
                                    UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549

                                      FORM 8-K /A

                                   CURRENT REPORT
        Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

             Date of Report (Date of earliest event reported): June 27, 2005
                             (Date of earliest event reported)


                             SAXON ASSET SECURITIES COMPANY,
              (as Depositor, under the Sale and Servicing Agreement, dated
              as January 1, 2005, providing for the issuance of Saxon Asset
          Securities Trust 2005-1 Mortgage Loan Asset Backed Notes,
                                    Series 2005-1)
                    (Exact name of registrant as specified in charter)



                                         VIRGINIA
                     (State or Other Jurisdiction of Incorporation)

               333-111832-01                           52-1865887
          (Commission File Number)        (I.R.S. Employer Identification No.)


           4880 Cox Road Suite 100
           Glen Allen, Virginia                           23060
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (804) 967-7400



             (Former name or former address, if changed since last report.)


     Check the appropriate box below if the Form 8-K filing is intended to
     simultaneously satisfy the filing obligation of the registrant under any
     of the following provisions (see General Instruction A.2. below):

     [  ] Written communications pursuant to Rule 425 under the Securities Act
     (17 CFR 230.425)

     [  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
     (17 CFR 240.14a-12(b))

     [  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
     Exchange Act (17 CFR 240.14d-2(b))

     [  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
     Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01 Other Events.

     This current report on Form 8-K relates to the monthly distribution reported to the holders of
     Saxon Asset Securities Trust 2005-1 Mortgage Loan Asset Backed Notes, Series
     2005-1 which was made on January 1, 2005


     Item 9.01 Financial Statements and Exhibits.

     (c) Exhibits

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     June 27, 2005.


                                  SIGNATURES


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



                                  DEUTSCHE BANK TRUST COMPANY AMERICAS,
                                  IN ITS CAPACITY AS INDENTURE TRUSTEE
                                  UNDER THE SALE AND SERVICING AGREEMENT
                                  ON BEHALF OF SAXON ASSET SECURITIES
                                  COMPANY, REGISTRANT



          Date:  Jul 05, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

         DOCUMENT

         99.1 Monthly Remittance Statement to the Certificateholders dated as of
              June 27, 2005.



Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Saxon						1. Certificate Payment Report					2
				Saxon						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					11
				Certificate Insurer(s)						5. Delinquency Report					11
										6. REO Report					12

										7. Foreclosure Report					13
										8. Prepayment Report					14
										9. Prepayment Detail Report					17
										9. Prepayment Detail Report					17
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)						11. Realized Loss Detail Report					24
				Servicer(s)						12. Triggers and Adj. Cert. Report					25
				Saxon						12. Triggers and Adj. Cert. Report					25
				Saxon						13. Additional Certificate Report					26
										13. Additional Certificate Report					26


				Underwriter(s)
				Merrill Lynch


										Total Number of Pages					26
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			January 01, 2005			Brent Hoyler
				Close Date:			January 28, 2005			Administrator
				First Distribution Date:			February 25, 2005			(714) 247-6322
										Brent.Hoyler@db.com
										Brent.Hoyler@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			June 27, 2005
										Factor Information:			(800) 735-7777
				Record Date:			May 31, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							June 24, 2005
							June 24, 2005

										https://www.tss.db.com/invr






Page 1 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1	SR	$	399,250,000.00		369,164,268.81		1,123,489.92		11,721,668.71		12,845,158.63		0.00		0.00		357,442,600.10
A-1	SR	$	399,250,000.00		369,164,268.81		1,123,489.92		11,721,668.71		12,845,158.63		0.00		0.00		357,442,600.10
A-2A	SR	$	203,393,000.00		173,307,268.81		508,367.99		11,721,668.70		12,230,036.69		0.00		0.00		161,585,600.11
A-2B	SR	$	179,656,000.00		179,656,000.00		545,106.25		0.00		545,106.25		0.00		0.00		179,656,000.00
A-2C	SR	$	16,201,000.00		16,201,000.00		50,938.64		0.00		50,938.64		0.00		0.00		16,201,000.00
M-1	MEZ	$	50,500,000.00		50,500,000.00		164,335.42		0.00		164,335.42		0.00		0.00		50,500,000.00
M-2	MEZ	$	42,000,000.00		42,000,000.00		137,445.00		0.00		137,445.00		0.00		0.00		42,000,000.00
M-3	MEZ	$	15,500,000.00		15,500,000.00		51,292.08		0.00		51,292.08		0.00		0.00		15,500,000.00
M-4	MEZ	$	23,500,000.00		23,500,000.00		82,720.00		0.00		82,720.00		0.00		0.00		23,500,000.00
M-5	MEZ	$	18,500,000.00		18,500,000.00		65,628.75		0.00		65,628.75		0.00		0.00		18,500,000.00
M-6	MEZ	$	14,500,000.00		14,500,000.00		51,970.42		0.00		51,970.42		0.00		0.00		14,500,000.00
B-1	SUB	$	15,000,000.00		15,000,000.00		60,775.00		0.00		60,775.00		0.00		0.00		15,000,000.00
B-2	SUB	$	11,500,000.00		11,500,000.00		47,859.17		0.00		47,859.17		0.00		0.00		11,500,000.00
B-3	SUB	$	10,500,000.00		10,500,000.00		52,360.00		0.00		52,360.00		0.00		0.00		10,500,000.00
TRUST	NOF/SUB	$	0.00		0.00		126,612.12		0.00		126,612.12		0.00		0.00		0.00


