SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~November~~December 2526, 2003 SAXON ASSET SECURITIES COMPANY, (as Depositor, Saxon Mortgage Inc., as Master Servicer, Saxon Mortgage Services Inc., as Servicer and Deutsche Bank National Trust Company, as Trustee). SAXON ASSET SEC CO MORT LOAN ASSET BACKED CERTS SER 2003-3 (Exact name of Registrant as specified in its Charter) VIRGINIA (State or Other Jurisdiction of Incorporation) 333-103240-02 52-1865887 (Commission File Number) (I.R.S. Employer Identification No.) 4951 Lake Brook Drive Glen Allen, Virginia 23060 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (804) 967-7400 Item 5. Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003. SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of September 1,2003.. Date: ~~Nov~~Jan 2602, ~~2003~~2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003.

	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	November 25, 2003 Distribution
	December 26, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				2122
			12.	Realized Loss Detail Report				2425
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2526
			14.	Additional Certificate Report				2627
				Total Number of Pages				2627
			CONTACTS
				Administrator: Brent Hoyler
				Direct Phone Number: (714)247-6322
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Saxon Mortgage, Inc.					Cut-Off Date: September 1, 2003
	Certificate Insurer(s):							Closing Date: September 16, 2003
								First Payment Date: October 27, 2003
	Servicer(s):		Saxon Mortgage, Inc. Master Servicer
			Saxon Mortgage Services, Inc.
								Distribution Date: November 25, 2003
								Distribution Date: December 26, 2003
	Underwriter(s):		RBS Greenwich Capital Lead Underwriter					Record Date: ~~November~~December 24, 2003
			CS First Boston Underwriter					~~October~~November 3128, 2003
			J. P. Morgan Underwriter
			Merrill Lynch & Co. Underwriter
						Page 1 of 26					© COPYRIGHT 2003 Deutsche Bank
						Page 1 of 27					© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
AF-1	FLT	85,200,000.00			8382,~~747~~533,~~655~~414.7081	8589,~~003~~459.8792	12,~~214~~570,~~240~~672.8929	12,~~299~~660,~~244~~132.7621	-	-	8279,~~533~~962,~~414~~742.8152
AF-2	AFC	27,700,000.00			27,700,000.00	65,095.00	-	65,095.00	-	-	27,700,000.00
AF-3	AFC	52,750,000.00			52,750,000.00	158,250.00	-	158,250.00	-	-	52,750,000.00
AF-4	AFC	24,300,000.00			24,300,000.00	98,556.75	-	98,556.75	-	-	24,300,000.00
AF-5	STEP	28,645,000.00			28,645,000.00	136,970.84	-	136,970.84	-	-	28,645,000.00
AF-6	STEP	18,425,000.00			18,425,000.00	77,323.58	-	77,323.58	-	-	18,425,000.00
AV-1	FLT	421,066,000.00			~~419~~416,~~244~~047,~~027~~248.3027	~~482~~511,~~945~~868.8313	35,~~196~~291,~~779~~439.0307	35,~~679~~803,~~724~~307.8620	-	-	~~416~~410,~~047~~755,~~248~~809.2720
AV-2	FLT	159,914,000.00			~~158~~156,~~293~~866,~~416~~012.3828	~~184~~195,~~895~~695.5080	13,~~427~~748,~~404~~371.1071	13,~~612~~944,~~299~~067.6051	-	-	~~156~~153,~~866~~117,~~012~~640.2857
M-1	MEZ	62,500,000.00			62,500,000.00	8995,~~114~~193.5814	-	8995,~~114~~193.5814	-	-	62,500,000.00
M-2	MEZ	50,000,000.00			50,000,000.00	~~109~~117,~~555~~057.5629	-	~~109~~117,~~555~~057.5629	-	-	50,000,000.00
M-3	MEZ	17,500,000.00			17,500,000.00	4346,~~278~~244.4736	-	4346,~~278~~244.4736	-	-	17,500,000.00
M-4	MEZ	12,000,000.00			12,000,000.00	3841,~~860~~527.0008	-	3841,~~860~~527.0008	-	-	12,000,000.00
M-5	MEZ	8,500,000.00			8,500,000.00	3436,~~373~~734.0646	-	3436,~~373~~734.0646	-	-	8,500,000.00
M-6	MEZ	12,000,000.00			12,000,000.00	4952,~~493~~893.3375	-	4952,~~493~~893.3375	-	-	12,000,000.00
C	SUB	-			-	34,~~083~~164,~~354~~335.3370	-	34,~~083~~164,~~354~~335.3370	-	-	-
P	SUB	-			-	67216,~~838~~958.7131	-	67216,~~838~~958.7131	-	-	-
R	R	-			-	-	-	-	-	-	-
Total		980,500,000.00			~~975~~969,~~605~~766,~~099~~675.3836	46,~~804~~104,~~909~~164.4111	511,~~838~~610,~~424~~483.0207	1017,~~643~~714,~~333~~647.4318	-	-	~~969~~958,~~766~~156,~~675~~192.3629
Non-Delay Certificates Record Date: 11/24/03
Non-Delay Certificates Record Date: 12/24/03
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
AF-1	1011/2725/03	1112/2425/03		A-Act/360	805564NW7	85,200,000.00	~~982~~968.~~953705~~702052	01.~~997698~~049999	1430.~~251654~~172210	1531.~~249352~~222209	~~968~~938.~~702052~~529842
AF-2				F-30/360	805564NX5	27,700,000.00	1,000.000000	2.350000	-	2.350000	1,000.000000
AF-3				F-30/360	805564NY3	52,750,000.00	1,000.000000	3.000000	-	3.000000	1,000.000000
AF-4				F-30/360	805564NZ0	24,300,000.00	1,000.000000	4.055833	-	4.055833	1,000.000000
AF-5				F-30/360	805564PA3	28,645,000.00	1,000.000000	4.781667	-	4.781667	1,000.000000
AF-6				F-30/360	805564PB1	18,425,000.00	1,000.000000	4.196666	-	4.196666	1,000.000000
AV-1	1011/2725/03	1112/2425/03		A-Act/360	805564PC9	421,066,000.00	~~995~~988.~~672952~~080843	1.~~146960~~215648	712.~~592109~~566769	813.~~739069~~782417	~~988~~975.~~080843~~514074
AV-2	1011/2725/03	1112/2425/03		A-Act/360	805564PD7	159,914,000.00	~~989~~980.~~865905~~939832	1.~~156218~~223757	823.~~926073~~439922	1024.~~082292~~663679	~~980~~957.~~939832~~499910
