Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Saxon Mortgage, Inc.

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

Saxon Mortgage, Inc.

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Merrill Lynch

7. Foreclosure Report

J. P. Morgan

8. Prepayment Report

Banc of America Securities LLC

9. Prepayment Detail Report

RBS Greenwich Capital

10. Realized Loss Report

Credit Suisse

11. Realized Loss Detail Report

Swap Counterparty

12. Triggers and Adj. Cert. Report

Credit Suisse International

13. Additional Certificate Report

Cap Counterparty

Credit Suisse International

PMI Insurer

Mortgage Guaranty Insurance Corp.

Total Number of Pages

Dates

Contacts

Cut-Off Date:

May 01, 2006

Alice Tatusian

Close Date:

June 07, 2006

Administrator

First Distribution Date:

June 26, 2006

(714) 247-6420

Alice.D.Tatusian@db.com

Address:

Distribution Date:

June 26, 2006

1761 East St. Andrew Place, Santa Ana, CA 92705

Record Date:

June 23, 2006

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

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

Page 1 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Certificate Payment Report
Current Period Distribution - REMIC 4
				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)
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	SR	$	197,376,000.00	197,376,000.00	547,937.71	1,415,663.30	1,963,601.01	0.00	0.00	195,960,336.70
A-1	SR	$	197,376,000.00	197,376,000.00	547,937.71	1,415,663.30	1,963,601.01	0.00	0.00	195,960,336.70
A-2	SR	$	197,374,000.00	197,374,000.00	547,932.15	4,746,420.37	5,294,352.52	0.00	0.00	192,627,579.63
A-3A	SR	$	206,173,000.00	206,173,000.00	561,477.80	6,864,646.45	7,426,124.25	0.00	0.00	199,308,353.55
A-3B	SR	$	58,031,000.00	58,031,000.00	159,875.40	0.00	159,875.40	0.00	0.00	58,031,000.00
A-3C	SR	$	101,549,000.00	101,549,000.00	282,983.21	0.00	282,983.21	0.00	0.00	101,549,000.00
A-3D	SR	$	28,997,000.00	28,997,000.00	82,182.33	0.00	82,182.33	0.00	0.00	28,997,000.00
M-1	MEZ	$	37,500,000.00	37,500,000.00	107,270.83	0.00	107,270.83	0.00	0.00	37,500,000.00
M-2	MEZ	$	34,500,000.00	34,500,000.00	98,871.25	0.00	98,871.25	0.00	0.00	34,500,000.00
M-3	MEZ	$	22,000,000.00	22,000,000.00	63,280.56	0.00	63,280.56	0.00	0.00	22,000,000.00
M-4	MEZ	$	18,500,000.00	18,500,000.00	53,506.11	0.00	53,506.11	0.00	0.00	18,500,000.00
M-5	MEZ	$	18,500,000.00	18,500,000.00	53,896.67	0.00	53,896.67	0.00	0.00	18,500,000.00
M-6	MEZ	$	16,000,000.00	16,000,000.00	47,204.44	0.00	47,204.44	0.00	0.00	16,000,000.00
B-1	SUB	$	16,000,000.00	16,000,000.00	50,920.00	0.00	50,920.00	0.00	0.00	16,000,000.00
B-2	SUB	$	13,500,000.00	13,500,000.00	44,745.00	0.00	44,745.00	0.00	0.00	13,500,000.00
B-3	SUB	$	8,500,000.00	8,500,000.00	31,537.36	0.00	31,537.36	0.00	0.00	8,500,000.00
B-4	SUB	$	10,000,000.00	10,000,000.00	40,269.44	0.00	40,269.44	0.00	0.00	10,000,000.00
R	NOF/RES	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	NOF	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	NOF	$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		984,500,000.00	984,500,000.00	2,773,890.26	13,026,730.12	15,800,620.38	0.00	0.00	971,473,269.88
Total





