction, the numerator of which is the actual number of days elapsed from the previous Distribution Date to but excluding the current Distribution Date (or, for the first Distribution Date, the actual number of days elapsed from the Closing Date to but excluding the first Distribution Date), and the denominator of which is 360.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Swap Agreement:	On the Closing Date, the Trustee will enter into a Swap Agreement with the Swap Provider as described in the final prospectus supplement. The Swap Agreement will have an initial notional amount of $615,730,544. Under the Swap Agreement, commencing on the Distribution Date occurring in April 2007, the trust (through a supplemental interest trust) will be obligated to pay an amount equal to [5.07]% per annum on the notional amount as set forth in the Swap Agreement to the Swap Provider and the Swap Provider will be obligated to pay to the supplemental interest trust, for the benefit of the holders of the Offered Certificates and the Class M-11 Certificates, an amount equal to one-month LIBOR on the notional amount as set forth in the Swap Agreement until the Swap Agreement is terminated. Only the net amount of the two obligations will be paid by the appropriate party (the “Net Swap Payment”). See the attached schedule.

	A separate trust created under the pooling and servicing agreement (the “Supplemental Interest Trust”) will hold the Swap Agreement. The Swap Agreement and any payments made by the Swap Provider thereunder will be assets of the Supplemental Interest Trust but will not be assets of any REMIC.

	Upon early termination of the Swap Agreement, the Supplemental Interest Trust or the Swap Provider may be liable to make a termination payment (the ‘‘Swap Termination Payment’’) to the other party (regardless of which party caused the termination). The Swap Termination Payment will be computed in accordance with the procedures set forth in the Swap Agreement. In the event that the Securities Administrator, on behalf of the Supplemental Interest Trust, is required to make a Swap Termination Payment, that payment will be paid on the related Distribution Date, and on any subsequent Distribution Dates until paid in full, and, if such Swap Termination Payment is not due as a result of the occurrence of a Swap Provider Trigger Event (as defined in the Swap Agreement), such payment will be prior to distributions to Certificateholders.

Available Distribution Amount:	For any Distribution Date, net of the administrative fees, an amount equal to (i) the aggregate amount of scheduled monthly payments on the Mortgage Loans due on the related Due Date and received on or prior to the related Determination Date; (ii) unscheduled payments in respect of the Mortgage Loans (including prepayments, insurance proceeds, liquidation proceeds, subsequent recoveries and proceeds from repurchases of and substitutions for the Mortgage Loans occurring during the Prepayment Period or proceeds from the repurchase of the Mortgage Loans due to the Optional Termination of the Trust); (iii) all P&I Advances with respect to the Mortgage Loans received for the Distribution Date; and (iv) all Compensating Interest paid by the Servicer or the Master Servicer in respect of Prepayment Interest Shortfalls for the related Prepayment Period.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Class A Principal Distribution Amount:	The Class A Principal Distribution Amount will be distributed to the holders of the Class A-1 Certificates and the Class A-2 Certificates concurrently, on a pro rata basis based on the related Class A principal allocation percentage (for any Distribution Date, the percentage equivalent of a fraction, the numerator of which is the principal remittance amount for the Group I Mortgage Loans (in the case of the Class A-1 Certificates) or the principal remittance amount for the Group II Mortgage Loans (in the case of the Class A-2 Certificates) and the denominator of which is equal to the principal remittance amount for all of the Mortgage Loans).

	Until the Stepdown Date, or if a Trigger Event occurs, the Class A Certificates will receive the principal collected on the Mortgage Loans plus any excess interest and any net swap payment received required to maintain the Required Overcollateralization Amount until the aggregate certificate principal balance of the Class A Certificates has been reduced to zero. On or after the Stepdown Date, if no Trigger Event occurs, principal paid on the Class A Certificates will be an amount such that the Class A Certificates will maintain approximately a 46.60% Credit Enhancement Percentage (2x the Class A Initial Credit Enhancement Percentage). The Class A Principal Distribution Amount will be distributed to the holders of the Class A-1 Certificates and the Class A-2 Certificates to the extent of their respective group-based principal distribution amount.

	Principal distributions to the Class A-2 Certificates will be allocated sequentially to the Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates, in that order, until the certificate principal balance of each such class has been reduced to zero; provided, however, on any Distribution Date on which the aggregate certificate principal balance of the Mezzanine Certificates has been reduced to zero, all principal distributions will be distributed to the Class A-2 Certificates concurrently, on a pro rata basis, based on the certificate principal balance of each such class, until the certificate principal balance of each such class has been reduced to zero.

Class M Principal Distribution Amount:	Unless the Class A certificate principal balance is reduced to zero, the Mezzanine Certificates will not receive any principal payments until the Stepdown Date. On or after the Stepdown Date (if no Trigger Event occurs), principal will be paid to the Mezzanine Certificates, first to the Class M-1 Certificates until it reaches approximately a 38.70% Credit Enhancement Percentage (2x the Class M-1 Initial Credit Enhancement Percentage), second to the Class M-2 Certificates until it reaches approximately a 31.30% Credit Enhancement Percentage (2x the Class M-2 Initial Credit Enhancement Percentage), third to the Class M-3 Certificates until it reaches approximately a 27.00% Credit Enhancement Percentage (2x the Class M-3 Initial Credit Enhancement Percentage), fourth to the Class M-4 Certificates until it reaches approximately a 23.30% Credit Enhancement Percentage (2x the Class M-4 Initial Credit Enhancement Percentage), fifth to the Class M-5 Certificates until it reaches approximately a 19.60% Credit Enhancement Percentage (2x the Class M-5 Initial Credit Enhancement Percentage), sixth to the Class M-6 Certificates until it reaches approximately a 16.30% Credit Enhancement Percentage (2x the Class M-6 Initial Credit Enhancement Percentage), seventh to the Class M-7 Certificates until it reaches approximately a 13.00% Credit Enhancement Percentage (2x the Class M-7 Initial Credit Enhancement Percentage), eighth to the Class M-8 Certificates until it reaches approximately a 10.20% Credit Enhancement Percentage (2x the Class M-8 Initial Credit Enhancement Percentage), ninth to the Class M-9 Certificates until it reaches approximately a 7.90% Credit Enhancement Percentage (2x the Class M-9 Initial Credit Enhancement Percentage), tenth to the Class M-10 Certificates until it reaches approximately a 6.50% Credit Enhancement Percentage (2x the Class M-10 Initial Credit Enhancement Percentage) and eleventh to the Class M-11 Certificates until it reaches approximately a 4.50% Credit Enhancement Percentage (2x the Class M-11 Initial Credit Enhancement Percentage).


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Payment Priority:	On each Distribution Date, the Available Distribution Amount will be distributed as follows:
	1.	Commencing on the Distribution Date occurring in April 2007, to the Supplemental Interest Trust to pay any Net Swap Payment or the Swap Termination Payment (not caused by a Swap Provider Trigger Event (as defined in the Swap Agreement)) owed to the Swap Provider.
	2.	To pay interest to the Class A Certificates, pro rata, including any accrued unpaid interest from a prior Distribution Date, and then to pay interest excluding any accrued unpaid interest from a prior Distribution Date to the Mezzanine Certificates, on a sequential basis.
	3.	To pay principal to the Class A Certificates in accordance with the principal payment provisions described above.
	4.	To pay principal to the Mezzanine Certificates in accordance with the principal payment provisions described above.
	5.	From excess interest, if any, to the Certificates then entitled to receive distributions in respect of principal in order to reduce the certificate principal balance of the Certificates to the extent necessary to restore or maintain the Required Overcollateralization Amount.
	6.	From excess interest, if any, to pay the Interest Carry Forward Amounts on the Mezzanine Certificates, on a sequential basis.
	7.	From excess interest, if any, to pay the allocated Realized Losses on the Mezzanine Certificates, on a sequential basis.
	8.	From excess interest, if any, to pay the Net WAC Rate Carryover Amount on the Class A Certificates and the Mezzanine Certificates in the same order of priority as described in 2 above.
	9.	From excess interest, if any, commencing on the Distribution Date occurring in April 2007, to pay the Swap Termination Payment (caused by a Swap Provider Trigger Event under the Swap Agreement) owed to the Swap Provider.
	10.	To pay any remaining amount to the Non-offered Certificates (except for the Class M-11 Certificates) in accordance with the pooling and servicing agreement.

	Commencing on the Distribution Date occurring in April 2007, any Net Swap Payments on deposit in the Supplemental Interest Trust will be paid as follows:
	1.	To pay any Net Swap Payment or the Swap Termination Payment (not caused by a Swap Provider Trigger Event (as defined in the Swap Agreement)) owed to the Swap Provider.
	2.	To pay any unpaid interest on the Class A Certificates, including any accrued unpaid interest from a prior Distribution Date, on a pro-rata basis and then to pay any unpaid interest including any accrued unpaid interest from prior Distribution Dates to the Mezzanine Certificates, sequentially.
	3.	To pay any principal to the Offered Certificates and the Class M-11 Certificates, in accordance with the principal payment provisions described above in an amount necessary to maintain the Required Overcollateralization Amount.
	4.	To pay any allocated Realized Losses remaining unpaid on the Mezzanine Certificates, sequentially.
	5.	To pay the Net WAC Rate Carryover Amount on the Offered Certificates and the Class M-11 Certificates remaining unpaid in the same order of priority as described above.
	6.	To pay the Swap Termination Payment (caused by a Swap Provider Trigger Event under the Swap Agreement) owed to the Swap Provider.
	7.	To pay any remaining amount to the Class CE Certificates.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ERISA:	It is expected that the Offered Certificates may be purchased by, or with the assets of, employee benefit plans subject to the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) or plans or arrangements subject to section 4975 of the Internal Revenue Code (each, a “Plan”). Prior to the termination of the Supplemental Interest Trust, Plans or persons using assets of a Plan may purchase the Offered Certificates if the purchase and holding meets the requirements of an investor-based class exemption issued by the Department of Labor. Investors should consult with their counsel with respect to the consequences under ERISA and the Internal Revenue Code of a Plan’s acquisition and ownership of such certificates.

Legal Investment:	The Offered Certificates will not constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984.

Taxation - REMIC:	One or more REMIC elections will be made for designated portions of the Trust (exclusive of certain shortfall payments or payments from the Supplemental Interest Trust or the obligation to make payments to the Supplemental Interest Trust pursuant to the Swap Agreement).

Form of Registration:	Book-entry form through DTC, Clearstream and Euroclear.

Minimum Denominations:	$25,000 and integral multiples of $1 in excess thereof.


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

	Distribution Date	Notional Schedule ($)
1	10/25/2006	-
2	11/25/2006	-
3	12/25/2006	-
4	1/25/2007	-
5	2/25/2007	-
6	3/25/2007	-
7	4/25/2007	615,730,544
8	5/25/2007	595,247,062
9	6/25/2007	573,372,905
10	7/25/2007	550,622,176
11	8/25/2007	528,081,270
12	9/25/2007	506,224,125
13	10/25/2007	485,223,404
14	11/25/2007	465,089,904
15	12/25/2007	445,795,092
16	1/25/2008	427,196,995
17	2/25/2008	409,304,481
18	3/25/2008	392,112,333
19	4/25/2008	375,452,130
20	5/25/2008	358,996,234
21	6/25/2008	336,619,996
22	7/25/2008	298,552,319
23	8/25/2008	258,637,115
24	9/25/2008	222,214,490
25	10/25/2008	194,073,300
26	11/25/2008	178,373,452
27	12/25/2008	168,062,884
28	1/25/2009	160,080,560
29	2/25/2009	152,877,587
30	3/25/2009	146,004,622
31	4/25/2009	139,446,147
32	5/25/2009	133,187,412
33	6/25/2009	127,214,504
34	7/25/2009	121,514,516
35	8/25/2009	116,074,757
36	9/25/2009	110,883,956
37	10/25/2009	105,930,517
38	11/25/2009	101,202,351
39	12/25/2009	96,689,053
40	1/25/2010	92,380,756
41	2/25/2010	88,268,001
42	3/25/2010	84,341,814
43	4/25/2010	80,593,702
44	5/25/2010	77,015,263
45	6/25/2010	73,598,691

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

A-1	Avg Life	22.16	4.18	2.17	1.47	1.19
	First Payment Date	Oct-06	Oct-06	Oct-06	Oct-06	Oct-06
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	Dec-08

A-2A	Avg Life	15.69	1.54	1.00	0.83	0.68
	First Payment Date	Oct-06	Oct-06	Oct-06	Oct-06	Oct-06
	Last Payment Date	Jul-29	Aug-09	Jul-08	Apr-08	Dec-07