M-1	1011/2725/03	1112/2425/03		A-Act/360	805564PE5	62,500,000.00	1,000.000000	1.~~425833~~523090	-	1.~~425833~~523090	1,000.000000
M-2	1011/2725/03	1112/2425/03		A-Act/360	805564PF2	50,000,000.00	1,000.000000	2.~~191111~~341146	-	2.~~191111~~341146	1,000.000000
M-3	1011/2725/03	1112/2425/03		A-Act/360	805564PG0	17,500,000.00	1,000.000000	2.~~473055~~642535	-	2.~~473055~~642535	1,000.000000
M-4	1011/2725/03	1112/2425/03		A-Act/360	805564PH8	12,000,000.00	1,000.000000	3.~~238333~~460590	-	3.~~238333~~460590	1,000.000000
M-5	1011/2725/03	1112/2425/03		A-Act/360	805564PJ4	8,500,000.00	1,000.000000	4.~~043889~~321701	-	4.~~043889~~321701	1,000.000000
M-6	1011/2725/03	1112/2425/03		A-Act/360	805564PK1	12,000,000.00	1,000.000000	4.~~124444~~407813	-	4.~~124444~~407813	1,000.000000
C				A-30/360		-	-	-	-	-	-
P				-		-	-	-	-	-	-
R				-		-	-	-	-	-	-
							Page 2 of 26				© COPYRIGHT 2003 Deutsche Bank
							Page 2 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
AF-1	85,200,000.00		~~207~~296,~~265~~725.8779		24,~~183~~432,~~017~~384.0742	~~483~~804,~~568~~873.1206	25,~~666~~237,~~585~~257.1948	25,~~873~~533,~~851~~983.0627	-	-	8279,~~533~~962,~~414~~742.8152
AF-2	27,700,000.00		~~130~~195,~~190~~285.00		-	-	-	~~130~~195,~~190~~285.00	-	-	27,700,000.00
AF-3	52,750,000.00		~~316~~474,~~500~~750.00		-	-	-	~~316~~474,~~500~~750.00	-	-	52,750,000.00
AF-4	24,300,000.00		~~197~~295,~~113~~670.5025		-	-	-	~~197~~295,~~113~~670.5025	-	-	24,300,000.00
AF-5	28,645,000.00		~~273~~410,~~941~~912.6852		-	-	-	~~273~~410,~~941~~912.6852	-	-	28,645,000.00
AF-6	18,425,000.00		~~154~~231,~~647~~970.1674		-	-	-	~~154~~231,~~647~~970.1674	-	-	18,425,000.00
AV-1	421,066,000.00		1,~~168~~680,~~698~~566.6073		49,~~425~~333,~~171~~911.2486	~~593~~976,~~580~~278.4994	510,~~018~~310,~~751~~190.7380	611,~~187~~990,~~450~~757.3353	-	-	~~416~~410,~~047~~755,~~248~~809.2720
AV-2	159,914,000.00		~~448~~644,~~975~~671.7050		26,~~830~~444,~~303~~950.3207	~~217~~351,~~684~~409.4036	36,~~047~~796,~~987~~359.7243	37,~~496~~441,~~963~~030.4293	-	-	~~156~~153,~~866~~117,~~012~~640.2857
M-1	62,500,000.00		~~215~~310,~~104~~297.1630		-	-	-	~~215~~310,~~104~~297.1630	-	-	62,500,000.00
M-2	50,000,000.00		~~264~~381,~~444~~501.4574		-	-	-	~~264~~381,~~444~~501.4574	-	-	50,000,000.00
M-3	17,500,000.00		~~104~~150,~~465~~709.2864		-	-	-	~~104~~150,~~465~~709.2864	-	-	17,500,000.00
M-4	12,000,000.00		93135,~~800~~327.0008		-	-	-	93135,~~800~~327.0008	-	-	12,000,000.00
M-5	8,500,000.00		82119,~~969~~703.4591		-	-	-	82119,~~969~~703.4591	-	-	8,500,000.00
M-6	12,000,000.00		~~119~~172,~~466~~360.6641		-	-	-	~~119~~172,~~466~~360.6641	-	-	12,000,000.00
C	-		59,~~193~~357,~~601~~937.7342		-	-	-	59,~~193~~357,~~601~~937.7342	-	-	-
P	-		95312,~~603~~561.6394		-	-	-	95312,~~603~~561.6394	-	-	-
R	-		-		-	-	-	-	-	-	-
Total	980,500,000.00		915,~~066~~170,~~787~~951.8797		920,~~438~~211,~~491~~246.6335	12,~~294~~132,~~833~~561.0136	1022,~~733~~343,~~324~~807.6471	1937,~~800~~514,~~112~~759.5168	-	-	~~969~~958,~~766~~156,~~675~~192.3629
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
AF-1	1.~~26000~~25875%	8382,~~747~~533,~~655~~414.7081			8589,~~003~~459.8792	-	-	-	8589,~~003~~459.8792	8589,~~003~~459.8792	-
AF-2	2.82000%	27,700,000.00			65,095.00	-	-	-	65,095.00	65,095.00	-
AF-3	3.60000%	52,750,000.00			158,250.00	-	-	-	158,250.00	158,250.00	-
AF-4	4.86700%	24,300,000.00			98,556.75	-	-	-	98,556.75	98,556.75	-
AF-5	5.~~59450~~73800%	28,645,000.00			136,970.84	-	-	-	136,970.84	136,970.84	-
AF-6	5.03600%	18,425,000.00			77,323.58	-	-	-	77,323.58	77,323.58	-
AV-1	1.~~43000~~42875%	~~419~~416,~~244~~047,~~027~~248.3027			~~482~~511,~~945~~868.8313	-	-	-	~~482~~511,~~945~~868.8313	~~482~~511,~~945~~868.8313	-
AV-2	1.~~45000~~44875%	~~158~~156,~~293~~866,~~416~~012.3828			~~184~~195,~~895~~695.5080	-	-	-	~~184~~195,~~895~~695.5080	~~184~~195,~~895~~695.5080	-
M-1	1.~~77000~~76875%	62,500,000.00			8995,~~114~~193.5814	-	-	-	8995,~~114~~193.5814	8995,~~114~~193.5814	-
M-2	2.~~72000~~71875%	50,000,000.00			~~109~~117,~~555~~057.5629	-	-	-	~~109~~117,~~555~~057.5629	~~109~~117,~~555~~057.5629	-
M-3	3.~~07000~~06875%	17,500,000.00			4346,~~278~~244.4736	-	-	-	4346,~~278~~244.4736	4346,~~278~~244.4736	-
M-4	4.~~02000~~01875%	12,000,000.00			3841,~~860~~527.0008	-	-	-	3841,~~860~~527.0008	3841,~~860~~527.0008	-
M-5	5.~~02000~~01875%	8,500,000.00			3436,~~373~~734.0646	-	-	-	3436,~~373~~734.0646	3436,~~373~~734.0646	-
M-6	5.~~12000~~11875%	12,000,000.00			4952,~~493~~893.3375	-	-	-	4952,~~493~~893.3375	4952,~~493~~893.3375	-
C	35.~~71823~~05142%	~~995~~989,~~105~~266,~~079~~675.2136			34,~~083~~164,~~354~~335.3370	-	0.00	-	34,~~083~~164,~~354~~335.3370	34,~~083~~164,~~354~~335.3370	0.0001
P		-			67216,~~838~~958.7131	-	-	-	67216,~~838~~958.7131	67216,~~838~~958.7131	-
R		-			-	-	-	-	-	-	-
Total		1,~~970~~959,~~710~~033,~~178~~350.5972			46,~~804~~104,~~909~~164.4111	-	0.00	-	46,~~804~~104,~~909~~164.4111	46,~~804~~104,~~909~~164.4111	0.0001
See page 26 for Optimal Pass-Through Rate
							Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
							Page 3 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Principal Collections				13,~~427~~748,~~391~~371.9271	35,~~196~~291,~~774~~439.8607	12,~~214~~570,~~237~~672.0729	511,~~838~~610,~~403~~483.8507