Total			1,000,000,000.00		939,828,537.62		3,068,900.76		23,443,337.41		26,512,238.17		0.00		0.00		916,385,200.21
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	05/25/05		06/26/05		A-Act/360		805564RH6		399,250,000.00		924.644380		2.814001		29.359220		32.173221	895.285160
A-2A	05/25/05		06/26/05		A-Act/360		805564RJ2		203,393,000.00		852.080793		2.499437		57.630640		60.130077	794.450154
A-2B	05/25/05		06/26/05		A-Act/360		805564RK9		179,656,000.00		1,000.000000		3.034167		0.000000		3.034167	1,000.000000
A-2C	05/25/05		06/26/05		A-Act/360		805564RL7		16,201,000.00		1,000.000000		3.144166		0.000000		3.144166	1,000.000000
M-1	05/25/05		06/26/05		A-Act/360		805564RM5		50,500,000.00		1,000.000000		3.254167		0.000000		3.254167	1,000.000000
M-2	05/25/05		06/26/05		A-Act/360		805564RN3		42,000,000.00		1,000.000000		3.272500		0.000000		3.272500	1,000.000000
M-3	05/25/05		06/26/05		A-Act/360		805564RP8		15,500,000.00		1,000.000000		3.309166		0.000000		3.309166	1,000.000000
M-4	05/25/05		06/26/05		A-Act/360		805564RQ6		23,500,000.00		1,000.000000		3.520000		0.000000		3.520000	1,000.000000
M-5	05/25/05		06/26/05		A-Act/360		805564RR4		18,500,000.00		1,000.000000		3.547500		0.000000		3.547500	1,000.000000
M-6	05/25/05		06/26/05		A-Act/360		805564RS2		14,500,000.00		1,000.000000		3.584167		0.000000		3.584167	1,000.000000
B-1	05/25/05		06/26/05		A-Act/360		805564RT0		15,000,000.00		1,000.000000		4.051667		0.000000		4.051667	1,000.000000
B-2	05/25/05		06/26/05		A-Act/360		805564RU7		11,500,000.00		1,000.000000		4.161667		0.000000		4.161667	1,000.000000
B-3	05/25/05		06/26/05		A-Act/360		805564RV5		10,500,000.00		1,000.000000		4.986667		0.000000		4.986667	1,000.000000
TRUST	05/25/05		06/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 2 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

Distribution to Date -
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	399,250,000.00		5,019,180.11		40,677,062.40		1,130,337.50		41,807,399.90		46,826,580.01		0.00		0.00		357,442,600.10
A-2A	203,393,000.00		2,371,921.53		40,677,062.40		1,130,337.49		41,807,399.89		44,179,321.42		0.00		0.00		161,585,600.11
A-2B	179,656,000.00		2,331,585.56		0.00		0.00		0.00		2,331,585.56		0.00		0.00		179,656,000.00
A-2C	16,201,000.00		218,519.99		0.00		0.00		0.00		218,519.99		0.00		0.00		16,201,000.00
M-1	50,500,000.00		706,901.81		0.00		0.00		0.00		706,901.81		0.00		0.00		50,500,000.00
M-2	42,000,000.00		591,488.34		0.00		0.00		0.00		591,488.34		0.00		0.00		42,000,000.00
M-3	15,500,000.00		220,922.36		0.00		0.00		0.00		220,922.36		0.00		0.00		15,500,000.00
M-4	23,500,000.00		357,918.05		0.00		0.00		0.00		357,918.05		0.00		0.00		23,500,000.00
M-5	18,500,000.00		284,124.03		0.00		0.00		0.00		284,124.03		0.00		0.00		18,500,000.00
M-6	14,500,000.00		225,156.81		0.00		0.00		0.00		225,156.81		0.00		0.00		14,500,000.00
B-1	15,000,000.00		265,433.33		0.00		0.00		0.00		265,433.33		0.00		0.00		15,000,000.00
B-2	11,500,000.00		209,363.89		0.00		0.00		0.00		209,363.89		0.00		0.00		11,500,000.00
B-3	10,500,000.00		231,320.83		0.00		0.00		0.00		231,320.83		0.00		0.00		10,500,000.00
TRUST	0.00		2,114,668.99		0.00		0.00		0.00		2,114,668.99		0.00		0.00		0.00


Total	1,000,000,000.00		15,148,505.63		81,354,124.80		2,260,674.99		83,614,799.79		98,763,305.42		0.00		0.00		916,385,200.21


Interest Detail -
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	3.32000%		369,164,268.81		1,123,489.92		0.00		0.00		0.00		1,123,489.92		1,123,489.92		0.00
A-2A	3.20000%		173,307,268.81		508,367.99		0.00		0.00		0.00		508,367.99		508,367.99		0.00
A-2B	3.31000%		179,656,000.00		545,106.25		0.00		0.00		0.00		545,106.25		545,106.25		0.00
A-2C	3.43000%		16,201,000.00		50,938.64		0.00		0.00		0.00		50,938.64		50,938.64		0.00
M-1	3.55000%		50,500,000.00		164,335.42		0.00		0.00		0.00		164,335.42		164,335.42		0.00
M-2	3.57000%		42,000,000.00		137,445.00		0.00		0.00		0.00		137,445.00		137,445.00		0.00
M-3	3.61000%		15,500,000.00		51,292.08		0.00		0.00		0.00		51,292.08		51,292.08		0.00
M-4	3.84000%		23,500,000.00		82,720.00		0.00		0.00		0.00		82,720.00		82,720.00		0.00
M-5	3.87000%		18,500,000.00		65,628.75		0.00		0.00		0.00		65,628.75		65,628.75		0.00
M-6	3.91000%		14,500,000.00		51,970.42		0.00		0.00		0.00		51,970.42		51,970.42		0.00
B-1	4.42000%		15,000,000.00		60,775.00		0.00		0.00		0.00		60,775.00		60,775.00		0.00
B-2	4.54000%		11,500,000.00		47,859.17		0.00		0.00		0.00		47,859.17		47,859.17		0.00
B-3	5.44000%		10,500,000.00		52,360.00		0.00		0.00		0.00		52,360.00		52,360.00		0.00
TRUST	0.00000%		0.00		0.00		493.35		0.00		0.00		-493.35		126,612.12		0.00


Total			939,828,537.62		2,942,288.64		493.35		0.00		0.00		2,941,795.29		3,068,900.76		0.00



Page 3 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														21,060,132.62
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														21,060,132.62
Interest Collections														5,404,029.01
Interest Withdrawals														-0.00
Interest Other Accounts														316,530.30
Interest Fees														-228,981.51
TOTAL NET INTEREST														5,491,577.80
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														26,551,710.42
Retained Interest paid to SAXON Funding Management														39,472.25



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															490,648.27
Curtailments															115,409.48
Prepayments In Full															20,276,931.41
Repurchased/Substitutions															177,143.46
Liquidations															0.00
Other Additional Principal															0.00
Delinquent Principal															-96,758.55
Realized Losses															-0.00
Advanced Principal															96,758.55
TOTAL PRINCIPAL COLLECTED															21,060,132.62


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 4 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														5,440,235.21
Repurchased/Substitution Interest														1,513.10
Liquidation Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-9,788.12
Delinquent Interest														-1,074,593.24
Compensating Interest														9,788.12
Civil Relief Act Shortfalls														-493.35
Interest Advanced														1,037,367.30
TOTAL INTEREST COLLECTED														5,404,029.01


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														316,530.30
TOTAL INTEREST OTHER ACCOUNTS														316,530.30



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														160,135.32
Master Servicing Fees														39,472.25
PMI Insurance Fees														29,373.94
TOTAL INTEREST FEES														228,981.51




