Saxon Asset Sec Co Mort Loan Asset Backed Certs Ser 2003-3 8-K Other events

                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  November 25, 2003


                             SAXON ASSET SECURITIES COMPANY,
               (as Depositor, Saxon Mortgage Inc., as Master Servicer,
                      Saxon Mortgage Services Inc., as Servicer
              and Deutsche Bank National Trust Company, as Trustee).


                 SAXON ASSET SEC CO MORT LOAN ASSET BACKED CERTS SER 2003-3
                  (Exact name of Registrant as specified in its Charter)


                                         VIRGINIA
                     (State or Other Jurisdiction of Incorporation)

               333-103240-02                           52-1865887
          (Commission File Number)        (I.R.S. Employer Identification No.)


           4951 Lake Brook Drive
           Glen Allen, Virginia                           23060
          (Address of principal executive offices)     (Zip Code)


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



     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     November 25, 2003.



                                     SIGNATURE


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


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of September 1,2003..

          Date:  Nov 26, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of November 25, 2003.






			

	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	November 25, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			14.	Additional Certificate Report				26
						&nb sp;
				Total Number of Pages				26
			CONTACTS
				Administrator: Brent Hoyler
				Direct Phone Number: (714)247-6322
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Saxon Mortgage, Inc.					Cut-Off Date: September 1, 2003
	Certificate Insurer(s):							Closing Date: September 16, 2003
								First Payment Date: October 27, 2003
	Servicer(s):		Saxon Mortgage, Inc. Master Servicer
			Saxon Mortgage Services, Inc.
								Distribution Date: November 25, 2003
	Underwriter(s):		RBS Greenwich Capital Lead Underwriter					Record Date: November 24, 2003
			CS First Boston Underwriter					October 31, 2003
			J. P. Morgan Underwriter
			Merrill Lynch & Co. Underwriter								&nbs p;
						Page 1 of 26		;			© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
AF-1	FLT	85,200,000.00			83,747,655.70	85,003.87	1,214,240.89	1,299,244.76	-	-	82,533,414.81
AF-2	AFC	27,700,000.00			27,700,000.00	65,095.00	-	65,095.00	-	-	27,700,000.00
AF-3	AFC	52,750,000.00			52,750,000.00	158,250.00	-	158,250.00	-	-	52,750,000.00
AF-4	AFC	24,300,000.00			24,300,000.00	98,556.75	-	98,556.75	-	-	24,300,000.00
AF-5	STEP	28,645,000.00			28,645,000.00	136,970.84	-	136,970.84	-	-	28,645,000.00
AF-6	STEP	18,425,000.00			18,425,000.00	77,323.58	-	77,323.58	-	-	18,425,000.00
AV-1	FLT	421,066,000.00			419,244,027.30	482,945.83	3,196,779.03	3,679,724.86	-	-	416,047,248.27
AV-2	FLT	159,914,000.00			158,293,416.38	184,895.50	1,427,404.10	1,612,299.60	-	-	156,866,012.28
M-1	MEZ	62,500,000.00			62,500,000.00	89,114.58	-	89,114.58	-	-	62,500,000.00
M-2	MEZ	50,000,000.00			50,000,000.00	109 ,555.56	-	109,555.56	-	-	50,000,000.00
M-3	MEZ	17,500,000.00			17,500,000.00	43,278.47	-	43,278.47	-	-	17,500,000.00
M-4	MEZ	12,000,000.00			12,000,000.00	38,860.00	-	38,860.00	-	-	12,000,000.00
M-5	MEZ	8,500,000.00			8,500,000.00	34,373.06	-	34,373.06	-	-	8,500,000.00
M-6	MEZ	12,000,000.00			12,000,000.00	49,493.33	-	49,493.33	-	-	12,000,000.00