	Principal Withdrawals				0.00	0.00	0.00	0.00
	Principal Other Accounts				120.1800	40.1700	30.8200	200.1700
	TOTAL NET PRINCIPAL				13,~~427~~748,~~404~~371.1071	35,~~196~~291,~~779~~439.0307	12,~~214~~570,~~240~~672.8929	511,~~838~~610,~~424~~483.0207
	Interest Collections				~~946~~1,~~513~~234,827.1235	23,~~653~~335,~~904~~388.4819	1,~~409~~789,~~288~~475.4122	56,~~009~~359,~~706~~690.0176
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	0.00	0.00
	Interest Fees				(3847,~~726~~952.9787)	(~~104~~130,~~682~~316.7808)	(6177,~~386~~257.8470)	(~~204~~255,~~796~~526.6065)
	TOTAL NET INTEREST				~~907~~1,~~786~~186,874.1548	23,~~549~~205,~~221~~072.7011	1,~~347~~712,~~901~~217.5752	46,~~804~~104,~~909~~164.4111
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS				24,~~335~~935,~~190~~246.2519	58,~~746~~496,~~000~~511.7318	24,~~562~~282,~~142~~889.4681	1017,~~643~~714,~~333~~647.4318
PRINCIPAL - COLLECTIONS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Scheduled Principal				~~113~~133,~~918~~724.4896	~~311~~382,~~661~~698.1445	~~255~~321,~~094~~304.8094	~~680~~837,~~674~~728.4235
	Curtailments				38,~~741~~936.3082	2129,~~109~~872.7654	5233,~~417~~758.9369	7772,~~268~~568.9905
	Prepayments in Full				13,~~309~~605,~~732~~709.1493	24,~~864~~878,~~003~~868.9608	~~906~~2,~~724~~215,608.3466	510,~~080~~700,~~460~~186.4467
	Repurchases/Substitutions Shortfalls				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Other Additional Principal				0.00	0.00	0.00	0.00
	Delinquent Principal				(1822,~~985~~835.9143)	(3950,~~833~~587.8237)	(2123,~~186~~789.8398)	(8097,~~006~~212.5678)
	Advanced Principal				1822,~~985~~835.9143	3950,~~833~~587.8237	2123,~~186~~789.8398	8097,~~006~~212.5678
	Realized Losses				0.00	0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED				13,~~427~~748,~~391~~371.9271	35,~~196~~291,~~774~~439.8607	12,~~214~~570,~~237~~672.0729	511,~~838~~610,~~403~~483.8507
				Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 4 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Prefunded Release Amount				120.1800	40.1700	30.8200	200.1700
	TOTAL OTHER ACCOUNTS PRINCIPAL				120.1800	40.1700	30.8200	200.1700
INTEREST - COLLECTIONS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Scheduled Interest				~~941~~1,~~911~~170,268.2948	23,~~615~~246,~~905~~864.0534	1,~~411~~758,~~173~~609.5810	46,~~968~~175,~~989~~741.92
	Repurchases/Substitutions				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Additional Interest				0.00	0.00	0.00	0.00
	Month End Interest (PPIS)				(~~116~~1,614.1131)	(12,~~592~~422.8571)	(~~338~~1,126.1400)	(25,~~047~~163.1002)
	Delinquent Interest				(~~165~~213,~~272~~252.7147)	(~~410~~506,~~560~~295.0990)	(~~147~~174,~~603~~660.6514)	(~~723~~894,~~436~~208.4551)
	Realized Losses				0.00	0.00	0.00	0.00
	Compensating Month End Interest				~~116~~1,614.1131	12,~~592~~422.8571	~~338~~1,126.1400	25,~~047~~163.1002
	Other Interest Shortfall (Relief Act)				0.00	0.00	0.00	0.00
	Non Recoverable Advance				0.00	0.00	0.00	0.00
	Interest Advanced				~~158~~205,~~797~~075.5829	~~395~~487,~~604~~940.0235	~~141~~168,~~912~~183.2340	~~696~~861,~~313~~199.8304
	Prepayment Penalties				1172,~~076~~736.9605	52106,~~955~~879.5040	337,~~806~~342.2586	67216,~~838~~958.7131
	TOTAL INTEREST COLLECTED				~~946~~1,~~513~~234,827.1235	23,~~653~~335,~~904~~388.4819	1,~~409~~789,~~288~~475.4122	56,~~009~~359,~~706~~690.0176
				Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 5 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	TOTAL OTHER ACCOUNT INTEREST				0.00	0.00	0.00	0.00
INTEREST - FEES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current Servicing Fees				3239,~~269~~934.5329	87109,~~591~~077.5228	5165,~~804~~295.2364	~~171~~214,~~665~~307.2821
	Master Servicing Fee				68,~~457~~018.4458	1721,~~091~~238.2680	911,~~582~~962.6106	3341,~~131~~219.3244
	TOTAL INTEREST OTHER FEES				3847,~~726~~952.9787	~~104~~130,~~682~~316.7808	6177,~~386~~257.8470	~~204~~255,~~796~~526.6065
				Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 6 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report for December 26, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Basis Risk Reserve Fund Beginning Balance							1,000.00
	Basis Risk Payment							~~3,425~~0.5200
	Cap Carryover Amount							~~(3,425~~0.~~52)~~00
	Excess of Required Reserve Fund Deposit							0.00
	Basis Risk Reserve Fund Ending Balance							1,000.00
	Required Reserve Fund Deposit							0.00
	Int Earnings on Basis Risk Reserve Fund (pay to Class C)							0.00
INSURANCE					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Extra Principal Distribution Amt				0.00	0.00	0.00	0.00
	Overcollateralization Amount							19,500,000.00
	Overcollateralization Requirement							19,500,000.00
	Overcollateralization Release Amount				0.00	0.00	0.00	0.00
				Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 7 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Loan Count:
	Original				352	2661	1593	4606
	Prior				~~347~~390	2,~~650~~945	1,~~586~~756	45,~~583~~091
	Prefunding				46112	~~314~~591	~~175~~467	~~535~~1,170