Page 2 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


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
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A-1	06/07/06	06/25/06	A-Act/360	80556XAA5	197,376,000.00	1,000.000000	2.776111	7.172419	9.948530	992.827581
A-1	06/07/06	06/25/06	A-Act/360	80556XAA5	197,376,000.00	1,000.000000	2.776111	7.172419	9.948530	992.827581
A-2	06/07/06	06/25/06	A-Act/360	80556XAB3	197,374,000.00	1,000.000000	2.776111	24.047850	26.823961	975.952150
A-3A	06/07/06	06/25/06	A-Act/360	80556XAC1	206,173,000.00	1,000.000000	2.723333	33.295565	36.018898	966.704435
A-3B	06/07/06	06/25/06	A-Act/360	80556XAD9	58,031,000.00	1,000.000000	2.755000	0.000000	2.755000	1,000.000000
A-3C	06/07/06	06/25/06	A-Act/360	80556XAE7	101,549,000.00	1,000.000000	2.786667	0.000000	2.786667	1,000.000000
A-3D	06/07/06	06/25/06	A-Act/360	80556XAF4	28,997,000.00	1,000.000000	2.834167	0.000000	2.834167	1,000.000000
M-1	06/07/06	06/25/06	A-Act/360	80556XAG2	37,500,000.00	1,000.000000	2.860555	0.000000	2.860555	1,000.000000
M-2	06/07/06	06/25/06	A-Act/360	80556XAH0	34,500,000.00	1,000.000000	2.865833	0.000000	2.865833	1,000.000000
M-3	06/07/06	06/25/06	A-Act/360	80556XAJ6	22,000,000.00	1,000.000000	2.876389	0.000000	2.876389	1,000.000000
M-4	06/07/06	06/25/06	A-Act/360	80556XAK3	18,500,000.00	1,000.000000	2.892222	0.000000	2.892222	1,000.000000
M-5	06/07/06	06/25/06	A-Act/360	80556XAL1	18,500,000.00	1,000.000000	2.913334	0.000000	2.913334	1,000.000000
M-6	06/07/06	06/25/06	A-Act/360	80556XAM9	16,000,000.00	1,000.000000	2.950278	0.000000	2.950278	1,000.000000
B-1	06/07/06	06/25/06	A-Act/360	80556XAN7	16,000,000.00	1,000.000000	3.182500	0.000000	3.182500	1,000.000000
B-2	06/07/06	06/25/06	A-Act/360	80556XAP2	13,500,000.00	1,000.000000	3.314444	0.000000	3.314444	1,000.000000
B-3	06/07/06	06/25/06	A-Act/360	80556XAQ0	8,500,000.00	1,000.000000	3.710278	0.000000	3.710278	1,000.000000
B-4	06/07/06	06/25/06	A-Act/360	80556XAR8	10,000,000.00	1,000.000000	4.026944	0.000000	4.026944	1,000.000000
R	06/07/06	06/25/06	A-Act/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
C-1	06/07/06	06/25/06	A-Act/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000
C-2	06/07/06	06/25/06	A-Act/360		0.00	0.000000	0.000000	0.000000	0.000000	0.000000




Page 3 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


Distribution to Date - REMIC 4
									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	197,376,000.00	547,937.71	1,342,308.90	73,354.40	1,415,663.30	1,963,601.01	0.00	0.00	195,960,336.70
A-2	197,374,000.00	547,932.15	4,673,160.91	73,259.46	4,746,420.37	5,294,352.52	0.00	0.00	192,627,579.63
A-3A	206,173,000.00	561,477.80	6,713,023.35	151,623.10	6,864,646.45	7,426,124.25	0.00	0.00	199,308,353.55
A-3B	58,031,000.00	159,875.40	0.00	0.00	0.00	159,875.40	0.00	0.00	58,031,000.00
A-3C	101,549,000.00	282,983.21	0.00	0.00	0.00	282,983.21	0.00	0.00	101,549,000.00
A-3D	28,997,000.00	82,182.33	0.00	0.00	0.00	82,182.33	0.00	0.00	28,997,000.00
M-1	37,500,000.00	107,270.83	0.00	0.00	0.00	107,270.83	0.00	0.00	37,500,000.00
M-2	34,500,000.00	98,871.25	0.00	0.00	0.00	98,871.25	0.00	0.00	34,500,000.00
M-3	22,000,000.00	63,280.56	0.00	0.00	0.00	63,280.56	0.00	0.00	22,000,000.00
M-4	18,500,000.00	53,506.11	0.00	0.00	0.00	53,506.11	0.00	0.00	18,500,000.00
M-5	18,500,000.00	53,896.67	0.00	0.00	0.00	53,896.67	0.00	0.00	18,500,000.00
M-6	16,000,000.00	47,204.44	0.00	0.00	0.00	47,204.44	0.00	0.00	16,000,000.00
B-1	16,000,000.00	50,920.00	0.00	0.00	0.00	50,920.00	0.00	0.00	16,000,000.00
B-2	13,500,000.00	44,745.00	0.00	0.00	0.00	44,745.00	0.00	0.00	13,500,000.00
B-3	8,500,000.00	31,537.36	0.00	0.00	0.00	31,537.36	0.00	0.00	8,500,000.00
B-4	10,000,000.00	40,269.44	0.00	0.00	0.00	40,269.44	0.00	0.00	10,000,000.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total	984,500,000.00	2,773,890.26	12,728,493.16	298,236.96	13,026,730.12	15,800,620.38	0.00	0.00	971,473,269.88