A-2B	Avg Life	24.67	3.84	2.00	1.76	1.47
	First Payment Date	Jul-29	Aug-09	Jul-08	Apr-08	Dec-07
	Last Payment Date	Jul-33	Dec-11	Jan-09	Aug-08	Jun-08

A-2C	Avg Life	28.33	7.15	3.00	2.07	1.82
	First Payment Date	Jul-33	Dec-11	Jan-09	Aug-08	Jun-08
	Last Payment Date	May-36	Apr-16	Aug-11	Jan-09	Aug-08

A-2D	Avg Life	29.74	12.05	6.27	2.97	2.05
	First Payment Date	May-36	Apr-16	Aug-11	Jan-09	Aug-08
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	Jan-09

M-1	Avg Life	28.59	8.45	4.99	5.07	3.28
	First Payment Date	Jun-32	Sep-10	Sep-10	Oct-11	Jan-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-2	Avg Life	28.59	8.45	4.81	4.92	3.66
	First Payment Date	May-32	Sep-10	May-10	Mar-11	May-10
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-3	Avg Life	28.59	8.45	4.72	4.49	3.58
	First Payment Date	May-32	Sep-10	Apr-10	Nov-10	Feb-10
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

M-4	Avg Life	28.59	8.45	4.67	4.29	3.36
	First Payment Date	May-32	Sep-10	Feb-10	Aug-10	Nov-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-5	Avg Life	28.59	8.45	4.63	4.14	3.21
	First Payment Date	May-32	Sep-10	Jan-10	Jun-10	Sep-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-6	Avg Life	28.59	8.45	4.61	4.03	3.09
	First Payment Date	May-32	Sep-10	Jan-10	Apr-10	Jul-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-7	Avg Life	28.59	8.45	4.58	3.94	3.01
	First Payment Date	May-32	Sep-10	Dec-09	Feb-10	Jun-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-8	Avg Life	28.59	8.45	4.57	3.87	2.94
	First Payment Date	May-32	Sep-10	Nov-09	Jan-10	May-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-9	Avg Life	28.59	8.45	4.55	3.82	2.89
	First Payment Date	May-32	Sep-10	Nov-09	Dec-09	Apr-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-10	Avg Life	28.59	8.45	4.55	3.80	2.86
	First Payment Date	May-32	Sep-10	Nov-09	Dec-09	Mar-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

M-11	Avg Life	28.59	8.43	4.52	3.75	2.83
	First Payment Date	May-32	Sep-10	Oct-09	Nov-09	Mar-09
	Last Payment Date	Jun-36	Aug-19	Jun-13	Oct-11	May-10

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

A-1	Avg Life	22.17	4.50	2.36	1.54	1.19
	First Payment Date	Oct-06	Oct-06	Oct-06	Oct-06	Oct-06
	Last Payment Date	Sep-36	Mar-33	Feb-22	Sep-18	Dec-08

A-2A	Avg Life	15.69	1.54	1.00	0.83	0.68
	First Payment Date	Oct-06	Oct-06	Oct-06	Oct-06	Oct-06
	Last Payment Date	Jul-29	Aug-09	Jul-08	Apr-08	Dec-07

A-2B	Avg Life	24.67	3.84	2.00	1.76	1.47
	First Payment Date	Jul-29	Aug-09	Jul-08	Apr-08	Dec-07
	Last Payment Date	Jul-33	Dec-11	Jan-09	Aug-08	Jun-08

A-2C	Avg Life	28.33	7.15	3.00	2.07	1.82
	First Payment Date	Jul-33	Dec-11	Jan-09	Aug-08	Jun-08
	Last Payment Date	May-36	Apr-16	Aug-11	Jan-09	Aug-08

A-2D	Avg Life	29.77	14.30	7.75	3.60	2.05
	First Payment Date	May-36	Apr-16	Aug-11	Jan-09	Aug-08
	Last Payment Date	Aug-36	Aug-32	Aug-21	Oct-18	Jan-09

M-1	Avg Life	28.61	9.28	5.50	6.84	5.25
	First Payment Date	Jun-32	Sep-10	Sep-10	Mar-12	Jan-09
	Last Payment Date	Aug-36	May-30	Feb-20	Dec-16	Jul-15

M-2	Avg Life	28.60	9.26	5.31	5.37	4.48
	First Payment Date	May-32	Sep-10	May-10	Mar-11	Jun-10
	Last Payment Date	Aug-36	Mar-29	Jul-19	Jul-16	Nov-13

M-3	Avg Life	28.60	9.23	5.21	4.87	3.88
	First Payment Date	May-32	Sep-10	Apr-10	Nov-10	Feb-10
	Last Payment Date	Aug-36	Apr-28	Nov-18	Jan-16	Jul-13

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

M-4	Avg Life	28.60	9.21	5.14	4.65	3.64
	First Payment Date	May-32	Sep-10	Feb-10	Aug-10	Nov-09
	Last Payment Date	Aug-36	Aug-27	Jun-18	Sep-15	Apr-13

M-5	Avg Life	28.60	9.17	5.09	4.49	3.47
	First Payment Date	May-32	Sep-10	Jan-10	Jun-10	Sep-09
	Last Payment Date	Aug-36	Dec-26	Jan-18	Apr-15	Jan-13

M-6	Avg Life	28.60	9.13	5.03	4.35	3.34
	First Payment Date	May-32	Sep-10	Jan-10	Apr-10	Jul-09
	Last Payment Date	Aug-36	Feb-26	Jun-17	Dec-14	Sep-12

M-7	Avg Life	28.60	9.07	4.97	4.24	3.24
	First Payment Date	May-32	Sep-10	Dec-09	Feb-10	Jun-09
	Last Payment Date	Aug-36	Mar-25	Dec-16	Jun-14	May-12

M-8	Avg Life	28.60	8.98	4.90	4.13	3.14
	First Payment Date	May-32	Sep-10	Nov-09	Jan-10	May-09
	Last Payment Date	Jul-36	Feb-24	Apr-16	Dec-13	Jan-12

M-9	Avg Life	28.60	8.85	4.81	4.03	3.04
	First Payment Date	May-32	Sep-10	Nov-09	Dec-09	Apr-09
	Last Payment Date	Jul-36	Nov-22	Jul-15	May-13	Aug-11

M-10	Avg Life	28.60	8.74	4.73	3.94	2.97
	First Payment Date	May-32	Sep-10	Nov-09	Dec-09	Mar-09
	Last Payment Date	Jul-36	Aug-21	Oct-14	Oct-12	Mar-11

M-11	Avg Life	28.59	8.53	4.57	3.79	2.87
	First Payment Date	May-32	Sep-10	Oct-09	Nov-09	Mar-09
	Last Payment Date	Jun-36	Jan-21	Mar-14	May-12	Nov-10


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Class A-1 Effective Net WAC Schedule*			Class A-1 Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	10/25/2006	21.172	46	7/25/2010	12.505
2	11/25/2006	20.163	47	8/25/2010	12.166
3	12/25/2006	20.418	48	9/25/2010	12.287
4	1/25/2007	20.163	49	10/25/2010	12.691
5	2/25/2007	20.163	50	11/25/2010	12.276
6	3/25/2007	20.984	51	12/25/2010	12.716
7	4/25/2007	22.051	52	1/25/2011	12.310
8	5/25/2007	21.971	53	2/25/2011	12.353
9	6/25/2007	21.668	54	3/25/2011	13.766
10	7/25/2007	21.557	55	4/25/2011	12.428
11	8/25/2007	21.229	56	5/25/2011	12.836
12	9/25/2007	21.008	57	6/25/2011	12.431
13	10/25/2007	20.903	58	7/25/2011	12.871
14	11/25/2007	20.576	59	8/25/2011	12.501
15	12/25/2007	20.483	60	9/25/2011	12.501
16	1/25/2008	20.158	61	10/25/2011	12.911
17	2/25/2008	19.957	62	11/25/2011	12.488
18	3/25/2008	20.015	63	12/25/2011	12.898
19	4/25/2008	19.558	64	1/25/2012	12.483
20	5/25/2008	19.508	65	2/25/2012	12.482
21	6/25/2008	19.606	66	3/25/2012	13.336
22	7/25/2008	19.698	67	4/25/2012	12.468
23	8/25/2008	19.035	68	5/25/2012	12.876
24	9/25/2008	18.349	69	6/25/2012	12.453
25	10/25/2008	17.919	70	7/25/2012	12.867
26	11/25/2008	17.359	71	8/25/2012	12.449
27	12/25/2008	17.600	72	9/25/2012	12.442
28	1/25/2009	17.451	73	10/25/2012	12.849
29	2/25/2009	17.451	74	11/25/2012	12.426
30	3/25/2009	18.195	75	12/25/2012	12.833
31	4/25/2009	17.251	76	1/25/2013	12.414
32	5/25/2009	17.396	77	2/25/2013	12.408
33	6/25/2009	17.299	78	3/25/2013	13.728
34	7/25/2009	17.727	79	4/25/2013	12.392
35	8/25/2009	17.612	80	5/25/2013	12.797
36	9/25/2009	17.810	81	6/25/2013	12.376
37	10/25/2009	18.002
38	11/25/2009	17.594
39	12/25/2009	18.035
40	1/25/2010	17.849
41	2/25/2010	17.926				*PPC: 100% (ARM); PPC: 100% (Fixed)
42	3/25/2010	19.069				*1 Month LIBOR: 20%
43	4/25/2010	17.882				*6 Month & 1 Year Libor: 20%
44	5/25/2010	18.117				*Includes Net Swap Payments received from the Swap Provider
45	6/25/2010	17.739				*Includes Cap proceeds

Class A-2 Effective Net WAC Schedule*			Class A-2 Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	10/25/2006	21.287	46	7/25/2010	12.645
2	11/25/2006	20.231	47	8/25/2010	12.281
3	12/25/2006	20.489	48	9/25/2010	12.314
4	1/25/2007	20.231	49	10/25/2010	12.720
5	2/25/2007	20.232	50	11/25/2010	12.305
6	3/25/2007	21.061	51	12/25/2010	12.720
7	4/25/2007	22.121	52	1/25/2011	12.319
8	5/25/2007	22.044	53	2/25/2011	12.340
9	6/25/2007	21.739	54	3/25/2011	13.692
10	7/25/2007	21.633	55	4/25/2011	12.362
11	8/25/2007	21.304	56	5/25/2011	12.773
12	9/25/2007	21.084	57	6/25/2011	12.357
13	10/25/2007	20.983	58	7/25/2011	12.799
14	11/25/2007	20.655	59	8/25/2011	12.415
15	12/25/2007	20.566	60	9/25/2011	12.431
16	1/25/2008	20.243	61	10/25/2011	12.840
17	2/25/2008	20.040	62	11/25/2011	12.423
18	3/25/2008	20.102	63	12/25/2011	12.831
19	4/25/2008	19.644	64	1/25/2012	12.415
20	5/25/2008	19.598	65	2/25/2012	12.412
21	6/25/2008	19.278	66	3/25/2012	13.266
22	7/25/2008	20.112	67	4/25/2012	12.404
23	8/25/2008	19.478	68	5/25/2012	12.816
24	9/25/2008	18.737	69	6/25/2012	12.397
25	10/25/2008	18.318	70	7/25/2012	12.808
26	11/25/2008	17.748	71	8/25/2012	12.391
27	12/25/2008	17.847	72	9/25/2012	12.386
28	1/25/2009	17.934	73	10/25/2012	12.794
29	2/25/2009	17.940	74	11/25/2012	12.376
30	3/25/2009	18.707	75	12/25/2012	12.782
31	4/25/2009	17.713	76	1/25/2013	12.366
32	5/25/2009	17.873	77	2/25/2013	12.361
33	6/25/2009	17.581	78	3/25/2013	13.680
34	7/25/2009	18.274	79	4/25/2013	12.351
35	8/25/2009	18.074	80	5/25/2013	12.757
36	9/25/2009	18.061	81	6/25/2013	12.340
37	10/25/2009	18.261
38	11/25/2009	17.844
39	12/25/2009	18.108
40	1/25/2010	18.148
41	2/25/2010	18.199				*PPC: 100% (ARM); PPC: 100% (Fixed)
42	3/25/2010	19.251				*1 Month LIBOR: 20%
43	4/25/2010	18.048				*6 Month & 1 Year Libor: 20%
44	5/25/2010	18.289				*Includes Net Swap Payments received from the Swap Provider
45	6/25/2010	17.863				*Includes Cap proceeds


