Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 Distribution

External Parties

Table of Contents

Page

Seller

1. Certificate Payment Report

Saxon Funding Management Inc

2. Collection Account Report

3. Credit Enhancement Report

Servicer(s)

4. Collateral Report

Saxon Mortgage Services, Inc.

5. Delinquency Report

6. REO Report

Underwriter(s)

7. Foreclosure Report

Morgan Stanley

8. Prepayment Report

9. Prepayment Detail Report

Swap Counterparty

10. Realized Loss Report

Morgan Stanley

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

Cap Counterparty

13. Additional Certificate Report

Morgan Stanley

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2007

Alice Tatusian

Close Date:

April 30, 2007

Administrator

First Distribution Date:

May 25, 2007

(714) 247-6420

Alice.D.Tatusian@db.com

Address:

Distribution Date:

December 26, 2007

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

Record Date:

December 24, 2007

Factor Information:

(800) 735-7777

Main Phone Number:

(714) 247-6000

https://tss.sfs.db.com/investpublic

Page 1 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Certificate Payment Report
Current Period Distribution - Master REMIC
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	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	192,705,000.00	179,984,813.43	747,406.44	2,374,396.95	3,121,803.39	0.00	0.00	177,610,416.48
A-1	SR	192,705,000.00	179,984,813.43	747,406.44	2,374,396.95	3,121,803.39	0.00	0.00	177,610,416.48
A-2a	SR	232,270,000.00	199,633,095.38	812,084.26	3,070,078.25	3,882,162.51	0.00	0.00	196,563,017.13
A-2b	SR	79,670,000.00	79,670,000.00	329,397.83	0.00	329,397.83	0.00	0.00	79,670,000.00
A-2c	SR	97,480,000.00	97,480,000.00	407,906.11	0.00	407,906.11	0.00	0.00	97,480,000.00
A-2d	SR	62,220,000.00	62,220,000.00	263,470.19	0.00	263,470.19	0.00	0.00	62,220,000.00
M-1	MEZ	32,651,000.00	32,651,000.00	139,892.44	0.00	139,892.44	0.00	0.00	32,651,000.00
M-2	MEZ	30,039,000.00	30,039,000.00	129,702.35	0.00	129,702.35	0.00	0.00	30,039,000.00
M-3	MEZ	18,285,000.00	18,285,000.00	81,235.79	0.00	81,235.79	0.00	0.00	18,285,000.00
M-4	MEZ	16,108,000.00	16,108,000.00	76,260.47	0.00	76,260.47	0.00	0.00	16,108,000.00
M-5	MEZ	15,237,000.00	15,237,000.00	75,310.17	0.00	75,310.17	0.00	0.00	15,237,000.00
M-6	MEZ	13,931,000.00	13,931,000.00	74,077.49	0.00	74,077.49	0.00	0.00	13,931,000.00
B-1	SUB	13,931,000.00	13,931,000.00	81,620.87	0.00	81,620.87	0.00	0.00	13,931,000.00
B-2	SUB	12,190,000.00	12,190,000.00	71,420.46	0.00	71,420.46	0.00	0.00	12,190,000.00
B-3	SUB	11,319,000.00	11,319,000.00	66,317.32	0.00	66,317.32	0.00	0.00	11,319,000.00
OC	NOF	42,667,726.25	42,664,482.59	1,798,158.41	0.00	1,798,158.41	0.00	0.00	42,664,482.59
P	NOF	1,000.00	1,000.00	93,665.57	0.00	93,665.57	0.00	0.00	1,000.00
R	NOF	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		870,704,726.25	825,344,391.40	5,247,926.17	5,444,475.20	10,692,401.37	0.00	0.00	819,899,916.20
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					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	11/26/07	12/25/07	A-Act/360	80556YAA3	192,705,000.00	933.991404	3.878501	12.321408	16.199909	921.669995
A-1	11/26/07	12/25/07	A-Act/360	80556YAA3	192,705,000.00	933.991404	3.878501	12.321408	16.199909	921.669995
A-2a	11/26/07	12/25/07	A-Act/360	80556YAB1	232,270,000.00	859.487215	3.496294	13.217713	16.714007	846.269502
A-2b	11/26/07	12/25/07	A-Act/360	80556YAC9	79,670,000.00	1,000.000000	4.134528	0.000000	4.134528	1,000.000000
A-2c	11/26/07	12/25/07	A-Act/360	80556YAD7	97,480,000.00	1,000.000000	4.184511	0.000000	4.184511	1,000.000000
A-2d	11/26/07	12/25/07	A-Act/360	80556YAE5	62,220,000.00	1,000.000000	4.234494	0.000000	4.234494	1,000.000000
M-1	11/26/07	12/25/07	A-Act/360	80556YAF2	32,651,000.00	1,000.000000	4.284476	0.000000	4.284476	1,000.000000
M-2	11/26/07	12/25/07	A-Act/360	80556YAG0	30,039,000.00	1,000.000000	4.317799	0.000000	4.317799	1,000.000000
M-3	11/26/07	12/25/07	A-Act/360	80556YAH8	18,285,000.00	1,000.000000	4.442756	0.000000	4.442756	1,000.000000
M-4	11/26/07	12/25/07	A-Act/360	80556YAJ4	16,108,000.00	1,000.000000	4.734323	0.000000	4.734323	1,000.000000
M-5	11/26/07	12/25/07	A-Act/360	80556YAK1	15,237,000.00	1,000.000000	4.942585	0.000000	4.942585	1,000.000000
M-6	11/26/07	12/25/07	A-Act/360	80556YAL9	13,931,000.00	1,000.000000	5.317457	0.000000	5.317457	1,000.000000
B-1	11/26/07	12/25/07	A-Act/360	80556YAM7	13,931,000.00	1,000.000000	5.858938	0.000000	5.858938	1,000.000000
B-2	11/26/07	12/25/07	A-Act/360	80556YAN5	12,190,000.00	1,000.000000	5.858938	0.000000	5.858938	1,000.000000
B-3	11/26/07	12/25/07	A-Act/360	80556YAP0	11,319,000.00	1,000.000000	5.858938	0.000000	5.858938	1,000.000000
OC			42,667,726.25	999.923979	42.143291	0.000000	42.143291	999.923979
P			1,000.00	1,000.000000	93,665.570000	0.000000	93,665.570000	1,000.000000
R			0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


Distribution to Date - Master REMIC
									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	192,705,000.00	6,701,047.23	14,268,665.54	825,917.98	15,094,583.52	21,795,630.75	0.00	0.00	177,610,416.48
A-2a	232,270,000.00	7,600,643.65	33,868,890.48	1,838,092.39	35,706,982.87	43,307,626.52	0.00	0.00	196,563,017.13
A-2b	79,670,000.00	2,852,724.10	0.00	0.00	0.00	2,852,724.10	0.00	0.00	79,670,000.00
A-2c	97,480,000.00	3,529,427.06	0.00	0.00	0.00	3,529,427.06	0.00	0.00	97,480,000.00
A-2d	62,220,000.00	2,277,662.86	0.00	0.00	0.00	2,277,662.86	0.00	0.00	62,220,000.00
M-1	32,651,000.00	1,208,300.16	0.00	0.00	0.00	1,208,300.16	0.00	0.00	32,651,000.00
M-2	30,039,000.00	1,119,648.00	0.00	0.00	0.00	1,119,648.00	0.00	0.00	30,039,000.00
M-3	18,285,000.00	699,821.02	0.00	0.00	0.00	699,821.02	0.00	0.00	18,285,000.00
M-4	16,108,000.00	654,079.06	0.00	0.00	0.00	654,079.06	0.00	0.00	16,108,000.00
M-5	15,237,000.00	644,101.58	0.00	0.00	0.00	644,101.58	0.00	0.00	15,237,000.00
M-6	13,931,000.00	630,679.28	0.00	0.00	0.00	630,679.28	0.00	0.00	13,931,000.00
B-1	13,931,000.00	691,036.16	0.00	0.00	0.00	691,036.16	0.00	0.00	13,931,000.00
B-2	12,190,000.00	604,675.24	0.00	0.00	0.00	604,675.24	0.00	0.00	12,190,000.00
B-3	11,319,000.00	561,469.96	0.00	0.00	0.00	561,469.96	0.00	0.00	11,319,000.00
OC	42,667,726.25	13,517,627.71	0.00	0.00	3,243.66	13,520,871.37	0.00	0.00	42,664,482.59
P	1,000.00	534,029.87	0.00	0.00	0.00	534,029.87	0.00	0.00	1,000.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	870,704,726.25	43,826,972.94	48,137,556.02	2,664,010.37	50,804,810.05	94,631,782.99	0.00	0.00	819,899,916.20