Interest Detail - REMIC 4
	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	5.26000%	197,376,000.00	547,937.71	0.00	0.00	0.00	547,937.71	547,937.71	0.00
A-2	5.26000%	197,374,000.00	547,932.15	0.00	0.00	0.00	547,932.15	547,932.15	0.00
A-3A	5.16000%	206,173,000.00	561,477.80	0.00	0.00	0.00	561,477.80	561,477.80	0.00
A-3B	5.22000%	58,031,000.00	159,875.40	0.00	0.00	0.00	159,875.40	159,875.40	0.00
A-3C	5.28000%	101,549,000.00	282,983.21	0.00	0.00	0.00	282,983.21	282,983.21	0.00
A-3D	5.37000%	28,997,000.00	82,182.33	0.00	0.00	0.00	82,182.33	82,182.33	0.00
M-1	5.42000%	37,500,000.00	107,270.83	0.00	0.00	0.00	107,270.83	107,270.83	0.00
M-2	5.43000%	34,500,000.00	98,871.25	0.00	0.00	0.00	98,871.25	98,871.25	0.00
M-3	5.45000%	22,000,000.00	63,280.56	0.00	0.00	0.00	63,280.56	63,280.56	0.00
M-4	5.48000%	18,500,000.00	53,506.11	0.00	0.00	0.00	53,506.11	53,506.11	0.00
M-5	5.52000%	18,500,000.00	53,896.67	0.00	0.00	0.00	53,896.67	53,896.67	0.00
M-6	5.59000%	16,000,000.00	47,204.44	0.00	0.00	0.00	47,204.44	47,204.44	0.00
B-1	6.03000%	16,000,000.00	50,920.00	0.00	0.00	0.00	50,920.00	50,920.00	0.00
B-2	6.28000%	13,500,000.00	44,745.00	0.00	0.00	0.00	44,745.00	44,745.00	0.00
B-3	7.03000%	8,500,000.00	31,537.36	0.00	0.00	0.00	31,537.36	31,537.36	0.00
B-4	7.63000%	10,000,000.00	40,269.44	0.00	0.00	0.00	40,269.44	40,269.44	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-1	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C-2	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total		984,500,000.00	2,773,890.26	0.00	0.00	0.00	2,773,890.26	2,773,890.26	0.00



Page 4 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collection Account Report
SUMMARY

	Group 3	Group 2	Group 1	Total
Principal Collections	5,723,292.34	3,957,254.26	1,180,287.29	10,860,833.89
Principal Withrawals	0.00	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00	0.00
TOTAL NET PRINCIPAL	5,723,292.34	3,957,254.26	1,180,287.29	10,860,833.89
Interest Collections	2,571,061.46	1,284,376.36	1,252,937.87	5,108,375.68
Interest Withdrawals	-0.00	-0.00	-0.00	-0.00
Interest Other Accounts	82,162.25	31,773.17	0.00	113,935.42
Interest Fees	-143,480.35	-74,429.75	-69,294.83	-282,524.62
TOTAL NET INTEREST	2,509,743.35	1,241,719.78	1,183,643.04	4,939,786.48
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	8,233,035.69	5,198,974.04	2,363,930.33	15,800,620.37