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(39)	(1930)	(516)	(2755)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				~~390~~493	23,~~945~~506	12,~~756~~207	56,~~091~~206
	Principal Balance:
	Original				138,908,710.83	365,757,061.93	205,886,955.62	710,552,728.38
	Prior				~~137~~153,~~288~~551,~~127~~274.2118	~~363~~406,~~935~~993,~~089~~562.2383	~~204~~228,~~434~~768,~~611~~357.3291	~~705~~789,~~657~~313,~~827~~194.7692
	Prefunding				1738,~~690~~894,~~538~~619.8953	46102,~~255~~737,~~248~~748.4677	2558,~~547~~321,~~983~~112.6614	89199,~~493~~953,~~771~~480.0144
	Scheduled Principal				(~~113~~133,~~918~~724.4896)	(~~311~~382,~~661~~698.1445)	(~~255~~321,~~094~~304.8094)	(~~680~~837,~~674~~728.4235)
	Partial and Full Voluntary Prepayments				(13,~~313~~614,~~473~~646.4475)	(24,~~885~~908,~~113~~740.7262)	(~~959~~2,~~142~~249,367.2735)	(510,~~157~~772,~~729~~754.4372)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				~~153~~188,~~551~~697,~~274~~522.1800	~~406~~504,~~993~~439,~~562~~872.8353	~~228~~284,~~768~~518,~~357~~797.9176	~~789~~977,~~313~~656,~~194~~192.9229
PREFUNDING					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Prefunding Beginning Balance				5638,~~585~~894,~~170~~619.6053	~~148~~102,~~993~~737,~~001~~748.4077	8358,~~869~~321,~~099~~112.6214	~~289~~199,~~447~~953,~~271~~480.6244
	Balance of Subsequent Loans Transfered				(1738,~~690~~894,~~538~~619.8953)	(46102,~~255~~737,~~248~~748.4677)	(2558,~~547~~321,~~983~~112.6614)	(89199,~~493~~953,~~771~~480.0144)
	Prefunded Amount Dispursed To Offered Certificates				~~(12~~0.~~18)~~00	(40.~~17)~~00	(30.~~82)~~00	~~(20~~0.~~17)~~00
	Prefunding Ending Balance				~~38,894,619~~0.5300	~~102,737,748~~0.7700	~~58,321,112~~0.1400	~~199,953,480~~0.4400
	Fixed		Fixed & Adj
	Fixed & Adj
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 8 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Coupon Original				7.292636%	7.662120%	7.354252%	7.500681%
	Weighted Average Coupon Prior				7.~~292636~~293220%	7.~~662120~~652755%	7.~~354252~~363202%	7.~~500681~~498932%
	Weighted Average Coupon Current				7.~~293220~~297231%	7.~~652755~~643708%	7.~~363202~~350778%	7.~~498932~~491297%
	Weighted Average Months to Maturity Original				352	180	630	344
	Weighted Average Months to Maturity Prior				~~352~~937	180	~~630~~236	~~344~~343
	Weighted Average Months to Maturity Current				~~937~~352	~~180~~353	~~236~~320	343
	Weighted Avg Remaining Amortization Term Original				354	354	326	346
	Weighted Avg Remaining Amortization Term Prior				~~354~~353	354	~~326~~325	~~346~~345
	Weighted Avg Remaining Amortization Term Current				353	~~354~~353	~~325~~323	~~345~~344
	Weighted Average Seasoning Original				2.76	2.58	2.41	2.57
	Weighted Average Seasoning Prior				23.7652	23.5830	23.4119	23.5731
	Weighted Average Seasoning Current				3.5295	3.3076	3.1967	3.3177
Note: Original information refers to deal issue.
	Fixed		Fixed & Adj
	Fixed & Adj
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 9 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Margin Original				4.000%	4.807%
	Weighted Average Margin Prior				4.000%	4.~~807~~824%
	Weighted Average Margin Current				4.000%	4.~~824~~703%
	Weighted Average Max Rate Original				12.000%	13.541%	7.354%
	Weighted Average Max Rate Prior				12.000%	13.~~541~~569%	7.~~354~~363%
	Weighted Average Max Rate Current				12.000%	13.~~569~~397%	7.~~363~~351%
	Weighted Average Min Rate Original				6.000%	6.751%	7.354%
	Weighted Average Min Rate Prior				6.000%	6.~~751~~743%	7.~~354~~363%
	Weighted Average Min Rate Current				67.000%	6.~~743~~777%	7.~~363~~351%
	Weighted Average Cap Up Original				1.000%	0.936%
	Weighted Average Cap Up Prior				1.000%	0.~~936~~944%
	Weighted Average Cap Up Current				1.000%	0.~~944~~926%
	Weighted Average Cap Down Original				1.000%	0.936%
	Weighted Average Cap Down Prior				1.000%	0.~~936~~944%
	Weighted Average Cap Down Current				1.000%	0.~~944~~926%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current Servicing Fees				3239,~~269~~934.5329	87109,~~591~~077.5228	5165,~~804~~295.2364	~~171~~214,~~665~~307.2821
	Delinquent Servicing Fees				68,~~475~~177.1318	1418,~~956~~355.0755	56,~~691~~476.4273	2733,~~122~~009.6246
	Master Servicing Fees				68,~~457~~018.4458	1721,~~091~~238.2680	911,~~582~~962.6106	3341,~~131~~219.3244
	TOTAL SERVICING FEES				4556,~~202~~130.1005	~~119~~148,~~638~~671.8563	6783,~~078~~734.2643	~~231~~288,~~919~~536.2211
	Total Servicing Fees				4556,~~202~~130.1005	~~119~~148,~~638~~671.8563	6783,~~078~~734.2643	~~231~~288,~~919~~536.2211
	Compensating Month End Interest				~~116~~1,614.1131	12,~~592~~422.8571	~~338~~1,126.1400	25,~~047~~163.1002
	Delinquent Servicing Fees				(68,~~475~~177.1318)	(1418,~~956~~355.0755)	(56,~~691~~476.4273)	(2733,~~122~~009.6246)
	COLLECTED SERVICING FEES				3849,~~843~~567.0818	~~106~~132,~~275~~738.6379	6178,~~724~~383.9870	~~206~~260,~~843~~689.7067
	Prepayment Interest Shortfall				~~116~~1,614.1131	12,~~592~~422.8571	~~338~~1,126.1400	25,~~047~~163.1002
	Total Advanced Interest				~~158~~205,~~797~~075.5829	~~395~~487,~~604~~940.0235	~~141~~168,~~912~~183.2340	~~696~~861,~~313~~199.8304