Page 5 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Credit Enhancement Report
ACCOUNTS


SPACE INTENTIONALLY LEFT BLANK





INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														9,888,756.18
Overcollateralization Target Amount														19,000,000.00
Overcollateralization Deficiency Amount														9,111,243.82
Overcollateralization Release Amount														0.00



Page 6 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,321
Prior														5,339
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-112
Repurchases														-1
Liquidations														-0
Current														5,226
Principal Balance:


Original														781,730,479.75
Prior														947,334,089.01
Prefunding														0.00
Scheduled Principal														-490,648.27
Partial Prepayments														-115,409.48
Full Voluntary Prepayments														-20,276,931.41
Repurchases														-177,143.46
Liquidations														-0.00
Current														926,273,956.39





PREFUNDING
PREFUNDING
														Total
Prefunding Account Original Balance														218,269,520.25
Prefunding Account Month Begining Balance														0.00
Subsequent Loans Added to the Pool for the month														0.00
Prefunding Release to Certificate Holders														0.00
Prefunding Account Month Ending Balance														0.00





Page 7 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														6.75583%
Weighted Average Coupon Prior														6.89762%
Weighted Average Coupon Current														6.89306%
Weighted Average Months to Maturity Original														354
Weighted Average Months to Maturity Prior														351
Weighted Average Months to Maturity Current														350
Weighted Avg Remaining Amortization Term Original														354
Weighted Avg Remaining Amortization Term Prior														351
Weighted Avg Remaining Amortization Term Current														350
Weighted Average Seasoning Original														2.04
Weighted Average Seasoning Prior														4.64
Weighted Average Seasoning Current														5.63









Page 8 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														5.68543%
Weighted Average Margin Prior														5.63831%
Weighted Average Margin Current														5.62887%
Weighted Average Max Rate Original														12.90108%
Weighted Average Max Rate Prior														12.87760%
Weighted Average Max Rate Current														12.87095%
Weighted Average Min Rate Original														6.14536%
Weighted Average Min Rate Prior														6.09135%
Weighted Average Min Rate Current														6.08280%
Weighted Average Cap Up Original														1.02453%
Weighted Average Cap Up Prior														1.02070%
Weighted Average Cap Up Current														1.02061%
Weighted Average Cap Down Original														1.02453%
Weighted Average Cap Down Prior														1.02070%
Weighted Average Cap Down Current														1.02061%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														160,135.32
Delinquent Servicing Fees														37,225.95
TOTAL SERVICING FEES														197,361.28


Servicing Fees														197,361.28
Master Servicing Fees														39,472.25
Total Servicing Fees (incl. Master Servicing Fees)														236,833.52
Compensating Interest														-9,788.12
Delinquent Servicing Fees														-37,225.95
COLLECTED SERVICING FEES														189,819.46

Total Advanced Interest														1,037,367.30
Total Advanced Principal														96,758.55
Aggregate Advances with respect to this Distribution														1,134,125.85





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														9,788.12
Compensating Interest														-9,788.12
Net Prepayment Interest Shortfall (PPIS)														0.00

Libor For Current Period														3.0900%

Libor For Next Period														3.3144%

Retained Interest paid to SAXON Funding Management														39,472.25


Page 9 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution




Page 10 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				7,098,010.11		3,067,042.99		485,627.13		10,650,680.23
			% Balance				0.77%		0.33%		0.05%		1.15%
			# Loans				42		19		5		66
			% # Loans				0.80%		0.36%		0.10%		1.26%
	FORECLOSURE		Balance		0.00		0.00		134,048.16		3,050,559.76		3,184,607.92
			% Balance		0.00%		0.00%		0.01%		0.33%		0.34%
			# Loans		0		0		2		14		16
			% # Loans		0.00%		0.00%		0.04%		0.27%		0.31%
	BANKRUPTCY		Balance		619,584.55		80,639.03		0.00		0.00		700,223.58
			% Balance		0.07%		0.01%		0.00%		0.00%		0.08%
			# Loans		5		1		0		0		6
			% # Loans		0.10%		0.02%		0.00%		0.00%		0.11%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		619,584.55		7,178,649.14		3,201,091.15		3,536,186.89		14,535,511.73
			% Balance		0.07%		0.78%		0.35%		0.38%		1.57%
			# Loans		5		43		21		19		88
			% # Loans		0.10%		0.82%		0.40%		0.36%		1.68%









Page 11 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 12 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
11169804 1
11169804 1			399,000.00		392,222.91		01-Jan-2005		8.000%		CO - 84.00%		360		01-Nov-1999

11783403 1			161,000.00		161,000.00		01-Nov-2004		6.775%		CA - 79.70%		360		01-Nov-2004
11795593 1			612,000.00		610,156.83		01-Dec-2004		10.250%		NV - 90.00%		360		01-Dec-2004
11799301 1			156,000.00		155,389.87		01-Dec-2004		9.000%		PA - 80.00%		360		01-Dec-2004
11799468 1			136,269.00		135,588.97		01-Jan-2005		7.000%		MI - 92.70%		360		01-Jan-2005
11800516 1			60,900.00		60,622.50		01-Nov-2004		8.250%		IN - 74.95%		360		01-Dec-2004
11800832 1			127,800.00		127,337.48		01-Jan-2005		9.375%		GA - 90.00%		360		01-Dec-2004
11801629 1			118,400.00		117,975.15		01-Dec-2004		8.650%		SC - 80.00%		360		01-Jan-2005
11802808 1			104,000.00		104,000.00		01-Nov-2004		6.625%		GA - 80.00%		360		01-Dec-2004
11809875 1			240,000.00		240,000.00		01-Dec-2004		6.750%		CO - 80.00%		360		01-Dec-2004
11810337 1			57,000.00		56,661.80		05-Jan-2005		6.125%		WI - 69.51%		360		05-Dec-2004
11812676 1			100,000.00		99,330.63		01-Nov-2004		7.630%		GA - 80.00%		360		01-Oct-2004
11813381 1			301,750.00		300,371.59		01-Dec-2004		7.450%		IL - 85.00%		360		01-Jan-2005
11817322 1			77,679.00		77,386.36		01-Feb-2005		7.500%		MI - 92.48%		360		01-Feb-2005
11820410 1			420,000.00		420,000.00		01-Dec-2004		6.750%		CA - 80.00%		360		01-Jan-2005
11822191 1			127,000.00		126,563.83		01-Jan-2005		7.950%		CO - 83.55%		360		01-Feb-2005