PRINCIPAL - COLLECTIONS

	Group 3	Group 2	Group 1	Total
Scheduled Principal Received	151,623.10	73,259.46	73,354.40	298,236.96
Curtailments	82,684.37	17,963.31	5,746.33	106,394.01
Prepayments In Full	5,488,984.87	3,866,031.49	1,101,186.56	10,456,202.92
Repurchased/Substitutions	0.00	0.00	0.00	0.00
Liquidations	0.00	0.00	0.00	0.00
Other Additional Principal	0.00	0.00	0.00	0.00
Delinquent Principal	-25,214.37	-11,877.61	-9,087.61	-46,179.59
Realized Losses	-0.00	-0.00	-0.00	-0.00
Advanced Principal	25,214.37	11,877.61	9,087.61	46,179.59
TOTAL PRINCIPAL COLLECTED	5,723,292.34	3,957,254.26	1,180,287.29	10,860,833.89




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

	Group 3	Group 2	Group 1	Total
TOTAL PRINCIPAL OTHER ACCOUNTS	0.00	0.00	0.00	0.00






Page 5 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


INTEREST - COLLECTIONS

			Group 3	Group 2	Group 1	Total
Scheduled Interest			2,586,852.86	1,292,251.73	1,258,756.06	5,137,860.65
Repurchased/Substitution Interest			0.00	0.00	0.00	0.00
Liquidation Interest			0.00	0.00	0.00	0.00
Other Additional Interest			0.00	0.00	0.00	0.00
Prepayment Interest Shortfalls			-1,096.67	-1,832.93	-1,104.77	-4,034.37
Delinquent Interest			-460,194.99	-233,767.00	-168,297.98	-862,259.97
Compensating Interest			1,096.67	1,832.93	1,104.77	4,034.36
Civil Relief Act Shortfalls			-0.00	-0.00	-0.00	-0.00
Interest Advanced			444,403.58	225,891.64	162,479.79	832,775.01
TOTAL INTEREST COLLECTED			2,571,061.46	1,284,376.36	1,252,937.87	5,108,375.68




INTEREST - WITHDRAWALS

			Group 3	Group 2	Group 1	Total
TOTAL INTEREST WITHDRAWALS			0.00	0.00	0.00	0.00




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
		Group 3	Group 2	Group 1	Total
	Prepayment Charges	82,162.25	31,773.17	0.00	113,935.42
	Inflow from Reserve Fund				0.00
	TOTAL INTEREST OTHER ACCOUNTS	82,162.25	31,773.17	0.00	113,935.42




INTEREST FEES
INTEREST FEES
		Group 3	Group 2	Group 1	Total
	Current Servicing Fees	76,834.55	37,979.97	39,659.76	154,474.28
	Master Servicing Fees	16,959.54	7,642.56	6,057.78	30,659.88
	PMI Insurance Fees	48,465.18	27,597.99	21,327.29	97,390.46
	Net Swap Payment				0.00
	TOTAL INTEREST FEES	143,480.35	74,429.75	69,294.83	282,524.62



Page 6 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Reserve Fund

Beginning Balance

1,000.00

Amount Deposited in the Account

0.00

Amount Withdrawn

0.00

Ending Balance

1,000.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 3

Group 2

Group 1

Total

Extra Principal Distribution Amount

2,165,896.23

Overcollateralization Amount

17,665,896.23

Overcollateralization Target Amount

32,000,000.00

Overcollateralization Deficiency Amount

14,334,103.77

Overcollateralization Release Amount

0.00

Page 7 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Collateral Report


COLLATERAL




		Group 3	Group 2	Group 1	Total



Loan Count:


Original	2,075	1,145	1,147	4,367
Prior	2,075	1,145	1,147	4,367
Prefunding	0	0	0	0
Scheduled Paid Offs	-0	-0	-0	-0
Full Voluntary Prepayments	-19	-20	-5	-44
Repurchases	-0	-0	-0	-0
Liquidations	-0	-0	-0	-0
Current	2,056	1,125	1,142	4,323
Principal Balance:


Original	407,028,898.65	203,513,912.28	203,515,235.66	814,058,046.59
Prior	407,028,898.65	203,513,912.28	203,515,235.66	814,058,046.59
Prefunding	0.00	0.00	0.00	0.00
Scheduled Principal	-151,623.10	-73,259.46	-73,354.40	-298,236.96
Partial Prepayments	-82,684.37	-17,963.31	-5,746.33	-106,394.01
Full Voluntary Prepayments	-5,488,984.87	-3,866,031.49	-1,101,186.56	-10,456,202.92
Repurchases	-0.00	-0.00	-0.00	-0.00
Liquidations	-0.00	-0.00	-0.00	-0.00
Current	401,305,606.31	199,556,658.02	202,334,948.37	803,197,212.70





PREFUNDING

	Group 3	Group 2	Group 1	Total
Prefunding Account Original Balance	92,970,948.41	46,485,351.00	46,485,654.00	185,941,953.41
Prefunding Account Month Begining Balance	0.00	0.00	0.00	0.00
Subsequent Loans Added to the Pool for the month	0.00	0.00	0.00	0.00
Prefunding Release to Certificate Holders	0.00	0.00	0.00	0.00
Prefunding Account Month Ending Balance	0.00	0.00	0.00	0.00

Page 8 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 3	Group 2	Group 1	Total
Weighted Average Coupon Original	7.62654%	7.61964%	7.42208%	7.57370%
Weighted Average Coupon Prior	7.62654%	7.61964%	7.42208%	7.57370%
Weighted Average Coupon Current	7.62654%	7.61964%	7.42208%	7.57370%
Weighted Average Months to Maturity Original	356	355	356	355
Weighted Average Months to Maturity Prior	356	355	356	355
Weighted Average Months to Maturity Current	356	355	356	355
Weighted Avg Remaining Amortization Term Original	387	385	385	386
Weighted Avg Remaining Amortization Term Prior	387	385	385	386
Weighted Avg Remaining Amortization Term Current	387	385	385	386
Weighted Average Seasoning Original	2.06	2.03	1.97	2.03
Weighted Average Seasoning Prior	2.06	2.03	1.97	2.03
Weighted Average Seasoning Current	2.06	2.03	1.97	2.03

Page 9 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

		Group 3	Group 2	Group 1	Total
Weighted Average Margin Original		6.25985%	6.29666%	6.13062%	6.23686%
Weighted Average Margin Prior		6.25985%	6.29666%	6.13062%	6.23686%
Weighted Average Margin Current		6.25985%	6.29666%	6.13062%	6.23686%
Weighted Average Max Rate Original		14.45201%	14.49779%	14.29912%	14.42537%
Weighted Average Max Rate Prior		14.45201%	14.49779%	14.29912%	14.42537%
Weighted Average Max Rate Current		14.45201%	14.49779%	14.29912%	14.42537%
Weighted Average Min Rate Original		6.50664%	6.73312%	6.50758%	6.56327%
Weighted Average Min Rate Prior		6.50664%	6.73312%	6.50758%	6.56327%
Weighted Average Min Rate Current		6.50664%	6.73312%	6.50758%	6.56327%
Weighted Average Cap Up Original		1.00261%	1.00408%	1.00421%	1.00337%
Weighted Average Cap Up Prior		1.00261%	1.00408%	1.00421%	1.00337%
Weighted Average Cap Up Current		1.00261%	1.00408%	1.00421%	1.00337%
Weighted Average Cap Down Original		1.00261%	1.00408%	1.00421%	1.00337%
Weighted Average Cap Down Prior		1.00261%	1.00408%	1.00421%	1.00337%
Weighted Average Cap Down Current		1.00261%	1.00408%	1.00421%	1.00337%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

		Group 3	Group 2	Group 1	Total




Current Servicing Fees		76,834.55	37,979.97	39,659.76	154,474.28
Delinquent Servicing Fees		15,791.40	7,875.36	5,818.19	29,484.95
TOTAL SERVICING FEES		92,625.95	45,855.34	45,477.96	183,959.25


Servicing Fees		92,625.95	45,855.34	45,477.96	183,959.25
Master Servicing Fees		16,959.54	7,642.56	6,057.78	30,659.88
Total Servicing Fees (incl. Master Servicing Fees)		109,585.49	53,497.89	51,535.74	214,619.13
Compensating Interest		-1,096.67	-1,832.93	-1,104.77	-4,034.36
Delinquent Servicing Fees		-15,791.40	-7,875.36	-5,818.19	-29,484.95
COLLECTED SERVICING FEES		92,697.42	43,789.60	44,612.78	181,099.81