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Class M Effective Net WAC Schedule*			Class M Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	10/25/2006	21.239	46	7/25/2010	12.587
2	11/25/2006	20.203	47	8/25/2010	12.233
3	12/25/2006	20.459	48	9/25/2010	12.303
4	1/25/2007	20.203	49	10/25/2010	12.708
5	2/25/2007	20.203	50	11/25/2010	12.293
6	3/25/2007	21.029	51	12/25/2010	12.718
7	4/25/2007	22.092	52	1/25/2011	12.315
8	5/25/2007	22.013	53	2/25/2011	12.345
9	6/25/2007	21.710	54	3/25/2011	13.723
10	7/25/2007	21.601	55	4/25/2011	12.389
11	8/25/2007	21.273	56	5/25/2011	12.799
12	9/25/2007	21.053	57	6/25/2011	12.388
13	10/25/2007	20.950	58	7/25/2011	12.828
14	11/25/2007	20.622	59	8/25/2011	12.450
15	12/25/2007	20.531	60	9/25/2011	12.460
16	1/25/2008	20.208	61	10/25/2011	12.869
17	2/25/2008	20.006	62	11/25/2011	12.450
18	3/25/2008	20.066	63	12/25/2011	12.859
19	4/25/2008	19.609	64	1/25/2012	12.443
20	5/25/2008	19.561	65	2/25/2012	12.441
21	6/25/2008	19.414	66	3/25/2012	13.295
22	7/25/2008	19.940	67	4/25/2012	12.431
23	8/25/2008	19.294	68	5/25/2012	12.841
24	9/25/2008	18.576	69	6/25/2012	12.421
25	10/25/2008	18.152	70	7/25/2012	12.832
26	11/25/2008	17.586	71	8/25/2012	12.415
27	12/25/2008	17.744	72	9/25/2012	12.409
28	1/25/2009	17.733	73	10/25/2012	12.816
29	2/25/2009	17.737	74	11/25/2012	12.397
30	3/25/2009	18.495	75	12/25/2012	12.803
31	4/25/2009	17.521	76	1/25/2013	12.386
32	5/25/2009	17.675	77	2/25/2013	12.380
33	6/25/2009	17.464	78	3/25/2013	13.700
34	7/25/2009	18.047	79	4/25/2013	12.368
35	8/25/2009	17.882	80	5/25/2013	12.773
36	9/25/2009	17.957	81	6/25/2013	12.354
37	10/25/2009	18.153
38	11/25/2009	17.740
39	12/25/2009	18.077
40	1/25/2010	18.023
41	2/25/2010	18.085				*PPC: 100% (ARM); PPC: 100% (Fixed)
42	3/25/2010	19.175				*1 Month LIBOR: 20%
43	4/25/2010	17.979				*6 Month & 1 Year Libor: 20%
44	5/25/2010	18.217				*Includes Net Swap Payments received from the Swap Provider
45	6/25/2010	17.812				*Includes Cap proceeds

Period	Excess Spread in bp (Static LIBOR)		1 Month Forward LIBOR (%)		6 Month & 1 Year Forward LIBOR (%)		Excess Spread in bp (Forward LIBOR)		Period		Excess Spread in bp (Static LIBOR)		1 Month Forward LIBOR (%)		6 Month & 1 Year Forward LIBOR (%)		Excess Spread in bp (Forward LIBOR)
1		297		5.3300		5.4200		297		45		531		5.0844		5.1825		525
2		234		5.3696		5.4109		230		46		533		5.0834		5.2025		538
3		252		5.4019		5.3904		245		47		514		5.0834		5.2265		522
4		234		5.3588		5.3601		231		48		515		5.0862		5.2494		523
5		234		5.3520		5.3200		232		49		533		5.2068		5.2712		529
6		288		5.3482		5.2755		286		50		514		5.2102		5.2744		510
7		276		5.2803		5.2378		276		51		533		5.2128		5.2771		529
8		276		5.2422		5.2032		276		52		514		5.2168		5.2795		514
9		274		5.2235		5.1731		275		53		514		5.2188		5.2821		514
10		275		5.1284		5.1398		277		54		569		5.2199		5.2838		568
11		273		5.0957		5.1182		275		55		513		5.2233		5.2869		514
12		272		5.1121		5.0985		274		56		532		5.2256		5.2930		531
13		274		5.0826		5.0690		277		57		513		5.2277		5.2969		513
14		271		5.0566		5.0430		274		58		533		5.2293		5.3012		533
15		273		5.0299		5.0166		277		59		517		5.2315		5.3068		518
16		270		5.0020		4.9885		275		60		518		5.2333		5.3111		519
17		270		4.9768		4.9634		275		61		536		5.2532		5.3150		534
18		277		4.9501		4.9368		283		62		517		5.2557		5.3171		516
19		270		4.9237		4.9128		277		63		536		5.2557		5.3181		534
20		276		4.8992		4.9257		284		64		517		5.2581		5.3199		516
21		305		4.8739		4.9460		314		65		517		5.2593		5.3207		516
22		418		4.8475		4.9653		427		66		553		5.2598		5.3218		552
23		448		4.8236		4.9887		459		67		516		5.2623		5.3244		515
24		454		4.7983		5.0164		469		68		534		5.2627		5.3303		533
25		460		5.0113		5.0459		468		69		516		5.2640		5.3379		515
26		452		5.0047		5.0385		461		70		534		5.2650		5.3459		534
27		468		4.9961		5.0303		474		71		515		5.2658		5.3528		516
28		483		4.9895		5.0234		478		72		515		5.2673		5.3601		516
29		490		4.9823		5.0156		481		73		533		5.3049		5.3672		530
30		520		4.9736		5.0079		510		74		514		5.3064		5.3680		511
31		491		4.9676		5.0023		484		75		532		5.3078		5.3684		529
32		501		4.9601		5.0211		493		76		514		5.3084		5.3695		512
33		497		4.9531		5.0440		490		77		513		5.3091		5.3696		512
34		511		4.9454		5.0652		505		78		568		5.3086		5.3700		566
35		511		4.9388		5.0894		508		79		514		5.3104		5.3718		512
36		527		4.9407		5.1165		524		80		533		5.3104		5.3831		531
37		537		5.0860		5.1404		526		81		516		5.3120		5.3964		514
38		516		5.0868		5.1406		506
39		532		5.0860		5.1403		523
40		524		5.0863		5.1400		518
41		525		5.0861		5.1392		520
42		565		5.0847		5.1391		557
43		530		5.0854		5.1392		524
44		542		5.0853		5.1592		535


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Number of Mortgage Loans:	3,832	Index Type:
Aggregate Principal Balance:	$703,295,642	6 Month LIBOR:	84.67%
Conforming Principal Balance Loans:	$590,423,020	1 Year LIBOR:	0.33%
Average Principal Balance:	$183,532	Fixed Rate:	15.00%
Range:	$9,359 - $991,117	W.A. Initial Periodic Cap:	3.009%
W.A. Coupon:	8.481%	W.A. Subsequent Periodic Cap:	1.148%
Range:	5.750% - 14.990%	W.A. Lifetime Rate Cap:	6.316%
W.A. Gross Margin:	6.490%	Property Type:
Range:	1.374% - 11.750%	Single Family:	74.41%
W.A. Remaining Term:	347 months	PUD:	11.03%
Range:	78 months - 360 months	2-4 Family:	6.80%
W.A. Seasoning:	3 months	Condo:	6.63%
Latest Maturity Date:	September 1, 2036	Townhouse:	1.10%
		Modular:	0.02%
		Row House:	0.01%
State Concentration (Top 5):		Occupancy Status:
California:	37.96%	Primary:	93.99%
Florida:	13.87%	Investment:	5.48%
Arizona:	6.18%	Second Home:	0.52%
Illinois:	4.70%	Documentation Status:
Nevada:	4.34%	Full:	40.45%
W.A. Original Combined LTV:	81.92%	Stated:	54.59%
Range:	14.33% - 100.00%	Limited:	4.54%
First Liens:	94.00%	None:	0.42%
Second Liens:	6.00%	Non-Zero W.A. Prepayment Penalty - Term:	26 months
Non-Balloon Loans:	68.08%	Loans with Prepay Penalties:	77.11%
Non-Zero W.A. FICO Score:	627	Interest Only Loans	21.97%
		Non-Zero Weighted Average IO Term	65 months


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Principal Balance at Origination
Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		389		12,870,670		1.83		11.763		635		98.39
50,000.01 - 100,000.00		799		60,151,178		8.55		9.920		621		87.01
100,000.01 - 150,000.00		659		82,195,476		11.69		8.813		618		81.08
150,000.01 - 200,000.00		597		104,632,561		14.88		8.379		621		80.26
200,000.01 - 250,000.00		452		100,986,420		14.36		8.333		617		81.45
250,000.01 - 300,000.00		300		82,497,422		11.73		8.179		628		81.44
300,000.01 - 350,000.00		213		68,988,399		9.81		8.152		636		80.91
350,000.01 - 400,000.00		148		55,210,331		7.85		8.097		628		80.65
400,000.01 - 450,000.00		93		39,654,896		5.64		7.982		636		81.13
450,000.01 - 500,000.00		86		41,035,729		5.83		8.075		636		82.57
500,000.01 - 550,000.00		50		26,107,377		3.71		7.970		654		81.56
550,000.01 - 600,000.00		23		13,217,155		1.88		7.978		629		80.48
600,000.01 - 650,000.00		11		6,832,402		0.97		8.028		630		81.19
650,000.01 - 700,000.00		4		2,716,462		0.39		8.135		638		80.89
700,000.01 - 750,000.00		5		3,566,046		0.51		7.902		657		80.99
750,000.01 - 800,000.00		1		792,000		0.11		8.250		660		90.00
800,000.01 - 850,000.00		1		850,000		0.12		8.875		584		73.91
950,000.01 - 1,000,000.00		1		991,117		0.14		8.900		721		80.00
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		392		12,996,774		1.85		11.734		635		98.29
50,000.01 - 100,000.00		799		60,203,356		8.56		9.922		621		87.02
100,000.01 - 150,000.00		659		82,248,376		11.69		8.807		619		81.05
150,000.01 - 200,000.00		595		104,427,568		14.85		8.381		621		80.26
200,000.01 - 250,000.00		453		101,459,532		14.43		8.337		617		81.32
250,000.01 - 300,000.00		299		82,298,020		11.70		8.168		628		81.63
300,000.01 - 350,000.00		213		69,038,208		9.82		8.162		635		80.91
350,000.01 - 400,000.00		147		54,860,623		7.80		8.093		629		80.59
400,000.01 - 450,000.00		93		39,654,896		5.64		7.982		636		81.13
450,000.01 - 500,000.00		86		41,035,729		5.83		8.075		636		82.57
500,000.01 - 550,000.00		50		26,107,377		3.71		7.970		654		81.56
550,000.01 - 600,000.00		23		13,217,155		1.88		7.978		629		80.48
600,000.01 - 650,000.00		11		6,832,402		0.97		8.028		630		81.19
650,000.01 - 700,000.00		4		2,716,462		0.39		8.135		638		80.89
700,000.01 - 750,000.00		5		3,566,046		0.51		7.902		657		80.99
750,000.01 - 800,000.00		1		792,000		0.11		8.250		660		90.00
800,000.01 - 850,000.00		1		850,000		0.12		8.875		584		73.91
950,000.01 - 1,000,000.00		1		991,117		0.14		8.900		721		80.00
Total:		3,832		703,295,642		100.00		8.481		627		81.92