TOTAL			3,198,798.00		3,184,607.92



Page 13 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														112
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														113
Curtailments Amount														115,409.48
Paid in Full Balance														20,276,931.41
Repurchased Loans Balance														177,143.46
Total Prepayment Amount														20,569,484.35

Cumulative


Number of Paid in Full Loans														338
Number of Repurchased Loans														8
Total Number of Loans Prepaid in Full														346
Paid in Full Balance														69,849,017.74
Repurchased Loans Balance														968,670.38
Curtailments Amount														619,307.80
Total Prepayment Amount														71,436,995.92










Page 14 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														2.17%
3 Months Avg SMM														1.88%
12 Months Avg SMM														1.57%
Avg SMM Since Cut-off														1.57%


CPR														23.17%
3 Months Avg CPR														20.39%
12 Months Avg CPR														17.29%
Avg CPR Since Cut-off														17.29%


PSA														2,057.77%
3 Months Avg PSA Approximation														2,199.34%
12 Months Avg PSA Approximation														2,276.86%
Avg PSA Since Cut-off Approximation														2,276.85%










Page 15 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 16 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

11756322 1			80,000.00		79,688.63			01-Jun-2005		8.250%		FL - 37.21%		Paid Off - 360		01-Dec-2004
			80,000.00

11784532 1			176,400.00		175,779.85			07-Jun-2005		8.750%		NC - 70.00%		Paid Off - 360		01-Dec-2004
11784532 1					175,779.85			07-Jun-2005		8.750%		NC - 70.00%		Paid Off - 360		01-Dec-2004
11785711 1			292,500.00		291,302.63			20-May-2005		8.000%		CA - 75.00%		Paid Off - 360		01-Dec-2004
11785711 1					291,302.63			20-May-2005		8.000%		CA - 75.00%		Paid Off - 360		01-Dec-2004
11786419 1			472,000.00		472,000.00			03-Jun-2005		6.875%		PA - 80.00%		Paid Off - 360		01-Oct-2004
11786419 1					472,000.00			03-Jun-2005		6.875%		PA - 80.00%		Paid Off - 360		01-Oct-2004
11786652 1			204,000.00		202,808.77			08-Jun-2005		7.000%		CA - 45.13%		Paid Off - 360		01-Nov-2004
11786652 1					202,808.77			08-Jun-2005		7.000%		CA - 45.13%		Paid Off - 360		01-Nov-2004
11791396 1			60,000.00		59,748.17			02-Jun-2005		7.875%		IL - 22.47%		Paid Off - 360		01-Dec-2004
11791396 1					59,748.17			02-Jun-2005		7.875%		IL - 22.47%		Paid Off - 360		01-Dec-2004
11792817 1			200,000.00		189,378.47			26-May-2005		7.450%		LA - 53.33%		Paid Off - 360		01-Jan-2005
11792817 1					189,378.47			26-May-2005		7.450%		LA - 53.33%		Paid Off - 360		01-Jan-2005
11793045 1			113,400.00		113,393.98			08-Jun-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
11793045 1					113,393.98			08-Jun-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Dec-2004
11794628 1		FCL	181,800.00		181,160.88			26-May-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Dec-2004
11794628 1		FCL			181,160.88			26-May-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Dec-2004
11798856 1			170,000.00		169,422.01			17-Jun-2005		8.000%		CA - 62.96%		Paid Off - 360		01-Jan-2005
11798856 1					169,422.01			17-Jun-2005		8.000%		CA - 62.96%		Paid Off - 360		01-Jan-2005
11799024 1			210,000.00		208,760.86			27-May-2005		7.575%		NJ - 79.25%		Paid Off - 360		01-Nov-2004
11799024 1					208,760.86			27-May-2005		7.575%		NJ - 79.25%		Paid Off - 360		01-Nov-2004
11800928 1			210,000.00		208,883.74			31-May-2005		6.675%		CA - 70.00%		Paid Off - 360		01-Dec-2004
11800928 1					208,883.74			31-May-2005		6.675%		CA - 70.00%		Paid Off - 360		01-Dec-2004
11801898 1			70,000.00		69,805.24			31-May-2005		9.875%		SC - 44.59%		Paid Off - 360		01-Dec-2004
11801898 1					69,805.24			31-May-2005		9.875%		SC - 44.59%		Paid Off - 360		01-Dec-2004
11802102 1			131,400.00		130,655.89			01-Jun-2005		6.625%		IN - 90.00%		Paid Off - 360		01-Dec-2004
11802102 1					130,655.89			01-Jun-2005		6.625%		IN - 90.00%		Paid Off - 360		01-Dec-2004
11802303 1			532,000.00		531,629.70			31-May-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Dec-2004
11802303 1					531,629.70			31-May-2005		6.490%		CA - 80.00%		Paid Off - 360		01-Dec-2004