C	SUB	-			-	3,083,354.33	-	3,083,354.33	-	-	-
P	SUB	-			-	67,838.71	-	67,838.71	-	-	-
R	R	-			-	-	-	-	-	-	-
Total		980,500,000.00			975,605,099.38	4,804,909.41	5,838,424.02	10,643,333.43	-	-	969,766,675.36
Non-Delay Certificates Record Date: 11/24/03
				& nbsp;
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
AF-1	10/27/03	11/24/03		A-Act/360	805564NW7	85,200, 000.00	982.953705	0.997698	14.251654	15.249352	968.702052
AF-2				F-30/360	805564NX5	27,700,000.00	1,000.000000	2.350000	-	2.350000	1,000.000000
AF-3				F-30/360	805564NY3	52,750,000.00	1,000.000000	3.000000	-	3.000000	1,000.000000
AF-4				F-30/360	805564NZ0	24,300,000.00	1,000.000000	4. 055833	-	4.055833	1,000.000000
AF-5				F-30/360	805564PA3	28,645,000.00	1,000.000000	4.781667	-	4.781667	1,000.000000
AF-6				F-30/360	805564PB1	18,425,000.00	1,000.000000	4.196666	-	4.196666	1,000.000000
AV-1	10/27/03	11/24/03		A-Act/360	805564PC9	421,066,000.00	995.672952	1.146960	7.592109	8.739069	988.080843
AV-2	10/27/03	11/24/03		A-Act/360	805564PD7	159,914,000.00	989.865905	1.156218	8.926073	10.082292	980.939832
M-1	10/27/03	11/24/03		A-Act/360	805564PE5	62,500,000.00	1,000.000000	1.425833	-	1.425833	1,000.000000
M-2	10/27/03	11/24/03		A-Act/360	805564PF2	50,000,000.00	1,000.000000	2.191111	-	2.191111	1,000.000000
M-3	10/27/03	11/24/03		A-Act/360	805564PG0	17,500,000.00	1,000.000000	2.473055	-	2.473055	1,000.000000
M-4	10/27/03	11/24/03		A-Act/360	805564PH8	12,000,000.00	1,000.000000	3.238333	-	3.238333	1,000.000000
M-5	10/27/03	11/24/03		A-Act/360	805564PJ4	8,500,000.00	1,000.000000	4.043889	-	4.043889	1,000.000000
M-6	10/27/03	11/24/03		A-Act/360	805564PK1	12,000,000.00	1,000.000000	4.124444	-	4.124444	1,000.000000
C				A-30/360		-	-	-	-	-	-
P				-		-	-	-	-	-	-
R				-		-	-	-	-	-	-
							Page 2 of 26	&nbs p;			© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REMIC V Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
AF-1	85,200,000.00		207,265.87		2,183,017.07	483,568.12	2,666,585.19	2,873,851.06	-	-	82,533,414.81
AF-2	27,700,000.00		13 0,190.00		-	-	-	130,190.00	-	-	27,700,000.00
AF-3	52,750,000.00		316,500.00		-	-	-	316,500.00	-	-	52,750,000.00
AF-4	24,300,000.00		197,113.50		-	-	-	197,113.50	-	-	24,300,000.00
AF-5	28,645,000.00		273,941.68		-	-	-	273,941.68	-	-	28,645,000.00
AF-6	18,425,000.00		154,647.16		-	-	-	154,647.16	-	-	18,425,000.00
AV-1	421,066,000.00		1,168,698.60		4,425,171.24	593,580.49	5,018,751.73	6,187,450.33	-	-	416,047,248.27
AV-2	159,914,000.00		448,975.70		2,830,303.32	217,684.40	3,047,987.72	3,496,963.42	-	-	156,866,012.28
M-1	62,500,000.00		215,104.16		-	-	-	215,104.16	-	-	62,500,000.00
M-2	50,000,000.00		264,444.45		-	-	-	264,444.45	-	-	50,000,000.00
M-3	17,500,000.00		104,465.28		-	-	-	104,465.28	-	-	17,500,000.00
M-4	12,000,000.00		93,800.00		-	-	-	93,800.00	-	-	12,000,000.00
M-5	8,500,000.00		82,969.45		-	-	-	82,969.45	-	-	8,500,000.00
M-6	12,000,000.00		119,466.66		-	-	-	119,466.66	-	-	12,000,000.00
C	-		5,193,601.73		-	-	-	5,193,601.73	-	-	-
P	-		95,603.63		-	-	-	95,603.63	-	-	-
R	-		-		-	-	-	-	-	-	-
Total	980,500,000.00		9,066,787.87		9,438,491.63	1,294,833.01	10,733,324.64	19,800,112.51	-	-	969,766,675.36
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Intere st SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
AF-1	1.26000%	83,747,655.70			85,003.87	-	-	-	85,003.87	85,003 .87	-
AF-2	2.82000%	27,700,000.00			65,095.00	-	-	-	65,095.00	65,095.00	-
AF-3	3.60000%	52,750,000.00			158,250.00	-	-	-	158,250.00	158,250.00	-
AF-4	4.86700%	24,300,000.00			98,556.75	-	-	-	98,556.75	98,556.75	-