Interest Detail - Master REMIC
	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	4.98313%	179,984,813.43	747,406.44	0.00	0.00	0.00	747,406.44	747,406.44	0.00
A-2a	4.88313%	199,633,095.38	812,361.96	277.70	0.00	0.00	812,084.26	812,084.26	0.00
A-2b	4.96313%	79,670,000.00	329,510.47	112.64	0.00	0.00	329,397.83	329,397.83	0.00
A-2c	5.02313%	97,480,000.00	408,045.59	139.49	0.00	0.00	407,906.10	407,906.11	0.00
A-2d	5.08313%	62,220,000.00	263,560.29	90.10	0.00	0.00	263,470.19	263,470.19	0.00
M-1	5.14313%	32,651,000.00	139,940.28	47.84	0.00	0.00	139,892.44	139,892.44	0.00
M-2	5.18313%	30,039,000.00	129,746.70	44.35	0.00	0.00	129,702.35	129,702.35	0.00
M-3	5.33313%	18,285,000.00	81,263.57	27.78	0.00	0.00	81,235.79	81,235.79	0.00
M-4	5.68313%	16,108,000.00	76,286.55	26.08	0.00	0.00	76,260.47	76,260.47	0.00
M-5	5.93313%	15,237,000.00	75,335.92	25.75	0.00	0.00	75,310.17	75,310.17	0.00
M-6	6.38313%	13,931,000.00	74,102.82	25.33	0.00	0.00	74,077.49	74,077.49	0.00
B-1	7.03313%	13,931,000.00	81,648.78	27.91	0.00	0.00	81,620.87	81,620.87	0.00
B-2	7.03313%	12,190,000.00	71,444.88	24.42	0.00	0.00	71,420.46	71,420.46	0.00
B-3	7.03313%	11,319,000.00	66,340.00	22.68	0.00	0.00	66,317.32	66,317.32	0.00
OC	50.57579%	42,664,482.59	0.00	0.00	0.00	0.00	0.00	1,798,158.41	0.00
P	0.00000%	1,000.00	0.00	0.00	0.00	0.00	0.00	93,665.57	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		825,344,391.40	3,356,994.25	892.07	0.00	0.00	3,356,102.18	5,247,926.17	0.00



Page 3 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Collection Account Report
SUMMARY

	Group 2	Group 1	Total
Principal Collections	2,977,173.10	2,302,544.15	5,279,717.25
Principal Withrawals	0.00	0.00	0.00
Principal Other Accounts	0.00	0.00	0.00
TOTAL NET PRINCIPAL	2,977,173.10	2,302,544.15	5,279,717.25
Interest Collections	3,912,925.75	1,613,430.89	5,526,356.64
Interest Withdrawals	-13,181.97	-0.00	-13,181.97
Interest Other Accounts	68,172.79	25,492.78	93,665.57
Interest Fees	-131,596.02	-62,560.10	-194,156.12
TOTAL NET INTEREST	3,836,320.56	1,576,363.57	5,412,684.12
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION	6,813,493.66	3,878,907.72	10,692,401.37




PRINCIPAL - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Principal Received	230,432.66	102,791.15	333,223.81
Curtailments	19,035.47	9,650.03	28,685.50
Prepayments In Full	2,727,704.97	1,857,201.39	4,584,906.36
Repurchased/Substitutions	0.00	0.00	0.00
Liquidations	158,292.11	339,367.42	497,659.53
Other Additional Principal	0.00	0.00	0.00
Delinquent Principal	-92,348.81	-36,126.82	-128,475.63
Realized Losses	-158,292.11	-6,465.84	-164,757.95
Advanced Principal	92,348.81	36,126.82	128,475.63
TOTAL PRINCIPAL COLLECTED	2,977,173.10	2,302,544.15	5,279,717.25




PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK




PRINCIPAL - OTHER ACCOUNTS

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






Page 4 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


INTEREST - COLLECTIONS

	Group 2	Group 1	Total
Scheduled Interest	4,026,531.58	1,649,179.51	5,675,711.09
Repurchased/Substitution Interest	0.00	0.00	0.00
Liquidation Interest	1,674.59	2,488.69	4,163.28
Other Additional Interest	0.00	0.00	0.00
Prepayment Interest Shortfalls	-1,759.34	-1,320.31	-3,079.65
Delinquent Interest	-1,948,916.84	-652,863.16	-2,601,780.00
Compensating Interest	1,759.34	1,320.31	3,079.65
Civil Relief Act Shortfalls	-892.07	-0.00	-892.07
Interest Advanced	1,834,528.50	614,625.85	2,449,154.35
TOTAL INTEREST COLLECTED	3,912,925.75	1,613,430.89	5,526,356.64




INTEREST - WITHDRAWALS

	Group 2	Group 1	Total
Realized Losses of Interest	13,181.97	0.00	13,181.97
Non Recoverable Advances	0.00	0.00	0.00
Modification Loss	0.00	0.00	0.00
TOTAL INTEREST WITHDRAWALS	13,181.97	0.00	13,181.97




INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
	Group 2	Group 1	Total
Prepayment Charges	68,172.79	25,492.78	93,665.57

Payments to and from the Swap Account			0.00
Swap Receipt	0.00	0.00	0.00
Swap Payment			0.00

Swap Termination Payment			0.00

Interest Rate Cap Amount			0.00

Inflow from Reserve Fund/Interest Earnings			0.00
Inflow from Supp Int Trust/Interest Earnings			0.00

TOTAL INTEREST OTHER ACCOUNTS	68,172.79	25,492.78	93,665.57



INTEREST FEES
INTEREST FEES
	Group 2	Group 1	Total
Current Servicing Fees	129,546.96	61,720.45	191,267.41
Trustee Fees	2,049.06	839.65	2,888.71
TOTAL INTEREST FEES	131,596.02	62,560.10	194,156.12



Page 5 of 29

Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Distribution Account

Beginning Balance

0.00

Amount Deposited

10,696,182.15

Amount Withdrawn

(10,696,182.15)

Ending Balance

0.00

Excess Reserve Fund Account

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

0.00

Swap Account

Beginning Balance

0.00

Amount Deposited

0.00

Amount Withdrawn

0.00

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Group 2

Group 1

Total

Extra Principal Distribution Amount

164,757.95

Overcollateralization Amount

42,664,482.59

Overcollateralization Target Amount

42,664,482.59

Overcollateralization Deficiency Amount

0.00

Overcollateralization Release Amount

0.00

Page 6 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Collateral Report


COLLATERAL



		Group 2	Group 1	Total



Loan Count:
Loan Count:


Original	2,910	1,347	4,257
Prior	2,763	1,277	4,040
Prefunding	0	0	0
Scheduled Paid Offs	-0	-0	-0
Full Voluntary Prepayments	-17	-9	-26
Repurchases	-0	-0	-0
Liquidations	-2	-1	-3
Current	2,744	1,267	4,011
Principal Balance:


Original	618,141,536.50	252,562,189.75	870,703,726.25
Prior	585,444,739.50	239,898,651.90	825,343,391.40
Prefunding	0.00	0.00	0.00
Scheduled Principal	-230,432.66	-102,791.15	-333,223.81
Partial Prepayments	-19,035.47	-9,650.03	-28,685.50
Full Voluntary Prepayments	-2,727,704.97	-1,857,201.39	-4,584,906.36
Repurchases	-0.00	-0.00	-0.00
Liquidations	-158,292.11	-339,367.42	-497,659.53
Current	582,309,274.29	237,589,641.91	819,898,916.20





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Coupon Original	8.27081%	8.27961%	8.27336%
Weighted Average Coupon Prior	8.25912%	8.26981%	8.26224%
Weighted Average Coupon Current	8.25639%	8.26183%	8.25797%
Weighted Average Months to Maturity Original	353	355	353
Weighted Average Months to Maturity Prior	347	349	347
Weighted Average Months to Maturity Current	346	348	346
Weighted Avg Remaining Amortization Term Original	417	431	421
Weighted Avg Remaining Amortization Term Prior	410	425	415
Weighted Avg Remaining Amortization Term Current	409	424	414
Weighted Average Seasoning Original	3.09	2.50	2.92
Weighted Average Seasoning Prior	9.10	8.50	8.92
Weighted Average Seasoning Current	10.10	9.50	9.93

