2008-05-01 23:48:06 -

- Fitch Ratings has affirmed the following Saxon Asset Securities Trust mortgage pass-through certificates. Unless stated otherwise, any bonds that were previously placed on Rating Watch Negative are removed. Affirmations total $144.4 million.

Saxon 2003-3 Total

--$7.9 million class AF-4 affirmed at 'AAA';

--$28.6 million class AF-5 affirmed at 'AAA';

--$17.9 million class AF-6 affirmed at

'AAA';

--$0.6 million class AV-2 affirmed at 'AAA';

--$59.2 million class M-1 affirmed at 'AA+';

--$15.0 million class M-2 affirmed at 'AA-';

--$5.3 million class M-3 affirmed at 'A+';

--$3.6 million class M-4 affirmed at 'A-';

--$2.6 million class M-5 affirmed at 'BBB+';

--$3.6 million class M-6 affirmed at 'BBB-';

Deal Summary

--60+ day Delinquency: 13.41%

--Realized Losses to date (% of Original Balance): 1.10%

Additional details are available in the following research, available at www.fitchratings.com

--'Downgrade Criteria for Recent Vintage U.S. Subprime RMBS' (Aug. 8, 2007).

All of Fitch's ratings criteria for US subprime RMBS available at www.fitchratings.com/subprime. For a list of deals currently under analysis please visit www.fitchratings.com/smartview.

Further information regarding current delinquency, loss, and credit enhancement statistics is also available at www.fitchratings.com.

Fitch's rating definitions and the terms of use of such ratings are available on the agency's public site, www.fitchratings.com. Published ratings, criteria and methodologies are available from this site, at all times. Fitch's code of conduct, confidentiality, conflicts of interest, affiliate firewall, compliance and other relevant policies and procedures are also available from the 'Code of Conduct' section of this site.

Fitch Ratings, New York
Tara Sweeney, 212-908-0347
Michele Patterson, 212-908-0779
or
Media Relations:
Sandro Scenga, 212-908-0278