AF-5	5.59450%	28,645,000.00			136,970.84	-	-	-	136,970.84	136,970.84	-
AF-6	5.03600%	18,425,000.00			77,323.58	-	-	-	77,323.58	77,323.58	-
AV-1	1.43000%	419,244,027.30			482,945.83	-	-	-	482,945.83	482,945.83	-
AV-2	1.45000%	158,293,416.38			184,895.50	-	-	-	184,895.50	184,895.50	-
M-1	1.77000%	62,500,000.00			89,114.58	-	-	-	89,114.58	89,114.58	-
M-2	2.72000%	50,000,000.00			109,555.56	-	-	-	109,555.56	109,555.56	-
M-3	3.07000%	17,500,000.00			43,278.47	-	-	-	43,278.47	43,278.47	-
M-4	4.02000%	12,000,000.00			38,860.00	-	-	-	38,860.00	38,860.00	-
M-5	5.02000%	8,500,000.00			34,373.06	-	-	-	34,373.06	34,373.06	-
M-6	5.12000%	12,000,000.00			49,493.33	-	-	-	49,493.33	49,493.33	-
C	3.71823%	995 ,105,079.21			3,083,354.33	-	0.00	-	3,083,354.33	3,083,354.33	0.00
P		-			67,838.71	-	-	-	67,838.71	67,838.71	-
R		-			-	-	-	-	-	-	-
Total		1,970,710,178.59			4,804,909.41	-	0.00	-	4,804,909.41	4,804,909.41	0.00
See page 26 for Optimal Pass-Through Rate
							Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
										;
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
SUMMARY					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Princi pal Collections				1,427,391.92	3,196,774.86	1,214,237.07	5,838,403.85
	Principal Withdrawals	&nb sp;			0.00	0.00	0.00	0.00
	Principal Other Accounts				12.18	4.17	3.82	20.17
	TOTAL NET PRINCIPAL				1,427,404.10	3,196,779.03	1,214,240.89	5,838,424.02
	Interest Collections				946,513.12	2,653,904.48	1,409,288.41	5,009,706.01
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	0.00	0.00
	Interest Fees				(38,726.97)	(104,682.78)	(61,386.84)	(204,796.60)
	TOTAL NET INTEREST				907,786.15	2,549,221.70	1,347,901.57	4,804,909.41
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS				2,335,190.25	5,746,000.73	2,562,142.46	10,643,333.43
PRINCIPAL - COLLECTIONS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Scheduled Principal				113,918.48	311,661.14	255,094.80	680,674.42
	Curtailments				3,741.30	21,109.76	52,417.93	77,268.99
	Prepayments in Full				1,309,732.14	2,864,003.96	906,724.34	5,080,460.44
	Repurchases/Substitutions Shortfalls				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Other Additional Principal				0.00	0.00	0.00	0.00
	Delinqu ent Principal				(18,985.91)	(39,833.82)	(21,186.83)	(80,006.56)
	Advanced Principal				18,985.91	39,833.82	21,186.83	80,006.56
	Realized Losses				0.00	0.00	0.00	0.00
							&nb sp;
	TOTAL PRINCIPAL COLLECTED				1,427,391.92	3,196,774.86	1,214,237.07	5,838,403.85
				Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS					FI XED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Prefunded Release Amount	& nbsp;			12.18	4.17	3.82	20.17
	TOTAL OTHER ACCOUNTS PRINCIPAL				12.18	4.17	3.82	20.17
INTEREST - COLLECTIONS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL		&nb sp;
	Scheduled Interest				941,911.29	2,615,905.05	1,411,173.58	4,968,989.92
	Repurchases/Substitutions				0.00	0.00	0.00	0.00
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Additional Interest				0.00	0.00	0.00	0.00
	Month End Intere st (PPIS)				(116.11)	(1,592.85)	(338.14)	(2,047.10)
	Delinquent Interest				(165,272.71)	(410,560.09)	(147,603.65)	(723,436.45)
	Realized Losses				0.00	0.00	0.00	0.00
	Compensating Month End Interest				1 16.11	1,592.85	338.14	2,047.10
	Other Interest Shortfall (Relief Act)				0.00	0.00	0.00	0.00
	Non Recoverable Advance				0.00	0.00	0.00	0.00
	Interest Advanced				158,797.58	395,604.02	141,912.23	696,313.83
	Prepayment Penalties				11,076.96	52,955.50	3,806.25	67,838.71
	TOTAL INTEREST COLLECTED				946,513.12	2,653,904.48	1,409,288.41	5,009,706.01
				Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
&n bsp;	Collection Account Report
INTEREST - WITHDRAWALS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	TOTAL OTHER ACCOUNT INTEREST				0.00	0.00	0.00	0.00
INTEREST - FEES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current Servicing Fees				32,269.53	87,591.52	51,804.23	171,665.28
	Master Servicing Fee				6,457.44	17,091.26	9,582.61	33,131.32
	TOTAL INTEREST OTHER FEES				38,726.97	104,682.78	61,386.84	204,796.60
				Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report
		&n bsp;
ACCOUNTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Basis Risk Reserve Fund Beginning Balance							1,000.00
	Basis Risk Payment							3,425.52
	Cap Carryover Amount							(3,425.52)
	Excess of Required Reserve Fund Deposit							0.00
	Basis Risk Reserve Fund Ending Balance					;		1,000.00
	Required Reserve Fund Deposit							0.00
	Int Earnings on Basis Risk Reserve Fund (pay to Class C)							0.00
INSURANCE					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Extra Principal Distribution Amt				0.00	0.00	0.00	0.00
	Overcollateralization Amount							19,500,000.00
	Overcollateralization Requirement							19,500,000.00
	Overcollateralization Release Amount				0.00	0.00	0.00	0.00
				Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
COLLATERAL					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Loan Count:
	Original				352	2661	1593	4606
	Prior				347	2,650	1,586	4,583
	Prefunding				46	314	175	535
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(3)	(19)	(5)	(27)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				390	2,945	1,756	5,091
	Principal Balance:
	Original				138,908,710.83	365,757,061.93	205,886,955.62	710,552,728.38
	Prior				137,288,127.21	363,935,089.23	204,434,611.32	705,657,827.76
	Prefunding				17,690,538.89	46,255,248.46	25,547,983.66	89,493,771.01
	Scheduled Principal				(113,918.48)	(311,661.14)	(255,094.80)	(680,674.42)
	Partial and Full Voluntary Prepayments				(1,313,473.44)	(2,885,113.72)	(959,142.27)	(5,157,729.43)
	Repurchases				-	-	-	-
	Liquidations				-	-	-	-
	Current				153,551,274.18	406,993,562.83	228,768,357.91	789,313,194.92
PREFUNDING					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Prefunding Beginning Balance				56,585,170.60	148,993,001.40	83,869,099.62	289,447,271.62
	Balance of Subsequent Loans Transfered				(17,690,538.89)	(46,255,248.46)	(25,547,983.66)	(89,493,771.01)
	Prefunded Amount Dispursed To Offered Certificates				(12.18)	(4.17)	(3.82)	(20.17)
	Prefunding Ending Balance				38,894,619.53	102,737,748.77	58,321,112.14	199,953,480.44
	Fixed		Fixed & Adj
	Fixed & Adj
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Coupon Original				7.29 2636%	7.662120%	7.354252%	7.500681%
	Weighted Average Coupon Prior				7.292636%	7.662120%	7.354252%	7.500681%
	Weighted Average Coupon Current				7.293220%	7.652755%	7.363202%	7.498932%
	Weighted Average Months to Maturity Original				352	180	630	344
	Weighted Average Months to Maturity Prior				352	180	630	344
	Weighted Average Months to Maturity Current				937	180	236	343
	Weighted Avg Remaining Amortization Term Original				354	354	326	346
	Weighted Avg Remaining Amortization Term Prior				354	354	326	346
	Weighted Avg Remaining Amortization Term Current				353	354	325	345
	Weighted Average Seasoning Original				2.76	2.58	2.41	2.57
	Weighted Average Seasoning Prior				2.76	2.58	2.41	2.57
	Weighted Average Seasoning Current				3.52	3.30	3.19	3.31
Note: Original information refers to deal issue.