Page 8 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

	Group 2	Group 1	Total
Weighted Average Margin Original	6.03810%	5.98473%	6.02273%
Weighted Average Margin Prior	6.04225%	6.00390%	6.03119%
Weighted Average Margin Current	6.04179%	6.00576%	6.03143%
Weighted Average Max Rate Original	14.38025%	14.37156%	14.37774%
Weighted Average Max Rate Prior	14.37039%	14.36710%	14.36944%
Weighted Average Max Rate Current	14.36774%	14.35730%	14.36474%
Weighted Average Min Rate Original	6.86171%	6.74118%	6.82699%
Weighted Average Min Rate Prior	6.87491%	6.75284%	6.83968%
Weighted Average Min Rate Current	6.87927%	6.75303%	6.84297%
Weighted Average Cap Up Original	99.87413%	100.39980%	100.02558%
Weighted Average Cap Up Prior	99.86736%	100.42024%	100.02691%
Weighted Average Cap Up Current	99.86652%	100.42498%	100.02710%
Weighted Average Cap Down Original	99.87413%	100.39980%	100.02558%
Weighted Average Cap Down Prior	99.86736%	100.42024%	100.02691%
Weighted Average Cap Down Current	99.86652%	100.42498%	100.02710%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

	Group 2	Group 1	Total




Current Servicing Fees	129,546.96	61,720.45	191,267.41
Delinquent Servicing Fees	114,388.35	38,237.32	152,625.67
TOTAL SERVICING FEES	243,935.31	99,957.77	343,893.08


Servicing Fees	243,935.31	99,957.77	343,893.08
Compensating Interest	-1,759.34	-1,320.31	-3,079.65
Delinquent Servicing Fees	-114,388.35	-38,237.32	-152,625.67
COLLECTED SERVICING FEES	129,836.68	61,239.79	191,076.48


Total Advanced Interest	1,834,528.50	614,625.85	2,449,154.35
Total Advanced Principal	92,348.81	36,126.82	128,475.63
TOTAL ADVANCES FOR CURRENT PERIOD	453,924.36	150,629.26	2,577,629.98





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
	Group 2	Group 1	Total
Prepayment Interest Shortfall (PPIS)	1,759.34	1,320.31	3,079.65
Compensating Interest	(1,759.34)	(1,320.31)	(3,079.65)
Net Prepayment Interest Shortfall (PPIS)	0.00	0.00	0.00

Net Mortgage Rate	7.725491%	7.757630%	7.733535%
Net WAC Cap	7.476281%	7.507384%	7.733535%

Balance of Loans that adjust based on 6mo LIBOR	408,515,882.34	163,798,517.53	572,314,399.87
Largest Mortgage Loan Balance	918,765.54	577,031.66




Page 9 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Delinquency Report

TOTAL
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		35,721,381.72	19,671,977.21	7,138,847.62	62,532,206.55
	% Balance		4.36%	2.40%	0.87%	7.63%
	# Loans		158	83	59	300
	% # Loans		3.94%	2.07%	1.47%	7.48%
FORECLOSURE	Balance	0.00	0.00	114,660.45	49,879,258.45	49,993,918.90
	% Balance	0.00%	0.00%	0.01%	6.08%	6.10%
	# Loans	0	0	1	199	200
	% # Loans	0.00%	0.00%	0.02%	4.96%	4.99%
BANKRUPTCY	Balance	2,028,379.90	291,545.35	0.00	5,241,454.86	7,561,380.11
	% Balance	0.25%	0.04%	0.00%	0.64%	0.92%
	# Loans	9	2	0	25	36
	% # Loans	0.22%	0.05%	0.00%	0.62%	0.90%
REO	Balance	0.00	0.00	0.00	12,498,700.94	12,498,700.94
	% Balance	0.00%	0.00%	0.00%	1.52%	1.52%
	# Loans	0	0	0	50	50
	% # Loans	0.00%	0.00%	0.00%	1.25%	1.25%
TOTAL	Balance	2,028,379.90	36,012,927.07	19,786,637.66	74,758,261.87	132,586,206.50
	% Balance	0.25%	4.39%	2.41%	9.12%	16.17%
	# Loans	9	160	84	333	586
	% # Loans	0.22%	3.99%	2.09%	8.30%	14.61%

Page 10 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


GROUP 1
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		7,629,316.48	3,047,191.50	988,744.93	11,665,252.91
	% Balance		3.21%	1.28%	0.42%	4.91%
	# Loans		39	17	12	68
	% # Loans		3.08%	1.34%	0.95%	5.37%
FORECLOSURE	Balance	0.00	0.00	114,660.45	12,016,327.65	12,130,988.10
	% Balance	0.00%	0.00%	0.05%	5.06%	5.11%
	# Loans	0	0	1	59	60
	% # Loans	0.00%	0.00%	0.08%	4.66%	4.74%
BANKRUPTCY	Balance	0.00	0.00	0.00	1,177,361.15	1,177,361.15
	% Balance	0.00%	0.00%	0.00%	0.50%	0.50%
	# Loans	0	0	0	5	5
	% # Loans	0.00%	0.00%	0.00%	0.39%	0.39%
REO	Balance	0.00	0.00	0.00	1,645,552.46	1,645,552.46
	% Balance	0.00%	0.00%	0.00%	0.69%	0.69%
	# Loans	0	0	0	9	9
	% # Loans	0.00%	0.00%	0.00%	0.71%	0.71%
TOTAL	Balance	0.00	7,629,316.48	3,161,851.95	15,827,986.19	26,619,154.62
	% Balance	0.00%	3.21%	1.33%	6.66%	11.20%
	# Loans	0	39	18	85	142
	% # Loans	0.00%	3.08%	1.42%	6.71%	11.21%

Page 11 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


GROUP 2
		< 1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT	Balance		28,092,065.24	16,624,785.71	6,150,102.69	50,866,953.64
	% Balance		4.82%	2.85%	1.06%	8.74%
	# Loans		119	66	47	232
	% # Loans		4.34%	2.41%	1.71%	8.45%
FORECLOSURE	Balance	0.00	0.00	0.00	37,862,930.80	37,862,930.80
	% Balance	0.00%	0.00%	0.00%	6.50%	6.50%
	# Loans	0	0	0	140	140
	% # Loans	0.00%	0.00%	0.00%	5.10%	5.10%
BANKRUPTCY	Balance	2,028,379.90	291,545.35	0.00	4,064,093.71	6,384,018.96
	% Balance	0.35%	0.05%	0.00%	0.70%	1.10%
	# Loans	9	2	0	20	31
	% # Loans	0.33%	0.07%	0.00%	0.73%	1.13%
REO	Balance	0.00	0.00	0.00	10,853,148.48	10,853,148.48
	% Balance	0.00%	0.00%	0.00%	1.86%	1.86%
	# Loans	0	0	0	41	41
	% # Loans	0.00%	0.00%	0.00%	1.49%	1.49%
TOTAL	Balance	2,028,379.90	28,383,610.59	16,624,785.71	58,930,275.68	105,967,051.88
	% Balance	0.35%	4.87%	2.85%	10.12%	18.20%
	# Loans	9	121	66	248	444
	% # Loans	0.33%	4.41%	2.41%	9.04%	16.18%

Page 12 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

REO Report
Loan Number	Original	Stated		Current	State &		First
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
					Origination



Became REO Property this Period:
11952598 2	117,800.00	117,774.19	01-Apr-2007	7.830%	AZ - 62.00%	360	01-Mar-2006
12056988 2	527,250.00	526,483.20	01-Apr-2007	7.700%	CA - 95.00%	360	01-Mar-2007
12057311 2	105,600.00	104,840.25	01-May-2007	7.800%	WV - 80.00%	360	01-Mar-2007
12060685 2	436,500.00	434,670.81	01-Mar-2007	6.750%	CA - 80.00%	480	01-Mar-2007
12060793 2	108,900.00	108,280.53	01-Jan-2007	9.450%	OH - 90.00%	360	01-Feb-2007
12061017 2	315,000.00	312,780.72	01-May-2007	8.400%	GA - 82.89%	360	01-Feb-2007
12061570 2	439,500.00	437,512.66	01-Feb-2007	10.075%	CA - 100.00%	360	01-Mar-2007
12062100 2	182,400.00	182,400.00	01-Jun-2007	6.800%	VA - 80.00%	360	01-Mar-2007
12062207 2	176,000.00	175,758.85	01-Jun-2007	10.600%	TN - 100.00%	360	01-Mar-2007
12065926 2	109,600.00	109,130.21	01-Jun-2007	10.900%	MI - 80.00%	360	01-Feb-2007
12067482 2	435,000.00	435,000.00	01-Feb-2007	8.990%	CA - 82.08%	360	01-Mar-2007
12067680 2	176,000.00	174,657.94	01-Apr-2007	6.950%	RI - 80.00%	360	01-Apr-2007
12069394 1	93,500.00	93,106.90	01-Jun-2007	9.900%	MI - 73.62%	360	01-Apr-2007
12072704 2	361,600.00	361,600.00	01-Mar-2007	8.840%	CA - 83.13%	360	01-Mar-2007
12073149 1	136,500.00	136,013.73	01-May-2007	11.990%	NC - 100.00%	360	01-Mar-2007
12073255 2	189,600.00	188,369.21	01-May-2007	9.250%	GA - 80.00%	360	01-Jan-2007
12081065 2	80,750.00	80,340.27	01-Jun-2007	8.400%	MD - 85.00%	360	01-May-2007
2000238742 2	80,000.00	79,640.25	01-May-2007	11.400%	NC - 80.00%	360	01-Dec-2006
2000238749 2	555,000.00	554,894.68	01-Mar-2007	7.990%	CA - 100.00%	360	01-Dec-2006
2000238802 2	475,000.00	470,534.98	01-Mar-2007	7.400%	CA - 72.52%	360	01-Jan-2007
2000240759 1	174,800.00	173,698.21	01-Feb-2007	8.950%	NC - 80.00%	360	01-Feb-2007
2000240895 2	588,600.00	587,159.70	01-Feb-2007	8.990%	CA - 89.18%	360	01-Feb-2007
2000240936 2	460,000.00	456,237.63	01-Feb-2007	7.650%	FL - 80.00%	360	01-Feb-2007
2000240982 1	391,500.00	391,079.39	01-Feb-2007	8.990%	CA - 90.00%	360	01-Feb-2007


TOTAL	6,716,400.00	6,691,964.31

Became REO Property in a Prior Period:
12033139 1	252,700.00	250,211.98	01-Jan-2007	7.990%	CA - 95.00%	360	01-Nov-2006
12039960 1	96,900.00	96,838.47	01-Apr-2007	10.550%	MI - 95.00%	360	01-Dec-2006
12060217 2	740,000.00	738,928.76	01-Jan-2007	7.975%	CA - 80.00%	360	01-Feb-2007
12060390 2	88,000.00	87,314.93	01-Apr-2007	7.900%	TN - 83.02%	360	01-Feb-2007
12060447 2	216,000.00	215,433.05	01-Mar-2007	8.750%	RI - 80.00%	360	01-Feb-2007
12063096 1	131,000.00	130,828.62	01-Mar-2007	10.750%	GA - 100.00%	360	01-Mar-2007
12063348 2	131,250.00	131,135.92	01-Mar-2007	9.050%	VA - 75.00%	360	01-Mar-2007
12066093 2	450,000.00	450,000.00	01-Feb-2007	10.400%	TX - 100.00%	360	01-Mar-2007
12066359 2	121,500.00	120,981.47	01-May-2007	10.350%	MO - 90.00%	360	01-Mar-2007
12066787 2	549,000.00	548,084.92	01-Mar-2007	9.950%	GA - 100.00%	360	01-Mar-2007
12067555 2	77,350.00	76,939.09	01-Mar-2007	9.300%	MO - 85.00%	360	01-Mar-2007
12068101 1	135,000.00	134,244.97	01-Mar-2007	9.050%	MO - 90.00%	360	01-Mar-2007
12068103 2	76,050.00	75,768.30	01-May-2007	10.500%	MI - 65.00%	360	01-Apr-2007
12068462 2	112,000.00	111,409.21	01-Jan-2007	10.250%	GA - 80.00%	360	01-Jan-2007
12068794 2	345,600.00	343,627.20	01-Mar-2007	8.950%	MO - 80.00%	360	01-Mar-2007
12070653 2	356,000.00	356,000.00	01-Mar-2007	8.750%	MN - 80.00%	360	01-Apr-2007


Page 13 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

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
					Origination


12076592 2	160,000.00	159,905.16	01-Mar-2007	9.750%	NH - 80.00%	360	01-Apr-2007
2000238855 2	155,400.00	154,670.13	01-Mar-2007	10.800%	MI - 70.00%	360	01-Jan-2007
2000240469 2	468,000.00	466,330.97	01-Jan-2007	8.000%	MI - 80.00%	360	01-Jan-2007
2000240475 2	373,000.00	372,046.31	01-Feb-2007	9.150%	CA - 100.00%	360	01-Jan-2007
2000240543 1	240,000.00	239,530.19	01-Feb-2007	10.050%	CA - 100.00%	360	01-Jan-2007
2000240702 2	75,600.00	75,209.47	01-Apr-2007	10.350%	AL - 90.00%	360	01-Jan-2007
2000240816 2	158,400.00	158,002.00	01-Feb-2007	8.900%	AZ - 80.00%	360	01-Feb-2007
2000240840 2	73,950.00	73,841.24	01-Apr-2007	10.700%	MS - 85.00%	360	01-Feb-2007
2000240899 2	180,000.00	179,788.56	01-Feb-2007	8.525%	VA - 80.00%	360	01-Feb-2007
2000240980 2	60,000.00	59,665.71	01-Mar-2007	9.550%	MO - 80.00%	360	01-Feb-2007


TOTAL	5,822,700.00	5,806,736.63


TOTAL	12,539,100.00	12,498,700.94
TOTAL


Page 14 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Foreclosure Report
Loan Number	Original	Stated		Current	State &		First
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
					Origination