ADDITIONAL COLLATERAL INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Net Rate				56.~~550280~~947231%	57.~~840038~~293708%	57.~~594498~~000778%	57.~~712447~~141297%
	Largest Loan Balance				~~465~~1,~~000~~402,069.0025	~~728~~465,~~385~~000.0600	1727,~~403,309~~659.2071	1,~~403~~402,~~309~~069.2025
	Next One-Month LIBOR							1.~~118750~~141250%
	Current One-Month LIBOR							1.~~120000~~118750%
				Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 10 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			14,~~172~~378,~~719~~783.3681	~~883~~3,~~556~~907,681.4807	-1,130,942.34	1519,~~056~~417,~~275~~407.8422
		% Balance			1.8047%	0.1140%	0.0012%	1.9199%
		# Loans			~~103~~102	426	-3	~~107~~131
		% # Loans			21.0264%	0.0842%	0.0005%	2.1011%
FORECLOSURE		Balance		-	~~53,423.02~~-	392,~~923~~151,120.3642	49212,~~919~~435.0465	~~143~~2,~~265~~363,556.4207
		% Balance		0.00%	0.0100%	0.0122%	0.0102%	0.0224%
		# Loans		-	1-	117	13	320
		% # Loans		0.00%	0.0200%	0.0227%	0.0205%	0.0632%
BANKRUPTCY		Balance		413,~~784~~474.9609	~~262~~135,~~166~~193.0894	-471,317.35	-	~~675~~1,~~951~~019,985.0438
		% Balance		0.0504%	0.0301%	0.0005%	0.00%	0.0910%
		# Loans		5	21	-3	-	79
		% # Loans		0.1008%	0.0402%	0.0005%	0.00%	0.1415%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		413,~~784~~474.9609	14,~~488~~513,~~308~~977.4675	~~923~~6,~~479~~530,118.84	491,~~919~~343,377.0499	1522,~~875~~800,~~492~~948.3067
		% Balance		0.0504%	1.8448%	0.1267%	0.0114%	2.0133%
		# Loans		5	~~106~~103	546	16	~~117~~160
		% # Loans		0.1008%	21.0866%	0.1074%	0.0210%	2.3058%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 11 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Fixed Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,~~367~~629,~~875~~858.7515	-157,888.43	-	2,~~367~~787,~~875~~746.7558
		% Balance			10.0492%	0.0006%	0.00%	10.0498%
		# Loans			1816	-2	-	18
		% # Loans			10.0372%	0.0009%	0.00%	10.0382%
FORECLOSURE		Balance		-	-	-39,907.62	-	-39,907.62
		% Balance		0.00%	0.00%	0.0001%	0.00%	0.0001%
		# Loans		-	-	-1	-	-1
		% # Loans		0.00%	0.00%	0.0005%	0.00%	0.0005%
BANKRUPTCY		Balance		-129,419.19	-	-	-	-129,419.19
		% Balance		0.0005%	0.00%	0.00%	0.00%	0.0005%
		# Loans		-2	-	-	-	-2
		% # Loans		0.0009%	0.00%	0.00%	0.00%	0.0009%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-129,419.19	2,~~367~~629,~~875~~858.7515	-197,796.05	-	2,~~367~~957,~~875~~073.7539
		% Balance		0.0005%	10.0492%	0.0007%	0.00%	1.04%
		# Loans		-2	1816	-3	-	1821
		% # Loans		0.0009%	10.0372%	0.0014%	0.00%	10.0395%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 12 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Fixed & Adj Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			109,~~911~~146,~~587~~765.7552	~~444~~2,~~660~~984,288.1997	-63,857.65	1112,~~356~~194,~~247~~912.9414
		% Balance			21.6881%	0.1159%	0.0001%	2.7942%
		# Loans			8278	322	-1	85101
		% # Loans			2.7822%	0.1063%	0.0003%	2.8988%
FORECLOSURE		Balance		-	-	391,~~923~~425,878.3682	-212,435.65	391,~~923~~638,314.3647
		% Balance		0.00%	0.00%	0.0128%	0.0004%	0.0132%
		# Loans		-	-	114	-3	117
		% # Loans		0.00%	0.00%	0.0340%	0.0009%	0.0348%
BANKRUPTCY		Balance		~~129~~284,~~518~~054.0090	-135,193.94	-471,317.35	-	~~129~~890,~~518~~566.0019
		% Balance		0.0306%	0.0003%	0.0009%	0.00%	0.0318%
		# Loans		23	-1	-3	-	27
		% # Loans		0.0709%	0.0003%	0.0009%	0.00%	0.0720%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		~~129~~284,~~518~~054.0090	109,~~911~~281,~~587~~959.7546	~~484~~4,~~583~~881,485.5514	-276,293.30	1114,~~525~~723,~~689~~792.3080
		% Balance		0.0306%	21.6884%	0.1297%	0.0005%	2.8392%
		# Loans		23	8279	439	-4	88125
		% # Loans		0.0709%	2.7825%	01.1411%	0.0011%	23.9957%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 13 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Fixed & Adj Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			~~893~~2,~~255~~602,160.8614	~~438~~765,~~896~~503.2967	-1,067,084.69	14,~~332~~434,~~152~~748.1550
		% Balance			01.5838%	0.2941%	0.0057%	02.8735%
		# Loans			38	12	-2	412
		% # Loans			01.7762%	0.2641%	0.0041%	12.0343%
FORECLOSURE		Balance		-	~~53,423.02~~-	-685,333.98	~~49,919.04~~-	~~103~~685,~~342~~333.0698
		% Balance		0.00%	0.0300%	0.0036%	0.0300%	0.0736%
		# Loans		-	1-	-2	1-	2
		% # Loans		0.00%	0.2600%	0.0041%	0.2600%	0.5141%
BANKRUPTCY		Balance		~~284,266.96~~-	~~262,166.08~~-	-	-	~~546,433.04~~-
		% Balance		0.1900%	0.1700%	0.00%	0.00%	0.3600%
		# Loans		3-	2-	-	-	5-
		% # Loans		0.7700%	0.5100%	0.00%	0.00%	10.2800%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		~~284,266.96~~-	12,~~208~~602,~~844~~160.9614	~~438~~1,~~896~~450,837.2965	491,~~919~~067,084.0469	15,~~981~~120,~~927~~082.2548
		% Balance		0.1900%	01.7938%	0.2977%	0.0357%	12.2971%
		# Loans		3-	68	14	12	1114
		% # Loans		0.7700%	1.5462%	0.2681%	0.2641%	2.8284%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 14 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 14 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REO Report for November 25, 2003 Distribution