	Fixed		Fixed & Adj
	Fixed & Adj
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
		;		Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Margin Original				4.000%	4.807%
	Weighted Average Margin Prior				4.000%	4.807%
	Weighted Average Margin Current				4.000%	4.824%
	Weighted Average Max Rate Original				12.000%	13.541%	7.354%
	Weighted Average Max Rate Prior		&nbs p;		12.000%	13.541%	7.354%
	Weighted Average Max Rate Current				12.000%	13.569%	7.363%
	Weighted Average Min Rate Original				6.000%	6.751%	7.354%
	Weighted Average Min Rate Prior				6.000%	6.751%	7 .354%
	Weighted Average Min Rate Current				6.000%	6.743%	7.363%
	Weighted Average Cap Up Original				1.000%	0.936%
	Weighted Average Cap Up Prior				1.000%	0.936%
	Weighted Average Cap Up Current				1.000%	0.944%
	Weighted Average Cap Down Original				1.000%	0.936%
	Weighted Average Cap Down Prior				1.000%	0.936%
	Weighted Average Cap Down Current				1.000%	0.944%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current Servicing Fees				32,269.53	87,591.52	51,804.23	171,665.28
	Delinquent Servicing Fees				6,475.13	14,956.07	5,691.42	27,122.62
	Master Servicing Fees				6,457.44	17,091.26	9,582.61	33,131.32
	TOTAL SERVICING FEES				45,202.10	119,638.85	67,078.26	231,919.22
	T otal Servicing Fees				45,202.10	119,638.85	67,078.26	231,919.22
	Compensating Month End Interest				116.11	1,592.85	338.14	2,047.10
	Delinquent Servicing Fees				(6,475.13)	(14,956.07)	(5,691.42)	(27,122.62)
	COLLECTED SERVICING FEES				38,843.08	106,275.63	61,724.98	206,843.70
	Prepayment Interest Shortfall				116.11	1,592.85	338.14	2,047.10
	Total Advanced Interest				158,797.58	395,604.02	141,912.23	696,313.83
;
ADDITIONAL COLLATERAL INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Weighted Average Net Rate				5.550280%	5.840038%	5.594498%	5.712447%
	Largest Loan Balance				465,000.00	728,385.06	1,403,309.20	1,403,309.20
	Next One-Month LIBOR							1.118750%
	Current One-Month LIBOR							1.120000%
				Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Total
			& nbsp;
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			14,172,719.36	883,556.48	-	15,056,275.84
		% Balance			1.80%	0.11%	0.00%	1.91%
		# Loans			103	4	-	107
		% # Loans			2.02%	0.08%	0.00%	2.10%
FORECLOSURE		Balance		-	53,423.02	39,923.36	49,919.04	143,265.42
		% Balance		0.00%	0.01%	0.01%	0.01%	0.02%
		# Loans		-	1	1	1	3
		% # Loans		0.00%	0.02%	0.02%	0.02%	0.06%
BANKRUPTCY		Balance		413,784.96	262,166.08	-	-	675,951.04
		% Balance		0.05%	0.03%	0.00%	0.00%	0.09%
		# Loans		5	2	-	-	7
		% # Loans		0.10%	0.04%	0.00%	0.00%	0.14%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.0 0%	0.00%	0.00%
TOTAL		Balance		413,784.96	14,488,308.46	923,479.84	49,919.04	15,875,492.30
		% Balance		0.05%	1.84%	0.12%	0.01%	2.01%
		# Loans		5	106	5	1	117
		% # Loans		0.10%	2.08%	0.10%	0.02%	2.30%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Fixed Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,367,875.75	-	-	2,367,875.75
		% Balance			1.04%	0.00%	0.00%	1.04%
		# Loans			18	-	-	18
		% # Loans			1.03%	0.00%	0.00%	1.03%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		- -	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
						&nbs p;
TOTAL		Balance		-	2,367,875.75	-	-	2,367,875.75
		% Balance		0.00%	1.04%	0.00%	0.00%	1 .04%