Became Foreclosure Property this Period:
12026304 1	84,550.00	84,051.91	01-May-2007	10.500%	MS - 93.94%	360	01-Nov-2006
12029626 2	642,344.00	638,848.81	01-Jun-2007	8.650%	VA - 90.00%	360	01-Apr-2007
12032824 2	266,500.00	261,897.89	01-Jul-2007	6.750%	CT - 67.30%	300	01-Dec-2006
12040145 2	109,000.00	108,076.76	01-Jun-2007	8.350%	OH - 83.83%	360	01-Dec-2006
12052683 1	86,398.00	85,881.43	01-Jul-2007	9.650%	IN - 100.00%	360	01-Jan-2007
12058166 2	109,560.00	108,800.90	01-Jul-2007	7.990%	TX - 80.00%	360	01-Mar-2007
12060413 2	87,750.00	87,429.79	01-Jul-2007	11.550%	OH - 65.00%	360	01-Feb-2007
12060867 2	232,000.00	231,491.73	01-Jun-2007	9.750%	FL - 80.00%	360	01-Feb-2007
12060968 1	228,000.00	228,000.00	01-Jul-2007	7.400%	CA - 80.00%	360	01-Mar-2007
12061944 2	88,000.00	87,555.85	01-Jul-2007	9.550%	OH - 100.00%	360	01-Mar-2007
12062508 2	287,100.00	286,680.98	01-Jul-2007	7.150%	MD - 90.00%	360	01-Mar-2007
12062762 2	290,000.00	289,310.62	01-Jul-2007	8.750%	FL - 100.00%	360	01-Mar-2007
12063214 2	81,000.00	80,587.11	01-Jul-2007	9.500%	NC - 80.20%	360	01-Mar-2007
12065909 2	59,275.00	58,973.62	01-Jun-2007	9.990%	MO - 80.00%	360	01-Feb-2007
12067891 1	204,000.00	203,306.11	01-Jul-2007	7.500%	NJ - 80.00%	360	01-Mar-2007
12068095 2	246,000.00	245,203.60	01-Jul-2007	7.290%	FL - 60.00%	360	01-Apr-2007
12068996 2	400,000.00	399,123.28	01-Jul-2007	9.800%	CA - 80.00%	360	01-Mar-2007
12069512 1	103,800.00	103,478.95	01-Feb-2007	11.850%	MO - 98.86%	360	01-Mar-2007
12069774 1	211,850.00	211,518.70	01-Jun-2007	9.800%	GA - 95.00%	360	01-Apr-2007
12070931 1	208,000.00	207,599.87	01-Apr-2007	9.100%	IL - 80.00%	480	01-Apr-2007
12071520 1	228,000.00	227,685.35	01-Jul-2007	7.550%	AZ - 80.00%	360	01-Apr-2007
12071675 1	266,000.00	264,637.70	01-Jul-2007	8.350%	WI - 94.97%	360	01-May-2007
12072131 1	304,500.00	303,956.06	01-Jul-2007	6.850%	CA - 88.78%	360	01-Apr-2007
12074750 1	115,000.00	114,660.45	02-Jul-2007	10.990%	OH - 100.00%	360	02-Apr-2007
12074752 2	543,000.00	542,330.38	01-Jul-2007	7.850%	CA - 75.00%	360	01-Apr-2007
12075335 1	108,000.00	107,152.24	01-Jul-2007	6.800%	FL - 80.00%	360	01-Apr-2007
12075676 1	517,500.00	516,861.79	01-Jul-2007	7.850%	CA - 75.00%	360	01-Apr-2007
12076111 1	225,000.00	224,886.50	01-Jul-2007	9.850%	WA - 90.00%	360	01-May-2007
12076446 1	222,300.00	221,558.26	01-Jun-2007	10.990%	NM - 90.00%	360	01-Apr-2007
12081180 1	382,500.00	382,500.00	01-Jul-2007	8.450%	NJ - 85.00%	360	01-Mar-2007
12081502 1	288,150.00	287,121.87	01-Jul-2007	10.100%	IL - 85.00%	360	01-May-2007
12081595 2	98,000.00	97,746.45	01-Jul-2007	11.600%	WI - 70.00%	360	01-May-2007
2000238713 2	91,200.00	90,700.78	01-Jul-2007	10.550%	MO - 80.00%	360	01-Dec-2006
2000238750 2	140,000.00	139,060.09	01-Jun-2007	9.500%	LA - 100.00%	360	01-Dec-2006
2000238752 1	327,250.00	326,398.29	01-Jul-2007	9.375%	WI - 85.00%	360	01-Dec-2006
2000238766 2	58,400.00	58,061.31	01-Jul-2007	10.200%	MI - 80.00%	360	01-Dec-2006
2000238795 2	52,000.00	51,669.34	01-Jun-2007	9.350%	OH - 80.00%	360	01-Jan-2007
2000238862 1	103,500.00	102,635.35	01-Jun-2007	8.000%	PA - 90.00%	360	01-Jan-2007
2000240499 2	108,850.00	108,217.93	01-Jul-2007	9.350%	WI - 70.00%	360	01-Feb-2007
2000240505 2	586,500.00	584,585.22	01-Jun-2007	8.400%	CA - 83.79%	360	01-Jan-2007
2000240608 1	60,300.00	59,960.44	01-Jul-2007	9.500%	TN - 90.00%	360	01-Feb-2007
2000240674 1	54,000.00	53,695.99	01-Jul-2007	9.500%	TN - 90.00%	360	01-Feb-2007
2000240676 1	49,500.00	49,221.35	01-Jul-2007	9.500%	TN - 90.00%	360	01-Feb-2007
2000240676 1	49,500.00			9.500%	TN - 90.00%


Page 15 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

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
					Origination
2000240791 1
2000240791 1	144,000.00	143,128.76	01-Jul-2007	9.150%	FL - 90.00%	360	01-Feb-2007

2000240807 1	328,000.00	327,432.84	01-Jul-2007	7.500%	IL - 80.00%	360	01-Feb-2007
2000240809 2	104,000.00	103,809.27	01-Jul-2007	9.990%	FL - 65.00%	360	01-Feb-2007
2000240855 1	54,400.00	54,263.31	01-Jul-2007	8.900%	IN - 80.00%	360	01-Feb-2007
2000240929 2	93,600.00	93,163.28	01-May-2007	10.400%	MO - 80.00%	360	01-Feb-2007
2000240930 2	352,000.00	350,058.99	01-Jul-2007	6.100%	CA - 80.00%	360	01-Feb-2007
2000240933 1	280,000.00	278,980.29	01-Jun-2007	7.625%	WA - 80.00%	360	01-Feb-2007
2000240946 1	328,000.00	326,836.28	01-Jul-2007	7.700%	NV - 80.00%	360	01-Feb-2007
2000244677 1	229,500.00	229,204.80	01-Jul-2007	8.525%	CA - 90.00%	360	01-Jan-2007
2000244682 1	180,500.00	179,398.42	01-Jul-2007	9.550%	NJ - 95.00%	360	01-Jan-2007
2000244692 2	684,000.00	682,696.02	01-Jun-2007	9.500%	FL - 87.69%	360	01-Mar-2007
2000244731 2	228,000.00	228,000.00	01-Jul-2007	7.950%	CO - 80.00%	360	01-Mar-2007


TOTAL	11,960,577.00	11,920,093.31

Became Foreclosure Property in a Prior Period:
12029742 2	692,000.00	688,155.25	01-Jun-2007	7.750%	CA - 80.00%	360	01-Mar-2007
12032714 2	176,336.00	174,229.90	01-Jun-2007	6.990%	AZ - 82.40%	360	01-Nov-2006
12033358 2	78,023.00	77,409.01	01-Mar-2007	9.100%	OH - 82.50%	360	01-Nov-2006
12033773 2	157,000.00	155,574.26	01-May-2007	8.390%	FL - 83.60%	360	01-Nov-2006
12033914 2	275,500.00	274,807.20	01-Apr-2007	8.250%	AZ - 89.16%	360	01-Dec-2006
12035456 2	82,000.00	81,367.74	01-Mar-2007	9.200%	OH - 60.74%	360	01-Nov-2006
12036644 2	180,700.00	178,666.96	01-Feb-2007	6.900%	FL - 65.00%	360	01-Dec-2006
12042982 2	100,000.00	99,161.44	01-Jun-2007	8.400%	SC - 81.37%	360	01-Dec-2006
12043008 2	130,400.00	129,067.97	01-May-2007	7.400%	OH - 80.00%	360	01-Dec-2006
12044748 2	117,400.00	117,400.00	01-Apr-2007	9.650%	FL - 100.00%	360	01-Mar-2007
12046480 2	201,300.00	200,579.50	01-Feb-2007	11.175%	WI - 55.00%	360	01-Mar-2007
12048879 2	351,000.00	350,593.40	01-Jun-2007	8.562%	AZ - 90.00%	360	01-Feb-2007
12049696 2	180,000.00	179,999.94	01-May-2007	7.150%	MD - 90.00%	360	01-Mar-2007
12050203 2	360,000.00	358,826.11	01-Jun-2007	7.650%	NY - 80.00%	360	01-Mar-2007
12051739 2	263,200.00	262,081.72	01-May-2007	6.700%	FL - 79.76%	360	01-Mar-2007
12056866 2	68,000.00	67,727.70	01-May-2007	10.650%	WV - 80.00%	360	01-Mar-2007
12058052 2	192,000.00	190,826.37	01-Jan-2007	9.100%	IL - 86.88%	360	01-Feb-2007
12059350 2	308,000.00	307,890.24	01-Apr-2007	11.300%	AZ - 70.00%	360	01-Mar-2007
12059521 2	217,600.00	217,166.28	01-May-2007	9.350%	IL - 80.00%	360	01-Mar-2007
12059795 2	288,000.00	285,337.43	01-Jan-2007	8.300%	NJ - 80.00%	360	01-Nov-2006
12059981 2	442,260.00	441,009.37	01-Mar-2007	8.150%	WI - 90.00%	360	01-Mar-2007
12060317 1	150,000.00	149,445.53	01-May-2007	11.490%	WI - 100.00%	360	01-Feb-2007
12060765 2	404,000.00	403,582.23	01-Mar-2007	8.600%	IL - 80.00%	360	01-Mar-2007
12060895 2	492,000.00	490,560.78	01-May-2007	7.650%	NY - 80.00%	360	01-Apr-2007
12060973 2	93,000.00	92,897.70	01-May-2007	8.440%	OH - 89.42%	360	01-Mar-2007
12061050 2	456,000.00	451,966.14	01-Apr-2007	7.950%	FL - 80.00%	360	01-Feb-2007
12061611 2	236,550.00	236,377.41	01-May-2007	9.500%	CA - 95.00%	360	01-Mar-2007
12061910 2	247,000.00	247,000.00	01-May-2007	7.175%	AZ - 88.21%	360	01-Mar-2007
12062098 2	84,550.00	84,216.30	01-Mar-2007	10.200%	SD - 95.00%	360	01-Apr-2007
12062109 2	100,000.00	99,731.76	01-May-2007	8.850%	FL - 80.00%	480	01-Mar-2007
12062155 2	361,250.00	359,126.23	01-Jun-2007	9.290%	LA - 85.00%	360	01-Feb-2007
12062609 2	202,500.00	202,179.76	01-Feb-2007	10.125%	NJ - 90.00%	360	01-Mar-2007