	REO Report for December 26, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Fixed Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Fixed & Adj Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Fixed & Adj Group; REO Book Value = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 15 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 15 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Foreclosure Report for November 25, 2003 Distribution
	Foreclosure Report for December 26, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 1				Loan Group 1 = Fixed Group
Total Loan Count = 17				Loan Group 1 = Fixed Group
Total Original Principal Balance = 50,000.00				Loan Group 2 = Fixed & Adj Group
Total Original Principal Balance = 2,231,989.68				Loan Group 2 = Fixed & Adj Group
Total Current Balance = 49,919.04				Loan Group 3 = Fixed & Adj Group
Total Current Balance = 2,220,349.60				Loan Group 3 = Fixed & Adj Group
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
11611593 2		50,000.00	49,919.04	Jul-01-03	11.375%	OH - 50.00%	360	May-23-03
11494953 2		60,300.00	59,794.10	Sep-01-03	9.625%	IN - 90.00%	360	Jul-01-02
				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
11589145 2		83,700.00	83,398.12	Sep-01-03	8.625%	OH - 90.00%	360	May-13-03
11591242 2		135,200.00	134,434.47	Sep-01-03	8.990%	CA - 80.00%	360	Jan-27-03
11597356 2		150,321.68	149,045.85	Sep-01-03	6.000%	GA - 77.49%	360	Jun-18-03
11602841 2		66,400.00	66,229.28	Sep-01-03	10.250%	TN - 80.00%	360	May-07-03
11607572 2		74,800.00	74,617.74	Aug-01-03	10.500%	IL - 80.00%	360	May-27-03
11610997 2		88,125.00	87,916.06	Jul-03-03	9.750%	TN - 75.00%	360	May-29-03
11611607 2		69,000.00	68,880.48	Aug-04-03	11.250%	MI - 75.00%	360	May-30-03
11612260 2		250,393.00	249,471.14	Sep-01-03	8.500%	IL - 90.00%	360	Jun-02-03
11616789 2		61,200.00	61,088.83	Aug-16-03	11.000%	IA - 80.00%	360	Jun-11-03
11620467 2		59,500.00	59,371.90	Sep-01-03	9.125%	OH - 85.00%	360	Jul-25-03
11621312 2		85,450.00	85,257.83	Sep-01-03	10.000%	LA - 74.30%	360	Jun-25-03
11624087 2		93,750.00	93,590.71	Aug-22-03	10.250%	IN - 75.00%	360	Jul-17-03
11625844 2		98,400.00	98,245.68	Aug-07-03	10.625%	FL - 80.00%	360	Jun-30-03
11631240 2		164,000.00	163,673.43	Aug-22-03	9.500%	CA - 80.00%	360	Jul-17-03
11454505 3		361,800.00	356,749.57	Sep-01-03	8.125%	NC - 90.00%	360	Mar-08-02
11624907 3		329,650.00	328,584.41	Sep-01-03	8.250%	FL - 95.00%	360	Jun-30-03
				Page 16 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current
	Number of Paid in Full Loans				39	1930	516	2755
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				39	1930	516	2755
	Paid in Full Balance				13,~~309~~605,~~732~~709.1493	24,~~864~~878,~~003~~868.9608	~~906~~2,~~724~~215,608.3466	510,~~080~~700,~~460~~186.4467
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				38,~~741~~936.3082	2129,~~109~~872.7654	5233,~~417~~758.9369	7772,~~268~~568.9905
	Total Prepayment Amount				13,~~313~~614,~~473~~646.4475	24,~~885~~908,~~113~~740.7262	~~959~~2,~~142~~249,367.2735	510,~~157~~772,~~729~~754.4372
	Cumulative
	Number of Paid in Full Loans				817	3060	1228	50105
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				817	3060	1228	50105
	Paid in Full Balance				26,~~821~~427,~~711~~421.7972	49,~~373~~252,~~521~~389.2735	24,~~070~~285,~~234~~843.6228	919,~~265~~965,~~467~~654.6835
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				817,~~579~~516.3517	5181,~~645~~518.8034	~~112~~146,~~778~~537.6332	~~173~~245,~~003~~571.7883
	Total Prepayment Amount				26,~~830~~444,~~291~~937.1489	49,~~425~~333,~~167~~907.0769	24,~~183~~432,~~013~~380.2560	920,~~438~~211,~~471~~226.4618
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 17 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	SMM				01.8588%	0.7096%	0.4278%	01.6509%
	3 Months Avg SMM				1.27%	0.70%	0.60%	0.78%
	12 Months Avg SMM
	Avg SMM Since Cut-off				01.9727%	0.5670%	0.5160%	0.6378%
	CPR				920.7236%	810.1397%	49.9002%	712.5232%
	3 Months Avg CPR				14.27%	8.05%	6.96%	8.98%
	12 Months Avg CPR
	Avg CPR Since Cut-off				1114.0427%	68.5505%	56.9196%	78.2698%
	PSA				~~1380~~2577.1363%	~~1232~~1457.2782%	~~766~~1229.6036%	~~1135~~1633.4078%
	3 Months Avg PSA Approximation				2091.78%	1252.13%	1125.55%	1396.12%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				~~1758~~2091.6678%	~~1114~~1252.3113%	~~1054~~1125.5055%	~~1235~~1396.5012%
	Fixed		Fixed & Adj
	Fixed & Adj
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 18 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Fixed		Fixed & Adj
	Fixed & Adj
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 19 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 19 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 27						Loan Group 1 = Fixed Group
Total Loan Count = 55						Loan Group 1 = Fixed Group
Total Original Principal Balance = 5,110,200.00						Loan Group 2 = Fixed & Adj Group
Total Original Principal Balance = 10,727,695.00						Loan Group 2 = Fixed & Adj Group
Total Prepayment Amount = 5,080,460.44						Loan Group 3 = Fixed & Adj Group
Total Prepayment Amount = 10,700,186.67						Loan Group 3 = Fixed & Adj Group
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
11606098 1			260,000.00	259,726.85	Nov-07-03	11.125%	MD - 80.00%	Paid Off - 360	Jun-17-03