		# Loans		-	18	-	-	18
		% # Loans		0.00%	1.03%	0.00%	0.00%	1.03%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 26				© COPYRIGHT 2003 Deutsche Ba nk
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Fixed & Adj Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			10,911,587.75	444,660.19	-	11,356,247.94
		% Balance			2.68%	0.11%	0.00%	2.79%
		# Loans			82	3	-	85
		% # Loans			2.78%	0.10%	0.00%	2.89%
FORECLOSURE		Balance		-	-	39,923.36	-	39,923.36
		% Balance		0.00%	0.00%	0.01%	0.00%	0.01%
		# Loans		-	-	1	-	1
		% # Loans		0.00%	0.00%	0.03%	0.00%	0.03%
BANKRUPTCY		Balance		129,518.00	-	-	-	129,518.00
		% Balance		0.03%	0.00%	0.00%	0.00%	0.03%
		# Loans		2	-	-	-	2
		% # Loans		0.07%	0.00%	0.00%	0.00%	0.07%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		129,518.00	10,911,587.75	484,583.55	-	11,525,689.30
		% Balance		0.03%	2.68%	0.12%	0.00%	2.83%
		# Loans		2	82	4	-	88
		% # Loans		0.07%	2.78%	0.14%	0.00%	2.99%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+								&n bsp;
								6 Months Moving Average		&nb sp;
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Fixed & Adj Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			893,255.86	438,896.29	-	1,332,152.15
	&nbs p;	% Balance			0.58%	0.29%	0.00%	0.87%
		# Loans			3	1	-	4
		% # Loans	;		0.77%	0.26%	0.00%	1.03%
FORECLOSURE		Balance		-	53,423.02	-	49,919.04	103,342.06
		% Balance		0.00%	0.03%	0.00%	0.03%	0.07%
		# Loans		-	1	-	1	2
		% # Loans		0.00%	0.26%	0.00%	0.26%	0.51%
BANKRUPTCY		Balance		284,266.96	262,166.08	-	-	546,433.04
		% Balance		0.19%	0.17%	0.00%	0.00%	0.36%
		# Loans		3	2	-	-	5
		% # Loans		0.77%	0.51%	0.00%	0.00%	1.28%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		284,266.96	1,208,844.96	438,896.29	49,919.04	1,981,927.25
		% Balance		0.19%	0.79%	0.29%	0.03%	1.29%
		# Loans		3	6	1	1	11
		% # Loans		0.77%	1.54%	0.26%	0.26%	2.82%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 14 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	REO Report for November 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Fixed Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Fixed &a mp; Adj Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Fixed & Adj Group; REO Book Value = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, includi ng loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
									;
											&nb sp;
				Page 15 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Foreclosure Report for November 25, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 1				Loan Group 1 = Fixed Group
Total Original Principal Balance = 50,000.00				Loan Group 2 = Fixed & Adj Group
Total Current Balance = 49,919.04				Loan Group 3 = Fixed & Adj Group
Loan Number	Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
11611593 2		50,000.00	49,919.04	Jul-01-03	11.375%	OH - 50.00%	360	May-23-03
				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current
	Number of Paid in Full Loans				3	19	5	27
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				3	19	5	27
	Paid in Full Balance				1,309,732.14	2,864,003.96	906,724.34	5,080,460.44
	Repurchased Loans Balance				-	-	-	-
	Curtailments Amount				3,741.30	21,109.76	52,417.93	77,268.99
	Total Prepayment Amount				1,313,473.44	2,885,113.72	959,142.27	5,157,729.43