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 7 Year		2		20,074		0.00		11.983		548		92.33
Fixed - 10 Year		2		140,405		0.02		8.966		593		77.78
Fixed - 15 Year		15		1,287,807		0.18		8.517		631		71.62
Fixed - 20 Year		24		2,222,255		0.32		9.214		637		84.80
Fixed - 25 Year		1		205,797		0.03		7.750		552		75.00
Fixed - 30 Year		402		45,751,984		6.51		8.920		617		80.78
Fixed - 30 Year IO		10		1,615,551		0.23		8.036		645		81.23
Balloon - 15/30		612		34,790,511		4.95		11.643		645		99.46
Balloon - 30/40		77		15,688,116		2.23		7.949		627		77.73
Balloon - 30/40-10*		2		457,694		0.07		7.981		647		84.81
Balloon - 30/50		21		3,289,062		0.47		8.604		621		86.91
ARM - 6 Month		3		616,181		0.09		8.160		631		90.00
ARM - 2 Year/6 Month		850		158,518,154		22.54		8.588		613		80.64
ARM - 2 Year/6 Month IO		442		130,462,614		18.55		7.948		646		80.84
ARM - 2 Year/6 Month 30/40 Balloon		467		120,122,324		17.08		8.231		626		81.57
ARM - 2 Year/6 Month 40/10*		232		57,072,516		8.12		8.123		632		80.75
ARM - 2 Year/6 Month 30/50 Balloon		74		15,521,307		2.21		8.556		629		82.94
ARM - 3 Year/6 Month		313		49,580,054		7.05		8.696		607		81.20
ARM - 3 Year/6 Month IO		51		13,949,530		1.98		7.645		649		80.98
ARM - 3 Year/6 Month 30/40 Balloon		77		18,626,853		2.65		8.236		608		81.73
ARM - 3 Year/6 Month 40/10*		16		3,549,049		0.50		8.257		632		83.14
ARM - 3 Year/6 Month 30/50 Balloon		46		10,208,275		1.45		8.154		628		81.92
ARM - 5 Year/6 Month		35		5,347,985		0.76		8.299		608		82.04
ARM - 5 Year/6 Month IO		22		6,814,930		0.97		7.501		675		79.38
ARM - 5 Year/6 Month 30/40 Balloon		17		3,633,047		0.52		8.072		628		77.68
ARM - 5 Year/6 Month 30/50 Balloon		7		1,415,336		0.20		8.607		625		94.07
ARM - 7 Year/6 Month 30/50 Balloon		1		62,788		0.01		8.800		642		80.00
ARM - 3 Year/1 Year IO		1		246,400		0.04		8.000		626		80.00
ARM - 3 Year/1 Year 30/40 Balloon		1		109,082		0.02		7.500		631		80.00
ARM - 5 Year/1 Year IO		3		516,800		0.07		7.975		638		80.00
ARM - 5 Year/1 Year 30/40 Balloon		3		540,362		0.08		7.558		647		80.00
ARM - 7 Year/1 Year IO		2		624,800		0.09		6.698		681		80.00
ARM - 10 Year/1 Year IO		1		288,000		0.04		7.625		622		80.00
Total:		3,832		703,295,642		100.00		8.481		627		81.92


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.500 - 5.999		1		147,435		0.02		5.750		815		79.99
6.000 - 6.499		21		5,843,284		0.83		6.313		666		77.02
6.500 - 6.999		168		44,573,877		6.34		6.849		658		78.03
7.000 - 7.499		318		80,924,024		11.51		7.274		646		78.63
7.500 - 7.999		698		165,966,965		23.60		7.762		638		79.59
8.000 - 8.499		523		115,732,787		16.46		8.245		633		80.22
8.500 - 8.999		570		115,005,211		16.35		8.741		615		82.13
9.000 - 9.499		284		51,065,470		7.26		9.233		600		83.70
9.500 - 9.999		338		51,624,328		7.34		9.736		585		84.63
10.000 - 10.499		160		21,252,734		3.02		10.231		593		86.68
10.500 - 10.999		170		16,733,959		2.38		10.757		616		90.58
11.000 - 11.499		118		8,695,790		1.24		11.212		632		96.18
11.500 - 11.999		179		11,504,299		1.64		11.748		631		98.70
12.000 - 12.499		92		5,061,867		0.72		12.234		635		98.77
12.500 - 12.999		120		6,748,833		0.96		12.714		624		98.18
13.000 - 13.499		16		488,712		0.07		13.227		627		99.65
13.500 - 13.999		50		1,752,171		0.25		13.829		603		98.52
14.000 - 14.499		2		33,826		0.00		14.363		606		100.00
14.500 - 14.999		4		140,069		0.02		14.852		647		100.00
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		65		9,144,845		1.30		8.131		590		41.13
50.01 - 55.00		20		3,164,026		0.45		8.037		592		52.89
55.01 - 60.00		42		7,649,753		1.09		8.117		598		57.84
60.01 - 65.00		63		12,457,837		1.77		8.236		588		63.28
65.01 - 70.00		118		24,631,987		3.50		8.187		593		68.59
70.01 - 75.00		188		40,020,580		5.69		8.432		594		73.96
75.01 - 80.00		1,669		371,122,921		52.77		8.029		641		79.88
80.01 - 85.00		261		56,209,055		7.99		8.659		598		84.56
85.01 - 90.00		438		91,877,179		13.06		8.692		616		89.75
90.01 - 95.00		158		27,939,680		3.97		9.088		624		94.55
95.01 - 100.00		810		59,077,780		8.40		10.865		640		99.94
Total:		3,832		703,295,642		100.00		8.481		627		81.92


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		131		23,461,470		3.34		9.342		512		74.68
525 - 549		201		33,020,929		4.70		9.216		537		76.46
550 - 574		287		52,446,490		7.46		8.938		563		80.42
575 - 599		453		82,336,066		11.71		8.719		588		82.67
600 - 624		738		129,908,731		18.47		8.426		612		82.74
625 - 649		921		161,630,366		22.98		8.463		636		82.94
650 - 674		562		110,489,731		15.71		8.168		661		82.49
675 - 699		275		57,504,850		8.18		8.112		685		82.49
700 - 724		140		26,750,317		3.80		8.235		711		82.87
725 - 749		73		15,065,588		2.14		7.822		733		80.04
750 - 774		30		6,117,656		0.87		8.056		760		81.12
775 - 799		14		3,304,111		0.47		7.900		786		84.68
800 - 824		7		1,259,336		0.18		7.272		805		81.78
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		988		266,961,386		37.96		8.196		637		80.66
Florida		522		97,523,904		13.87		8.534		625		81.57
Arizona		254		43,476,452		6.18		8.395		624		81.68
Illinois		195		33,034,449		4.70		8.939		617		84.25
Nevada		147		30,514,530		4.34		8.276		625		82.03
Texas		306		27,927,994		3.97		8.942		622		83.99
Washington		108		21,540,131		3.06		8.335		624		83.43
Maryland		90		17,109,833		2.43		8.648		622		79.96
Michigan		135		16,154,138		2.30		9.028		620		85.23
Oregon		75		15,348,046		2.18		8.369		614		81.36
Colorado		87		13,548,524		1.93		8.586		615		83.48
Virginia		68		13,128,088		1.87		8.378		602		78.71
Georgia		66		8,330,749		1.18		9.110		604		84.42
Missouri		87		8,012,764		1.14		8.996		602		84.61
New Jersey		38		7,074,250		1.01		8.582		632		78.43
Pennsylvania		55		7,044,669		1.00		8.633		633		83.98
Massachusetts		38		6,597,716		0.94		8.891		633		83.00
Ohio		57		5,743,255		0.82		9.024		610		86.19
Minnesota		42		5,600,147		0.80		8.813		612		84.93
Connecticut		28		5,504,156		0.78		8.519		648		85.44
Rhode Island		30		5,307,940		0.75		9.070		631		83.61
Wisconsin		46		5,048,322		0.72		8.895		606		85.37
New York		18		4,968,519		0.71		9.325		616		79.50
North Carolina		39		4,664,657		0.66		9.030		605		84.86
Tennessee		57		4,550,735		0.65		9.165		615		88.21
Indiana		43		3,766,806		0.54		9.256		599		86.67
Utah		25		3,703,219		0.53		8.257		625		81.87
Idaho		21		3,125,921		0.44		8.798		601		83.90

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Louisiana		22		1,994,139		0.28		9.136		597		83.78
Kansas		21		1,926,537		0.27		9.399		592		85.79
Oklahoma		19		1,925,845		0.27		9.076		636		86.57
South Carolina		15		1,675,884		0.24		9.385		627		86.81
New Hampshire		11		1,591,752		0.23		8.725		643		85.26
New Mexico		10		1,162,567		0.17		8.395		621		77.03
Alaska		6		1,040,784		0.15		9.074		676		84.30
Alabama		12		1,011,950		0.14		8.612		627		83.33
Hawaii		4		916,539		0.13		8.162		618		80.71
Arkansas		7		679,721		0.10		8.274		643		81.25
Delaware		5		626,496		0.09		9.180		611		85.78
Wyoming		4		575,675		0.08		7.764		625		80.84
Iowa		7		561,855		0.08		9.208		593		84.86
Kentucky		8		460,719		0.07		9.397		612		87.12
Montana		3		434,439		0.06		9.078		630		84.46
Nebraska		3		397,610		0.06		8.761		632		90.30
District of Columbia		2		389,525		0.06		8.600		637		84.00
Mississippi		6		344,580		0.05		11.018		617		85.18
Maine		2		267,728		0.04		8.742		598		77.00
Total:		3,832		703,295,642		100.00		8.481		627		81.92


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
December-06		3		616,181		0.10		8.160		631		90.00
October-07		2		162,605		0.03		7.454		655		80.00
November-07		5		787,532		0.13		7.857		615		85.56
December-07		16		3,235,825		0.54		7.491		641		83.47
January-08		39		8,263,482		1.38		7.928		617		77.45
February-08		60		12,660,720		2.12		8.145		612		77.53
March-08		103		24,599,501		4.11		8.253		618		78.64
April-08		85		20,282,982		3.39		8.371		616		81.69
May-08		175		46,474,735		7.77		8.357		625		80.45
June-08		640		147,812,539		24.72		8.270		632		81.53
July-08		669		157,850,497		26.40		8.275		631		81.47
August-08		254		55,261,798		9.24		8.291		625		80.74
September-08		17		4,304,700		0.72		8.158		642		81.27
November-08		1		212,001		0.04		7.750		516		80.00
December-08		3		822,194		0.14		7.881		602		92.18
January-09		5		1,246,434		0.21		7.154		617		80.41
February-09		12		2,876,373		0.48		7.845		604		81.27
March-09		15		3,440,593		0.58		8.214		600		83.10
April-09		11		1,775,766		0.30		9.510		600		87.35
May-09		29		5,238,609		0.88		9.025		608		81.63
June-09		36		9,103,148		1.52		8.204		613		82.57
July-09		134		24,356,464		4.07		8.209		623		80.98
August-09		228		42,177,561		7.06		8.480		616		80.82
September-09		31		5,020,100		0.84		8.411		632		81.57
January-11		1		87,200		0.01		7.750		679		80.00
February-11		2		411,140		0.07		7.708		632		64.40
March-11		1		101,899		0.02		7.100		651		80.00
April-11		1		674,600		0.11		7.450		782		90.00
May-11		4		1,572,735		0.26		7.841		655		76.84
June-11		17		3,663,761		0.61		7.722		641		80.93
July-11		48		9,203,968		1.54		8.085		633		80.90
August-11		13		2,553,158		0.43		8.063		618		84.35
July-13		3		687,588		0.12		6.890		678		80.00
July-16		1		288,000		0.05		7.625		622		80.00
Total:		2,664		597,826,388		100.00		8.275		626		81.09


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000 - 1.499		1		176,800		0.03		6.250		809		80.00
1.500 - 1.999		5		1,868,570		0.31		6.824		683		80.00
2.000 - 2.499		2		645,140		0.11		7.754		684		80.00
2.500 - 2.999		5		940,723		0.16		7.713		644		80.00
3.000 - 3.499		13		2,550,938		0.43		7.853		663		77.79
3.500 - 3.999		4		421,025		0.07		6.848		637		66.78
4.000 - 4.499		14		2,303,701		0.39		7.588		628		78.01
4.500 - 4.999		68		16,693,912		2.79		7.514		635		79.60
5.000 - 5.499		106		25,222,695		4.22		8.309		621		81.77
5.500 - 5.999		455		113,665,706		19.01		7.994		638		81.15
6.000 - 6.499		545		135,248,819		22.62		8.041		632		80.85
6.500 - 6.999		607		133,837,295		22.39		8.269		623		80.70
7.000 - 7.499		323		69,038,214		11.55		8.410		624		80.73
7.500 - 7.999		405		72,705,521		12.16		8.937		607		82.22
8.000 - 8.499		74		15,675,491		2.62		9.137		607		83.02
8.500 - 8.999		23		4,991,043		0.83		9.840		621		83.44
9.000 - 9.499		6		701,625		0.12		10.095		584		84.64
9.500 - 9.999		5		911,458		0.15		10.990		625		88.05
10.500 - 10.999		1		69,582		0.01		11.990		563		95.00
11.500 - 11.999		2		158,129		0.03		13.178		589		78.37
Total:		2,664		597,826,388		100.00		8.275		626		81.09