11802418 1			84,166.00		83,934.83			20-May-2005		9.990%		OH - 26.73%		Paid Off - 360		01-Dec-2004
11802418 1					83,934.83			20-May-2005		9.990%		OH - 26.73%		Paid Off - 360		01-Dec-2004
11803320 1			165,000.00		165,000.00			07-Jun-2005		6.625%		CA - 75.00%		Paid Off - 360		01-Dec-2004
11803320 1					165,000.00			07-Jun-2005		6.625%		CA - 75.00%		Paid Off - 360		01-Dec-2004
11803393 1			92,720.00		92,077.50			01-Jun-2005		7.990%		AZ - 80.00%		Paid Off - 360		01-Aug-2004
11803393 1					92,077.50			01-Jun-2005		7.990%		AZ - 80.00%		Paid Off - 360		01-Aug-2004
11803406 1			104,000.00		103,304.76			10-Jun-2005		10.499%		MO - 80.00%		Paid Off - 360		01-Sep-2004
11803406 1					103,304.76			10-Jun-2005		10.499%		MO - 80.00%		Paid Off - 360		01-Sep-2004
11803407 1			240,000.00		237,880.50			27-May-2005		6.750%		CA - 51.06%		Paid Off - 360		01-Aug-2004
11803407 1					237,880.50			27-May-2005		6.750%		CA - 51.06%		Paid Off - 360		01-Aug-2004
11803950 1			164,050.00		164,050.00			19-May-2005		6.750%		WA - 85.00%		Paid Off - 360		01-Dec-2004
11803950 1					164,050.00			19-May-2005		6.750%		WA - 85.00%		Paid Off - 360		01-Dec-2004
11804118 1			221,500.00		220,421.29			06-Jun-2005		7.125%		VA - 90.41%		Paid Off - 360		01-Dec-2004
11804118 1					220,421.29			06-Jun-2005		7.125%		VA - 90.41%		Paid Off - 360		01-Dec-2004
11804708 1			95,920.00		95,546.22			31-May-2005		6.600%		GA - 80.00%		Paid Off - 360		01-Feb-2005
11804708 1					95,546.22			31-May-2005		6.600%		GA - 80.00%		Paid Off - 360		01-Feb-2005
11805680 1			198,000.00		197,469.74			06-Jun-2005		8.075%		VA - 80.00%		Paid Off - 360		01-Feb-2005
11805680 1					197,469.74			06-Jun-2005		8.075%		VA - 80.00%		Paid Off - 360		01-Feb-2005
11806174 1			180,000.00		179,303.53			01-Jun-2005		8.125%		CO - 90.00%		Paid Off - 360		01-Jan-2005
11806174 1					179,303.53			01-Jun-2005		8.125%		CO - 90.00%		Paid Off - 360		01-Jan-2005
11806699 1			124,000.00		123,492.39			14-Jun-2005		8.000%		CA - 67.03%		Paid Off - 360		01-Dec-2004
11806699 1					123,492.39			14-Jun-2005		8.000%		CA - 67.03%		Paid Off - 360		01-Dec-2004
11807751 1			143,000.00		143,000.00			01-Jun-2005		11.000%		NV - 68.42%		Paid Off - 360		01-Dec-2004
11807751 1					143,000.00			01-Jun-2005		11.000%		NV - 68.42%		Paid Off - 360		01-Dec-2004
11808344 1			96,288.00		95,918.96			18-May-2005		10.250%		OH - 81.60%		Paid Off - 360		01-Jan-2005
11808344 1					95,918.96			18-May-2005		10.250%		OH - 81.60%		Paid Off - 360		01-Jan-2005
11808375 1			101,250.00		100,880.77			09-Jun-2005		7.650%		GA - 75.00%		Paid Off - 360		01-Jan-2005
11808375 1					100,880.77			09-Jun-2005		7.650%		GA - 75.00%		Paid Off - 360		01-Jan-2005
11808545 1			250,000.00		250,000.00			17-Jun-2005		7.250%		VA - 89.93%		Paid Off - 360		01-Dec-2004
11808545 1					250,000.00			17-Jun-2005		7.250%		VA - 89.93%		Paid Off - 360		01-Dec-2004
11808574 1			157,500.00		156,908.23			02-Jun-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Jan-2005
11808574 1					156,908.23			02-Jun-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Jan-2005
11808699 1			340,000.00		340,000.00			16-Jun-2005		6.460%		CA - 80.00%		Paid Off - 360		01-Jan-2005
11808699 1					340,000.00			16-Jun-2005		6.460%		CA - 80.00%		Paid Off - 360		01-Jan-2005
11808990 1			60,800.00		60,483.25			19-May-2005		7.125%		IN - 80.00%		Paid Off - 360		01-Dec-2004
11808990 1					60,483.25			19-May-2005		7.125%		IN - 80.00%		Paid Off - 360		01-Dec-2004
11809133 1			254,400.00		253,470.50			18-May-2005		9.150%		CA - 80.00%		Paid Off - 360		01-Jan-2005
11809133 1					253,470.50			18-May-2005		9.150%		CA - 80.00%		Paid Off - 360		01-Jan-2005
11809174 1			374,223.00		374,223.00			31-May-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005
11809174 1					374,223.00			31-May-2005		7.050%		CA - 80.00%		Paid Off - 360		01-Feb-2005
11809934 1			126,281.00		125,193.46			10-Jun-2005		6.875%		MD - 60.13%		Paid Off - 360		01-Dec-2004
11809934 1					125,193.46			10-Jun-2005		6.875%		MD - 60.13%		Paid Off - 360		01-Dec-2004
11810669 1			148,800.00		148,203.41			02-Jun-2005		7.250%		MD - 80.00%		Paid Off - 360		01-Jan-2005
11810669 1					148,203.41					7.250%		MD - 80.00%		Paid Off - 360