Page 16 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

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
					Origination
12062666 2
12062666 2	484,500.00	484,500.00	01-Jun-2007	9.600%	CA - 95.00%	360	01-Mar-2007

12063011 2	157,500.00	156,573.00	01-Jun-2007	8.800%	IL - 90.00%	360	01-Mar-2007
12063022 2	240,550.00	240,210.43	01-Apr-2007	7.800%	RI - 85.00%	360	01-Mar-2007
12063516 2	181,600.00	180,346.02	01-May-2007	8.500%	AZ - 80.00%	360	01-Feb-2007
12063714 2	69,700.00	69,396.23	01-Feb-2007	10.250%	OH - 85.00%	360	01-Mar-2007
12063727 2	438,750.00	438,073.31	01-Apr-2007	7.250%	CA - 75.00%	360	01-Apr-2007
12063796 2	199,500.00	199,119.71	01-Jun-2007	9.500%	MD - 74.83%	360	01-Mar-2007
12064061 2	445,000.00	445,000.00	01-Mar-2007	10.350%	NY - 100.00%	360	01-Mar-2007
12064117 2	79,200.00	78,600.04	01-Mar-2007	8.490%	MS - 80.00%	360	01-Jan-2007
12064156 2	288,000.00	286,052.37	01-Apr-2007	9.050%	AZ - 80.00%	360	01-Jan-2007
12064170 2	244,000.00	242,383.29	01-Apr-2007	9.150%	OH - 80.00%	360	01-Jan-2007
12064469 2	236,000.00	234,370.39	01-Mar-2007	8.500%	FL - 80.00%	360	01-Feb-2007
12064711 2	260,000.00	259,024.48	01-May-2007	7.150%	CT - 80.00%	360	01-Mar-2007
12065751 2	560,500.00	559,094.05	01-May-2007	9.500%	CA - 95.00%	360	01-Dec-2006
12065828 1	343,000.00	342,295.80	01-Mar-2007	9.250%	CA - 70.00%	360	01-Mar-2007
12065846 2	116,000.00	115,135.45	01-Jun-2007	8.900%	AZ - 80.00%	360	01-Mar-2007
12066008 1	342,000.00	341,355.57	01-Apr-2007	7.000%	AZ - 95.00%	360	01-Mar-2007
12066249 2	270,000.00	269,200.63	01-Jun-2007	7.990%	MD - 64.29%	360	01-Mar-2007
12066576 1	161,500.00	160,479.39	01-May-2007	7.990%	WI - 95.00%	360	01-Apr-2007
12066602 2	232,000.00	231,334.43	01-Jun-2007	8.100%	FL - 80.00%	360	01-Mar-2007
12066721 2	140,000.00	139,138.03	01-May-2007	8.600%	FL - 80.00%	360	01-Mar-2007
12066975 2	379,920.00	379,920.00	01-Apr-2007	7.450%	FL - 80.00%	360	01-Mar-2007
12067076 2	250,400.00	250,400.00	01-Apr-2007	7.990%	CA - 80.00%	360	01-Nov-2006
12067124 2	460,750.00	460,188.71	01-Jun-2007	9.800%	CA - 95.00%	360	01-Mar-2007
12067384 2	116,250.00	115,769.45	01-Jun-2007	10.500%	WI - 75.00%	360	01-Mar-2007
12067425 2	102,900.00	102,755.85	01-May-2007	7.800%	CA - 30.00%	360	01-Mar-2007
12067435 2	290,400.00	290,400.00	01-May-2007	7.750%	NV - 80.00%	360	01-Mar-2007
12067491 2	156,000.00	155,109.52	01-May-2007	8.950%	AZ - 80.00%	360	01-Mar-2007
12067520 2	330,000.00	327,085.79	01-May-2007	6.750%	FL - 79.90%	360	01-Mar-2007
12067676 2	211,500.00	211,168.03	01-May-2007	10.150%	FL - 90.00%	360	01-Mar-2007
12067816 2	395,250.00	394,212.63	01-Jun-2007	8.750%	CA - 85.00%	360	01-Feb-2007
12067972 1	337,500.00	336,945.85	01-Feb-2007	10.000%	CA - 90.00%	360	01-Mar-2007
12068093 2	457,000.00	456,347.76	01-Apr-2007	7.750%	CA - 67.21%	360	01-Mar-2007
12068185 1	129,510.00	128,836.03	01-Mar-2007	9.400%	WI - 90.00%	360	01-Mar-2007
12068191 2	88,200.00	87,729.76	01-Apr-2007	8.750%	PA - 81.67%	360	01-Apr-2007
12068474 2	176,000.00	174,734.97	01-May-2007	8.750%	FL - 80.00%	360	01-Jan-2007
12068592 1	233,277.00	233,113.34	01-Feb-2007	9.600%	AZ - 65.00%	360	01-Mar-2007
12068917 2	195,000.00	195,000.00	01-May-2007	7.400%	FL - 88.64%	360	01-Mar-2007
12069667 2	215,000.00	213,173.82	01-Jun-2007	5.750%	FL - 81.49%	360	01-May-2007
12069751 2	341,600.00	341,600.00	01-May-2007	8.100%	FL - 80.00%	360	01-Apr-2007
12070086 2	323,000.00	323,000.00	01-May-2007	10.600%	IL - 95.00%	360	01-May-2007
12070211 2	250,000.00	250,000.00	01-Jun-2007	9.500%	MN - 87.72%	360	01-May-2007
12071099 2	140,400.00	139,467.17	01-Apr-2007	8.200%	FL - 80.00%	360	01-Mar-2007
12071338 2	390,000.00	390,000.00	01-May-2007	10.450%	FL - 100.00%	360	01-Apr-2007
12071454 2	74,800.00	74,578.86	01-May-2007	11.550%	WI - 85.00%	360	01-Apr-2007
12071484 2	216,000.00	215,679.87	01-Jun-2007	10.340%	IN - 90.00%	360	01-Mar-2007
12071778 2	185,250.00	185,039.77	01-May-2007	8.750%	FL - 95.00%	360	01-May-2007


Page 17 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

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
					Origination
12071783 1
12071783 1	184,000.00	183,835.82	01-May-2007	8.700%	MN - 80.00%	360	01-Apr-2007