11295130 1			54,000.00	51,385.12	Dec-15-03	11.250%	LA - 77.14%	Paid Off - 240	Nov-15-00
11606195 1			65,600.00	64,971.45	Nov-13-03	6.925%	TX - 80.00%	Paid Off - 180	Jun-03-03
11515400 1			248,850.00	248,146.58	Dec-17-03	7.792%	NY - 70.00%	Paid Off - 360	Jun-11-03
11641435 1			255,600.00	255,212.37	Oct-23-03	10.780%	NY - 90.00%	Paid Off - 360	May-02-03
11560078 1			27,750.00	27,667.74	Nov-28-03	12.500%	CA - 15.00%	Paid Off - 180	Nov-04-02
11641457 1			153,000.00	152,913.78	Nov-03-03	8.850%	MD - 90.00%	Paid Off - 360	Jul-18-03
11587946 1			69,000.00	68,850.37	Dec-12-03	9.090%	WI - 75.00%	Paid Off - 360	Jun-09-03
11644512 1			174,000.00	173,899.89	Oct-23-03	8.750%	MA - 75.00%	Paid Off - 360	Aug-27-03
11600206 1			69,000.00	68,855.24	Dec-12-03	9.250%	WI - 75.00%	Paid Off - 360	Jun-09-03
10006397 2			246,150.00	227,624.29	Nov-05-03	5.250%	CA - 90.00%	Paid Off - 360	Sep-26-96
11605095 1			229,500.00	228,593.98	Nov-26-03	7.250%	AR - 85.00%	Paid Off - 360	May-23-03
11605450 2			61,000.00	60,934.00	Nov-17-03	10.990%	NJ - 43.57%	Paid Off - 360	Jun-16-03
11611050 1			308,000.00	307,433.61	Dec-11-03	7.750%	CA - 80.00%	Paid Off - 360	Jun-04-03
11607094 2			165,000.00	164,585.46	Nov-06-03	8.375%	FL - 39.29%	Paid Off - 360	May-20-03
11611419 1			175,500.00	174,754.29	Nov-19-03	6.875%	CA - 65.00%	Paid Off - 360	May-23-03
11612072 2			162,500.00	162,023.75	Oct-31-03	6.125%	OR - 61.32%	Paid Off - 360	Jun-13-03
11613643 1			50,000.00	49,873.28	Nov-18-03	6.875%	KS - 73.53%	Paid Off - 360	Jul-24-03
11612202 2			181,500.00	181,287.71	Nov-12-03	11.875%	CA - 76.91%	Paid Off - 360	May-29-03
11624655 1			56,640.00	56,567.23	Dec-03-03	10.200%	IN - 80.00%	Paid Off - 360	Jul-16-03
11612993 2			96,000.00	95,765.23	Nov-03-03	7.875%	GA - 80.00%	Paid Off - 360	Jun-11-03
11626272 1			63,900.00	63,773.74	Dec-12-03	8.125%	TN - 90.00%	Paid Off - 360	Jul-17-03
11613471 2			208,600.00	208,374.30	Nov-05-03	10.990%	NJ - 70.00%	Paid Off - 360	May-30-03
11630917 1			366,500.00	365,548.02	Nov-26-03	6.750%	GA - 50.21%	Paid Off - 360	Jul-23-03
11614988 2			287,500.00	286,448.08	Oct-23-03	9.990%	NY - 73.72%	Paid Off - 360	Jan-27-03
11640325 1			150,000.00	149,215.53	Nov-26-03	8.490%	IL - 78.13%	Paid Off - 360	May-10-03
11617097 2			159,550.00	159,083.83	Nov-07-03	6.750%	WA - 79.99%	Paid Off - 360	Jun-13-03
11642794 1			84,500.00	84,229.51	Nov-24-03	8.500%	WI - 76.82%	Paid Off - 240	Jul-30-03
11617371 2			154,000.00	153,788.41	Oct-20-03	7.900%	NY - 70.00%	Paid Off - 360	Jul-17-03
11647344 1			141,000.00	140,921.99	Dec-04-03	8.938%	VA - 68.12%	Paid Off - 360	Sep-02-03
11622579 2			260,000.00	259,219.63	Oct-30-03	6.000%	CA - 80.00%	Paid Off - 360	Jun-26-03
11649231 1			129,850.00	129,792.43	Dec-05-03	9.990%	VA - 70.00%	Paid Off - 360	Sep-05-03
11623295 2			72,000.00	71,946.57	Oct-23-03	7.500%	IL - 80.00%	Paid Off - 360	Sep-02-03
11599951 2			151,300.00	150,745.48	Nov-18-03	7.625%	VA - 85.00%	Paid Off - 360	May-27-03
11623817 2			96,000.00	95,877.14	Oct-27-03	8.250%	PA - 80.00%	Paid Off - 360	Jul-03-03
11607797 2			69,000.00	68,867.72	Nov-26-03	10.750%	LA - 75.00%	Paid Off - 360	May-15-03
11624250 2			126,900.00	126,733.42	Oct-29-03	8.125%	FL - 90.00%	Paid Off - 360	Jul-16-03
11608882 2			276,230.00	275,680.00	Dec-01-03	9.500%	VA - 84.99%	Paid Off - 360	May-24-03
11625430 2			128,900.00	128,666.31	Oct-31-03	6.500%	CA - 69.68%	Paid Off - 360	Jul-10-03
11610059 2			290,500.00	289,911.03	Nov-24-03	10.750%	VA - 70.00%	Paid Off - 360	May-29-03
11626260 2			27,500.00	27,456.97	Nov-14-03	7.250%	NY - 8.73%	Paid Off - 360	Jul-17-03
11611060 2			114,750.00	114,574.86	Dec-04-03	10.750%	FL - 85.00%	Paid Off - 360	Jun-05-03
11630328 2			115,200.00	114,975.49	Nov-11-03	6.125%	FL - 80.00%	Paid Off - 360	Jul-22-03
11611762 2			208,000.00	207,562.78	Dec-04-03	9.250%	NV - 88.51%	Paid Off - 360	Jun-10-03
11634016 2			227,500.00	227,253.31	Oct-27-03	10.990%	CA - 65.00%	Paid Off - 360	Jun-09-03
11612678 2			117,000.00	116,713.45	Dec-15-03	8.500%	GA - 81.25%	Paid Off - 360	Jun-02-03
11638848 2			112,000.00	111,960.06	Nov-17-03	11.000%	MO - 80.00%	Paid Off - 360	Aug-20-03
11613694 2			92,700.00	92,394.90	Dec-09-03	7.025%	GA - 80.96%	Paid Off - 360	Jun-13-03
11602252 3			559,000.00	557,324.94	Oct-30-03	7.500%	VA - 88.59%	Paid Off - 360	May-09-03
11616163 2			70,975.00	70,605.22	Dec-01-03	8.990%	TN - 85.00%	Paid Off - 360	Feb-18-03
11619116 3			360,000.00	357,856.99	Nov-10-03	7.750%	IL - 90.00%	Paid Off - 360	Jun-25-03
11617522 2			194,000.00	193,257.94	Dec-17-03	6.250%	NH - 77.60%	Paid Off - 360	Jun-24-03
11637294 3			395,200.00	394,550.21	Nov-07-03	7.000%	NV - 80.00%	Paid Off - 360	Jul-30-03
11617981 2			198,000.00	197,023.86	Dec-04-03	6.650%	CA - 63.26%	Paid Off - 360	Jun-27-03
					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
11618078 2			133,100.00	132,798.18	Dec-03-03	8.875%	AR - 55.00%	Paid Off - 360	Jun-25-03
11621334 2			170,000.00	169,318.01	Dec-16-03	7.990%	CA - 85.00%	Paid Off - 360	Jun-23-03
11623449 2			72,000.00	71,854.07	Dec-05-03	8.000%	MI - 80.00%	Paid Off - 360	Jul-12-03
11625464 2			120,000.00	119,717.47	Dec-01-03	7.250%	IL - 80.00%	Paid Off - 360	Jul-21-03