Page 17 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

11810681 1			316,000.00		316,000.00			27-May-2005		7.250%		CO - 80.00%		Paid Off - 360		01-Dec-2004
			316,000.00

11811904 1			248,000.00		247,487.71			31-May-2005		10.400%		NY - 62.00%		Paid Off - 360		01-Jan-2005
11811904 1					247,487.71			31-May-2005		10.400%		NY - 62.00%		Paid Off - 360		01-Jan-2005
11812431 1			55,000.00		54,742.57			23-May-2005		6.375%		FL - 83.33%		Paid Off - 360		01-Jan-2005
11812431 1					54,742.57			23-May-2005		6.375%		FL - 83.33%		Paid Off - 360		01-Jan-2005
11812557 1			293,400.00		292,555.20			09-Jun-2005		7.700%		VA - 90.00%		Paid Off - 360		01-Feb-2005
11812557 1					292,555.20			09-Jun-2005		7.700%		VA - 90.00%		Paid Off - 360		01-Feb-2005
11812700 1			180,625.00		179,657.04			16-Jun-2005		8.125%		FL - 85.00%		Paid Off - 360		01-Oct-2004
11812700 1					179,657.04			16-Jun-2005		8.125%		FL - 85.00%		Paid Off - 360		01-Oct-2004
11812717 1			324,000.00		322,525.38			01-Jun-2005		7.875%		MD - 75.00%		Paid Off - 360		01-Jan-2005
11812717 1					322,525.38			01-Jun-2005		7.875%		MD - 75.00%		Paid Off - 360		01-Jan-2005
11812893 1			68,157.00		68,007.73			19-May-2005		10.125%		MI - 86.27%		Paid Off - 360		01-Jan-2005
11812893 1					68,007.73			19-May-2005		10.125%		MI - 86.27%		Paid Off - 360		01-Jan-2005
11813490 1			262,500.00		261,737.69			23-May-2005		8.775%		MD - 70.00%		Paid Off - 360		01-Jan-2005
11813490 1					261,737.69			23-May-2005		8.775%		MD - 70.00%		Paid Off - 360		01-Jan-2005
11813860 1			97,000.00		96,465.75			10-Jun-2005		7.990%		CA - 60.63%		Paid Off - 360		01-Oct-2004
11813860 1					96,465.75			10-Jun-2005		7.990%		CA - 60.63%		Paid Off - 360		01-Oct-2004
11813873 1			124,000.00		123,351.92			03-Jun-2005		8.250%		CA - 59.05%		Paid Off - 360		01-Oct-2004
11813873 1					123,351.92			03-Jun-2005		8.250%		CA - 59.05%		Paid Off - 360		01-Oct-2004
11814369 1			222,700.00		221,954.72			09-Jun-2005		8.990%		MD - 85.00%		Paid Off - 360		01-Dec-2004
11814369 1					221,954.72			09-Jun-2005		8.990%		MD - 85.00%		Paid Off - 360		01-Dec-2004
11814586 1			121,959.00		121,959.00			31-May-2005		6.000%		CA - 59.49%		Paid Off - 360		01-Jan-2005
11814586 1					121,959.00			31-May-2005		6.000%		CA - 59.49%		Paid Off - 360		01-Jan-2005
11814825 1			360,000.00		360,000.00			08-Jun-2005		6.000%		CA - 79.12%		Paid Off - 360		01-Jan-2005
11814825 1					360,000.00			08-Jun-2005		6.000%		CA - 79.12%		Paid Off - 360		01-Jan-2005
11814900 1			163,400.00		162,500.29			02-Jun-2005		7.990%		AZ - 95.00%		Paid Off - 360		01-Oct-2004
11814900 1					162,500.29			02-Jun-2005		7.990%		AZ - 95.00%		Paid Off - 360		01-Oct-2004
11814986 1			70,700.00		70,443.00			23-May-2005		7.667%		AZ - 63.13%		Paid Off - 360		01-Jan-2005
11814986 1					70,443.00			23-May-2005		7.667%		AZ - 63.13%		Paid Off - 360		01-Jan-2005
11815090 1			268,000.00		268,000.00			16-Jun-2005		7.875%		NV - 80.00%		Paid Off - 360		01-Jan-2005
11815090 1					268,000.00			16-Jun-2005		7.875%		NV - 80.00%		Paid Off - 360		01-Jan-2005
11815321 1			235,000.00		234,117.03			19-May-2005		7.500%		VA - 56.63%		Paid Off - 360		01-Jan-2005
11815321 1					234,117.03			19-May-2005		7.500%		VA - 56.63%		Paid Off - 360		01-Jan-2005
11815747 1			205,600.00		205,600.00			13-Jun-2005		6.550%		MD - 80.00%		Paid Off - 360		01-Jan-2005
11815747 1					205,600.00			13-Jun-2005		6.550%		MD - 80.00%		Paid Off - 360		01-Jan-2005
11815856 1			146,400.00		146,400.00			01-Jun-2005		6.050%		CT - 86.32%		Paid Off - 360		01-Jan-2005
11815856 1					146,400.00			01-Jun-2005		6.050%		CT - 86.32%		Paid Off - 360		01-Jan-2005
11815970 1			120,000.00		119,932.13			07-Jun-2005		6.750%		GA - 57.42%		Paid Off - 360		01-Jan-2005
11815970 1					119,932.13			07-Jun-2005		6.750%		GA - 57.42%		Paid Off - 360		01-Jan-2005
11816238 1			74,000.00		73,740.69			01-Jun-2005		7.850%		MD - 57.81%		Paid Off - 360		01-Jan-2005
11816238 1					73,740.69			01-Jun-2005		7.850%		MD - 57.81%		Paid Off - 360		01-Jan-2005
11816626 1			96,000.00		95,787.87			23-May-2005		9.000%		LA - 60.00%		Paid Off - 360		01-Feb-2005
11816626 1					95,787.87			23-May-2005		9.000%		LA - 60.00%		Paid Off - 360		01-Feb-2005
11816988 1			130,000.00		129,630.17			24-May-2005		8.875%		NV - 83.87%		Paid Off - 360		01-Jan-2005
					129,630.17			24-May-2005		8.875%		NV - 83.87%		Paid Off - 360		01-Jan-2005
11817226 1			32,385.00		32,312.18			08-Jun-2005		10.000%		SC - 85.00%		Paid Off - 360		01-Jan-2005
11817226 1					32,312.18			08-Jun-2005		10.000%		SC - 85.00%		Paid Off - 360		01-Jan-2005
11817230 1			88,000.00		87,533.57			15-Jun-2005		6.100%		FL - 84.62%		Paid Off - 360		01-Jan-2005
11817230 1					87,533.57			15-Jun-2005		6.100%		FL - 84.62%		Paid Off - 360		01-Jan-2005
11817510 1			78,400.00		78,219.48			02-Jun-2005		8.800%		UT - 80.00%		Paid Off - 360		01-Feb-2005
11817510 1					78,219.48			02-Jun-2005		8.800%		UT - 80.00%		Paid Off - 360		01-Feb-2005
11817649 1			38,400.00		38,246.93			24-May-2005		7.200%		GA - 60.00%		Paid Off - 360		01-Jan-2005
11817649 1					38,246.93			24-May-2005		7.200%		GA - 60.00%		Paid Off - 360		01-Jan-2005
11818256 1			117,900.00		117,900.00			27-May-2005		7.000%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
11818256 1					117,900.00			27-May-2005		7.000%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
11818450 1			112,950.00		112,586.09			31-May-2005		7.750%		GA - 86.65%		Paid Off - 360		01-Feb-2005
11818450 1					112,586.09			31-May-2005		7.750%		GA - 86.65%		Paid Off - 360		01-Feb-2005
11818524 1			252,000.00		252,000.00			18-May-2005		7.125%		VA - 80.00%		Paid Off - 360		01-Jan-2005
11818524 1					252,000.00			18-May-2005		7.125%		VA - 80.00%		Paid Off - 360		01-Jan-2005
11818591 1			152,000.00		151,477.98			20-May-2005		7.950%		VA - 80.00%		Paid Off - 360		01-Jan-2005
11818591 1					151,477.98			20-May-2005		7.950%		VA - 80.00%		Paid Off - 360		01-Jan-2005
11818873 1			144,000.00		144,000.00			03-Jun-2005		6.990%		CT - 90.00%		Paid Off - 360		01-Mar-2005
11818873 1					144,000.00			03-Jun-2005		6.990%		CT - 90.00%		Paid Off - 360		01-Mar-2005
11819169 1			150,000.00		149,245.84			17-Jun-2005		6.000%		VA - 60.00%		Paid Off - 360		01-Jan-2005
11819169 1					149,245.84			17-Jun-2005		6.000%		VA - 60.00%		Paid Off - 360		01-Jan-2005
11819808 1			55,000.00		54,851.47			23-May-2005		6.550%		CA - 30.69%		Paid Off - 360		01-Mar-2005
11819808 1					54,851.47			23-May-2005		6.550%		CA - 30.69%		Paid Off - 360		01-Mar-2005
11820006 1			216,147.00		216,147.00			03-Jun-2005		6.975%		MD - 78.60%		Paid Off - 360		01-Feb-2005
11820006 1					216,147.00			03-Jun-2005		6.975%		MD - 78.60%		Paid Off - 360		01-Feb-2005
11820415 1			218,450.00		218,450.00			23-May-2005		6.125%		MD - 85.00%		Paid Off - 360		01-Jan-2005
11820415 1					218,450.00			23-May-2005		6.125%		MD - 85.00%		Paid Off - 360		01-Jan-2005
11820556 1			202,500.00		201,746.79			31-May-2005		6.600%		CA - 75.28%		Paid Off - 360		01-Feb-2005
11820556 1					201,746.79			31-May-2005		6.600%		CA - 75.28%		Paid Off - 360		01-Feb-2005
11821295 1			149,600.00		148,792.82			31-May-2005		5.625%		AZ - 85.00%		Paid Off - 360		01-Jan-2005
11821295 1					148,792.82					5.625%		AZ - 85.00%		Paid Off - 360