	Cumulative
	Number of Paid in Full Loans				8	30	12	50
	Number of Repurchased Loans				-	-	-	-
	Total Number of Loans Prepaid in Full				8	30	12	50
	Paid in Full Balance				2,821,711.79	4,373,521.27	2,070,234.62	9,265,467. 68
	Repurchased Loans Balance				-	-	-	- -
	Curtailments Amount				8,579.35	51,645.80	112,778.63	173,003.78
	Total Prepayment Amount				2,830,291.14	4,425,167.07	2,183,013.25	9,438,471.46
SPACE INTENTIONALLY LEFT BLANK
								;
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	& nbsp;
	SMM				0.85%	0.70%	0.42%	0.65%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off				0.97%	0.56%	0.51%	0.63%
	CPR				9.72%	8.13%	4.90%	7.52%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off				11.04%	6.55%	5.91%	7.26%
	PSA				1380.13%	1232.27%	766.60%	1135.40%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				1758.66%	1114.31%	1054.50%	1235.50%
	Fixed		Fixed & Adj
	Fixed & Adj
										&nb sp;
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certific ates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Fixed		Fixed & Adj								&nb sp;
	Fixed & Adj
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: A vgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 19 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
										;
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY				;		LOAN GROUP
Total Loan Count = 27						Loan Group 1 = Fixed Group
Total Original Principal Balance = 5,110,200.00						Loan Group 2 = Fixed & Adj Group
Total Prepayment Amount = 5,080,460.44						Loan Group 3 = Fixed & Adj Group
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
11606098 1			260,000.00	259,726.85	Nov-07-03	11.125%	MD - 80.00%	Paid Off - 360	Jun-17-03
116 06195 1			65,600.00	64,971.45	Nov-13-03	6.925%	TX - 80.00%	Paid Off - 180	Jun-03-03
11641435 1			255,600.00	255,212.37	Oct-23-03	10.780%	NY - 90.00%	Paid Off - 360	May-02-03
11641457 1			153,000.00	152,913.78	Nov-03-03	8.850%	MD - 90.00%	Paid Off - 360	Jul-18-03
11644512 1			174,000.00	173,899.89	Oct-23-03	8.750%	MA - 75.00%	Paid Off - 360	Aug-27-03
10006397 2			246,150.00	227,624.29	Nov-05-03	5.250%	CA - 90.00%	Paid Off - 360	Sep-26-96
11605450 2			61,000.00	60,934.00	Nov-17-03	10.990%	NJ - 43.57%	Paid Off - 360	Jun-16-03
11607094 2			165,000.00	164,585.46	Nov-06-03	8.375%	FL - 39.29%	Paid Off - 360	May-20-03
11612072 2			162,500.00	162,023.75	Oct-31-03	6.125%	OR - 61.32%	Paid Off - 360	Jun-13-03
11612202 2			181,500.00	181,287.71	Nov-12-03	11.875%	CA - 76.91%	Paid Off - 360	May-29-03
11612993 2			96,000.00	95,765.23	Nov-03-03	7.875%	GA - 80.00%	Paid Off - 360	Jun-11-03
11613471 2			208,600.00	208,374.30	Nov-05-03	10.990%	NJ - 70.00%	Paid Off - 360	May-30-03
11614988 2			287,500.00	286,448.08	Oct-23-03	9.990%	NY - 73.72%	Paid Off - 360	Jan-27-03
11617097 2			159,550.00	159,083.83	Nov-07-03	6.750%	WA - 79.99%	Paid Off - 360	Jun-13-03
11617371 2			154,000.00	153,788.41	Oct-20-03	7.900%	NY - 70.00%	Paid Off - 360	Jul-17-03
11622579 2			260,000.00	259,219.63	Oct-30-03	6.000%	CA - 80.00%	Paid Off - 360	Jun-26-03
11623295 2			72,000.00	71,946.57	Oct-23-03	7.500%	IL - 80.00%	Paid Off - 360	Sep-02-03
11623817 2			96,000.00	95,877.14	Oct-27-03	8.250%	PA - 80.00%	Paid Off - 360	Jul-03-03
11624250 2			126,900.00	126,733.42	Oct-29-03	8.125%	FL - 90.00%	Paid Off - 360	Jul-16-03