11629026 2			130,400.00	130,155.63	Dec-01-03	7.375%	IL - 80.00%	Paid Off - 360	Aug-11-03
11633597 2			100,500.00	100,448.31	Nov-18-03	12.500%	OR - 60.00%	Paid Off - 360	Aug-04-03
11635149 2			191,000.00	190,823.10	Dec-10-03	6.375%	OK - 76.71%	Paid Off - 360	Sep-05-03
11635456 2			130,700.00	130,460.78	Dec-01-03	8.500%	GA - 74.69%	Paid Off - 360	Jul-30-03
11639088 2			76,500.00	76,449.50	Nov-26-03	11.375%	KS - 83.15%	Paid Off - 360	Aug-21-03
11639107 2			248,000.00	247,571.76	Dec-16-03	6.750%	CA - 80.00%	Paid Off - 360	Aug-13-03
11639999 2			320,000.00	319,499.24	Nov-28-03	7.250%	NJ - 80.00%	Paid Off - 360	Aug-25-03
11640557 2			98,000.00	97,850.40	Nov-26-03	7.375%	GA - 67.12%	Paid Off - 360	Aug-25-03
11640821 2			108,000.00	107,684.74	Dec-04-03	8.750%	FL - 80.00%	Paid Off - 360	May-07-03
11644962 2			252,850.00	252,473.92	Nov-25-03	9.500%	CA - 65.00%	Paid Off - 360	Jul-11-03
11649196 2			129,500.00	129,118.26	Dec-12-03	8.750%	CA - 70.00%	Paid Off - 360	May-22-03
11649198 2			208,000.00	207,421.73	Nov-20-03	7.875%	CA - 80.00%	Paid Off - 360	Jun-04-03
11650742 2			86,100.00	86,073.38	Nov-18-03	11.650%	MI - 70.00%	Paid Off - 360	Sep-22-03
					Page 20 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
11661177 2			252,750.00	251,812.36	Dec-10-03	8.990%	CA - 76.59%	Paid Off - 360	Jul-09-03
11662906 2			280,000.00	280,000.00	Dec-17-03	7.625%	CA - 80.00%	Paid Off - 360	Oct-17-03
11600441 3			460,000.00	458,323.06	Nov-21-03	6.500%	CA - 80.00%	Paid Off - 360	Jun-02-03
11606264 3			351,000.00	349,705.01	Dec-04-03	6.438%	CA - 90.00%	Paid Off - 360	May-14-03
11606993 3			344,000.00	342,502.34	Dec-04-03	6.750%	CA - 80.00%	Paid Off - 360	May-27-03
11614253 3			410,000.00	408,740.53	Dec-11-03	7.375%	CA - 75.93%	Paid Off - 360	Jun-25-03
11620748 3			354,250.00	353,002.52	Nov-24-03	7.375%	FL - 68.79%	Paid Off - 360	Jun-25-03
11642871 3			169,700.00	169,036.31	Dec-11-03	9.000%	MD - 83.60%	Paid Off - 360	Mar-20-03
11646212 3			430,400.00	430,010.91	Dec-10-03	6.500%	NJ - 79.72%	Paid Off - 360	Sep-16-03
11646894 3			192,500.00	192,389.25	Nov-25-03	8.750%	WA - 54.69%	Paid Off - 360	Sep-02-03
11652651 3			902,000.00	902,000.00	Dec-02-03	8.500%	TX - 64.43%	Paid Off - 360	Oct-09-03
					Page 21 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Cumulative
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
	Current Principal Loss				0.00	0.00	0.00	0.00
	Current Interest Loss/Expenses				0.00	0.00	0.00	0.00
	Additional Losses from Prior Periods				0.00	0.00	0.00	0.00
	TOTAL REALIZED LOSSES				0.00	0.00	0.00	0.00
	Fixed		Fixed & Adj				3 Months Moving Average
	Fixed & Adj
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 22 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation				0.00%	0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Fixed		Fixed & Adj
	Fixed & Adj
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 23 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
	Fixed		Fixed & Adj
	Fixed & Adj
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 23 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 24 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for November 25, 2003 Distribution
	Realized Loss Detail Report for December 26, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Fixed Group
Total Original Principal Balance = 0.00						Loan Group 2 = Fixed & Adj Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Fixed & Adj Group
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
					Page 25 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Trigger Event Occuring				No	No	No	No
	Balance of Loans 60+ Delinquent				~~494~~2,~~579~~517,922.2334	395,~~923~~157,778.3644	~~438~~197,~~896~~796.2905	~~973~~7,~~398~~873,496.8883
ADJUSTABLE RATE CERTIFICATE INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Fixed Rate Net WAC Cap							57.~~594498~~000778%
	Fixed Rate Net WAC Cap (AF-1 Only)							56.~~787411~~774946%
	Group II Net WAC Cap							67.~~041418~~058427%
	Group III Net WAC Cap							56.~~741669~~723127%
	Subordinate Net WAC Cap							56.~~909219~~910737%
				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 26 of 27				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Additional Certificate Report for November 25, 2003 Distribution
	Additional Certificate Report for December 26, 2003 Distribution
	Additional Certificate Report
	CLASS				Optimal Pass-Through Rate	Civil Relief Act Shortfall	Cap Carryover Amt	Unpaid Realized Loss Amt
	AF-1				1.~~260000~~258750%	0.00	0.00	0.00
	AF-2				2.820000%	0.00	0.00	0.00
	AF-3				3.600000%	0.00	0.00	0.00
	AF-4				4.867000%	0.00	0.00	0.00
	AF-5				5.738000%	0.00	~~3,425~~0.5200	0.00
	AF-6				5.036000%	0.00	0.00	0.00
	AV-1				1.~~430000~~428750%	0.00	0.00	0.00
	AV-2				1.~~450000~~448750%	0.00	0.00	0.00
	M-1				1.~~770000~~768750%	0.00	0.00	0.00
	M-2				2.~~720000~~718750%	0.00	0.00	0.00
	M-3				3.~~070000~~068750%	0.00	0.00	0.00
	M-4				4.~~020000~~018750%	0.00	0.00	0.00
	M-5				5.~~020000~~018750%	0.00	0.00	0.00
	M-6				5.~~120000~~118750%	0.00	0.00	0.00
				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 27 of 27				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · SAXON ASSET SEC CO MORT LOAN ASSET BACKED CERTS SER 2003-3