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.000 - 11.499		2		385,654		0.06		6.318		769		80.00
11.500 - 11.999		14		3,627,669		0.61		6.808		661		77.82
12.000 - 12.499		18		4,337,714		0.73		6.901		645		75.73
12.500 - 12.999		102		27,047,801		4.52		7.103		646		77.81
13.000 - 13.499		202		51,962,521		8.69		7.318		642		79.13
13.500 - 13.999		452		112,890,142		18.88		7.690		641		80.03
14.000 - 14.499		382		93,913,326		15.71		7.961		641		80.30
14.500 - 14.999		484		112,862,381		18.88		8.329		626		81.36
15.000 - 15.499		315		64,822,533		10.84		8.677		618		82.44
15.500 - 15.999		337		66,771,065		11.17		9.134		605		82.74
16.000 - 16.499		149		26,169,098		4.38		9.541		592		82.02
16.500 - 16.999		109		18,760,233		3.14		9.987		581		84.90
17.000 - 17.499		58		9,730,899		1.63		10.455		578		88.96
17.500 - 17.999		26		3,055,451		0.51		10.782		566		86.40
18.000 - 18.499		6		571,887		0.10		11.250		527		84.21
18.500 - 18.999		5		688,623		0.12		12.189		545		82.31
19.000 - 19.499		1		71,262		0.01		12.290		503		79.98
19.500 - 19.999		2		158,129		0.03		13.178		589		78.37
Total:		2,664		597,826,388		100.00		8.275		626		81.09


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
4.500 - 4.999		4		1,170,263		0.20		7.156		681		81.04
5.000 - 5.499		5		1,500,000		0.25		7.974		670		82.28
5.500 - 5.999		10		2,586,586		0.43		8.096		652		73.33
6.000 - 6.499		32		9,503,111		1.59		7.222		650		77.11
6.500 - 6.999		156		42,435,992		7.10		7.016		653		78.65
7.000 - 7.499		288		77,546,105		12.97		7.346		646		79.39
7.500 - 7.999		611		149,859,352		25.07		7.794		638		80.04
8.000 - 8.499		453		101,764,755		17.02		8.263		632		80.83
8.500 - 8.999		463		98,575,117		16.49		8.757		615		82.25
9.000 - 9.499		239		44,599,026		7.46		9.230		600		83.63
9.500 - 9.999		230		41,560,087		6.95		9.739		584		84.12
10.000 - 10.499		93		15,423,837		2.58		10.237		579		85.46
10.500 - 10.999		53		8,061,556		1.35		10.718		589		84.65
11.000 - 11.499		19		2,527,360		0.42		11.210		559		89.86
11.500 - 11.999		4		411,939		0.07		11.642		587		85.76
12.000 - 12.499		1		71,262		0.01		12.290		503		79.98
12.500 - 12.999		2		162,416		0.03		12.750		586		87.01
13.500 - 13.999		1		67,623		0.01		13.750		536		69.99
Total:		2,664		597,826,388		100.00		8.275		626		81.09


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Number of Mortgage Loans:	1,604	Index Type:
Aggregate Principal Balance:	$292,020,916	6 Month LIBOR:	86.14%
Conforming Principal Balance Loans:	$292,020,916	1 Year LIBOR:	0.06%
Average Principal Balance:	$182,058	Fixed Rate:	13.79%
Range:	$14,993 - $649,950	W.A. Initial Periodic Cap:	2.997%
W.A. Coupon:	8.440%	W.A. Subsequent Periodic Cap:	1.178%
Range:	5.750% - 13.990%	W.A. Lifetime Rate Cap:	6.425%
W.A. Gross Margin:	6.650%	Property Type:
Range:	3.170% - 11.750%	Single Family:	76.98%
W.A. Remaining Term:	355 months	PUD:	8.06%
Range:	118 months - 360 months	2-4 Family:	7.00%
W.A. Seasoning:	3 months	Condo:	6.51%
Latest Maturity Date:	September 1, 2036	Townhouse	1.40%
		Modular	0.05%
State Concentration (Top 5):		Occupancy Status:
California:	27.70%	Primary:	91.46%
Florida:	14.91%	Investment:	7.62%
Arizona:	7.03%	Second Home:	0.92%
Illinois:	6.26%	Documentation Status:
New York:	4.76%	Full:	48.78%
W.A. Original Combined LTV:	80.50%	Stated:	47.61%
Range:	14.33% - 100.00%	Limited:	3.32%
First Liens:	98.84%	None:	0.29%
Second Liens:	1.16%	Non-Zero W.A. Prepayment Penalty - Term:	27 months
Non-Balloon Loans:	68.15%	Loans with Prepay Penalties:	74.71%
Non-Zero W.A. FICO Score:	611	Interest Only Loans:	14.51%
		Non-Zero Weighted Average IO Term	62 months


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		61		1,982,632		0.68		11.405		632		96.63
50,000.01 - 100,000.00		277		21,621,813		7.40		9.205		605		81.03
100,000.01 - 150,000.00		321		40,613,226		13.91		8.518		614		78.50
150,000.01 - 200,000.00		344		60,105,192		20.58		8.444		609		79.81
200,000.01 - 250,000.00		249		55,620,045		19.05		8.379		601		81.30
250,000.01 - 300,000.00		159		43,874,171		15.02		8.276		610		81.38
300,000.01 - 350,000.00		102		32,865,668		11.25		8.244		620		80.57
350,000.01 - 400,000.00		73		27,077,791		9.27		8.186		614		79.71
400,000.01 - 450,000.00		11		4,568,708		1.56		8.037		649		81.59
450,000.01 - 500,000.00		2		976,060		0.33		8.277		642		88.44
500,000.01 - 550,000.00		4		2,065,661		0.71		8.692		654		82.84
600,000.01 - 650,000.00		1		649,950		0.22		7.750		694		78.31
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		62		2,008,822		0.69		11.357		632		96.42
50,000.01 - 100,000.00		277		21,621,813		7.40		9.205		605		81.03
100,000.01 - 150,000.00		322		40,762,748		13.96		8.512		615		78.50
150,000.01 - 200,000.00		343		59,955,670		20.53		8.447		608		79.81
200,000.01 - 250,000.00		250		56,093,157		19.21		8.387		601		81.05
250,000.01 - 300,000.00		158		43,674,769		14.96		8.254		611		81.75
300,000.01 - 350,000.00		101		32,565,769		11.15		8.257		620		80.49
350,000.01 - 400,000.00		73		27,077,791		9.27		8.186		614		79.71
400,000.01 - 450,000.00		11		4,568,708		1.56		8.037		649		81.59
450,000.01 - 500,000.00		2		976,060		0.33		8.277		642		88.44
500,000.01 - 550,000.00		4		2,065,661		0.71		8.692		654		82.84
600,000.01 - 650,000.00		1		649,950		0.22		7.750		694		78.31
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 10 Year		1		78,309		0.03		7.750		654		79.99
Fixed - 15 Year		6		444,207		0.15		8.585		609		70.17
Fixed - 20 Year		12		1,297,621		0.44		8.674		651		82.12
Fixed - 25 Year		1		205,797		0.07		7.750		552		75.00
Fixed - 30 Year		176		23,571,741		8.07		8.486		607		76.64
Fixed - 30 Year IO		4		800,000		0.27		7.851		632		81.90
Balloon - 15/30		70		2,973,036		1.02		11.405		643		97.79
Balloon - 30/40		42		8,443,036		2.89		7.869		622		75.28
Balloon - 30/40-10*		2		457,694		0.16		7.981		647		84.81
Balloon - 30/50		12		2,007,777		0.69		8.651		615		89.50
ARM - 6 Month		1		94,329		0.03		8.550		575		90.00
ARM - 2 Year/6 Month		432		76,869,335		26.32		8.697		598		80.16
ARM - 2 Year/6 Month IO		138		32,252,243		11.04		8.065		637		80.68
ARM - 2 Year/6 Month 30/40 Balloon		216		47,944,944		16.42		8.237		611		81.06
ARM - 2 Year/6 Month 40/10*		111		21,526,808		7.37		8.432		613		80.66
ARM - 2 Year/6 Month 30/50 Balloon		33		6,725,950		2.30		8.633		600		83.49
ARM - 3 Year/6 Month		168		27,487,295		9.41		8.764		602		81.03
ARM - 3 Year/6 Month IO		32		7,230,284		2.48		7.727		650		81.19
ARM - 3 Year/6 Month 30/40 Balloon		58		13,474,989		4.61		8.198		599		80.28
ARM - 3 Year/6 Month 40/10*		6		1,241,923		0.43		8.418		616		83.10
ARM - 3 Year/6 Month 30/50 Balloon		41		8,896,813		3.05		8.155		630		81.59
ARM - 5 Year/6 Month		23		3,800,246		1.30		8.294		609		83.39
ARM - 5 Year/6 Month IO		7		1,909,790		0.65		7.440		626		75.63
ARM - 5 Year/6 Month 30/40 Balloon		7		1,363,259		0.47		8.272		604		74.53
ARM - 5 Year/6 Month 30/50 Balloon		4		735,490		0.25		9.396		607		97.56
ARM - 5 Year/1 Year IO		1		188,000		0.06		8.125		623		80.00
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.500 - 5.999		1		147,435		0.05		5.750		815		79.99
6.000 - 6.499		9		2,468,512		0.85		6.326		647		74.22
6.500 - 6.999		74		16,003,880		5.48		6.841		649		75.78
7.000 - 7.499		160		35,462,566		12.14		7.267		635		76.83
7.500 - 7.999		310		61,835,074		21.17		7.767		626		78.96
8.000 - 8.499		242		45,851,774		15.70		8.256		615		79.70
8.500 - 8.999		286		53,675,397		18.38		8.750		603		82.21
9.000 - 9.499		150		27,565,578		9.44		9.240		589		83.24
9.500 - 9.999		168		26,820,458		9.18		9.720		576		82.89
10.000 - 10.499		72		11,250,828		3.85		10.222		575		83.48
10.500 - 10.999		57		6,147,689		2.11		10.753		582		86.50
11.000 - 11.499		26		2,325,095		0.80		11.143		586		90.69
11.500 - 11.999		23		1,167,830		0.40		11.721		609		93.49
12.000 - 12.499		13		476,484		0.16		12.222		595		96.77
12.500 - 12.999		7		656,005		0.22		12.662		589		86.42
13.000 - 13.499		2		42,951		0.01		13.121		623		100.00
13.500 - 13.999		4		123,361		0.04		13.749		555		83.55
Total:		1,604		292,020,916		100.00		8.440		611		80.50

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		45		6,443,545		2.21		8.141		587		41.77
50.01 - 55.00		10		1,851,788		0.63		8.003		596		53.03
55.01 - 60.00		33		6,395,006		2.19		8.047		593		57.65
60.01 - 65.00		43		8,022,730		2.75		8.184		589		63.12
65.01 - 70.00		81		16,571,489		5.67		8.251		593		68.49
70.01 - 75.00		121		24,707,614		8.46		8.517		580		74.05
75.01 - 80.00		638		116,647,975		39.95		8.120		628		79.81
80.01 - 85.00		175		35,054,235		12.00		8.679		594		84.56
85.01 - 90.00		256		50,546,567		17.31		8.683		611		89.68
90.01 - 95.00		78		14,770,191		5.06		8.860		615		94.36
95.01 - 100.00		124		11,009,777		3.77		10.156		624		99.92
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		82		15,127,840		5.18		9.411		511		74.12
525 - 549		133		22,907,101		7.84		9.159		537		76.11
550 - 574		181		31,328,950		10.73		8.852		562		79.68
575 - 599		266		49,647,267		17.00		8.608		588		82.22
600 - 624		306		55,209,510		18.91		8.233		612		81.73
625 - 649		291		54,817,163		18.77		8.196		637		80.56
650 - 674		185		33,048,070		11.32		8.059		661		81.54
675 - 699		78		15,478,601		5.30		8.007		684		82.43
700 - 724		45		7,612,254		2.61		8.099		709		81.66
725 - 749		22		3,955,632		1.35		7.620		732		80.34
750 - 774		11		2,188,853		0.75		7.637		761		79.54
775 - 799		1		199,836		0.07		7.000		797		57.14
800 - 824		3		499,840		0.17		7.422		804		83.07
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		310		80,884,834		27.70		8.055		617		76.98
Florida		233		43,550,236		14.91		8.515		609		80.03
Arizona		121		20,534,495		7.03		8.420		610		80.41
Illinois		91		18,289,815		6.26		8.842		602		83.06
Nevada		68		13,896,372		4.76		8.087		618		81.23
Maryland		53		10,861,237		3.72		8.441		622		78.38
Washington		50		9,726,098		3.33		8.314		604		82.99
Michigan		65		8,665,152		2.97		8.897		612		86.20
Texas		86		8,583,381		2.94		8.868		605		82.57
Colorado		55		8,175,942		2.80		8.539		612		84.15
Oregon		35		7,694,143		2.63		8.561		593		81.97
Virginia		43		7,070,715		2.42		8.427		597		76.73
Georgia		30		4,385,290		1.50		9.111		601		85.32
Missouri		42		4,291,414		1.47		9.018		599		84.12
Wisconsin		30		4,279,266		1.47		8.586		600		84.56
New Jersey		19		3,882,252		1.33		8.516		620		78.80
Massachusetts		17		3,316,901		1.14		8.510		623		81.74
North Carolina		22		2,778,631		0.95		8.692		594		81.52
Minnesota		17		2,769,158		0.95		8.927		583		85.24
Connecticut		16		2,735,664		0.94		8.553		636		84.46
Pennsylvania		19		2,698,083		0.92		8.434		630		82.75
Rhode Island		11		2,489,737		0.85		9.066		607		84.52
Ohio		20		2,334,155		0.80		8.850		617		87.79
Indiana		22		2,066,466		0.71		9.454		578		89.84
Tennessee		20		1,811,185		0.62		9.150		614		88.92
New York		6		1,747,766		0.60		8.820		595		72.75
Idaho		10		1,366,914		0.47		8.427		590		83.70
Louisiana		12		1,295,503		0.44		8.931		607		82.95
Utah		6		1,159,028		0.40		8.232		619		77.95