Total Advanced Interest		444,403.58	225,891.64	162,479.79	832,775.01
Total Advanced Principal		25,214.37	11,877.61	9,087.61	46,179.59
Aggregate Advances with respect to this Distribution		135,872.35	41,702.74	35,695.05	213,270.13






ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
		Group 3	Group 2	Group 1	Total
	Prepayment Interest Shortfall (PPIS)	1,096.67	1,832.93	1,104.77	4,034.37
	Compensating Interest	(1,096.67)	(1,832.93)	(1,104.77)	(4,034.36)
	Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00	0.00

	Libor For Current Period				5.1300%
	Libor For Next Period				5.3225%





Page 10 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	0.00	0.00	0.00
	% Balance		0.00%	0.00%	0.00%	0.00%
	# Loans		0	0	0	0
	% # Loans		0.00%	0.00%	0.00%	0.00%
FORECLOSURE	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%
BANKRUPTCY	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%
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	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%

Page 11 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	0.00	0.00	0.00
	% Balance		0.00%	0.00%	0.00%	0.00%
	# Loans		0	0	0	0
	% # Loans		0.00%	0.00%	0.00%	0.00%
FORECLOSURE	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%
BANKRUPTCY	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%
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	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%

Page 12 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	0.00	0.00	0.00
	% Balance		0.00%	0.00%	0.00%	0.00%
	# Loans		0	0	0	0
	% # Loans		0.00%	0.00%	0.00%	0.00%
FORECLOSURE	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%
BANKRUPTCY	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%
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	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%

Page 13 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


GROUP 3
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		0.00	0.00	0.00	0.00
	% Balance		0.00%	0.00%	0.00%	0.00%
	# Loans		0	0	0	0
	% # Loans		0.00%	0.00%	0.00%	0.00%
FORECLOSURE	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%
BANKRUPTCY	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%
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	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%

Page 14 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 15 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 16 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS



		Group 3	Group 2	Group 1	Total


Current


Number of Paid in Full Loans	19	20	5	44
Number of Repurchased Loans	0	0	0	0
Total Number of Loans Prepaid in Full	19	20	5	44
Curtailments Amount	82,684.37	17,963.31	5,746.33	106,394.01
Paid in Full Balance	5,488,984.87	3,866,031.49	1,101,186.56	10,456,202.92
Repurchased Loans Balance	0.00	0.00	0.00	0.00
Total Prepayment Amount	5,571,669.24	3,883,994.80	1,106,932.89	10,562,596.93
Cumulative


Number of Paid in Full Loans	19	20	5	44
Number of Repurchased Loans	0	0	0	0
Total Number of Loans Prepaid in Full	19	20	5	44
Paid in Full Balance	5,488,984.87	3,866,031.49	1,101,186.56	10,456,202.92
Repurchased Loans Balance	0.00	0.00	0.00	0.00
Curtailments Amount	82,684.37	17,963.31	5,746.33	106,394.01
Total Prepayment Amount	5,571,669.24	3,883,994.80	1,106,932.89	10,562,596.93

Page 17 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Group 3	Group 2	Group 1	Total





SMM	1.37%	1.91%	0.54%	1.30%
3 Months Avg SMM	1.37%	1.91%	0.54%	1.30%
12 Months Avg SMM	1.37%	1.91%	0.54%	1.30%
Avg SMM Since Cut-off	1.37%	1.91%	0.54%	1.30%



CPR	15.25%	20.65%	6.34%	14.51%
3 Months Avg CPR	15.25%	20.65%	6.34%	14.51%
12 Months Avg CPR	15.25%	20.65%	6.34%	14.51%
Avg CPR Since Cut-off	15.25%	20.65%	6.34%	14.51%



PSA	3,700.89%	5,076.11%	1,609.43%	3,572.79%
3 Months Avg PSA Approximation	3,700.88%	5,076.10%	1,609.43%	3,572.80%
12 Months Avg PSA Approximation	3,700.88%	5,076.10%	1,609.43%	3,572.80%
Avg PSA Since Cut-off Approximation	3,700.88%	5,076.10%	1,609.43%	3,572.80%