12072304 2	680,000.00	676,149.91	01-Apr-2007	8.990%	CA - 80.00%	360	01-Mar-2007
12072378 2	60,080.00	59,677.05	01-Jun-2007	7.900%	MI - 80.00%	360	01-Apr-2007
12072600 1	144,500.00	144,417.62	01-May-2007	9.850%	FL - 85.00%	360	01-Apr-2007
12072928 1	161,600.00	161,140.49	01-Jun-2007	7.750%	MN - 80.00%	360	01-Apr-2007
12073011 2	172,800.00	171,729.97	01-Apr-2007	8.550%	AZ - 80.00%	360	01-Mar-2007
12073152 1	248,900.00	248,900.00	01-May-2007	7.200%	AZ - 95.00%	360	01-Apr-2007
12073370 2	134,400.00	134,018.63	01-Jun-2007	7.800%	GA - 80.00%	360	01-May-2007
12073625 2	130,500.00	130,384.13	01-May-2007	11.650%	GA - 90.00%	360	01-Apr-2007
12073718 2	367,920.00	365,945.07	01-May-2007	9.250%	FL - 80.00%	360	01-Mar-2007
12073951 1	128,000.00	127,498.07	01-Apr-2007	9.650%	IL - 60.09%	360	01-May-2007
12074164 1	304,000.00	304,000.00	01-Jun-2007	8.990%	MA - 95.00%	360	01-May-2007
12074381 2	245,650.00	244,845.25	01-May-2007	11.075%	NY - 85.00%	360	01-Apr-2007
12074699 1	82,800.00	82,699.31	01-Jun-2007	10.990%	IN - 90.00%	360	01-Mar-2007
12075078 2	436,500.00	435,930.83	01-Jun-2007	10.400%	IL - 90.00%	360	01-Apr-2007
12075473 2	684,000.00	680,741.99	01-Jun-2007	9.300%	AZ - 90.00%	360	01-Apr-2007
12075582 1	144,000.00	143,626.80	01-May-2007	7.650%	MN - 80.00%	360	01-May-2007
12075591 2	246,500.00	246,312.21	01-Apr-2007	9.390%	FL - 85.00%	360	01-Mar-2007
12076558 2	114,750.00	114,581.51	01-Apr-2007	9.600%	FL - 85.00%	360	01-May-2007
12076777 2	123,250.00	122,756.53	01-May-2007	9.550%	FL - 85.00%	360	01-May-2007
12076791 1	136,000.00	135,547.20	01-Apr-2007	11.000%	NC - 85.00%	360	01-Apr-2007
12076800 2	150,000.00	149,776.41	01-Apr-2007	9.550%	AZ - 75.00%	360	01-May-2007
12076885 1	234,400.00	233,930.90	01-Apr-2007	8.550%	WA - 80.00%	360	01-May-2007
12076921 1	135,000.00	134,562.10	01-Jun-2007	10.550%	WI - 90.00%	360	01-May-2007
12077182 2	179,900.00	179,827.03	01-May-2007	10.400%	FL - 100.00%	360	01-May-2007
12078482 1	131,000.00	130,859.90	01-Apr-2007	10.650%	FL - 74.86%	360	01-May-2007
12078617 1	309,400.00	308,385.74	01-May-2007	10.500%	NJ - 85.00%	360	01-May-2007
12079773 2	325,000.00	325,000.00	01-May-2007	9.050%	PA - 65.00%	360	01-May-2007
12080213 1	232,835.00	232,482.69	01-Jun-2007	9.500%	FL - 85.00%	360	01-May-2007
12080322 1	100,700.00	100,321.33	01-May-2007	9.850%	OH - 95.00%	360	01-May-2007
2000238722 2	340,000.00	339,064.17	01-Mar-2007	9.450%	CA - 100.00%	360	01-Nov-2006
2000238724 2	195,000.00	193,548.34	01-May-2007	8.990%	AZ - 100.00%	360	01-Dec-2006
2000238786 1	70,200.00	69,775.95	01-Feb-2007	9.600%	OH - 90.00%	360	01-Jan-2007
2000238823 2	50,000.00	49,665.36	01-Feb-2007	9.100%	OH - 71.43%	360	01-Jan-2007
2000238832 1	166,500.00	165,430.18	01-Mar-2007	9.300%	MO - 90.00%	360	01-Jan-2007
2000238864 2	552,000.00	552,000.00	01-Mar-2007	7.450%	CA - 80.00%	360	01-Jan-2007
2000238881 2	80,500.00	80,032.49	01-Feb-2007	9.350%	IL - 70.00%	360	01-Feb-2007
2000240388 2	330,500.00	330,500.00	01-May-2007	9.100%	CA - 100.00%	360	01-Dec-2006
2000240389 2	814,500.00	812,707.22	01-Apr-2007	9.350%	CA - 90.00%	360	01-Feb-2007
2000240423 2	550,000.00	548,719.07	01-Apr-2007	9.750%	CA - 100.00%	360	01-Dec-2006
2000240434 2	520,000.00	518,883.34	01-Feb-2007	9.740%	CA - 100.00%	360	01-Jan-2007
2000240435 2	159,000.00	158,472.08	01-Jun-2007	8.250%	NV - 100.00%	360	01-Jan-2007
2000240443 2	285,000.00	283,954.33	01-May-2007	7.900%	CA - 100.00%	360	01-Jan-2007
2000240467 1	192,000.00	191,578.96	01-Jun-2007	7.100%	NV - 80.00%	360	01-Jan-2007
2000240472 2	243,000.00	241,264.64	01-Apr-2007	8.600%	NJ - 90.00%	360	01-Feb-2007
2000240476 2	480,000.00	478,336.30	01-Jul-2007	8.100%	CA - 100.00%	360	01-Jan-2007
2000240482 2	325,000.00	322,338.48	01-Feb-2007	8.100%	FL - 100.00%	360	01-Jan-2007


Page 18 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

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
					Origination
2000240524 2
2000240524 2	705,500.00	703,066.85	01-Mar-2007	7.800%	ID - 83.00%	360	01-Feb-2007

2000240571 2	485,000.00	485,000.00	01-May-2007	8.125%	CA - 100.00%	360	01-Jan-2007
2000240687 1	60,000.00	59,617.97	01-May-2007	8.900%	IN - 80.00%	360	01-Feb-2007
2000240694 2	221,000.00	219,310.02	01-May-2007	7.990%	OK - 85.00%	360	01-Feb-2007
2000240706 1	52,800.00	52,490.20	01-Feb-2007	9.300%	IN - 80.00%	360	01-Feb-2007
2000240724 2	496,000.00	496,000.00	01-Jun-2007	7.200%	CA - 80.00%	360	01-Feb-2007
2000240751 2	242,000.00	242,000.00	01-Apr-2007	7.425%	AZ - 80.00%	360	01-Feb-2007
2000240792 2	631,000.00	631,000.00	01-Jun-2007	7.999%	CA - 100.00%	360	01-Feb-2007
2000240796 1	360,000.00	359,278.42	01-Jun-2007	7.100%	CA - 80.00%	360	01-Feb-2007
2000240827 2	418,500.00	417,132.58	01-Apr-2007	7.990%	CA - 90.00%	360	01-Feb-2007
2000240833 1	69,300.00	68,876.38	01-Feb-2007	9.100%	MS - 90.00%	360	01-Feb-2007
2000240851 2	499,950.00	499,950.00	01-Feb-2007	7.800%	WA - 79.99%	360	01-Feb-2007
2000240866 2	376,000.00	372,801.51	01-Jan-2007	7.450%	NJ - 80.00%	360	01-Feb-2007
2000244681 2	91,200.00	91,036.90	01-Apr-2007	10.350%	NC - 95.00%	360	01-Jan-2007
2000244695 2	166,500.00	166,500.00	01-Jun-2007	8.900%	CO - 90.00%	360	01-Mar-2007
2000244727 2	312,000.00	309,345.96	01-May-2007	7.450%	CA - 80.00%	360	01-Feb-2007
2000244737 1	396,000.00	394,866.13	01-May-2007	8.450%	CA - 90.00%	360	01-Feb-2007
2000244753 1	500,000.00	498,381.12	01-Mar-2007	7.675%	CA - 86.21%	360	01-Mar-2007
2000244759 2	405,000.00	402,114.72	01-Mar-2007	7.850%	CA - 72.97%	360	01-Mar-2007


TOTAL	38,192,111.00	38,073,825.59


TOTAL	50,152,688.00	49,993,918.90
TOTAL


Page 19 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

		Group 2	Group 1	Total


Current


Number of Paid in Full Loans	17	9	26
Number of Repurchased Loans	0	0	0
Total Number of Loans Prepaid in Full	17	9	26
Curtailments Amount	19,035.47	9,650.03	28,685.50
Paid in Full Balance	2,727,704.97	1,857,201.39	4,584,906.36
Repurchased Loans Balance	0.00	0.00	0.00
Total Prepayment Amount	2,746,740.44	1,866,851.42	4,613,591.86
Cumulative


Number of Paid in Full Loans	159	78	237
Number of Repurchased Loans	1	0	1
Total Number of Loans Prepaid in Full	160	78	238
Paid in Full Balance	32,830,952.50	13,706,500.59	46,537,453.09
Repurchased Loans Balance	518,499.12	0.00	518,499.12
Curtailments Amount	172,510.49	56,839.64	229,350.13
Total Prepayment Amount	33,521,962.11	13,763,340.23	47,285,302.34

Page 20 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


PREPAYMENTS RATES



		Group 2	Group 1	Total





SMM	0.50%	0.92%	0.62%
3 Months Avg SMM	0.51%	0.75%	0.58%
12 Months Avg SMM	0.71%	0.72%	0.71%
Avg SMM Since Cut-off	0.71%	0.72%	0.71%