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
New Hampshire		7		1,040,614		0.36		8.523		636		85.51
South Carolina		9		1,021,771		0.35		9.074		620		86.91
Hawaii		4		916,539		0.31		8.162		618		80.71
Oklahoma		8		695,861		0.24		8.646		626		87.74
Alabama		9		644,725		0.22		8.220		640		82.33
Kansas		5		624,353		0.21		8.864		584		83.36
New Mexico		5		543,634		0.19		8.362		654		82.39
Wyoming		3		497,532		0.17		7.876		614		80.97
Nebraska		3		397,610		0.14		8.761		632		90.30
Montana		2		387,720		0.13		8.665		629		82.59
Iowa		4		316,048		0.11		9.600		573		89.04
District of Columbia		1		311,582		0.11		8.025		637		80.00
Delaware		2		299,375		0.10		8.364		622		78.83
Mississippi		4		288,687		0.10		10.361		619		82.77
Arkansas		3		271,763		0.09		8.981		612		77.35
Kentucky		4		188,196		0.06		9.930		596		93.92
Maine		1		118,002		0.04		9.050		623		80.00
Alaska		1		117,073		0.04		8.225		604		85.00
Total:		1,604		292,020,916		100.00		8.440		611		80.50


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
December-06		1		94,329		0.04		8.550		575		90.00
October-07		1		79,299		0.03		7.300		637		80.00
November-07		4		672,798		0.27		7.901		632		86.51
December-07		8		1,534,957		0.61		7.549		627		85.86
January-08		23		4,148,502		1.65		8.211		595		74.83
February-08		33		6,208,278		2.47		8.092		603		76.30
March-08		51		9,461,872		3.76		8.270		604		79.47
April-08		45		10,121,490		4.02		8.633		602		81.83
May-08		72		17,012,416		6.76		8.688		601		78.91
June-08		230		43,582,842		17.31		8.457		616		81.58
July-08		330		64,540,751		25.64		8.456		609		81.16
August-08		124		25,735,974		10.22		8.356		612		80.45
September-08		9		2,220,100		0.88		8.361		656		81.80
November-08		1		212,001		0.08		7.750		516		80.00
December-08		2		396,074		0.16		8.505		626		91.38
January-09		1		102,850		0.04		8.250		598		85.00
February-09		10		2,157,792		0.86		7.928		616		84.59
March-09		12		2,505,554		1.00		8.018		576		80.11
April-09		8		1,141,489		0.45		8.798		599		87.34
May-09		14		2,571,157		1.02		9.053		611		78.77
June-09		19		4,413,795		1.75		8.322		597		82.62
July-09		79		15,253,710		6.06		8.215		619		80.68
August-09		138		26,087,083		10.36		8.531		611		80.42
September-09		21		3,489,800		1.39		8.395		634		81.60
February-11		1		270,000		0.11		7.490		637		56.25
March-11		1		101,899		0.04		7.100		651		80.00
May-11		3		1,123,935		0.45		8.077		655		75.57
June-11		9		1,294,190		0.51		8.021		616		83.18
July-11		23		4,069,609		1.62		8.385		603		83.12
August-11		5		1,137,152		0.45		8.015		589		84.01
Total:		1,278		251,741,698		100.00		8.420		610		80.77


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.000 - 3.499		3		370,840		0.15		8.229		624		80.00
3.500 - 3.999		1		127,387		0.05		7.125		714		75.00
4.000 - 4.499		4		632,397		0.25		6.767		609		72.93
4.500 - 4.999		26		5,136,482		2.04		7.765		616		76.78
5.000 - 5.499		54		11,298,426		4.49		8.482		604		80.90
5.500 - 5.999		199		40,013,364		15.89		8.159		621		81.31
6.000 - 6.499		236		47,975,656		19.06		8.203		616		79.73
6.500 - 6.999		295		60,844,271		24.17		8.266		609		80.51
7.000 - 7.499		157		31,904,909		12.67		8.445		608		79.99
7.500 - 7.999		237		41,145,093		16.34		8.899		601		82.26
8.000 - 8.499		43		8,561,353		3.40		9.182		601		83.51
8.500 - 8.999		14		2,796,340		1.11		10.039		604		81.66
9.000 - 9.499		3		286,159		0.11		10.467		577		83.53
9.500 - 9.999		3		421,309		0.17		10.889		660		90.74
10.500 - 10.999		1		69,582		0.03		11.990		563		95.00
11.500 - 11.999		2		158,129		0.06		13.178		589		78.37
Total:		1,278		251,741,698		100.00		8.420		610		80.77


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.500 - 11.999		1		209,071		0.08		6.600		648		75.00
12.000 - 12.499		6		1,441,149		0.57		6.745		614		70.43
12.500 - 12.999		32		6,740,496		2.68		6.902		642		75.83
13.000 - 13.499		85		18,784,903		7.46		7.225		631		77.55
13.500 - 13.999		181		36,991,229		14.69		7.651		630		79.15
14.000 - 14.499		166		34,784,528		13.82		7.862		626		79.06
14.500 - 14.999		237		48,969,740		19.45		8.312		613		81.34
15.000 - 15.499		169		33,322,203		13.24		8.666		600		82.32
15.500 - 15.999		185		34,317,876		13.63		9.137		596		82.40
16.000 - 16.499		92		16,868,789		6.70		9.575		583		81.21
16.500 - 16.999		64		10,564,409		4.20		9.951		577		84.01
17.000 - 17.499		33		5,543,983		2.20		10.437		575		87.81
17.500 - 17.999		18		2,151,738		0.85		10.775		570		86.36
18.000 - 18.499		2		205,480		0.08		11.256		503		80.00
18.500 - 18.999		4		616,712		0.24		12.123		546		81.41
19.000 - 19.499		1		71,262		0.03		12.290		503		79.98
19.500 - 19.999		2		158,129		0.06		13.178		589		78.37
Total:		1,278		251,741,698		100.00		8.420		610		80.77


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.000 - 5.499		1		228,000		0.09		9.350		654		95.00
5.500 - 5.999		4		879,495		0.35		8.091		626		75.86
6.000 - 6.499		14		3,354,969		1.33		6.569		645		73.08
6.500 - 6.999		68		14,762,666		5.86		7.018		646		78.11
7.000 - 7.499		132		30,823,906		12.24		7.321		634		78.12
7.500 - 7.999		262		53,252,188		21.15		7.799		627		79.79
8.000 - 8.499		208		40,330,491		16.02		8.276		613		80.25
8.500 - 8.999		230		44,978,060		17.87		8.784		600		82.04
9.000 - 9.499		129		24,699,250		9.81		9.242		589		83.28
9.500 - 9.999		127		22,328,203		8.87		9.731		576		82.53
10.000 - 10.499		56		9,522,078		3.78		10.217		572		84.26
10.500 - 10.999		30		4,452,834		1.77		10.709		580		84.30
11.000 - 11.499		10		1,488,228		0.59		11.164		550		88.09
11.500 - 11.999		4		411,939		0.16		11.642		587		85.76
12.000 - 12.499		1		71,262		0.03		12.290		503		79.98
12.500 - 12.999		1		90,506		0.04		12.750		629		84.63
13.500 - 13.999		1		67,623		0.03		13.750		536		69.99
Total:		1,278		251,741,698		100.00		8.420		610		80.77


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

SUMMARY - GROUP II POOL*

Number of Mortgage Loans:	2,228	Index Type:
Aggregate Principal Balance:	$411,274,725	6 Month LIBOR:	83.63%
Conforming Principal Balance Loans:	$298,402,103	1 Year LIBOR	0.52%
Average Principal Balance:	$184,594	Fixed Rate:	15.85%
Range:	$9,359 - $991,117	W.A. Initial Periodic Cap:	3.017%
W.A. Coupon:	8.510%	W.A. Subsequent Periodic Cap:	1.125%
Range:	6.000% - 14.990%	W.A. Lifetime Rate Cap:	6.237%
W.A. Gross Margin:	6.374%	Property Type:
Range:	1.374% - 9.750%	Single Family:	72.58%
W.A. Remaining Term:	342 months	PUD:	13.13%
Range:	78 months - 360 months	2-4 Family:	6.66%
W.A. Seasoning:	3 months	Condo:	6.71%
		Townhouse:	0.88%
Latest Maturity Date:	September 1, 2036	Rowhouse:	0.03%
		Occupancy Status:
State Concentration (Top 5):		Primary:	95.79%
California:	45.24%	Investment	3.97%
Florida:	13.12%	Second Home	0.24%
Arizona:	5.58%	Documentation Status:
Texas:	4.70%	Full:	34.53%
Nevada:	4.04%	Stated:	59.54%
W.A. Original Combined LTV:	82.93%	Limited:	5.41%
Range:	19.81% - 100.00%	None	0.51%
First Liens:	90.57%	Non-Zero W.A. Prepayment Penalty - Term:	26 months
Second Liens:	9.43%	Loans with Prepay Penalties:	78.82%
Non-Balloon Loans:	68.04%	Interest Only Loans:	27.27%
Non-Zero W.A. FICO Score:	638	Non-Zero Weighted Average IO Term	66 months


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		328		10,888,037		2.65		11.829		635		98.71
50,000.01 - 100,000.00		522		38,529,365		9.37		10.321		630		90.37
100,000.01 - 150,000.00		338		41,582,250		10.11		9.102		623		83.60
150,000.01 - 200,000.00		253		44,527,369		10.83		8.293		638		80.87
200,000.01 - 250,000.00		203		45,366,375		11.03		8.276		637		81.65
250,000.01 - 300,000.00		141		38,623,252		9.39		8.070		648		81.50
300,000.01 - 350,000.00		111		36,122,731		8.78		8.069		650		81.21
350,000.01 - 400,000.00		75		28,132,540		6.84		8.012		643		81.55
400,000.01 - 450,000.00		82		35,086,188		8.53		7.975		635		81.07
450,000.01 - 500,000.00		84		40,059,669		9.74		8.070		635		82.43
500,000.01 - 550,000.00		46		24,041,717		5.85		7.908		654		81.46
550,000.01 - 600,000.00		23		13,217,155		3.21		7.978		629		80.48
600,000.01 - 650,000.00		10		6,182,452		1.50		8.058		623		81.49
650,000.01 - 700,000.00		4		2,716,462		0.66		8.135		638		80.89
700,000.01 - 750,000.00		5		3,566,046		0.87		7.902		657		80.99
750,000.01 - 800,000.00		1		792,000		0.19		8.250		660		90.00
800,000.01 - 850,000.00		1		850,000		0.21		8.875		584		73.91
950,000.01 - 1,000,000.00		1		991,117		0.24		8.900		721		80.00
Total:		2,228		411,274,725		100.00		8.510		638		82.93


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		330		10,987,952		2.67		11.803		636		98.63
50,000.01 - 100,000.00		522		38,581,543		9.38		10.324		630		90.38
100,000.01 - 150,000.00		337		41,485,628		10.09		9.097		623		83.56
150,000.01 - 200,000.00		252		44,471,898		10.81		8.293		638		80.87
200,000.01 - 250,000.00		203		45,366,375		11.03		8.276		637		81.65
250,000.01 - 300,000.00		141		38,623,252		9.39		8.070		648		81.50
300,000.01 - 350,000.00		112		36,472,439		8.87		8.076		649		81.29
350,000.01 - 400,000.00		74		27,782,832		6.76		8.001		644		81.44
400,000.01 - 450,000.00		82		35,086,188		8.53		7.975		635		81.07
450,000.01 - 500,000.00		84		40,059,669		9.74		8.070		635		82.43
500,000.01 - 550,000.00		46		24,041,717		5.85		7.908		654		81.46
550,000.01 - 600,000.00		23		13,217,155		3.21		7.978		629		80.48
600,000.01 - 650,000.00		10		6,182,452		1.50		8.058		623		81.49
650,000.01 - 700,000.00		4		2,716,462		0.66		8.135		638		80.89
700,000.01 - 750,000.00		5		3,566,046		0.87		7.902		657		80.99
750,000.01 - 800,000.00		1		792,000		0.19		8.250		660		90.00
800,000.01 - 850,000.00		1		850,000		0.21		8.875		584		73.91
950,000.01 - 1,000,000.00		1		991,117		0.24		8.900		721		80.00
Total:		2,228		411,274,725		100.00		8.510		638		82.93


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 7 Year		2		20,074		0.00		11.983		548		92.33
Fixed - 10 Year		1		62,096		0.02		10.500		516		75.00
Fixed - 15 Year		9		843,600		0.21		8.481		643		72.38
Fixed - 20 Year		12		924,634		0.22		9.973		617		88.56
Fixed - 30 Year		226		22,180,243		5.39		9.380		628		85.17
Fixed - 30 Year IO		6		815,551		0.20		8.217		658		80.56
Balloon - 15/30		542		31,817,474		7.74		11.665		645		99.61
Balloon - 30/40		35		7,245,080		1.76		8.043		633		80.58
Balloon - 30/50		9		1,281,284		0.31		8.531		632		82.85
ARM - 6 Month		2		521,852		0.13		8.090		642		90.00
ARM - 2 Year/6 Month		418		81,648,818		19.85		8.485		627		81.10
ARM - 2 Year/6 Month IO		304		98,210,372		23.88		7.910		649		80.90
ARM - 2 Year/6 Month 30/40 Balloon		251		72,177,380		17.55		8.227		636		81.91
ARM - 2 Year/6 Month 40/10*		121		35,545,708		8.64		7.936		643		80.81
ARM - 2 Year/6 Month 30/50 Balloon		41		8,795,357		2.14		8.498		651		82.52
ARM - 3 Year/6 Month		145		22,092,759		5.37		8.612		614		81.42
ARM - 3 Year/6 Month IO		19		6,719,246		1.63		7.555		648		80.75
ARM - 3 Year/6 Month 30/40 Balloon		19		5,151,863		1.25		8.336		632		85.52
ARM - 3 Year/6 Month 40/10*		10		2,307,126		0.56		8.171		640		83.16
ARM - 3 Year/6 Month 30/50 Balloon		5		1,311,462		0.32		8.150		614		84.13
ARM - 5 Year/6 Month		12		1,547,739		0.38		8.313		606		78.72
ARM - 5 Year/6 Month IO		15		4,905,140		1.19		7.524		693		80.84
ARM - 5 Year/6 Month 30/40 Balloon		10		2,269,787		0.55		7.952		643		79.57
ARM - 5 Year/6 Month 30/50 Balloon		3		679,846		0.17		7.754		645		90.28
ARM - 7 Year/6 Month 30/50 Balloon		1		62,788		0.02		8.800		642		80.00
ARM - 3 Year/1 Year IO		1		246,400		0.06		8.000		626		80.00
ARM - 3 Year/1 Year 30/40 Balloon		1		109,082		0.03		7.500		631		80.00
ARM - 5 Year/1 Year IO		2		328,800		0.08		7.889		646		80.00
ARM - 5 Year/1 Year 30/40 Balloon		3		540,362		0.13		7.558		647		80.00
ARM - 7 Year/1 Year IO		2		624,800		0.15		6.698		681		80.00
ARM - 10 Year/1 Year IO		1		288,000		0.07		7.625		622		80.00
Total:		2,228		411,274,725		100.00		8.510		638		82.93


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
6.000 - 6.499		12		3,374,772		0.82		6.304		680		79.07
6.500 - 6.999		94		28,569,997		6.95		6.853		663		79.29
7.000 - 7.499		158		45,461,458		11.05		7.278		655		80.03
7.500 - 7.999		388		104,131,891		25.32		7.759		645		79.96
8.000 - 8.499		281		69,881,013		16.99		8.238		645		80.55
8.500 - 8.999		284		61,329,814		14.91		8.734		625		82.07
9.000 - 9.499		134		23,499,892		5.71		9.226		613		84.24
9.500 - 9.999		170		24,803,869		6.03		9.752		596		86.52
10.000 - 10.499		88		10,001,907		2.43		10.241		612		90.27
10.500 - 10.999		113		10,586,271		2.57		10.759		636		92.94
11.000 - 11.499		92		6,370,694		1.55		11.237		649		98.19
11.500 - 11.999		156		10,336,469		2.51		11.751		634		99.29
12.000 - 12.499		79		4,585,384		1.11		12.235		639		98.98
12.500 - 12.999		113		6,092,828		1.48		12.720		628		99.45
13.000 - 13.499		14		445,762		0.11		13.237		628		99.62
13.500 - 13.999		46		1,628,810		0.40		13.836		607		99.65
14.000 - 14.499		2		33,826		0.01		14.363		606		100.00
14.500 - 14.999		4		140,069		0.03		14.852		647		100.00
Total:		2,228		411,274,725		100.00		8.510		638		82.93

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		20		2,701,299		0.66		8.108		596		39.61
50.01 - 55.00		10		1,312,238		0.32		8.086		586		52.69
55.01 - 60.00		9		1,254,747		0.31		8.474		619		58.79
60.01 - 65.00		20		4,435,107		1.08		8.329		586		63.58
65.01 - 70.00		37		8,060,499		1.96		8.056		595		68.80
70.01 - 75.00		67		15,312,966		3.72		8.294		615		73.83
75.01 - 80.00		1,031		254,474,946		61.87		7.987		647		79.92
80.01 - 85.00		86		21,154,820		5.14		8.626		605		84.57
85.01 - 90.00		182		41,330,612		10.05		8.704		622		89.83
90.01 - 95.00		80		13,169,489		3.20		9.344		635		94.76
95.01 - 100.00		686		48,068,003		11.69		11.028		644		99.95
Total:		2,228		411,274,725		100.00		8.510		638		82.93

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		49		8,333,630		2.03		9.217		515		75.71
525 - 549		68		10,113,828		2.46		9.347		537		77.26
550 - 574		106		21,117,539		5.13		9.067		564		81.50
575 - 599		187		32,688,799		7.95		8.888		589		83.36
600 - 624		432		74,699,221		18.16		8.569		613		83.49
625 - 649		630		106,813,203		25.97		8.600		636		84.17
650 - 674		377		77,441,662		18.83		8.215		661		82.90
675 - 699		197		42,026,249		10.22		8.151		686		82.51
700 - 724		95		19,138,063		4.65		8.290		711		83.35
725 - 749		51		11,109,957		2.70		7.893		733		79.93
750 - 774		19		3,928,804		0.96		8.290		760		82.00
775 - 799		13		3,104,275		0.75		7.958		785		86.45
800 - 824		4		759,497		0.18		7.172		805		80.93
Total:		2,228		411,274,725		100.00		8.510		638		82.93


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		678		186,076,552		45.24		8.258		645		82.26
Florida		289		53,973,668		13.12		8.549		637		82.81
Arizona		133		22,941,957		5.58		8.373		636		82.81
Texas		220		19,344,613		4.70		8.975		630		84.61
Nevada		79		16,618,158		4.04		8.434		630		82.69
Illinois		104		14,744,634		3.59		9.059		636		85.71
Washington		58		11,814,033		2.87		8.352		641		83.79
Oregon		40		7,653,903		1.86		8.177		635		80.75
Michigan		70		7,488,985		1.82		9.179		629		84.11
Maryland		37		6,248,596		1.52		9.010		622		82.71
Virginia		25		6,057,373		1.47		8.321		608		81.01
Colorado		32		5,372,581		1.31		8.659		619		82.47
Pennsylvania		36		4,346,586		1.06		8.757		635		84.75
Georgia		36		3,945,459		0.96		9.109		607		83.41
Missouri		45		3,721,350		0.90		8.969		605		85.18
Ohio		37		3,409,100		0.83		9.143		605		85.10
Massachusetts		21		3,280,815		0.80		9.276		644		84.27
New York		12		3,220,753		0.78		9.598		628		83.17
New Jersey		19		3,191,997		0.78		8.663		646		77.98
Minnesota		25		2,830,989		0.69		8.702		640		84.63
Rhode Island		19		2,818,203		0.69		9.073		651		82.81
Connecticut		12		2,768,492		0.67		8.485		661		86.40
Tennessee		37		2,739,551		0.67		9.175		615		87.75
Utah		19		2,544,191		0.62		8.268		628		83.66
North Carolina		17		1,886,025		0.46		9.527		620		89.78
Idaho		11		1,759,007		0.43		9.086		611		84.05
Indiana		21		1,700,339		0.41		9.015		624		82.81
Kansas		16		1,302,184		0.32		9.655		596		86.95


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Oklahoma		11		1,229,985		0.30		9.319		641		85.91
Alaska		5		923,711		0.22		9.182		685		84.21
Wisconsin		16		769,056		0.19		10.611		639		89.84
Louisiana		10		698,636		0.17		9.514		581		85.30
South Carolina		6		654,113		0.16		9.870		638		86.65
New Mexico		5		618,933		0.15		8.423		592		72.32
New Hampshire		4		551,138		0.13		9.106		657		84.80
Arkansas		4		407,958		0.10		7.804		664		83.85
Alabama		3		367,225		0.09		9.299		605		85.10
Delaware		3		327,121		0.08		9.928		600		92.15
Kentucky		4		272,523		0.07		9.030		623		82.43
Iowa		3		245,808		0.06		8.704		619		79.49
Maine		1		149,725		0.04		8.500		578		74.63
Wyoming		1		78,143		0.02		7.050		694		80.00
District of Columbia		1		77,943		0.02		10.900		637		100.00
Mississippi		2		55,893		0.01		14.410		610		97.66
Montana		1		46,719		0.01		12.500		636		100.00
Total:		2,228		411,274,725		100.00		8.510		638		82.93


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
December-06		2		521,852		0.15		8.090		642		90.00
October-07		1		83,306		0.02		7.600		673		80.00
November-07		1		114,734		0.03		7.600		517		80.00
December-07		8		1,700,868		0.49		7.439		654		81.31
January-08		16		4,114,980		1.19		7.643		639		80.10
February-08		27		6,452,442		1.86		8.197		621		78.71
March-08		52		15,137,629		4.37		8.243		627		78.13
April-08		40		10,161,493		2.94		8.110		629		81.56
May-08		103		29,462,319		8.51		8.166		639		81.35
June-08		410		104,229,697		30.12		8.192		638		81.51
July-08		339		93,309,746		26.96		8.150		646		81.68
August-08		130		29,525,824		8.53		8.234		636		80.98
September-08		8		2,084,600		0.60		7.941		627		80.70
December-08		1		426,120		0.12		7.300		580		92.93
January-09		4		1,143,584		0.33		7.056		619		80.00
February-09		2		718,581		0.21		7.597		568		71.30
March-09		3		935,039		0.27		8.738		665		91.11
April-09		3		634,276		0.18		10.790		602		87.38
May-09		15		2,667,451		0.77		8.998		605		84.39
June-09		17		4,689,353		1.35		8.093		627		82.53
July-09		55		9,102,755		2.63		8.200		631		81.49
August-09		90		16,090,479		4.65		8.398		624		81.48
September-09		10		1,530,300		0.44		8.446		629		81.50
January-11		1		87,200		0.03		7.750		679		80.00
February-11		1		141,140		0.04		8.125		622		80.00
April-11		1		674,600		0.19		7.450		782		90.00
May-11		1		448,800		0.13		7.250		655		80.00
June-11		8		2,369,571		0.68		7.559		654		79.70
July-11		25		5,134,359		1.48		7.847		657		79.14
August-11		8		1,416,006		0.41		8.102		640		84.62
July-13		3		687,588		0.20		6.890		678		80.00
July-16		1		288,000		0.08		7.625		622		80.00
Total:		1,386		346,084,690		100.00		8.170		638		81.32