Page 18 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(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 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 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	First
&	Loan	Principal	Prepayment		Prepayment	Note	LTV at	&	Payment
Loan Group	Status	Balance	Amount		Date	Rate	Origination	Original Term	Date

11953603 3		124,000.00	124,000.00	06-Jun-2006	9.900%	FL - 80.00%	Paid Off - 360	01-Apr-2006
11953603 3		124,000.00	124,000.00	06-Jun-2006	9.900%	FL - 80.00%	Paid Off - 360	01-Apr-2006
11954574 3		153,250.00	153,045.66	06-Jun-2006	10.017%	MD - 64.94%	Paid Off - 360	01-Mar-2006
11955792 3		184,000.00	183,853.12	12-Jun-2006	10.500%	CA - 63.45%	Paid Off - 360	01-Apr-2006
11957106 2		190,000.00	189,766.60	06-Jun-2006	8.450%	CT - 95.00%	Paid Off - 360	01-Apr-2006
11957593 1		297,000.00	297,000.00	18-May-2006	7.050%	MD - 90.00%	Paid Off - 360	01-Apr-2006
11957618 2		50,250.00	50,228.67	26-May-2006	10.262%	KY - 75.00%	Paid Off - 360	01-May-2006
11958695 2		392,000.00	391,579.94	01-Jun-2006	7.250%	MD - 80.00%	Paid Off - 360	01-Mar-2006
11959791 2		72,000.00	71,916.86	06-Jun-2006	8.750%	GA - 80.00%	Paid Off - 360	01-Apr-2006
11959829 3		153,000.00	152,685.93	02-Jun-2006	8.150%	WI - 74.63%	Paid Off - 360	01-Apr-2006
11960066 3		247,500.00	247,500.00	30-May-2006	9.500%	CA - 90.00%	Paid Off - 360	01-Apr-2006
11961228 3		76,500.00	76,425.23	13-Jun-2006	9.550%	FL - 90.00%	Paid Off - 360	01-Apr-2006
11961507 2		380,000.00	380,000.00	22-May-2006	8.800%	MD - 78.35%	Paid Off - 360	01-Mar-2006
11961855 2		170,000.00	169,733.37	14-Jun-2006	8.400%	MD - 70.83%	Paid Off - 360	01-Apr-2006
11961928 3		428,000.00	427,429.55	07-Jun-2006	8.050%	CA - 59.44%	Paid Off - 360	01-Apr-2006
11962040 3		120,800.00	120,731.57	16-Jun-2006	8.050%	OR - 80.00%	Paid Off - 360	01-Apr-2006
11963488 2		252,000.00	251,859.29	02-Jun-2006	8.100%	MD - 90.00%	Paid Off - 360	01-Apr-2006
11964056 2		173,400.00	173,323.40	01-Jun-2006	8.900%	AZ - 85.00%	Paid Off - 360	01-Apr-2006
11965156 1		200,000.00	199,779.68	31-May-2006	9.000%	MD - 62.50%	Paid Off - 360	01-Apr-2006
11965861 3		272,000.00	271,864.33	01-Jun-2006	8.500%	MD - 85.00%	Paid Off - 360	01-Apr-2006
11967136 2		147,500.00	147,394.84	12-Jun-2006	7.700%	FL - 59.00%	Paid Off - 360	01-May-2006
11967284 2		136,000.00	135,727.25	19-May-2006	8.400%	FL - 79.07%	Paid Off - 360	01-Apr-2006
11967662 1		188,000.00	188,000.00	12-Jun-2006	7.850%	GA - 89.95%	Paid Off - 360	01-Apr-2006
11967765 2		92,000.00	91,945.97	18-May-2006	8.650%	GA - 74.80%	Paid Off - 360	01-May-2006
11968120 3		726,260.00	726,246.43	12-Jun-2006	8.900%	CA - 88.57%	Paid Off - 360	01-Apr-2006
11968167 3		198,750.00	198,658.23	15-Jun-2006	8.750%	FL - 75.00%	Paid Off - 360	01-Apr-2006
11969135 2		218,000.00	217,846.91	02-Jun-2006	7.300%	MD - 79.27%	Paid Off - 360	01-Apr-2006
11969363 3		134,300.00	134,300.00	25-May-2006	7.350%	MD - 78.54%	Paid Off - 360	01-May-2006
11969403 3		103,200.00	103,139.13	24-May-2006	8.630%	WI - 80.00%	Paid Off - 360	01-May-2006
11969634 3		328,000.00	327,780.69	15-Jun-2006	7.350%	MD - 80.00%	Paid Off - 360	01-May-2006
11970038 3		445,500.00	445,248.94	07-Jun-2006	8.850%	MD - 90.00%	Paid Off - 360	01-May-2006
11970588 3		320,800.00	320,800.00	24-May-2006	9.100%	CA - 90.00%	Paid Off - 360	01-Jun-2006
11970985 2		333,000.00	333,000.00	13-Jun-2006	9.350%	NV - 90.00%	Paid Off - 360	01-May-2006
11971393 1		231,000.00	230,806.88	22-May-2006	6.900%	MD - 68.96%	Paid Off - 360	01-May-2006
11971594 2		109,875.00	109,769.86	01-Jun-2006	9.650%	TN - 75.00%	Paid Off - 360	01-Apr-2006
11972447 2		215,000.00	214,861.96	25-May-2006	8.250%	MD - 78.18%	Paid Off - 360	01-May-2006
11972531 2		152,000.00	151,895.93	02-Jun-2006	7.900%	WI - 80.00%	Paid Off - 360	01-May-2006
11973136 3		786,000.00	785,428.25	08-Jun-2006	7.600%	CA - 80.62%	Paid Off - 360	01-May-2006
11973837 3		550,000.00	549,930.90	30-May-2006	10.750%	CA - 100.00%	Paid Off - 360	01-May-2006
11973893 3		140,000.00	139,916.91	31-May-2006	8.600%	FL - 80.00%	Paid Off - 360	01-May-2006
11975974 2		142,500.00	142,430.64	15-Jun-2006	9.550%	WI - 75.00%	Paid Off - 360	01-May-2006


Page 20 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution

Loan Number

Original

Current

State &

Type Prepayment

First

Loan

Principal

Prepayment

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

11980448 2

355,000.00

13-Jun-2006

7.990%

MD - 89.87%

Paid Off - 360

01-Jun-2006

11981299 2

175,750.00

01-Jun-2006

10.600%

MI - 95.00%

Paid Off - 360

01-Jun-2006

11983809 1

185,600.00

08-Jun-2006

9.400%

SC - 80.00%

Paid Off - 360

01-Jun-2006

11984021 2

112,000.00

30-May-2006

9.150%

IL - 80.00%

Paid Off - 360

01-Jun-2006

TOTAL

10,461,735.00

10,456,202.92

Page 21 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



		Group 3	Group 2	Group 1	Total


Current





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

Cumulative
Cumulative



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

Page 22 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 Distribution


DEFAULT SPEEDS

	Group 3	Group 2	Group 1	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	0.00%	0.00%	0.00%	0.00%
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	0.00%	0.00%	0.00%	0.00%
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	0.00%	0.00%	0.00%	0.00%
Avg SDA Since Cut-off Approximation	0.00%	0.00%	0.00%	0.00%


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

Page 23 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 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 24 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 25 of 27

Saxon Asset Securities Trust 2006-2

Asset Backed Certificates

June 26, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 3

Group 2

Group 1

Total

Has Stepdown Condition occurred (0 = No, 1=Yes)

Does a Trigger Event Exist-Either a) or b) Yes?

a) Does a Delinquency Trigger Event Exists

b) Does a Loss Trigger Event Exists (0=No,1=Yes)

60+ days Delinqueny Balance

0.00

Ending Collateral Balance

803,197,212.70

Delinquency Percentage

0.0000%

Senior Enhancement Percentage

21.281131%

Cumulative Loss Percentage

0.00000000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK

Page 26 of 27

Saxon Asset Securities Trust 2006-2



Asset Backed Certificates
Asset Backed Certificates
June 26, 2006 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-2	$0.00	$0.00
		$0.00	$0.00
	A-3A	$0.00	$0.00
		$0.00	$0.00
	A-3B	$0.00	$0.00
		$0.00	$0.00
	A-3C	$0.00	$0.00
		$0.00	$0.00
	A-3D	$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
	B-4	$0.00	$0.00
		$0.00	$0.00






Page 27 of 27

Saxon Asset Securities Trust 2006-2 10-D