Page 18 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

11822259 1			160,000.00		159,408.26			16-Jun-2005		6.450%		CA - 36.45%		Paid Off - 360		01-Feb-2005
			160,000.00

11822550 1			213,000.00		213,000.00			13-Jun-2005		6.000%		CA - 59.17%		Paid Off - 360		01-Jan-2005
11822550 1					213,000.00			13-Jun-2005		6.000%		CA - 59.17%		Paid Off - 360		01-Jan-2005
11823854 1			85,000.00		84,600.10			15-Jun-2005		7.200%		NJ - 50.00%		Paid Off - 360		01-Feb-2005
11823854 1					84,600.10			15-Jun-2005		7.200%		NJ - 50.00%		Paid Off - 360		01-Feb-2005
11824292 1			101,250.00		100,974.98			02-Jun-2005		7.990%		TN - 75.00%		Paid Off - 360		01-Feb-2005
11824292 1					100,974.98			02-Jun-2005		7.990%		TN - 75.00%		Paid Off - 360		01-Feb-2005
11824888 1			130,000.00		130,000.00			26-May-2005		7.500%		OR - 53.06%		Paid Off - 360		01-Feb-2005
11824888 1					130,000.00			26-May-2005		7.500%		OR - 53.06%		Paid Off - 360		01-Feb-2005
11824986 1			89,250.00		89,005.59			23-May-2005		7.950%		CT - 75.00%		Paid Off - 360		01-Feb-2005
11824986 1					89,005.59			23-May-2005		7.950%		CT - 75.00%		Paid Off - 360		01-Feb-2005
11825143 1			97,850.00		97,360.69			15-Jun-2005		6.990%		OH - 95.00%		Paid Off - 360		01-Dec-2004
11825143 1					97,360.69			15-Jun-2005		6.990%		OH - 95.00%		Paid Off - 360		01-Dec-2004
11825594 1			243,710.00		243,632.80			23-May-2005		6.250%		MD - 70.64%		Paid Off - 360		01-Feb-2005
11825594 1					243,632.80			23-May-2005		6.250%		MD - 70.64%		Paid Off - 360		01-Feb-2005
11825905 1			233,000.00		232,166.59			10-Jun-2005		7.200%		GA - 83.81%		Paid Off - 360		01-Feb-2005
11825905 1					232,166.59			10-Jun-2005		7.200%		GA - 83.81%		Paid Off - 360		01-Feb-2005
11826247 1			260,800.00		259,122.53			09-Jun-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
11826247 1					259,122.53			09-Jun-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Nov-2004
11827086 1			90,000.00		90,000.00			16-Jun-2005		7.450%		TN - 90.00%		Paid Off - 360		01-Feb-2005
11827086 1					90,000.00			16-Jun-2005		7.450%		TN - 90.00%		Paid Off - 360		01-Feb-2005
11827271 1			400,000.00		400,000.00			31-May-2005		6.450%		MD - 87.34%		Paid Off - 360		01-Feb-2005
11827271 1					400,000.00			31-May-2005		6.450%		MD - 87.34%		Paid Off - 360		01-Feb-2005
11827415 1			97,200.00		96,874.63			23-May-2005		9.749%		OH - 90.00%		Paid Off - 360		01-Nov-2004
11827415 1					96,874.63			23-May-2005		9.749%		OH - 90.00%		Paid Off - 360		01-Nov-2004
11827515 1			97,325.00		97,025.98			01-Jun-2005		8.500%		SC - 85.00%		Paid Off - 360		01-Jan-2005
11827515 1					97,025.98			01-Jun-2005		8.500%		SC - 85.00%		Paid Off - 360		01-Jan-2005
11827540 1			123,000.00		122,355.57			03-Jun-2005		6.750%		FL - 84.83%		Paid Off - 360		01-Dec-2004
11827540 1					122,355.57			03-Jun-2005		6.750%		FL - 84.83%		Paid Off - 360		01-Dec-2004
11827622 1			224,775.00		224,775.00			01-Jun-2005		5.950%		MD - 77.78%		Paid Off - 360		01-Feb-2005
11827622 1					224,775.00			01-Jun-2005		5.950%		MD - 77.78%		Paid Off - 360		01-Feb-2005
11827673 1			266,000.00		266,000.00			09-Jun-2005		8.425%		NV - 77.10%		Paid Off - 360		01-Feb-2005
11827673 1					266,000.00			09-Jun-2005		8.425%		NV - 77.10%		Paid Off - 360		01-Feb-2005
11828317 1			248,800.00		248,244.52			16-Jun-2005		8.950%		IL - 80.00%		Paid Off - 360		01-Feb-2005
11828317 1					248,244.52			16-Jun-2005		8.950%		IL - 80.00%		Paid Off - 360		01-Feb-2005
11828664 1			180,000.00		179,042.34			17-Jun-2005		5.700%		CA - 90.00%		Paid Off - 360		01-Jan-2005
11828664 1					179,042.34			17-Jun-2005		5.700%		CA - 90.00%		Paid Off - 360		01-Jan-2005
11828715 1			224,000.00		223,287.66			14-Jun-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005
11828715 1					223,287.66			14-Jun-2005		7.200%		CA - 80.00%		Paid Off - 360		01-Feb-2005
11829487 1			170,240.00		169,662.95			06-Jun-2005		6.875%		MD - 80.00%		Paid Off - 360		01-Feb-2005
11829487 1					169,662.95			06-Jun-2005		6.875%		MD - 80.00%		Paid Off - 360		01-Feb-2005
11830347 1			87,300.00		87,300.00			08-Jun-2005		7.875%		OH - 90.00%		Paid Off - 360		01-Feb-2005
11830347 1					87,300.00			08-Jun-2005		7.875%		OH - 90.00%		Paid Off - 360		01-Feb-2005
11830517 1			53,330.00		53,177.99			31-May-2005		7.750%		FL - 48.93%		Paid Off - 360		01-Feb-2005
11830517 1					53,177.99			31-May-2005		7.750%		FL - 48.93%		Paid Off - 360		01-Feb-2005
11831095 1			599,250.00		599,250.00			31-May-2005		7.000%		CA - 85.00%		Paid Off - 360		01-Mar-2005
11831095 1					599,250.00			31-May-2005		7.000%		CA - 85.00%		Paid Off - 360		01-Mar-2005
11831180 1			344,000.00		344,000.00			27-May-2005		5.975%		CA - 80.00%		Paid Off - 360		01-Mar-2005
11831180 1					344,000.00			27-May-2005		5.975%		CA - 80.00%		Paid Off - 360		01-Mar-2005
11831922 1			240,000.00		239,345.58			18-May-2005		6.500%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
11831922 1					239,345.58			18-May-2005		6.500%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
11833138 1			144,500.00		144,148.71			24-May-2005		7.900%		FL - 74.87%		Paid Off - 360		01-Mar-2005
11833138 1					144,148.71			24-May-2005		7.900%		FL - 74.87%		Paid Off - 360		01-Mar-2005
11833728 1			193,500.00		193,039.88			16-Jun-2005		7.200%		FL - 90.00%		Paid Off - 360		01-Mar-2005
11833728 1					193,039.88			16-Jun-2005		7.200%		FL - 90.00%		Paid Off - 360		01-Mar-2005
11836687 1			194,750.00		194,750.00			13-Jun-2005		7.000%		MD - 95.00%		Paid Off - 360		01-Mar-2005
11836687 1					194,750.00			13-Jun-2005		7.000%		MD - 95.00%		Paid Off - 360		01-Mar-2005
11837226 1			207,000.00		206,475.20			24-May-2005		7.900%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
11837226 1					206,475.20			24-May-2005		7.900%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
11837854 1			148,500.00		148,499.86			26-May-2005		7.850%		FL - 90.00%		Paid Off - 360		01-Mar-2005
11837854 1					148,499.86			26-May-2005		7.850%		FL - 90.00%		Paid Off - 360		01-Mar-2005
11839241 1			300,800.00		298,596.91			08-Jun-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
11839241 1					298,596.91			08-Jun-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
11839256 1			291,000.00		290,126.58			08-Jun-2005		6.000%		MD - 78.65%		Paid Off - 360		01-Mar-2005
11839256 1					290,126.58			08-Jun-2005		6.000%		MD - 78.65%		Paid Off - 360		01-Mar-2005
11842146 1			128,000.00		127,785.36			24-May-2005		6.900%		NY - 80.00%		Paid Off - 360		01-Apr-2005
11842146 1					127,785.36			24-May-2005		6.900%		NY - 80.00%		Paid Off - 360		01-Apr-2005
11842919 1			195,300.00		195,300.00			07-Jun-2005		7.600%		WA - 90.00%		Paid Off - 360		01-Apr-2005
11842919 1					195,300.00			07-Jun-2005		7.600%		WA - 90.00%		Paid Off - 360		01-Apr-2005
11843541 1			239,600.00		239,600.00			15-Jun-2005		5.875%		MD - 80.00%		Paid Off - 360		01-Apr-2005
11843541 1					239,600.00			15-Jun-2005		5.875%		MD - 80.00%		Paid Off - 360		01-Apr-2005
11845172 1			217,708.00		217,707.95			20-May-2005		6.620%		MD - 79.17%		Paid Off - 360		01-Apr-2005
11845172 1					217,707.95			20-May-2005		6.620%		MD - 79.17%		Paid Off - 360		01-Apr-2005
11807291 1		FCL	177,600.00		177,143.46			09-Jun-2005		10.250%		IN - 80.00%		Repur/Subs - 360		01-Dec-2004
11807291 1					177,143.46					10.250%		IN - 80.00%		Repur/Subs - 360