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000 - 1.499		1		176,800		0.05		6.250		809		80.00
1.500 - 1.999		5		1,868,570		0.54		6.824		683		80.00
2.000 - 2.499		2		645,140		0.19		7.754		684		80.00
2.500 - 2.999		5		940,723		0.27		7.713		644		80.00
3.000 - 3.499		10		2,180,098		0.63		7.788		669		77.42
3.500 - 3.999		3		293,638		0.08		6.728		604		63.22
4.000 - 4.499		10		1,671,304		0.48		7.899		636		79.94
4.500 - 4.999		42		11,557,430		3.34		7.403		644		80.85
5.000 - 5.499		52		13,924,269		4.02		8.169		634		82.48
5.500 - 5.999		256		73,652,342		21.28		7.904		647		81.07
6.000 - 6.499		309		87,273,164		25.22		7.952		642		81.47
6.500 - 6.999		312		72,993,023		21.09		8.271		635		80.86
7.000 - 7.499		166		37,133,306		10.73		8.380		638		81.36
7.500 - 7.999		168		31,560,428		9.12		8.987		616		82.16
8.000 - 8.499		31		7,114,138		2.06		9.082		614		82.43
8.500 - 8.999		9		2,194,703		0.63		9.586		642		85.71
9.000 - 9.499		3		415,465		0.12		9.839		589		85.40
9.500 - 9.999		2		490,148		0.14		11.078		595		85.73
Total:		1,386		346,084,690		100.00		8.170		638		81.32


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.000 - 11.499		2		385,654		0.11		6.318		769		80.00
11.500 - 11.999		13		3,418,598		0.99		6.821		662		77.99
12.000 - 12.499		12		2,896,565		0.84		6.978		660		78.37
12.500 - 12.999		70		20,307,306		5.87		7.170		647		78.47
13.000 - 13.499		117		33,177,618		9.59		7.370		648		80.02
13.500 - 13.999		271		75,898,914		21.93		7.709		646		80.46
14.000 - 14.499		216		59,128,798		17.09		8.019		649		81.03
14.500 - 14.999		247		63,892,641		18.46		8.342		636		81.37
15.000 - 15.499		146		31,500,330		9.10		8.690		636		82.56
15.500 - 15.999		152		32,453,189		9.38		9.132		615		83.10
16.000 - 16.499		57		9,300,309		2.69		9.479		608		83.50
16.500 - 16.999		45		8,195,824		2.37		10.033		585		86.04
17.000 - 17.499		25		4,186,916		1.21		10.480		583		90.49
17.500 - 17.999		8		903,712		0.26		10.798		556		86.47
18.000 - 18.499		4		366,407		0.11		11.246		540		86.57
18.500 - 18.999		1		71,910		0.02		12.750		532		90.00
Total:		1,386		346,084,690		100.00		8.170		638		81.32


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
4.500 - 4.999		4		1,170,263		0.34		7.156		681		81.04
5.000 - 5.499		4		1,272,000		0.37		7.727		673		80.00
5.500 - 5.999		6		1,707,091		0.49		8.099		666		72.02
6.000 - 6.499		18		6,148,142		1.78		7.579		652		79.31
6.500 - 6.999		88		27,673,326		8.00		7.016		657		78.93
7.000 - 7.499		156		46,722,200		13.50		7.362		654		80.22
7.500 - 7.999		349		96,607,164		27.91		7.791		644		80.18
8.000 - 8.499		245		61,434,264		17.75		8.254		644		81.22
8.500 - 8.999		233		53,597,057		15.49		8.735		627		82.42
9.000 - 9.499		110		19,899,776		5.75		9.216		614		84.06
9.500 - 9.999		103		19,231,884		5.56		9.748		593		85.97
10.000 - 10.499		37		5,901,760		1.71		10.268		590		87.39
10.500 - 10.999		23		3,608,723		1.04		10.729		599		85.09
11.000 - 11.499		9		1,039,131		0.30		11.276		571		92.39
12.500 - 12.999		1		71,910		0.02		12.750		532		90.00
Total:		1,386		346,084,690		100.00		8.170		638		81.32


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4

FOR ADDITIONAL INFORMATION PLEASE CALL:

Fixed-Rate Mortgage Loans		100% PPC (4% CPR growing to 23% CPR over 12 months. 23% CPR thereafter)

Adjustable-Rate
Mortgage Loans		100% PPC (5% CPR in month 1, an additional 2% CPR for each month thereafter, building to 27% CPR in month 12 and remaining constant at 27% CPR until month 23, increasing to and remaining constant at 60% CPR from month 24 until month 27 and decreasing and remaining constant at 30% CPR from month 28 and thereafter; provided, however, the prepayment rate will not exceed 85% CPR per annum in any period for any percentage of PPC)

Class M Principal Distribution Amount (continued):	If a Trigger Event occurs, principal payments will be paid first to the Class A Certificates in the manner and order of priority described under "Class A Principal Distribution Amount", in each case until the certificate principal balance of each such class has been reduced to zero and, then sequentially to the Mezzanine Certificates in their order of seniority, in each case until the certificate principal balance of each such class has been reduced to zero.

Coupon Step-up:	On the Distribution Date following the first possible optional termination date, the margins on the Class A Certificates and the Mezzanine Certificates will increase to the following, provided that the Pass-Through Rates on the Certificates will still be subject to the applicable Net WAC Pass-Through Rate.

Class	After Optional Termination
A	2 x Margin
M	The lesser of 1.5 x Margin and Margin plus 0.50%

Trigger Event:	If either the Delinquency Test or Cumulative Loss Test is violated.

Delinquency Test:	The determination on any Distribution Date that the percentage obtained by dividing (x) the principal amount of (1) Mortgage Loans delinquent 60 days or more, (2) Mortgage Loans in foreclosure, (3) REO Properties and (4) Mortgage Loans discharged due to bankruptcy by (y) the aggregate principal balance of the Mortgage Loans, in each case, as of the last day of the previous calendar month, exceeds the below applicable percentages of the Credit Enhancement Percentages for the most senior class of Class A and Mezzanine Certificates then outstanding:

	Distribution Date Occurring in	Percentage
	October 2008 to September 2009	1.55%, plus 1/12th of 1.85 % for each month thereafter
	October 2009 to September 2010	3.40%, plus 1/12th of 1.95 % for each month thereafter
	October 2010 to September 2011	5.35%, plus 1/12th of 1.55 % for each month thereafter
	October 2011 to September 2012	6.90%, plus 1/12th of 0.80 % for each month thereafter
	October 2012 and thereafter	7.70%


ACE Securities Corp. Home Equity Loan Trust, Series 2006-HE4	FREE WRITING PROSPECTUS

Class	(S / M/D)	Initial CE %	Targeted CE % On/After Step Down Date
A	AAA/Aaa/AAA	23.30%	46.60%
M-1	[AA+]/Aa1/AA(high)	19.35%	38.70%
M-2	[AA+]/Aa2/AA	15.65%	31.30%
M-3	[AA]/Aa3/AA(low)	13.50%	27.00%
M-4	[AA]/A1/A(high)	11.65%	23.30%
M-5	[AA-]/A2/A(high)	9.80%	19.60%
M-6	[A+]/A3/A	8.15%	16.30%
M-7	[A]/Baa1/A(low)	6.50%	13.00%
M-8	[BBB+]/Baa2/BBB(high)	5.10%	10.20%
M-9	[BBB]/Baa3/BBB	3.95%	7.90%
M-10	[BBB-]/Ba1/BBB(low)	3.25%	6.50%
M-11	[BB+]/Ba2/BB(high)	2.25%	4.50%

Class	Percentage
Class A Certificates	34.33%
Class M-1 Certificates	41.34%
Class M-2 Certificates	51.12%
Class M-3 Certificates	59.26%
Class M-4 Certificates	68.67%
Class M-5 Certificates	81.63%
Class M-6 Certificates	98.16%
Class M-7 Certificates	123.08%
Class M-8 Certificates	156.86%
Class M-9 Certificates	202.53%
Class M-10 Certificates	246.15%
Class M-11 Certificates	355.56%

	Distribution Date	Notional Schedule ($)	Strike Rate (%)
1	10/25/2006	292,020,916	7.50
2	11/25/2006	289,341,301	7.50
3	12/25/2006	286,104,097	7.50
4	1/25/2007	282,371,070	7.50
5	2/25/2007	278,151,972	7.50
6	3/25/2007	273,459,529	7.50

Class	CDR Break-Even (%)	Cumulative Loss (%)
M-1	34.70	23.52
M-2	27.62	20.56
M-3	24.05	18.84
M-4	21.24	17.35
M-5	18.64	15.87
M-6	16.48	14.54
M-7	14.41	13.17
M-8	12.73	11.98
M-9	11.33	10.94
M-10	10.51	10.31
M-11	9.57	9.55

Months Remaining	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
61 - 120		4		160,479		0.02		9.344		587		79.60
121 - 180		627		36,078,317		5.13		11.532		645		98.46
181 - 240		24		2,222,255		0.32		9.214		637		84.80
241 - 300		1		205,797		0.03		7.750		552		75.00
301 - 360		3,176		664,628,794		94.50		8.313		626		81.02
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Interest Only Term (months)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0		3,300		548,777,016		78.03		8.645		621		82.24
24		11		2,744,245		0.39		7.300		644		79.12
60		478		138,073,501		19.63		7.870		647		80.78
120		43		13,700,880		1.95		8.283		652		81.20
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Occupancy Status	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Primary		3,575		661,053,816		93.99		8.440		625		81.86
Investment		235		38,568,777		5.48		9.111		657		83.23
Second Home		22		3,673,049		0.52		9.188		630		78.67
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Program	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Stated Documentation		1,992		383,933,148		54.59		8.675		641		81.54
Full Documentation		1,648		284,471,831		40.45		8.231		608		82.29
Limited Documentation		174		31,953,378		4.54		8.355		622		84.19
No Documentation		18		2,937,285		0.42		8.613		677		71.43
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Purpose	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Purchase		2,160		366,474,646		52.11		8.557		645		83.51
Refinance - Cashout		1,513		309,069,088		43.95		8.412		607		79.97
Refinance - Rate Term		159		27,751,908		3.95		8.235		618		82.66
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Property Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Single Family Residence		2,932		523,326,535		74.41		8.465		624		81.88
PUD		365		77,567,534		11.03		8.319		631		82.34
2-4 Family		229		47,831,510		6.80		8.861		641		81.54
Condo		251		46,616,946		6.63		8.547		638		82.09
Townhouse		53		7,714,381		1.10		8.439		631		82.20
Modular		1		134,875		0.02		7.750		663		67.50
Rowhouse		1		103,860		0.01		7.990		640		78.79
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Initial Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000		3		616,181		0.10		8.160		631		90.00
1.500		2		407,091		0.07		7.121		657		79.99
2.000		74		16,040,458		2.68		8.244		607		81.90
3.000		2,521		569,183,450		95.21		8.282		627		81.03
5.000		64		11,579,208		1.94		8.033		628		82.22
Total:		2,664		597,826,388		100.00		8.275		626		81.09

Subsequent Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000		1,860		429,927,848		71.92		8.287		627		81.08
1.500		775		159,381,876		26.66		8.290		625		81.11
2.000		29		8,516,664		1.42		7.398		657		81.13
Total:		2,664		597,826,388		100.00		8.275		626		81.09

Lifetime Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.000 - 5.499		174		33,288,314		5.57		8.220		620		80.98
6.000 - 6.499		1,428		338,827,480		56.68		8.284		628		80.88
6.500 - 6.999		29		7,356,514		1.23		8.307		611		79.20
7.000 - 7.499		1,031		218,016,078		36.47		8.267		626		81.49
7.500 - 7.999		2		338,002		0.06		9.493		569		86.46
Total:		2,664		597,826,388		100.00		8.275		626		81.09

Prepayment Penalty Term (mos.)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0		1,056		160,963,704		22.89		8.811		626		82.49
6		18		3,966,210		0.56		9.356		652		83.93
12		137		32,292,463		4.59		8.698		631		81.74
24		1,790		368,248,740		52.36		8.361		628		81.93
30		3		599,601		0.09		8.110		642		81.87
36		825		136,831,278		19.46		8.343		624		81.24
48		1		153,638		0.02		6.000		641		80.00
60		2		240,008		0.03		7.569		649		75.10
Total:		3,832		703,295,642		100.00		8.481		627		81.92

Deutsche Bank Securities

Whole Loan Trading
Michael Commaroto	212-250-3114
Paul Mangione	212-250-5786
Gary Huang	212-250-7943

ABS Banking
Sue Valenti	212-250-3455
Ernie Calabrese	212-250-5859
Kathie Peng	212-250-7259

ABS Structuring
Bill Yeung	212-250-6893
Chris Sudol	212-250-0507

ABS Collateral
Reta Chandra	212-250-2729