CPR	5.80%	10.50%	7.19%
3 Months Avg CPR	5.91%	8.62%	6.71%
12 Months Avg CPR	8.15%	8.30%	8.19%
Avg CPR Since Cut-off	8.15%	8.30%	8.19%



PSA	287.00%	552.31%	361.97%
3 Months Avg PSA Approximation	324.81%	507.12%	375.73%
12 Months Avg PSA Approximation	617.70%	691.69%	637.77%
Avg PSA Since Cut-off Approximation	617.69%	691.69%	637.77%

Page 21 of 29

Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 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/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(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/(0.20%*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 22 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Prepayment Detail Report

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


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

12046941 2		50,000.00	49,558.70	05-Dec-2007	8.600%	FL - 26.59%	Paid Off - 360	01-Jan-2007
12046941 2		50,000.00	49,558.70	05-Dec-2007	8.600%	FL - 26.59%	Paid Off - 360	01-Jan-2007
12058038 2		175,000.00	175,000.00	14-Dec-2007	6.700%	WA - 63.64%	Paid Off - 360	01-Feb-2007
12063157 2		76,657.00	76,167.10	29-Nov-2007	7.850%	TN - 72.32%	Paid Off - 360	01-Mar-2007
12063975 2		150,000.00	148,509.53	26-Nov-2007	7.500%	NC - 55.15%	Paid Off - 360	01-Mar-2007
12063993 2		107,200.00	106,817.43	10-Dec-2007	10.675%	WI - 80.00%	Paid Off - 360	01-Mar-2007
12064394 2		95,000.00	94,791.00	21-Nov-2007	9.750%	GA - 100.00%	Paid Off - 360	01-Mar-2007
12064898 1		66,800.00	66,589.27	27-Nov-2007	11.250%	OH - 100.00%	Paid Off - 360	01-Mar-2007
12065068 2		149,400.00	149,120.08	28-Nov-2007	9.300%	FL - 83.93%	Paid Off - 360	01-Mar-2007
12067960 2		195,500.00	194,468.03	05-Dec-2007	8.200%	RI - 84.33%	Paid Off - 360	01-Apr-2007
12068239 2		65,000.00	64,543.37	12-Dec-2007	6.750%	WA - 50.47%	Paid Off - 360	01-Apr-2007
12068460 1		276,000.00	274,419.25	06-Dec-2007	7.925%	NY - 72.63%	Paid Off - 360	01-Apr-2007
12070115 2		261,000.00	260,500.27	05-Dec-2007	9.500%	WA - 90.00%	Paid Off - 360	01-Apr-2007
12070319 2		56,600.00	56,414.46	17-Dec-2007	10.500%	AL - 20.00%	Paid Off - 240	01-Apr-2007
12072240 1		150,000.00	149,726.97	11-Dec-2007	8.875%	VA - 65.93%	Paid Off - 360	01-Apr-2007
12074624 1		275,500.00	274,073.11	06-Dec-2007	9.300%	GA - 95.00%	Paid Off - 360	01-May-2007
12074946 2		78,000.00	77,716.23	12-Dec-2007	9.350%	VA - 78.00%	Paid Off - 360	01-May-2007
12076786 2		335,000.00	333,587.25	19-Nov-2007	9.300%	NY - 63.81%	Paid Off - 360	01-Apr-2007
12079797 2		675,000.00	674,999.13	30-Nov-2007	8.850%	CA - 75.00%	Paid Off - 360	01-May-2007
12079798 1		330,750.00	329,133.04	06-Dec-2007	7.900%	AZ - 75.00%	Paid Off - 360	01-May-2007
12081429 1		271,450.00	270,332.55	26-Nov-2007	8.750%	NJ - 83.52%	Paid Off - 360	01-May-2007
12081777 1		171,000.00	170,726.65	28-Nov-2007	8.850%	IN - 90.00%	Paid Off - 360	01-May-2007
2000238712 2		135,000.00	134,132.52	17-Dec-2007	9.300%	MI - 100.00%	Paid Off - 360	01-Dec-2006
2000238759 2		77,500.00	76,834.66	28-Nov-2007	8.750%	AL - 77.50%	Paid Off - 360	01-Dec-2006
2000238796 1		162,000.00	161,001.09	21-Nov-2007	9.500%	NJ - 90.00%	Paid Off - 360	01-Dec-2006
2000240399 2		55,000.00	54,545.21	27-Nov-2007	7.600%	IA - 61.11%	Paid Off - 360	01-Jan-2007
2000240675 1		162,000.00	161,199.46	21-Nov-2007	9.650%	NC - 90.00%	Paid Off - 360	01-Feb-2007


TOTAL	4,602,357.00	4,584,906.36

Page 23 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES



	Group 2	Group 1	Total


Current





Number of Loans Liquidated	2	1	3
Subsequent Recoveries	0.00	0.00	0.00
Collateral Principal Realized Loss/(Gain) Amount	158,292.11	6,465.84	164,757.95
Collateral Interest Realized Loss/(Gain) Amount	13,181.97	0.00	13,181.97
Net Liquidation Proceeds	(13,181.97)	332,901.58	319,719.61
Cumulative
Cumulative



Number of Loans Liquidated	6	2	8
Subsequent Recoveries	0.00	0.00	0.00
Collateral Realized Loss/(Gain) Amount	507,040.62	53,967.35	561,007.97
Net Liquidation Proceeds	(34,832.91)	329,322.28	294,489.37

Page 24 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution


DEFAULT SPEEDS

	Group 2	Group 1	Total




MDR	0.03%	0.14%	0.06%
3 Months Avg MDR	0.02%	0.05%	0.03%
12 Months Avg MDR	0.01%	0.02%	0.01%
Avg MDR Since Cut-off	0.01%	0.02%	0.01%


CDR	0.32%	1.68%	0.72%
3 Months Avg CDR	0.21%	0.64%	0.33%
12 Months Avg CDR	0.12%	0.24%	0.15%
Avg CDR Since Cut-off	0.12%	0.24%	0.15%


SDA	160.40%	886.13%	363.25%
3 Months Avg SDA Approximation	116.02%	374.51%	187.66%
12 Months Avg SDA Approximation	90.76%	199.38%	120.25%
Avg SDA Since Cut-off Approximation	90.80%	199.40%	120.22%


Loss Severity Approximation for Current Period	100.00%	1.91%	33.11%
3 Months Avg Loss Severity Approximation	100.00%	13.15%	52.02%
12 Months Avg Loss Severity Approximation	100.00%	13.15%	61.09%
Avg Loss Severity Approximation Since Cut-off	100.00%	13.15%	61.09%

Page 25 of 29

Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 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.

Charged off or Partially Charged off Loans assumed to have a minimum 100% Loss Severity Percentage.

Page 26 of 29

Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 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)

12070703 1

8.800%

OR - 82.13%

360

339,367.42

6,465.84

2000240760 2

REO

12.550%

NC - 20.00%

180

43,584.04

47,213.35

2000240938 2

Forcls

12.750%

FL - 20.00%

180

114,708.07

124,260.73

TOTAL

497,659.53

177,939.92

Page 27 of 29

Saxon Asset Securities Trust 2007-2

Mortgage Pass-Through Certificates

December 26, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Group 2

Group 1

Total

Stepdown Date Occurred ?

Does a Trigger Event Exists ?

Yes

Does a Delinquency Trigger Event Exists ?

Yes

Does a Loss Trigger Event Exists ?

Three Month Rolling Average

81,290,579.05

Ending Collateral Balance

819,898,916.20

Delinquency Percentage

9.9100%

Delinquency Threshold Percentage

8.1633%

Senior Enhancement Percentage

25.170000%

Cumulative Loss Percentage

0.06443156%

Cumulative Loss Threshold Percentage

100.0000%

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Group 2

Group 1

Total

Libor for Current Period

4.783130%

Libor Rate Determination Date

11/21/2007

Libor for Next Period

4.865000%

Libor Next Rate Determination Date

12/21/2007

Page 28 of 29

Saxon Asset Securities Trust 2007-2



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
December 26, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		NET WAC Shortfall Prior (1)	Interest on Prior SF(2)	Curr NET WAC SF (3)	Total NET WAC SF (1+2+3)	NET WAC Shortfall Paid	NET WAC Shortfall UnPaid


CLASS
	A-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2a	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2b	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2c	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	A-2d	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	B-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00






Page 29 of 29

SAST 2007-2 10-D