Exhibit 99.2


Report of Independent Registered Public Accounting Firm

To the Board of Directors of
Saxon Mortgage Services, Inc.:

We have examined Saxon Mortgage Services, Inc.'s (the "Company")
compliance with its established minimum servicing
standards described in the accompanying Management's Assertion,
dated March 15, 2005, as of and for the year ended December 31, 2004.
Management is responsible for compliance with those minimum
servicing standards.  Our responsibility is to express an opinion
on the Company's compliance based on our examination.

Our examination was conducted in accordance with attestation
standards established by the American Institute of Certified
Public Accountants, as adopted by the Public Company Accounting
Oversight Board and accordingly, included examining,
on a test basis, evidence about the Company's compliance with its
minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances.  We believe that our
examination provides a reasonable basis for our opinion.  Our
examination does not provide a legal determination on the
Company's compliance with the minimum servicing standards.

Our examination disclosed the following material noncompliance with
the timely refunding of escrow on paid-in-full loans and interest
payments on escrow accounts in certain states during the year ended
December 31, 2004.  In 4 of the 65 paid-in-full loans selected for
testing in July 2004, the escrow balance had not been refunded within
the 30-day requirement.  In 4 of the 75 paid-in-full loans selected
for testing in December 2004, the escrow balance had not been refunded
within the 30-day requirement.  In 42 of the 65 escrow balances in
states requiring interest to be paid on escrow selected for testing
in July 2004, the interest was not paid.  In 3 of the 65 escrow
balances in states requiring interest to be paid on escrow
selected for testing in December 2004, the interest was not paid.

In our opinion, except for the material noncompliance described in the
preceding paragraph, the Company complied, in all material respects, with
the aforementioned minimum servicing standards as of and for the year ended
December 31, 2004, as set forth in Appendix I.


/s/: Deloitte & Touche LLP

Princeton, New Jersey

March 15, 2005


<page>


Saxon Mortgage Services, Inc. Company Logo Here

March 15, 2005


As of and for the year ended December 31, 2004, Saxon Mortgage
Services, Inc (the "Company") has complied, in all material
respects with the minimum servicing standards set forth in the
Mortgage Bankers Association of America's Uniform Single Attestation
Program for Mortgage Bankers except as noted in the following paragraphs.

In 4 of 65 paid-in-full loans selected for testing in July 2004, the
escrow balance had not been refunded within the 30 day requirement.  In
4 of 75 paid-in-full loans selected for testing in December 2004, the
escrow had not been refunded within the 30 day requirement (Section I.4).

In 42 of the 65 escrow balances in states requiring interest to be paid
on escrow selected for testing in July 2004, the interest was not paid.
In 3 of the 65 escrow balances in states requiring interest to be paid on
escrow selected for testing in December 2004, the interest was not paid
(Section V.4).

As of and for the year ended December 31, 2004, the Company has in effect
a fidelity bond in the aggregate amount of $30 million and a per loss amount
of $15 million, and an errors and omissions policy in the amount of $15
million.


/s/:  David L. Dill
David L. Dill
Executive Vice President


Saxon Mortgage Services, Inc.   4708 Mercantile Drive North
Fort Worth, TX  76137-3605
P.O. Box 161489 Fort Worth, TX  76161-1489 (817) 665-7200
Fax (817) 665-7400


<page>


Appendix I
MINIMUM SERVICING STANDARDS AS SET FORTH IN THE MORTGAGE BANKERS ASSOCIATION
OF AMERICA'S UNIFORM SINGLE ATTESTATION PROGRAM FOR MORTGAGE BANKERS.

I. CUSTODIAL BANK ACCOUNTS

   1. Reconciliations shall be prepared on a monthly basis for all custodial
      bank accounts and related bank clearing accounts.  These
      reconciliations shall:

          be mathematically accurate;

          be prepared within forty-five (45) calendar days after the cutoff
          date;

          be reviewed and approved by someone other than the person who
          prepared the reconciliation; and

          document explanations for reconciling items.  These reconciling
          items shall be resolved within ninety (90) calendar days of
          their original identification.

   2. Funds of the servicing entity shall be advanced in cases where there
      is an overdraft in an investor's or a mortgagor's account.

   3. Each custodial account shall be maintained at a federally insured
      depository institution in trust for the applicable investor.

   4. Escrow funds held in trust for a mortgagor shall be returned to
      the mortgagor within thirty (30) calendar days of payoff of the
      mortgage loan.

II. MORTGAGE PAYMENTS

   1. Mortgage payments shall be deposited into the custodial bank accounts
      and related bank clearing accounts within two business days of receipt.

   2. Mortgage payments made in accordance with the mortgagor's loan
      documents shall be posted to the applicable mortgagor records within
      two business days of receipt.

   3. Mortgage payments shall be allocated to principal, interest, insurance,
      taxes or other escrow items in accordance with the mortgagor's loan
      documents.

   4. Mortgage payments identified as loan payoffs shall be allocated in
      accordance with the mortgagor's loan documents.


III. DISBURSEMENTS

   1. Disbursements made via wire transfer on behalf of a mortgagor or
      investor shall be made only by authorized personnel.

<page>

   2. Disbursements made on behalf of a mortgagor or investor shall be posted
      within two business days to the mortgagor's or investor's records
      maintained by the servicing entity.

   3. Tax and insurance payments shall be made on or before the penalty or
      insurance policy expiration dates, as indicated on tax bills and
      insurance premium notices, respectively, provided that such support has
      been received by the servicing entity at least thirty (30)  calendar
      days prior to these dates.

   4. Any late payment penalties paid in conjunction with the payment of
      any tax bill or insurance premium notice shall be paid from the
      servicing entity's funds and not charged to the mortgagor, unless
      the late payment was due to the mortgagor's error or omission.

   5. Amounts remitted to investors per the servicer's investor reports shall
      agree with cancelled checks, or other form of payment, or custodial bank
      statements.

   6. Unused checks shall be safeguarded so as to prevent unauthorized
      access.


IV. INVESTOR ACCOUNTING AND REPORTING

   1. The servicing entity's investor reports shall agree with, or reconcile to,
      investors' records on a monthly basis as to the total unpaid principal
      balance and number of loans serviced by the servicing entity.

V. MORTGAGOR LOAN ACCOUNTING

   1. The servicing entity's mortgage loan records shall agree with, or
      reconcile to, the records of mortgagors with respect to the
      unpaid principal balance on a monthly basis.

   2. Adjustments on ARM loans shall be computed based on the related mortgage
      note and any ARM rider.

   3. Escrow accounts shall be analyzed, in accordance with the mortgagor's
      loan documents, on at least an annual basis.

   4. Interest on escrow accounts shall be paid, or credited, to mortgagors
      in accordance with the applicable state laws.

<page>

VI. DELINQUENCIES

   1. Records documenting collection efforts shall be maintained during the
      period a loan is in default and shall be updated at least monthly.
      Such records shall describe the entity's activities in monitoring
      delinquent loans including, for example, phone calls, letters and
      mortgage payment rescheduling plans in cases where the delinquency is
      deemed temporary (e.g., illness or unemployment).

VII. INSURANCE POLICIES

   1. A fidelity bond and errors and omissions policy shall be in effect on the
      servicing entity throughout the reporting period in the amount of
      coverage represented to investors in management's assertion.