Page 19 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution


TOTAL			20,512,909.00		20,454,074.87


Page 20 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														0
Collateral Principal Realized Loss/(Gain) Amount														0.00
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00

Cumulative
Cumulative



Number of Loans Liquidated														0
Collateral Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														0.00










Page 21 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.00%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%


CDR														0.00%
3 Months Avg CDR														0.00%
12 Months Avg CDR														0.00%
Avg CDR Since Cut-off														0.00%


SDA														0.00%
3 Months Avg SDA Approximation														0.00%
12 Months Avg SDA Approximation														0.00%
Avg SDA Since Cut-off Approximation														0.00%


Loss Severity Approximation for Current Period														0.00%
3 Months Avg Loss Severity Approximation														0.00%
12 Months Avg Loss Severity Approximation														0.00%
Avg Loss Severity Approximation Since Cut-off														0.00%












Page 22 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution





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
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 24 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														Total
						Has Stepdown Condition occurred (0 = No, 1=Yes)								0

						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0

						60+ days Delinqueny Balance								6,737,278.04
						Ending Collateral Balance								926,273,956.39
						Delinquency Percentage								0.7300%

						Senior Enhancement Percentage								22.564118%

						Cumulative Loss Percentage								0.0000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 25 of 26
Saxon Asset Securities Trust 2005-1

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-1

June 27, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-1										$0.00		$0.00
													$0.00		$0.00
			A-2A										$0.00		$0.00
													$0.00		$0.00
			A-2B										$0.00		$0.00
													$0.00		$0.00
			A-2C										$0.00		$0.00
													$0.00		$0.00
			M-1										$0.00		$0.00
													$0.00		$0.00
			M-2										$0.00		$0.00
													$0.00		$0.00
			M-3										$0.00		$0.00
													$0.00		$0.00
			M-4										$0.00		$0.00
													$0.00		$0.00
			M-5										$0.00		$0.00
													$0.00		$0.00
			M-6										$0.00		$0.00
													$0.00		$0.00
			B-1										$0.00		$0.00
													$0.00		$0.00
			B-2										$0.00		$0.00
													$0.00		$0.00
			B-3										$0.00		$0.00
													$0.00		$0.00






Page 26 of 26

Saxon Asset Securities Trust 2005-1 8-K/A