11625430 2			128,900.00	128,666.31	Oct-31-03	6.500%	CA - 69.68%	Paid Off - 360	Jul-10-03
11626260 2			27,500.00	27,456.97	Nov-14-03	7.250%	NY - 8.73%	Paid Off - 360	Jul-17-03
11630328 2			115,200.00	114,975.49	Nov-11-03	6.125%	FL - 80.00%	Paid Off - 360	Jul-22-03
11634016 2			227,500.00	227,253.31	Oct-27-03	10.990%	CA - 65.00%	Paid Off - 360	Jun-09-03
11638848 2			112,000.00	111,960.06	Nov-17-03	11.000%	MO - 80.00%	Paid Off - 360	Aug-20-03
11602252 3			559,000.00	557,324.94	Oct-30-03	7.500%	VA - 88.59%	Paid Off - 360	May-09-03
11619116 3			360,000.00	357,856.99	Nov-10-03	7.750%	IL - 90.00%	Paid Off - 360	Jun-25-03
11637294 3			395,200.00	394,550.21	Nov-07-03	7.000%	NV - 80.00%	Paid Off - 360	Jul-30-03
					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Current
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Cumulative
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
									& nbsp;
	Current Principal Loss				0.00	0.00	0.00	0.00
	Current Interest Loss/Expenses				0.00	0.00	0.00	0.00
	Additional Losses from Prior Periods				0.00	0.00	0.00	0.00
	TOTAL REALIZED LOSSES				0.00	0.00	0.00	0.00
	Fixed		Fixed & Adj				3 Months Moving Average
	Fixed & Adj
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realize d Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Fixed		Fixed & Adj
	Fixed & Adj
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
	Fixed		Fixed & Adj
	Fixed & Adj
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Appr oximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 23 of 26				© COPYRIGHT 2003 Deutsche Bank
	Sa xon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for November 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Fixed Group
Total Original Principal Balance = 0.00						Loan Group 2 = Fixed & Adj Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Fixed & Adj Group
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Trigger Event Occuring				No	No	No	No
	Balance of Loans 60+ Delinquent				494,579.23	39,923.36	438,896.29	973,398.88
ADJUSTABLE RATE CERTIFICATE INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION					FIXED & ADJ	FIXED & ADJ	FIXED	TOTAL
	Fixed Rate Net WAC Cap							5.594498%
	Fixed Rate Net WAC Cap (AF-1 Only)							5.787411%
	Group II Net WAC Cap							6.041418%
	Group III Net WAC Cap							5.741669%
	Subordinate Net WAC Cap							5.909219%
				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
	Saxon Asset Securities Trust 2003-3
	Mortgage Pass-Through Certificates
	Additional Certificate Report for November 25, 2003 Distribution
	&nbs p;
	Additional Certificate Report
	CLASS				Optimal Pass-Through Rate	Civil Relief Act Shortfall	Cap Carryover Amt	Unpaid Realized Loss Amt
		;
	AF-1				1.260000%	0.00	0.00	0.00
	AF-2				2.820000%	0.00	0.00	0.00
	AF-3				3.600000%	0.00	0.00	0.00
	AF-4				4.867000%	0.00	0.00	0.00
	AF-5				5.738000%	0.00	3,425.52	0.00			&nb sp;
	AF-6				5.036000%	0.00	0.00	0.00
	AV-1				1.430000%	0.00	0.00	0.00
	AV-2				1.450000%	0.00	0.00	0.00
	M-1				1.770000%	0.00	0.00	0.00
	M-2				2.720000%	0.00	0.00	0.00
	M-3				3.070000%	0.00	0.00	0.00
	M-4				4.020000%	0.00	0.00	0.00
	M-5				5.020000%	0.00	0.00	0.00
	M-6				5.120000%	0.00	0.00	0.00
				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank