SUBSEQUENT SALES AGREEMENT

         This SUBSEQUENT SALES AGREEMENT ("Agreement") made on November 30,
2001, by Saxon Mortgage, Inc., a Virginia corporation ("Saxon Mortgage") and
Saxon Asset Securities Company, a Virginia corporation ("Saxon"), and
acknowledged by Bankers Trust Company (the "Trustee").

         WHEREAS, Saxon Mortgage and Saxon are parties to a sales agreement
dated October 11, 2001 (the "Sales Agreement"), with respect to the sale by
Saxon Mortgage and purchase by Saxon of certain mortgage loans;

         WHEREAS, Saxon has transferred the mortgage loans covered by the Sales
Agreement and certain other assets to Saxon Securities Asset Trust 2001-3 (the
"Trust") established pursuant to the Pooling and Servicing Agreement dated as of
September 1, 2001 (the "Pooling and Servicing Agreement"), among Saxon, Meritech
Mortgage Services, Inc., as Servicer, the Trustee and Saxon Mortgage, as the
Master Servicer;

         WHEREAS, the Pooling and Servicing Agreement contemplates that Saxon
Mortgage will transfer additional mortgage loans to Saxon and that Saxon will
transfer such mortgage loans to the Trust;

         NOW, THEREFORE, Saxon Mortgage, for and in consideration of an amount
equal to the aggregate Scheduled Principal Balance of the Mortgage Loans
identified on Schedules IA and IB hereto (the "Subsequent Mortgage Loans")
hereto paid to it by the Trust upon the order of Saxon, and for other good and
valuable consideration, the sufficiency of which is hereby acknowledged, does
hereby bargain, sell, convey, assign and transfer to Saxon, without recourse,
free and clear of any liens, claims or other encumbrances, all its right, title
and interest in and to each of the Subsequent Mortgage Loans, together with the
Trustee Mortgage Loan Files and other documents maintained as part of the
related Trustee Mortgage Loan Files and all payments thereon and proceeds of the
conversion, voluntary or involuntary of the foregoing on and after November 1,
2001 (the "Subsequent Cut-Off Date").

         Saxon Mortgage hereby acknowledges receipt of the amount set forth
above, which constitutes the Purchase Price for the Subsequent Mortgage Loans.

         Saxon Mortgage makes, with respect to the Subsequent Mortgage Loans,
the representations and warranties set forth in Exhibit B to the Sales Agreement
and represents and warrants that all conditions set forth in Section 2.6 of the
Pooling and Servicing Agreement have been met.

         Saxon Mortgage confirms that, since the date of the Sales Agreement, no
event has occurred which, with notice or the passage of time, would constitute a
default under the Sales Agreement, and there has been no material adverse change
or development involving a prospective material adverse change in the business
operations, financial condition, properties or assets of the Seller.
<PAGE>

         Unless otherwise defined herein, capitalized terms used in this
Subsequent Sales Agreement shall have the meanings assigned to them in the Sales
Agreement, or if not assigned in the Sales Agreement, the Pooling and Servicing
Agreement.

         Saxon hereby acknowledges receipt from Saxon Mortgage of the Subsequent
Mortgage Loans, subject to its right of inspection set forth in Section 3 of the
Sales Agreement, pursuant to the Pooling and Servicing Agreement confirms the
assignment of the Subsequent Mortgage Loans to the Trust, and acknowledges that
the Trust has paid the Purchase Price for the Subsequent Mortgage Loans upon the
order of Saxon.

                            (Signature Page Follows)


                                        2
<PAGE>

         IN WITNESS WHEREOF, Saxon and Saxon Mortgage have caused this
Subsequent Sales Agreement to be executed and delivered by their respective
officers thereunto duly authorized as of the date above written.

                                       SAXON ASSET SECURITIES COMPANY



                                       By: /s/ BRADLEY D. ADAMS
                                           -------------------------------------
                                           Bradley D. Adams
                                           Senior Vice President



                                       SAXON MORTGAGE, INC.



                                       By: /s/ MICHAEL SAWYER
                                           -------------------------------------
                                           Michael Sawyer
                                           President

                                        3
<PAGE>

         The Custodian, on behalf of the Trust, acknowledges receipt from Saxon
of the Subsequent Mortgage Loans together with the Trustee Mortgage Loan Files
and other documents maintained as part of the related Trustee Mortgage Loan
Files and the Trustee acknowledges that it has directed the Paying Agent to
withdraw $68,368,047.21 from the Group I Pre-Funded Amount and $169,998,071.60
from the Group II Pre-Funded Amount.


                                       BANKERS TRUST COMPANY, as Trustee



                                       By: /s/ BARBARA CAMPBELL
                                           -------------------------------------
                                           Name: Barbara Campbell
                                                 -------------------------------
                                           Title: Assistant Secretary
                                                  ------------------------------



                                       BANKERS TRUST COMPANY, as Custodian


                                       By: /s/ BARBARA CAMPBELL
                                           -------------------------------------
                                           Name: Barbara Campbell
                                                 -------------------------------
                                           Title: Assistant Secretary
                                                  ------------------------------


                                        4
<PAGE>
<TABLE>
<CAPTION>
                                                        SCHEDULE IA

                                                 SUBSEQUENT MORTGAGE LOANS
<PAGE>

                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)


--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11422909    Howell, Louis                  27,000.         27,000.           11.5       0.50          0.
1      10004852    ARNOLD, EDITH JEAN            167,900.      162,045.82           10.5       0.25          0.
1      10005135    MADDEN, EILEEN                 32,000.       24,967.71           8.75       0.25          0.
1      11290175    Woodley, Robert H             121,260.        121,260.          6.892       0.50          0.
1      11327921    Howard, Nolan                  26,000.         26,000.         10.125       0.50          0.
1      11331756    Naclerio, Joseph A            163,800.        163,800.          9.625       0.50          0.
1      11337548    Mahlmeister, Gerard           216,900.      215,939.88          7.875       0.50          0.
1      11340639    Iles, James                    46,500.         46,500.           10.5       0.50          0.
1      11342175    Walmer, Marlene K              76,500.       76,336.83          10.25       0.50          0.
1      11344402    Rosenberg, Meg A              263,170.        263,170.          7.125       0.50         0.3
1      11351593    Schultheis, Lisa S            142,800.      142,574.97           12.5       0.50          0.
1      11359855    Greenwood, George              94,908.       94,872.27          10.75       0.50          0.
1      11362842    Pointer, Jonathan             120,600.      120,548.99          10.21       0.50          0.
1      11369114    Kelly, Mark S                  42,900.        42,887.2         11.812       0.50          0.
1      11369684    KARNI, GIL                    298,000.      297,612.81         10.188       0.50          0.
1      11369736    Fike, Betty L                  42,000.         42,000.         10.875       0.50          0.
1      11372892    Marshall, Richard E           157,500.       157,413.3          8.963       0.50          0.
1      11373848    Shanholtzer, Darrell           72,800.       72,660.61          9.375       0.50          0.
1      11379120    Roberts, Nyoka S               28,800.         28,800.          9.625       0.50          0.
1      11379405    Marsh, Sr., Jeffrey            57,200.         57,200.         10.625       0.50          0.
1      11379576    Schuyler, Shari C             108,000.        108,000.           8.75       0.50          0.
1      11381060    Benjamin Jr, Alphons           68,000.        67,956.1          9.875       0.50          0.
1      11381963    Hayat, Abul                    82,550.        82,507.2           9.25       0.50          0.
1      11382580    Fair, Raymond L               120,400.      120,306.43         10.625       0.50          0.
1      11383304    Valadez, Jose L                62,700.         62,700.         10.688       0.50         0.3
1      11383570    Powell, Katherine E            70,200.         70,200.          11.75       0.50          0.
1      11383703    Doffin, Theodore J             40,000.         40,000.         12.875       0.50          0.
1      11383722    Jarmon, Larry L               225,000.        225,000.            8.5       0.50          0.
1      11384089    Fountain, Thomas J             49,500.         49,500.            11.       0.50          0.
1      11384182    Blubaugh, Jason                42,300.       42,281.78         10.125       0.50          0.
1      11384875    Doty, Linda A                 520,000.        520,000.           7.75       0.50          0.
1      11385294    WARRING, SHERRI                46,800.         46,800.          8.875       0.50          0.
1      11385414    Coleman, Paul                  47,950.       47,939.25         13.089       0.50          0.
1      11386503    Barringer, Carolyn S           93,000.         93,000.          8.375       0.50          0.
1      11386700    Carver, Ralph S                38,350.         38,350.           9.25       0.50          0.
1      11386830    Jones, Jr., Elisha L           86,700.       86,673.78          11.75       0.50          0.
1      11387079    Eubanks, Charles M             69,600.         69,600.         12.125       0.50          0.
1      11387305    Csibor, Thomas R               80,600.       80,537.47           12.5       0.75          0.
1      11387712    Kern, Donald B                171,000.        171,000.            8.5       0.50         0.3
1      11388144    Owens, Donna L                 59,920.         59,920.         11.875       0.50          0.
1      11388292    Wimer, David S                 24,400.       24,385.57         11.875       0.50          0.
1      11388791    Perera, Mayra                  19,500.         19,500.         11.875       0.75          0.
1      11389126    Hansard, Kyle                  62,956.         62,956.           11.5       0.75          0.
1      11389507    Hirsch, David                 590,000.      589,709.79            9.5       0.50          0.
1      11389715    Garcia, Jose                   77,200.       77,161.02          9.375       0.50          0.
1      11390463    Lopez, Jose                   132,000.        132,000.         11.375       0.50          0.
1      11390476    Mirenda, Michael S            180,000.        180,000.          9.812       0.50          0.
1      11390741    Martini, Gjovalina             49,500.         49,500.         11.875       0.50          0.
1      11390800    Corona, Elias                  77,700.         77,700.           10.9       0.50          0.
1      11390954    Leslie, Dennis M               11,000.       10,996.85            12.       0.75          0.
1      11391218    Rosales, Maria L              120,000.        120,000.         10.625       0.50          0.
1      11391638    Leslie, Dennis M               44,000.       43,969.72          7.875       0.50          0.
1      11392321    Gorham, William L             178,500.      178,389.05          8.375       0.50          0.
1      11392401    Louis, Donna L                133,200.      133,134.48            9.5       0.50          0.
1      11392608    Ferrill, Richard               35,000.         35,000.         11.125       0.50          0.
1      11392786    Monaco, Dominick J            285,500.      285,152.86            8.5       0.50          0.
1      11392962    De Jesus, Arturo               63,000.       62,868.12          12.25       0.75          0.
1      11393291    Fenner, James R                16,562.       16,557.99          12.75       0.75          0.
</TABLE>

                                       126
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11393318    Worthy, Rogers                163,200.        163,200.           9.25       0.50          0.
1      11393589    Trescott, Fred                 60,000.       59,952.11           10.5       0.50          0.
1      11393688    Perry, Jennifer                16,500.       16,431.37          12.75       0.75          0.
1      11393746    ARCIERO, MICHAEL              214,000.      213,866.99          8.375       0.50          0.
1      11394176    VINSON, NATHAN                 48,750.       48,673.01          12.49       0.50          0.
1      11394225    Nehme, Nahla                   87,000.       86,957.69          12.75       0.50          0.
1      11394266    Jimenez, Gary                  60,800.       60,751.38           11.5       0.50          0.
1      11394731    Bain, Gwendolyn M              48,000.         48,000.            13.       0.50          0.
1      11394913    Van Houten, Evelyn M          107,000.      106,870.26          8.875       0.50          0.
1      11394975    Ohiosumua, Asimu C             52,800.         52,800.          11.25       0.50          0.
1      11394991    Reynolds, Ronald E             84,800.       84,724.66            10.       0.50          0.
1      11395482    Johnson III, Frank H          139,040.      138,976.83          9.875       0.50          0.
1      11395705    Nichol, Jenifer A              15,300.       15,295.62            12.       0.75          0.
1      11395757    Kirby, Kendall K               48,210.         48,210.         11.218       0.50          0.
1      11395980    Tripp, Gary T                 100,000.        100,000.          13.75       0.50          0.
1      11396118    Snodgrass, II, Georg          144,000.        144,000.            9.5       0.50          0.
1      11396324    Whipple, Michelle L            25,000.         25,000.          12.75       0.50          0.
1      11396687    Donaldson, Jamie L             35,425.        35,393.7          12.99       0.50          0.
1      11396690    Drumwright, Barbara            62,500.         62,500.         11.125       0.50          0.
1      11396895    Brumfiel, Jerry                68,000.         68,000.          8.125       0.50          0.
1      11396945    Ferrell, William              108,000.        108,000.          8.875       0.50          0.
1      11397007    KROLL JR, JOSEPH               94,000.         94,000.         10.812       0.50          0.
1      11397436    Burns, Donald                 112,000.        112,000.           7.25       0.50          0.
1      11397521    Ritter, Laveta J               54,400.       54,357.68         13.375       0.50          0.
1      11397829    Barlow, Kevan C                81,520.       81,497.93          12.25       0.50          0.
1      11397893    Narsavage, Thomas P            49,000.         49,000.          9.375       0.75          0.
1      11397953    Pillar, Joseph S               74,750.       74,726.11           11.5       0.50          0.
1      11398159    Capps, Michael L               82,500.       82,399.22         11.625       0.50          0.
1      11398425    Jones, Kevin                   56,800.         56,800.         11.625       0.75          0.
1      11398707    Vineyard, Richard B            29,000.         29,000.          11.25       0.75          0.
1      11398770    Hoffman, David                104,000.      103,967.66         11.625       0.50          0.
1      11398907    Cunningham, Rose               54,600.         54,600.          9.375       0.50          0.
1      11399072    Berner, Gary                  177,000.        177,000.         10.125       0.50          0.
1      11399107    Belieu, Mark S                 84,000.         84,000.           11.9       0.50          0.
1      11399118    Cazares, Martin H              59,700.         59,700.         10.625       0.50          0.
1      11399210    Kuykendall, Ellen J            41,250.         41,250.         12.125       0.50          0.
1      11399290    Mills, Ray T                   42,300.         42,300.             8.       0.50          0.
1      11399656    Adams, Bradley D              380,000.      379,680.75          6.875       0.50          0.
1      11399731    Greenville, Ruby L             16,500.         16,500.         12.125       0.75          0.
1      11400072    Woodie, Larry                 132,800.      132,732.04          9.312       0.50          0.
1      11400311    CODY, TIM C                   157,500.      157,375.96         10.563       0.50          0.
1      11400619    Reed, Merrill L                80,100.         80,100.          10.99       0.50          0.
1      11400861    Harper, James                  25,000.       24,991.89         11.937       0.50          0.
1      11401307    Ibarra, Juanita P              56,500.         56,500.            12.       0.50          0.
1      11401675    Dugas, Scott A                 94,200.         94,200.         10.625       0.50          0.
1      11401721    Bachman, C M                  122,400.        122,400.          8.625       0.50          0.
1      11401755    Spiteri, John A                38,500.         38,500.         13.975       0.75          0.
1      11402225    Gonzales, Louisa L             47,000.         47,000.         10.438       0.50          0.
1      11402548    Turner, Yolanda G              40,100.         40,100.          8.125       0.50          0.
1      11402560    Murray, Michael E              79,200.       79,177.29          11.99       0.50          0.
1      11402738    Morris, Elizabeth A           163,100.       163,024.7            9.8       0.50          0.
1      11402782    Ayers, Theresa J               40,500.         40,500.           9.25       0.75          0.
1      11402814    Bonner, Robert J              481,600.      481,363.12            9.5       0.50          0.
1      11402868    Messer, Michael D              44,200.         44,200.           10.5       0.50          0.
1      11402914    Carver, Ralph S                38,350.         38,350.           9.25       0.50          0.
1      11402931    Carver, Ralph S                30,550.         30,550.           9.25       0.50          0.
1      11403213    Brennan, Terence E             78,300.       78,272.02          10.99       0.50          0.
1      11403259    Getsinger, Ralph C             77,000.       76,965.02          9.875       0.50          0.
1      11403313    Dorshkind, Jeffrey A          151,200.        151,200.          9.333       0.50          0.
1      11403319    Clark, Terry                   48,000.       47,865.98          8.387       0.50          0.
1      11403393    Ringston, Joseph S            187,000.      186,943.13         11.725       0.50          0.
</TABLE>

                                       226
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11403454    Martinez, Ernesto              68,400.       68,384.36            13.       0.75          0.
1      11403465    Banks, Kevin S                 80,000.         80,000.            9.5       0.50          0.
1      11403470    Maser, Bruce W                148,500.        148,500.           9.75       0.50          0.
1      11403476    Martin, II, David H            37,500.       37,404.21          9.375       0.50          0.
1      11403495    Delgrandile, David J           55,900.         55,900.         12.375       0.50          0.
1      11403584    Hackenberg, Frank W            25,000.         25,000.         11.937       0.50          0.
1      11403592    Howard, Develma                29,750.       29,743.48         13.187       0.50          0.
1      11403596    Fick, Thomas L                 45,000.        44,992.7           14.5       0.50          0.
1      11403710    Nelson, Timothy A              80,400.         80,400.         11.625       0.50          0.
1      11403735    Soutar, Thomas F              168,100.      168,010.07            9.1       0.50          0.
1      11403801    Dee, Chris                    157,500.        157,500.          9.625       0.50          0.
1      11403930    Sanford, Jessie               356,000.        356,000.          7.875       0.50          0.
1      11403937    Collins, Dorothy A             69,200.         69,200.         11.312       0.50          0.
1      11403967    Bigornia, Evelina             128,000.        128,000.            7.5       0.50          0.
1      11403996    Olsakovsky, Albert A           52,500.       52,358.84          8.625       0.50          0.
1      11404228    JOHNSON, LEE                   32,000.         32,000.         10.375       0.50          0.
1      11404304    SUTTER, WILLIAM L              51,600.         51,600.          8.625       0.50          0.
1      11404558    Perez, Ignacio                 41,650.       41,638.62         12.208       0.50          0.
1      11404578    Phinney, Clark S               73,600.       73,583.13          12.99       0.50          0.
1      11404605    Drost, Sonny W                 28,500.       28,471.66         12.175       0.50          0.
1      11404618    Riley, Rock A                 196,000.        196,000.           10.5       0.50          0.
1      11404696    Ayers, Audrey J               183,000.        183,000.             9.       0.50          0.
1      11404708    Deluca, Russell A             122,400.      122,258.44         11.225       0.50          0.
1      11404738    Nicholas, Stephen W           240,000.      239,448.34           6.88       0.50          0.
1      11404742    Pollock, Ross C                70,000.         70,000.          9.875       0.50          0.
1      11404786    POLLITT, PATRICIA A            77,000.         77,000.          7.875       0.50          0.
1      11404790    MITCHELL, CHARLES E            89,000.         89,000.            7.5       0.50          0.
1      11404816    Gonzalez, John                 37,400.         37,400.         11.875       0.75          0.
1      11404844    Jamestown, Lillian S           55,000.       54,889.91            12.       0.50          0.
1      11405034    Maclean, Susan E               34,500.       34,488.55         11.333       0.50          0.
1      11405092    Smith, Ray T                   30,300.         30,300.          12.75       0.50          0.
1      11405094    Lorence, Gary B               176,000.        176,000.          7.625       0.50          0.
1      11405171    Ward, Gloria                   67,500.       67,476.58         11.125       0.50          0.
1      11405216    Taylor, Harry                  31,600.       31,592.09           12.6       0.50          0.
1      11405227    Adkins, Matthew E              86,400.         86,400.          8.125       0.50          0.
1      11405236    Simons, Barbara               600,000.      599,766.65           10.6       0.50          0.
1      11405298    Robinson, Thelma L            108,000.        108,000.          9.625       0.50          0.
1      11405318    WILLIAMS, THOMAS               46,830.       46,811.39           10.5       0.50          0.
1      11405358    Brent, Charles                 51,000.       50,947.57         11.875       0.50          0.
1      11405372    Fiacco, Nancy M                32,000.         32,000.         11.375       0.75          0.
1      11405556    FLETCHER, WALLACE              44,850.       44,771.66         13.535       0.50          0.
1      11405718    Krajnik, Carrol               150,000.      149,924.26          9.375       0.50          0.
1      11405736    Rodriguez Torres, Jo           58,400.         58,400.          9.375       0.50          0.
1      11405810    Cozart, Donald                 35,425.         35,425.           13.5       0.50          0.
1      11405852    Lewis Jr, Roosevelt            38,800.       38,722.79         12.062       0.50          0.
1      11405881    Woods, Warren                  63,000.        62,827.8          8.625       0.50          0.
1      11405890    Focht, Adam R                  75,000.         75,000.           8.35       0.50          0.
1      11405907    MINES, JUDY J                  60,000.       59,982.79          11.99       0.50          0.
1      11405913    Mcbride, Bobby J               52,000.         52,000.         10.375       0.50          0.
1      11405956    Cote, Arlene                   37,450.         37,450.         10.562       0.50          0.
1      11405969    Chevalier, Gloria              24,800.       24,792.08           11.5       0.50          0.
1      11405990    HILL, TINA M                   52,000.       51,983.74           11.6       0.50          0.
1      11406062    Mitchell, Thomas K             37,600.         37,600.         10.375       0.50          0.
1      11406086    Hunter, Lynne                  58,000.         58,000.           10.5       0.50          0.
1      11406103    Russell, Robert K             192,000.      191,451.27          8.125       0.50          0.
1      11406104    King Jr, Alfred J              33,800.         33,800.         14.875       0.50          0.
1      11406158    Maureau, Robert F              25,000.       24,927.92          8.025       0.50          0.
1      11406318    Myrick, Leon R                150,000.        150,000.           7.75       0.50          0.
1      11406344    Protsman, James H             120,000.        120,000.          11.35       0.50          0.
1      11406397    Mohr, Wayne C                 101,500.        101,500.           7.75       0.50          0.
1      11406401    Taylor, Marlea K               66,400.         66,400.            10.       0.50          0.
</TABLE>

                                       326
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11406409    Clark, David H                 45,600.         45,600.           9.25       0.50          0.
1      11406432    DeLeon, Alfredo D              34,560.         34,560.          10.75       0.50          0.
1      11406434    Tirrell, Brian T              156,000.      155,968.87           13.6       0.50          0.
1      11406544    Hill, William F               140,400.        140,400.            9.5       0.50          0.
1      11406619    Harris, Rosa G                 72,250.        72,179.2          12.25       0.50          0.
1      11406641    McKee, Joan                    59,200.        59,184.2         12.312       0.50          0.
1      11406655    Youngblood, Joseph A           44,800.         44,800.            8.5       0.50          0.
1      11406659    Youngblood, Joseph A           11,200.         11,200.          12.75       0.75          0.
1      11406692    Vaughn, Judy                   66,800.       66,765.37           9.25       0.50          0.
1      11406697    Mora, Antonio                  96,050.         96,050.          11.25       0.50          0.
1      11406698    Byrd, April W                 107,050.      107,014.83         11.375       0.50          0.
1      11406708    Rider, Sr., Steven J           96,000.         96,000.          8.375       0.50          0.
1      11406824    Freeland, Malisa               67,500.         67,500.          9.375       0.50          0.
1      11406885    Pettit, Diane E                65,600.         65,600.           10.5       0.50          0.
1      11406943    Reid, Kevin M                  65,000.       64,978.77           11.4       0.50          0.
1      11406980    Jones, Christina C             75,600.         75,600.          10.99       0.50          0.
1      11407005    Couch, Christopher             32,200.         32,200.            9.5       0.50          0.
1      11407027    Mallett II, Jerome L          126,900.        126,900.           11.5       0.50          0.
1      11407061    Glenn, Larry L                 36,000.       35,971.23          12.05       0.50          0.
1      11407144    Davilman, Brian                77,400.         77,400.         10.625       0.50          0.
1      11407174    Tabron, Zenobia                25,000.       24,945.38          11.25       0.50          0.
1      11407202    Richardson, Kevin D            55,600.       55,104.08          9.625       0.50          0.
1      11407350    Almond II, Robert L            74,900.         74,900.           9.75       0.50          0.
1      11407351    Williams, Angela M             42,750.         42,750.          8.375       0.50          0.
1      11407469    Hoppas, Jimmy E                79,650.         79,650.          9.938       0.50          0.
1      11407491    PASCOAL, ARTHUR M              39,000.       38,803.72         10.225       0.50          0.
1      11407520    Higgins, Scott D               30,000.       29,924.06          9.475       0.50          0.
1      11407547    Fonseca, Alfonso F            294,750.        294,750.            8.5       0.50          0.
1      11407637    Johnson, Preston O             52,000.       51,985.92          12.25       0.50          0.
1      11407770    Wright, James                  52,000.         52,000.          11.75       0.50          0.
1      11407805    Chin, Abraham                  25,000.         25,000.          10.25       0.75          0.
1      11407855    Ruppe, Danny B                120,000.       119,964.7         11.875       0.50          0.
1      11407969    Fortune, Dianne               116,250.      116,097.79         10.875       0.50          0.
1      11408089    Ray, Linda S                   63,750.         63,750.             9.       0.50          0.
1      11408102    DeTomi, John                   86,400.         86,400.          8.025       0.50          0.
1      11408183    Bryant, Mary A                 36,000.         36,000.         11.812       0.50          0.
1      11408193    Sidebottom, Jerry W            46,000.       45,986.09          11.75       0.50          0.
1      11408200    Mitchell, Charles D            42,500.       42,492.69          14.25       0.50          0.
1      11408241    Baker, Nannie                  25,000.       24,990.59          10.75       0.50          0.
1      11408297    Tracey, Linda S               136,000.        136,000.           8.75       0.50          0.
1      11408350    Vasquez, Francicso             42,300.         42,300.            9.5       0.50          0.
1      11408440    Tubbs, Jeff W                  40,000.         40,000.           10.5       0.50          0.
1      11408476    Walker, Robert                129,500.      129,458.61           11.5       0.50          0.
1      11408533    Romero, Ulises                 52,000.         52,000.           11.5       0.50          0.
1      11408599    Lundquist, Thomas C           150,000.      149,949.36          11.25       0.50          0.
1      11408600    Peuster, Dorothy J             72,000.       71,964.58            9.5       0.50          0.
1      11408604    Windsor, Steve T              106,400.        106,400.          8.875       0.50          0.
1      11408618    Grygelko, Anthony G            58,000.       57,851.85          9.375       0.50          0.
1      11408658    Santos Jr, Jose C             202,000.      201,883.79           8.75       0.50          0.
1      11408681    Schofield, Dennis J            29,600.         29,600.         11.187       0.50          0.
1      11408749    Kindred, Donald G              60,000.         60,000.          8.875       0.50          0.
1      11408752    Graves, Michael W              63,450.         63,450.          8.625       0.50          0.
1      11408785    Hooven, Joanne D               41,500.         41,500.         13.125       0.75          0.
1      11408837    Pool, Antonio                 187,150.      187,036.88          9.375       0.50          0.
1      11408841    Glaspie, Andrea J              59,500.         59,500.           9.99       0.50          0.
1      11408865    Fall, Richard R                61,100.         61,100.             9.       0.50          0.
1      11408906    Morehead, Steven M            157,500.        157,500.          9.125       0.50          0.
1      11408914    Pace, Mary A                   35,000.       34,970.49         13.333       0.50          0.
1      11408927    Aranda, Juan B                 54,000.       53,970.12          8.938       0.50          0.
1      11408941    Lheureux, Theresa F           130,500.      130,449.52         10.625       0.50          0.
1      11408947    Combs, Steven J               166,500.        166,500.           6.88       0.50          0.
</TABLE>

                                       426
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11408954    Davis, Leatha                  36,550.         36,550.             8.       0.50          0.
1      11408958    Dawson, Rodney B              106,200.        106,200.         10.225       0.50          0.
1      11408959    Boclair, Nancy E               43,200.         43,200.          13.75       0.50          0.
1      11408973    Hancock, Delfreda             112,500.      112,449.54           9.99       0.50          0.
1      11409047    ALLEN, MICHELLE                73,525.         73,525.         11.375       0.50          0.
1      11409084    Trace, Liza G                  31,700.         31,700.          9.875       0.75          0.
1      11409087    Newswanger, Lee E              59,500.         59,500.         10.625       0.50          0.
1      11409176    Taylor, Helen                  41,000.       40,991.92          13.65       0.50          0.
1      11409200    Hall, Clellan J               315,000.      314,827.58           8.99       0.50          0.
1      11409302    SMITH, THOMAS K                50,000.        49,987.9          12.75       0.50          0.
1      11409314    WALKER, SONJA                  30,250.       30,238.71         10.792       0.50          0.
1      11409361    Holowati, Linda L             132,750.      132,673.63           8.75       0.50          0.
1      11409376    Stanley, Ellen L              198,750.      198,687.87           11.6       0.50          0.
1      11409381    Whitehead, Stuart L           113,900.        113,900.          9.875       0.50          0.
1      11409387    Michaels, Paul E               25,000.         25,000.           8.25       0.50          0.
1      11409390    Scott, Beulah                  35,000.       34,908.94            12.       0.50          0.
1      11409401    Goldberg, Rochelle             39,600.       39,590.01         12.562       0.50          0.
1      11409405    Thevenot, Pierre J             76,500.         76,500.         12.125       0.50          0.
1      11409423    Smith-Jackson, Katri           59,400.        58,664.1         10.625       0.50          0.
1      11409486    Peng, John S                  224,000.      223,902.17          10.06       0.50          0.
1      11409540    Nesbitt, Brenda A              74,550.       74,518.74          10.25       0.50          0.
1      11409608    Stenhjem, Everette E           25,000.         25,000.          13.25       0.75          0.
1      11409616    Tingley, Warren J              55,800.       55,787.24            13.       0.75          0.
1      11409646    Galbreath, Cornell            368,000.      367,886.85         11.675       0.50          0.
1      11409665    PERTESIS, LOUIS J              92,650.        92,588.5          11.35       0.50          0.
1      11409667    HECKMAN, LAURA                 17,600.       17,591.88          12.99       0.75          0.
1      11409732    Brown, Nora J                  42,000.       41,898.57           9.99       0.50          0.
1      11409743    Devereaux, Susan M             85,200.       85,172.04          11.38       0.50          0.
1      11409752    Lavelle, Agnes                 73,350.         73,350.          9.375       0.50          0.
1      11409784    Morris, Bettie J               68,200.         68,200.           8.25       0.50          0.
1      11409786    Gutierrez, Adrian S           108,000.        108,000.             9.       0.50          0.
1      11409869    Gavin, Bessie                  40,800.       40,785.45            11.       0.50          0.
1      11409884    Almasri, Kim                   75,000.         75,000.           7.75       0.50          0.
1      11409890    Brdak, Juanita F               96,000.       95,959.74          10.25       0.50          0.
1      11409902    Brackin, Karan N               28,800.         28,800.          8.625       0.50          0.
1      11409911    Tivis, Ronald                 122,200.        122,200.             9.       0.50          0.
1      11409936    PITTMAN III, WILL              43,350.         43,350.          10.99       0.50          0.
1      11409939    Foster, Jeffrey L              20,400.         20,400.         11.875       0.75          0.
1      11410023    Garcia, Mario F               148,750.      148,692.46         10.625       0.50          0.
1      11410046    Kelly, Sylvia A                49,000.         49,000.         10.625       0.50          0.
1      11410112    Franklin, Edward B             53,900.         53,900.           9.75       0.50          0.
1      11410113    Black, Greig S                 45,500.         45,500.           11.5       0.50          0.
1      11410116    Caldwell, Heidi R              38,250.         38,250.          11.75       0.50          0.
1      11410141    Frierson, Lamonte O            89,100.       89,063.62         10.375       0.50          0.
1      11410146    Grier, Mary                    40,000.         40,000.         13.875       0.50          0.
1      11410160    King Jr, Alfred J              64,000.         64,000.         14.125       0.50          0.
1      11410198    Smee, Lori                     57,600.       57,572.55           9.65       0.50          0.
1      11410257    Lane, Paul L                   85,000.       84,908.48          11.53       0.50          0.
1      11410320    Osborne, Kevin C               44,800.         44,800.          10.85       0.50          0.
1      11410350    Pigeon, Donald R              135,000.      134,975.36          13.99       0.50          0.
1      11410370    Frith, LeAnn S                 43,000.       42,983.81          10.75       0.50          0.
1      11410391    ARCIERO, PATRICIA              38,350.       38,307.85         11.375       0.75          0.
1      11410394    McMillian, Jane                96,800.        96,769.9         11.624       0.50          0.
1      11410400    Franklin, Lee                 201,600.        201,600.          7.875       0.50          0.
1      11410401    Franklin, Lee                  50,400.         50,400.         12.625       0.75          0.
1      11410403    Leon, Raymond J               176,000.        176,000.            8.5       0.50          0.
1      11410410    Dickerson, Carl                66,700.       66,661.62           8.75       0.50          0.
1      11410418    Walker, Tommy                  40,000.       39,901.74          9.875       0.50          0.
1      11410446    Stapleton, Michael L          237,600.        237,600.         10.375       0.50          0.
1      11410485    Pate, Nancy D                  89,000.         89,000.          7.875       0.50          0.
1      11410492    Jones, Barbara M               90,000.       89,964.23           10.5       0.50          0.
</TABLE>

                                       526
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11410550    Gerard, Guy P                 174,000.        174,000.           9.15       0.50          0.
1      11410598    Struss, Larry                  91,000.         91,000.          10.25       0.50          0.
1      11410673    Dixon, Cynthia                 43,350.         43,350.         12.875       0.50          0.
1      11410683    Miller, Mary E                 68,200.         68,200.          12.25       0.50          0.
1      11410721    Bukowski, Raymond T            94,000.         94,000.          9.438       0.50          0.
1      11410735    Velasquez, Jessie              30,600.       30,591.71          12.25       0.75          0.
1      11410779    Debenedetti, Robert           243,000.      242,788.86          11.99       0.50          0.
1      11410784    Smith, Darlene                145,800.        145,800.         10.125       0.50          0.
1      11410805    Mitchell, Aria A               85,000.       84,957.06          9.438       0.50          0.
1      11410813    Blanks, Charles E              59,200.        59,177.1         10.625       0.50          0.
1      11410865    Stutz, Catherine A             37,800.         37,800.          9.625       0.50          0.
1      11410901    Hall, Dianne C                124,585.        124,585.          8.125       0.50          0.
1      11410951    Gonzales, Rudy T              204,000.        204,000.          7.375       0.50          0.
1      11410958    Crobons, John G               104,000.        104,000.          8.375       0.50          0.         0.
1      11411047    Ransom, Rodney K              105,000.      104,972.69          12.43       0.50          0.         0.
1      11411051    Greene, Stephanie R           164,000.      163,961.99         14.125       0.50          0.         0.
1      11411069    Williams, David L              45,000.       44,991.27         13.727       0.50          0.         0.
1      11411078    LEONARD SR, TOM E              51,000.         51,000.          10.24       0.50          0.         0.
1      11411135    Grimes, Gregory               193,500.        193,500.          8.875       0.50          0.         0.
1      11411145    Green, Laverne M              278,225.        278,225.           8.75       0.50          0.         0.
1      11411172    Hirsch, Renetta A              61,750.         61,750.          11.75       0.50          0.         0.
1      11411241    Galle, Danny L                 75,650.         75,650.          10.25       0.50          0.         0.
1      11411272    Salinas, Armando G             52,800.         52,800.          9.875       0.50          0.         0.
1      11411303    Duke, Phillip L                54,400.         54,400.          9.625       0.50          0.         0.
1      11411316    Castillo, Maribel             143,000.        143,000.         11.187       0.50          0.         0.
1      11411317    Mosley, Douglas L              30,000.         30,000.          9.125       0.50          0.         0.
1      11411331    Woods, Thelma                 240,000.        240,000.          10.55       0.50          0.         0.
1      11411334    Hutchison, Betty J             25,000.         25,000.          8.312       0.50          0.         0.
1      11411373    Jones, Carla                   64,800.         64,800.          10.85       0.50          0.         0.
1      11411382    Quin, Jon M                   135,000.        135,000.            8.5       0.50          0.         0.
1      11411390    Harris, Robin T                76,500.         76,500.          9.875       0.50          0.         0.
1      11411393    Thompson, Ray D                88,000.       87,839.92            13.       0.50          0.         0.
1      11411470    Bing, Gracie M                 58,500.       58,483.49         12.062       0.50          0.         0.
1      11411477    VAFIADIS, JIMMY                71,500.         71,500.          9.188       0.50          0.         0.
1      11411490    Hine, Kimberlee R             106,250.        106,250.          10.99       0.50          0.         0.
1      11411501    James, Derrol A                34,325.         34,325.         10.375       0.50          0.         0.
1      11411512    Joffe, Peter T                 47,500.         47,500.         14.375       0.50          0.         0.
1      11411538    Stringer, Juanita              50,000.         50,000.             9.       0.50          0.         0.
1      11411630    Lair, Carol A                  25,000.         25,000.          10.75       0.50          0.         0.
1      11411631    Brown, Charry                 148,500.        148,500.           8.99       0.50          0.         0.
1      11411633    GILMORE, PETER                 86,400.       86,369.19            11.       0.50          0.         0.
1      11411642    Menzl, William F               43,750.         43,750.           9.25       0.50          0.         0.
1      11411701    Nobles, Grace E                44,250.       43,807.57         11.625       0.50          0.         0.
1      11411728    Norwood, Janice M              29,000.         29,000.           7.99       0.50          0.         0.
1      11411732    HART, ALDEN B                  90,000.         90,000.            8.5       0.50          0.         0.
1      11411743    WOODS, CLYDE C                172,000.       171,668.7           8.25       0.50          0.         0.
1      11411745    STEINHAUER, STEVE B            71,600.        71,548.6          10.99       0.75          0.        0.3
1      11411746    LONG, JOHN T                   17,760.       17,565.99           10.5       0.75          0.         0.
1      11411753    HERNANDEZ, CARMELINA           37,780.       37,686.37           10.5       0.75          0.         0.
1      11411767    Shatley, Barbara A            273,600.        273,600.            14.       0.50          0.         0.
1      11411776    Scott, Timothy                 25,200.         25,200.          12.99       0.50          0.         0.
1      11411791    Boeck, Leo J                  198,000.        198,000.           8.25       0.50          0.         0.
1      11411833    Smith, Tim                     84,750.       84,718.09          10.75       0.50          0.         0.
1      11411854    Davis, Irmon L                 46,750.         46,750.         11.063       0.50          0.         0.
1      11411870    Sarrell, William I             52,000.         52,000.          8.875       0.50          0.         0.
1      11411924    Earvin, Dorothy                79,800.         79,800.         12.375       0.50          0.         0.
1      11411961    Calloway, Colleen              32,000.       31,993.28         13.375       0.75          0.         0.
1      11412035    Brooks, Lewis E               195,500.        195,500.         10.563       0.50          0.         0.
1      11412042    Maisonet, Luz                 161,000.        161,000.         10.625       0.50          0.         0.
1      11412054    McLaurn, Tiffany G             36,400.       36,391.07         12.688       0.50          0.         0.
1      11412061    McCormack, Kevin L             35,000.         35,000.          11.25       0.75          0.         0.
</TABLE>

                                       626
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11412189    Hutson, Marilyn L              33,600.         33,600.         12.875       0.50          0.         0.
1      11412234    Wendt, Robert J                44,000.         44,000.         11.625       0.50          0.         0.
1      11412267    Bailey, Dexter L               92,700.       92,657.88          9.875       0.50          0.         0.
1      11412280    Vela, Lupe V                   51,700.         51,700.            14.       0.50          0.         0.
1      11412289    Simmons, James J               63,325.         63,325.          12.75       0.50          0.         0.
1      11412305    Conti, Ernest P               125,000.        125,000.          8.125       0.50          0.         0.
1      11412347    Mosley, Clifford T             68,000.         68,000.           8.75       0.50          0.         0.
1      11412350    Hubbard, Derrick               58,500.         58,500.           10.5       0.50          0.         0.
1      11412357    Moore, Ronnie                  48,000.         48,000.          13.99       0.50          0.         0.
1      11412369    Hendrix, Melanie               50,800.         50,800.            10.       0.50          0.         0.
1      11412380    Finley, Linda M                40,000.         40,000.          9.625       0.50          0.         0.
1      11412381    Kohn, James J                 304,000.        304,000.           11.5       0.50          0.         0.
1      11412445    Robinson, Marilynn             58,000.         58,000.         10.375       0.50          0.         0.
1      11412508    Duncan, Mary F                112,800.        112,800.         12.625       0.50          0.         0.
1      11412528    Wharton, Roland                41,713.         41,713.          9.125       0.50          0.         0.
1      11412541    Burson, Gwendolyn D            68,000.         68,000.         13.249       0.50          0.         0.
1      11412588    Vanwinkle, Perry L             50,001.         50,001.             9.       0.50          0.         0.
1      11412608    COLEMAN, LINDA C               88,000.       87,920.33            10.       0.50          0.         0.
1      11412623    Francis, Doreen M              50,450.         50,450.         10.125       0.50          0.         0.
1      11412640    MOORE, MARGARET                29,050.         29,050.         13.208       0.50          0.         0.
1      11412641    JACKSON, JESSIE J              55,500.         55,500.           10.5       0.50          0.         0.
1      11412642    Miller, Jimmy                  53,300.         53,300.           7.75       0.50          0.         0.
1      11412666    Hillard, Terry R               17,000.         17,000.         11.925       0.75          0.         0.
1      11412705    Sparks, Wesley                 75,000.         75,000.          8.375       0.50          0.         0.
1      11412742    Dickerson, Jerry A             46,500.         46,500.         11.125       0.50          0.         0.
1      11412775    Speight, Paul                 168,000.        168,000.           8.25       0.50          0.         0.
1      11412807    Dees, William T                40,400.        40,385.2         10.875       0.50          0.         0.
1      11412809    Williams, Brinson H            87,500.        87,444.2           8.25       0.50          0.         0.
1      11412812    Mann, Ann R                    38,000.         38,000.           8.75       0.50          0.         0.
1      11413163    Jordan, Donald                 97,750.         97,750.         12.813       0.50          0.         0.
1      11413167    Richards, Patrick W           106,850.        106,850.         11.875       0.50          0.         0.
1      11413170    Phillips, Roy                  30,000.         30,000.         11.063       0.50          0.         0.
1      11413177    Banks, James S                107,250.        107,250.            11.       0.50          0.         0.
1      11413179    Brammer, Earl J                56,250.         56,250.          11.99       0.50          0.         0.
1      11413182    Tabor, Anthony W               69,750.         69,750.          11.85       0.50          0.         0.
1      11413337    KING, KENNETH M               231,200.      230,971.64            9.5       0.50          0.         0.
1      11413341    AUER, BRIDGET                  75,000.       74,620.14           9.99       0.50          0.         0.
1      11413342    KELLY, RANDY                  146,250.       146,165.7          11.99       0.50          0.         0.
1      11413659    KIRCHMAN, CHRISTINE            66,400.       66,351.12         10.875       0.50          0.         0.
1      11413669    DE VINK, WILLEMINA             96,750.       96,568.32          8.375       0.50          0.         0.
1      11413676    KINSMAN, JONATHAN             132,000.      131,847.55           8.75       0.50          0.         0.
1      11413680    GREEN, CHRISTOPHER M          128,350.        128,350.          11.79       0.50          0.         0.
1      11413682    Walker, Mary                   56,800.         56,800.         11.688       0.50          0.         0.
1      11413701    Counts, Brenda                 84,750.         84,750.          11.75       0.50          0.         0.
1      11413703    DAFFIN, ROBERT A               27,000.         27,000.         10.188       0.50          0.         0.
1      11413707    Freeman, Diane                 44,000.         44,000.           10.6       0.50          0.         0.
1      11413708    Green, Harold J               161,500.        161,500.           9.75       0.50          0.         0.
1      11413714    Woodyard, Cheryl D             70,000.         70,000.          12.99       0.50          0.         0.
1      11413721    Merkle, Norman E               85,000.         85,000.          10.99       0.50          0.         0.
1      11413741    Nguyen, Hung D                 68,000.         68,000.           10.7       0.50          0.         0.
1      11413767    Moronta, Lucia                204,250.      204,068.53            10.       0.50        0.35         0.
1      11413788    Arellano, Trinidad C          168,800.        168,800.           8.75       0.50          0.         0.
1      11413789    Martinez, Maria E             202,000.        202,000.            8.5       0.50          0.         0.
1      11413802    Mays, Thomas G                600,000.        600,000.          9.999       0.50          0.         0.
1      11413834    Burks, Rebecca A               63,000.         63,000.           9.25       0.50          0.         0.
1      11413860    Moss, Bobbie                   65,500.         65,500.           8.75       0.50          0.         0.
1      11413866    Canamore, Paul E              105,800.        105,800.           7.99       0.50          0.         0.
1      11413878    Nader, Samuel V               125,000.        125,000.          8.875       0.50          0.         0.
1      11413907    Ampulski, James J             250,000.        250,000.            8.5       0.50          0.         0.
1      11413909    Santana, Leonel               198,900.      198,708.87           9.63       0.50          0.         0.
1      11413918    Gribben, Michael A             55,000.         55,000.             9.       0.50          0.         0.
</TABLE>

                                       726
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11414079    JENSEN, PAUL R                 59,000.         59,000.          7.375       0.50          0.         0.
1      11414110    Yang, Thor                    205,200.      205,109.22            10.       0.50          0.         0.
1      11414221    DUNSON, JAMES W                25,000.         25,000.          10.98       0.50          0.         0.
1      11414241    PARSONS, WILLIE L              45,600.         45,600.          12.88       0.50          0.
1      11414243    RYLAND, WILLIAM F              40,000.         40,000.         12.188       0.50          0.
1      11414245    Russell, Kara R                96,300.         96,300.          9.875       0.50          0.
1      11414246    Tabuyo, Gerardo L              49,500.         49,500.         11.625       0.50          0.
1      11414249    Molina, Victor J              108,900.        108,900.         10.375       0.50          0.
1      11414250    JONES, RONNIE G                71,250.       70,904.73          9.999       0.50          0.
1      11414252    HARDRICK, ELAINA               60,000.       59,968.24         12.375       0.75          0.
1      11414255    ODUM, MYRA                     65,000.       64,966.55           12.5       0.50          0.
1      11414256    COOK, JAMES L                  45,000.       44,967.41          10.95       0.50          0.
1      11414258    PHILLIPS, TONY C               36,000.       35,979.88          12.13       0.50          0.
1      11414261    RADERSTORF, DONALD F           35,000.       34,972.06           10.5       0.50          0.
1      11414262    MARRERO, HECTOR M             183,200.      183,004.26          9.125       0.50          0.
1      11414263    ROOKS, ROBERT L                90,100.       90,029.98          10.75       0.50          0.
1      11414265    RITENOUR, KENNETH              75,000.       74,823.04         10.875       0.50          0.
1      11414268    MORRIS, MUREL D                65,000.       64,699.17           10.5       0.50          0.
1      11414269    GAMET, ALBERT R                35,000.       34,871.24             9.       0.50          0.
1      11414270    HANAWALT, THOMAS J             92,000.       91,875.88           7.99       0.50          0.
1      11414271    CARR, DOUGLAS E                83,500.        83,113.2          10.49       0.50          0.
1      11414291    Estrada, Jr, Elizand          109,800.        109,800.         10.875       0.50          0.
1      11414330    Wickstrom, Virginia            40,000.       39,985.93         11.063       0.50          0.
1      11414429    Coldiron, Joseph              107,500.        107,500.            10.       0.50          0.
1      11414636    Kirk, Joanna F                220,000.        220,000.           12.5       0.50          0.
1      11414637    Puckett, M. W                  69,750.         69,750.          8.375       0.50          0.
1      11414727    Hayes, Janet S                 29,200.         29,200.          11.97       0.50          0.
1      11414742    Morse, Luell D                 34,600.         34,600.            11.       0.50          0.
1      11414747    Jenkins, Obadiah               81,600.         81,600.          12.99       0.50          0.
1      11414767    Narcisse, Adrienne A           43,000.         43,000.           9.25       0.50          0.
1      11414795    Heinzer, Linda M               65,500.         65,500.         11.062       0.50          0.
1      11414816    Garcia, Roxanne                56,950.         56,950.          9.625       0.50          0.
1      11414844    Lopez, Maria A                 87,500.         87,500.            7.5       0.50          0.
1      11414867    Stackhouse Jr, Simps           55,000.         55,000.           9.25       0.50          0.
1      11414878    Sayag, Ronny                   84,000.         84,000.          8.562       0.50          0.
1      11414906    Purkey, Judith                 86,400.         86,400.             8.       0.50          0.
1      11414930    Kuykendall, Waverly            60,300.         60,300.             9.       0.50          0.
1      11414967    Jones-Holmes, Nancy            42,000.         42,000.           7.75       0.50          0.
1      11414969    Allen, Jr, Howard H            93,000.         93,000.          7.875       0.50          0.
1      11415013    Vantaggi, Edward               86,000.         86,000.          8.875       0.50          0.
1      11415030    Hudson, Cynthia                54,800.         54,800.          10.75       0.50          0.
1      11415079    Williams, Lance E             172,000.        172,000.            8.5       0.50          0.
1      11415092    Birmingham, Darrell            63,000.         63,000.           10.8       0.50          0.
1      11415099    Bowden, Virginia               43,500.         43,500.           9.99       0.50          0.
1      11415112    Hardy, Robert L                11,716.         11,716.         13.375       0.75          0.
1      11415142    Tomer, Jeffrey M              135,000.        135,000.           10.1       0.50          0.
1      11415149    Minor Sr., Reginald           140,000.        140,000.           7.75       0.50          0.
1      11415218    Hill, Teresa J                264,000.        264,000.          6.999       0.50          0.
1      11415225    Gerrard, Scott                 22,000.         22,000.           11.5       0.75          0.
1      11415299    Oliver, Virginia              129,000.        129,000.          7.375       0.50          0.
1      11415312    Webb, Ida B                    80,000.         80,000.           8.75       0.50          0.
1      11415334    Brown, Lee A                   76,500.         76,500.          9.375       0.50          0.
1      11415345    Little, Carol M                65,000.         65,000.          11.75       0.50          0.
1      11415370    Alvarez, Jose A                45,500.         45,500.          9.375       0.50          0.
1      11415512    HOURIHAN, RONALD              388,000.      387,554.55           9.99       0.50          0.
1      11415537    Orr, Edna                      36,000.         36,000.          9.875       0.50          0.
1      11415538    Clayton, William E             66,150.         66,150.           8.75       0.50          0.
1      11415571    Rafield, Martha C              85,000.         85,000.             8.       0.50          0.
1      11415585    Roe, Susan                     54,000.         54,000.          9.625       0.50          0.
1      11415606    Allen, Kathleen                43,500.         43,500.          9.875       0.50          0.
1      11415611    Salvagio, Phillip             126,400.        126,400.          9.125       0.50          0.
</TABLE>

                                       826
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11415686    Brown, Eli                    136,450.        136,450.          7.875       0.50          0.
1      11415695    Beverly, Cynthia M             57,600.         57,600.          8.875       0.50          0.
1      11415759    Denman, Linda L               156,195.        156,195.           8.25       0.50          0.
1      11415765    Evans, Erronteen               98,000.         98,000.            8.5       0.50          0.
1      11415770    Thomas, Edgar                  42,400.         42,400.         13.937       0.50          0.
1      11415774    Crawford, Scott               214,200.        214,200.           10.5       0.50          0.
1      11415792    Hernandez, Leonel             155,600.        155,600.            8.5       0.50          0.
1      11415812    Desmarais, Joseph V            90,900.         90,900.          8.125       0.50          0.
1      11415842    Hernandez, Leonel              38,900.         38,900.         11.875       0.75          0.
1      11415882    Rinehart, John M               55,200.         55,200.            12.       0.50          0.
1      11415968    Williams, Ida G                35,000.         35,000.            10.       0.50          0.
1      11415982    Evenson, Barbara J             94,500.         94,500.           8.75       0.50          0.
1      11416034    Sarrell, William I             13,000.         13,000.         13.125       0.75          0.
1      11416074    CLARK, ERNEST                  68,000.       67,977.09         14.375       0.50          0.
1      11416086    Lewellen, LISA                 50,000.       49,980.61          13.75       0.50          0.
1      11416089    Danforth, CHRISTOPHE           30,550.       30,528.75          12.99       0.50          0.
1      11416112    Steele, Jequetta               45,000.         45,000.           11.5       0.50          0.
1      11416124    Davis, Jerry L                 29,250.         29,250.         13.333       0.50          0.
1      11416178    WOODS, CLYDE C                 43,000.       42,953.58            11.       0.75          0.
1      11416207    George, Nicholas J             13,800.         13,800.          12.25       0.75          0.
1      11416210    Zarate, Mark Z                 33,990.         33,990.          12.75       0.75          0.
1      11416212    Costelo, Susan                 84,600.         84,600.          9.812       0.50          0.
1      11416213    Frutos, Derew                 203,215.        203,215.            10.       0.50         0.3
1      11416234    Ramirez, Phillip               64,800.         64,800.         10.125       0.50          0.
1      11416237    Hammond, James M              140,000.        140,000.           7.75       0.50          0.
1      11416243    Suarez, Evelyn                 89,100.         89,100.          9.875       0.50          0.
1      11416246    Gomillion, Julia               26,250.         26,250.         11.042       0.50          0.
1      11416255    Jessop, Tyler D                26,500.         26,500.         12.375       0.75          0.
1      11416260    Davis, Jennifer R              67,200.         67,200.         10.938       0.50          0.
1      11416262    DeTomi, John                   21,600.         21,600.         12.125       0.75          0.
1      11416267    Hopper, James H                72,000.         72,000.         10.125       0.50          0.
1      11416271    White, Richard                 33,150.         33,150.            12.       0.50          0.
1      11416274    Haley, James B                 71,100.         71,100.           11.2       0.50          0.
1      11416286    Johnson, John H                56,000.         56,000.           12.9       0.50          0.
1      11416303    Griffin, Tommy A               25,000.         25,000.          13.66       0.50          0.
1      11416304    Mincey, Ross                   52,500.         52,500.         11.188       0.50          0.
1      11416325    Sloat, Donna S                 54,000.         54,000.           9.25       0.50          0.
1      11416331    Rankin, Peter W                30,000.         30,000.          13.24       0.50          0.
1      11416346    Benefiel, Ronald L             55,000.         55,000.           7.25       0.50          0.
1      11416359    Morse, William M               75,000.         75,000.          8.875       0.75          0.
1      11416374    Edington, Jack R              143,160.        143,160.          13.45       0.50          0.
1      11416401    Anderson, David J              43,500.         43,500.          7.375       0.50          0.
1      11416414    Tinker, Thomas A               75,000.         75,000.          7.125       0.50          0.
1      11416427    STEVENSON, MARION              35,000.         35,000.           11.5       0.50          0.
1      11416428    Cousino, Jr., Richar           64,000.         64,000.         11.375       0.50          0.
1      11416447    Samuels, Annie L               66,000.         66,000.           9.75       0.50          0.
1      11416472    Slaughter, Angela K           166,500.        166,500.           8.25       0.50          0.
1      11416505    Young, Geraldine A             76,000.         76,000.         12.375       0.50          0.
1      11416628    Becerra, Evangelina            44,400.         44,400.         11.688       0.50          0.
1      11416634    Roman, Marta                  123,250.        123,250.          10.75       0.50          0.
1      11416657    Boscher, Kenneth F             93,600.         93,600.             8.       0.50          0.
1      11416658    Harvey, Shirley D              72,800.         72,800.         11.563       0.50          0.
1      11416674    Brooks, Christopher           345,500.        345,500.            6.5       0.50          0.
1      11416694    Mata, Dana D                   45,600.         45,600.           9.75       0.50          0.
1      11416725    Noah, James A                  81,367.         81,367.           7.75       0.50          0.
1      11416774    Hammond, James M               35,000.         35,000.          12.75       0.75          0.
1      11416779    DePasquale, Tony               82,650.         82,650.          9.875       0.50         0.3
1      11416805    Elmore, Sam                   108,800.        108,800.           8.99       0.50          0.
1      11416861    Zuk, William P                 28,800.         28,800.           8.75       0.50         0.3
1      11416889    Bailey, Vernell S              44,200.         44,200.          14.25       0.50          0.
1      11416890    Taylor, Bettie J               62,550.         62,550.         10.225       0.50          0.
</TABLE>

                                       926
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11416894    Keith, Janet S                 75,200.         75,200.         12.562       0.50          0.
1      11416901    Gonzales, Marie P              41,800.         41,800.            13.       0.75          0.
1      11416968    Watkins, Betty G               85,000.         85,000.           8.25       0.50          0.
1      11416988    Spires, M T                    60,300.         60,300.            8.5       0.50          0.
1      11416995    Byers, Terry                   88,400.         88,400.           7.75       0.50          0.
1      11417060    Nunez, Jose                   123,250.        123,250.          8.375       0.50          0.
1      11417139    BANKEY, THOMAS R               28,000.         28,000.         10.583       0.50          0.
1      11417141    Sanders, Gerald               103,500.        103,500.         10.938       0.50          0.
1      11417145    Haggerty, Lyda E               35,000.         35,000.         10.625       0.50          0.
1      11417179    Rahim, Bureasa H               65,450.         65,450.            9.5       0.50          0.
1      11417204    Evans, Fannie M                33,750.         33,750.         11.042       0.50          0.
1      11417205    Sprouse, Gerald                29,900.         29,900.         11.875       0.50          0.
1      11417226    Evans, M Yvette                45,000.         45,000.         12.625       0.75          0.
1      11417243    Lohman, Christopher           150,000.        150,000.            6.5       0.50          0.
1      11417282    Daub Jr., Donald W             78,375.         78,375.          7.875       0.50         0.3
1      11417283    Luna, Carmen                   58,500.         58,500.         10.875       0.50          0.
1      11417311    Buchanan, Dennis A            139,500.        139,500.           8.75       0.50          0.
1      11417374    Burgess Jr, Joe S              88,000.         88,000.           8.75       0.50          0.
1      11417443    Forrester, Michael A           77,800.         77,800.           7.99       0.50          0.
1      11417460    Harris, Steven P              168,300.        168,300.           8.75       0.50          0.
1      11417566    Shipp, Larry W                 60,200.         60,200.         11.125       0.50          0.
1      11417635    Dean, Elton                   122,400.        122,400.         12.187       0.50          0.
1      11417636    Hudgens, Glenda                29,000.         29,000.           8.25       0.50          0.
1      11417642    Clark, June C                  54,999.         54,999.            7.5       0.50          0.
1      11417655    Clark, June C                  15,001.         15,001.            12.       0.75          0.
1      11417673    Gordon, William J              25,000.         25,000.           11.5       0.50          0.
1      11417760    Britt, Judy K                  30,000.         30,000.          9.875       0.50          0.
1      11417768    Wise, Samuel D                 20,000.         20,000.          12.99       0.75          0.
1      11417777    Jordan, Linda                  61,600.         61,600.          7.875       0.50          0.
1      11417797    Anderson, Kenneth              59,000.         59,000.           7.75       0.50          0.
1      11417819    Glover, Benjamin B             75,750.         75,750.             9.       0.50          0.
1      11417821    Vinson, Cynthia S              53,000.         53,000.          7.875       0.50          0.
1      11417834    Delvecchio, Joseph M          150,000.        150,000.           6.75       0.50          0.
1      11417859    Jones, Rose A                  60,200.         60,200.          10.75       0.50          0.
1      11417882    Minor, Sophia                  96,000.         96,000.          8.625       0.50          0.
1      11417899    Manchester, Mary P            320,000.        320,000.          8.125       0.50          0.
1      11417936    Saucedo, Alber                138,400.        138,400.          8.375       0.50          0.
1      11417963    Gallina, Anthony               64,000.         64,000.          9.375       0.50          0.
1      11418003    Conley, Darwin R               80,000.         80,000.          7.875       0.50          0.
1      11418112    Dickerson, Dale               148,500.        148,500.           9.75       0.50          0.
1      11418117    Swann, Stephen S              169,750.        169,750.          9.875       0.50         0.3
1      11418203    Carson III, William           137,700.        137,700.           8.25       0.50          0.
1      11418253    DREW, STACY D                  68,000.       67,948.57          10.75       0.50          0.
1      11418254    PAHULU, FAUIKE                350,000.      349,654.31            9.5       0.50          0.
1      11418258    Roberts, Ronald                27,000.         27,000.           11.5       0.75          0.
1      11418276    Smith, Bishop D                36,000.         36,000.         10.625       0.50          0.
1      11418297    Payne, Jr, William T           81,000.         81,000.          8.625       0.50          0.
1      11418346    Ogletree, Gloria               64,000.         64,000.            10.       0.50          0.
1      11418382    Vannoy, David J               335,000.        335,000.            8.5       0.50          0.
1      11418435    Galayda, Keith E              433,000.        433,000.           7.75       0.50          0.
1      11418451    Duncan, Brian T                75,600.         75,600.           7.75       0.50          0.
1      11418525    Stallworth, Barbara           120,000.        120,000.            7.5       0.50          0.
1      11418616    Parkhurst, Jeffrey D          235,000.        235,000.            6.5       0.50          0.
1      11418632    McBride, Mimi D                95,000.         95,000.           9.25       0.50          0.
1      11418648    Hunt, Dorothy J                37,600.         37,600.         13.375       0.50          0.
1      11418663    Brown, Rebecca                 80,000.         80,000.          8.625       0.50          0.
1      11418704    Laudano, Donna M               92,300.         92,300.          12.99       0.50          0.
1      11418717    Wilkins III, Frank E          160,000.        160,000.           7.25       0.50          0.
1      11418780    Joudar, Bahja                  40,000.         40,000.          10.75       0.50          0.
1      11418788    Butler, Bobby                  27,000.         27,000.          7.625       0.50          0.
1      11418792    McGuffin, Marjorie             55,200.         55,200.           13.5       0.50          0.
</TABLE>

                                      1026
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11418804    Benson, Charles                57,700.         57,700.            13.       0.75          0.
1      11418814    Nabors, R W                   153,000.        153,000.          7.875       0.50          0.
1      11418838    Moore, Dorothy                 65,400.         65,400.            9.3       0.50          0.
1      11418918    JOHNSON, ROBERT                52,800.         52,767.         11.625       0.50          0.
1      11418945    Thomas, Via                    43,600.         43,600.           11.8       0.75          0.
1      11418976    LaBauve, Michelle              75,600.         75,600.            10.       0.50          0.
1      11419054    Reid, Michael J                59,500.         59,500.          8.625       0.50          0.
1      11419155    Shrader, Mark                  56,000.         56,000.         10.875       0.50          0.
1      11419174    Roberts, Lee N                 84,000.         84,000.             9.       0.50          0.
1      11419264    Spira, Harry                  107,100.        107,100.          9.875       0.50          0.
1      11419350    Obando, Carolyn E              29,000.         29,000.         12.375       0.75          0.
1      11419405    Mann, Robert G                107,800.        107,800.          8.875       0.50          0.
1      11419433    Engler, Donald A               15,200.         15,200.         12.375       0.75          0.
1      11419461    Kalapp, John D                 39,200.         39,200.            12.       0.50          0.
1      11419467    Lind, Christ J                155,100.        155,100.           8.75       0.50          0.
1      11419477    Kerr, Adrian                  150,400.        150,400.            7.5       0.50          0.
1      11419486    Ridgway, Susan S              115,000.        115,000.           7.99       0.50          0.
1      11419518    Shephard, Vernita              30,000.         30,000.            9.8       0.50          0.
1      11419570    Vela, Paula J                  56,525.         56,525.            12.       0.50          0.
1      11419581    Arms, Darrell m                31,200.         31,200.         10.875       0.50          0.
1      11419597    Griffin, Beth                 117,000.        117,000.            7.9       0.50          0.
1      11419614    Greenfield, Anita              64,600.         64,600.            12.       0.50          0.
1      11419627    Gunter, Jr, James C            64,800.         64,800.          10.75       0.50          0.
1      11419631    Davis, Peggy E                 48,800.         48,800.          9.625       0.50          0.
1      11419643    MARTIN, WILBERT L             225,000.      224,838.46          10.99       0.50          0.
1      11419682    RANDLES, REBECCA J             70,000.       69,937.66           9.99       0.50          0.
1      11419690    BURRESS, GARY E                78,200.       78,096.89           9.99       0.50          0.
1      11419691    ASTRERO, LESTER J              33,000.        32,672.1          11.99       0.75          0.
1      11419698    ARELLANO, PHILLIP             102,850.      102,809.13           10.5       0.50          0.
1      11419699    BELLAMY, LESLIE G              50,000.        49,987.2           12.5       0.75          0.
1      11419711    HOFFMAN, LISA                  60,398.        60,382.5          12.49       0.75          0.
1      11419716    MELLER, STEVEN                 30,000.         30,000.          13.04       0.50          0.
1      11419720    NOWAK, DENNIS J               184,000.      183,776.27            8.5       0.50          0.
1      11419721    MCCAUGHEY, LINDA S             70,000.       69,944.12           10.5       0.50          0.
1      11419734    Kadonick, John J               35,960.         35,960.           9.95       0.50          0.
1      11419742    COWARD, GLENDA                 99,000.       98,960.65           10.5       0.50          0.
1      11419743    WHITE, JAMES M                221,000.      220,912.17           10.5       0.50          0.
1      11419750    Trapp-Jenkins, Sharo           82,025.         82,025.           7.75       0.50          0.
1      11419752    Wright, Harold D               15,000.         15,000.         11.625       0.75          0.
1      11419797    Tatum, Don K                   56,250.         56,250.            7.5       0.50          0.
1      11419807    Penelton, Michael              27,500.         27,500.            11.       0.50          0.
1      11419819    Rachilla, Norman               42,120.         42,120.          10.25       0.50          0.
1      11419832    Carrera, Sergio G              76,300.         76,300.           8.99       0.50          0.
1      11419903    Daubert, Terry C              171,000.        171,000.           7.25       0.50          0.
1      11419967    Whitaker, Lillie R            148,500.        148,500.          10.75       0.50          0.
1      11420069    Tucker, Stephen C              32,500.         32,500.          13.25       0.75          0.
1      11420096    Crape, Minnie Mae              25,000.         25,000.          9.375       0.50          0.
1      11420099    Metzl, Ronald                 169,750.        169,750.          9.825       0.50         0.3
1      11420142    Jordan, Shawn P               126,000.        126,000.         11.812       0.50          0.
1      11420221    Perkins, Lori                 117,000.        117,000.          8.375       0.50          0.
1      11420253    Conner, Jerry L               200,000.        200,000.          10.65       0.50          0.
1      11420281    Castell, Jorgelina            121,500.        121,500.          9.688       0.50          0.
1      11420285    Keil, Larry M                 237,500.        237,500.          8.875       0.50          0.
1      11420346    Guerra, Miriam M               41,250.         41,250.            11.       0.50          0.
1      11420351    Nesmith, Charles A             62,000.         62,000.             9.       0.50          0.
1      11420421    Ross, Jr, William C            57,400.         57,400.          9.625       0.50         0.3
1      11420653    Smith, James M                 59,400.         59,400.           9.75       0.50          0.
1      11420678    Stevens, Linda K               72,800.         72,800.           11.5       0.50          0.
1      11420709    Sholly, Pamela                148,500.        148,500.           8.75       0.50          0.
1      11420717    Crabtree, James R             106,250.        106,250.          9.208       0.50          0.
1      11420783    Waddell, Hal F                171,700.        171,700.           9.75       0.50          0.
</TABLE>

                                      1126
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11420831    Turner, Jeffrey A             224,000.        224,000.          7.125       0.50          0.
1      11420909    Hayes, Jennell R               25,000.         25,000.            11.       0.50          0.
1      11420912    Beyerlein, Willis J            51,200.         51,200.         11.249       0.50          0.
1      11420935    England, Jr., James           123,000.        123,000.          7.923       0.50          0.
1      11420955    LEWIS, BENJAMIN A              56,000.       55,979.99          10.99       0.50          0.
1      11421071    Fowler, John C                104,000.        104,000.           8.75       0.50          0.
1      11421150    PATTON, THOMAS R               30,000.        29,936.1          13.99       0.75          0.
1      11421155    STROUD, MICHAEL               270,000.      268,997.97           10.8       0.75          0.
1      11421191    Abrams, Gary V                 48,000.         48,000.         10.125       0.50          0.
1      11421214    DAVIS, PAMELA G                63,000.         63,000.          13.39       0.50          0.
1      11421215    Briley, Douglas A              30,000.         30,000.           13.2       0.50          0.
1      11421250    Oelslager, Diane               37,500.         37,500.          7.375       0.50          0.
1      11421314    Middleton, Bernard             44,000.         44,000.         11.812       0.50          0.
1      11421323    Roberson, Lawrence E           36,000.         36,000.            8.5       0.50          0.
1      11421338    Harper, David                  63,000.         63,000.           8.99       0.50          0.
1      11421363    Hart, Kenneth M               128,000.        128,000.            8.5       0.50          0.
1      11421539    Fowler, John C                 26,000.         26,000.            13.       0.75          0.
1      11421684    Harwell, Gale                  61,280.         61,280.          10.25       0.50          0.
1      11421693    Quinn, Leland                  52,790.         52,790.           9.79       0.50          0.
1      11421698    Ostrander, Arline A            52,200.         52,200.           9.49       0.50          0.
1      11421751    McLean, Bruce                 140,000.        140,000.           6.99       0.50          0.
1      11421758    Gaston, Bobbie                 27,200.         27,200.         12.813       0.50          0.
1      11421817    Henderson, Michael R          360,000.        360,000.          7.325       0.50          0.
1      11421818    Kimbro, Reginald               35,000.         35,000.          12.75       0.75          0.
1      11421844    Cotton, Judy                   45,000.         45,000.           10.2       0.50          0.
1      11421852    Kolodziejczak, Bart            59,600.         59,600.           7.75       0.50          0.
1      11421855    Smith, Lora E                 108,800.        108,800.           8.95       0.50          0.
1      11421862    Kolodziejczak, Bart            14,900.         14,900.         11.625       0.75          0.
1      11421904    Giraldo, Herman                57,000.         57,000.         12.125       0.75          0.
1      11421905    Quides, Virgina D             355,500.        355,500.          9.125       0.50          0.
1      11421925    Shilinski, Daniel J            17,000.         17,000.          12.75       0.75          0.
1      11421929    Shilinski, Daniel J            68,000.         68,000.           7.75       0.50          0.
1      11421984    Behrens, Steven H              39,250.         39,250.          10.75       0.50          0.
1      11422127    Romero, Julian D               31,400.         31,400.          12.75       0.75          0.
1      11422193    Rivera, Ileana M              110,500.        110,500.          8.625       0.50          0.
1      11422199    Fulks Piggie, Bobbie           27,700.         27,700.          10.25       0.50          0.
1      11422269    Guthrie, Diedre D             119,000.        119,000.           8.75       0.50          0.
1      11422528    Monroe, James R                41,600.         41,600.         10.958       0.75          0.
1      11422537    AGUERO, PORTIA L              229,600.      229,437.95           7.75       0.50          0.
1      11422543    Lomeli, ROSARIO               152,000.      151,659.45            7.5       0.50          0.
1      11422566    LAMOUR, DONNA P               152,250.      151,998.09           8.99       0.50          0.
1      11422676    Schroeder, Perry              163,900.        163,900.          8.625       0.50          0.
1      11422779    Greene, Brenda D               96,450.         96,450.         12.312       0.50          0.
1      11422833    Gazdick, George B              82,500.         82,500.          8.125       0.50          0.
1      11423086    Wilkins III, Frank E           40,000.         40,000.          12.25       0.75          0.
1      11423133    MANCEBO, MANUEL V              33,600.       33,583.45           12.7       0.75          0.
1      11423134    MITCHELL, LILLIE G             90,000.       89,964.23           10.5       0.50          0.
1      11423136    MENSAH, NANA                   60,200.       60,182.19          11.85       0.75          0.
1      11423140    GARRETSON, PATRICIA            27,500.       27,483.64          11.85       0.75          0.
1      11423141    TROUT, GEORGE E                21,400.       21,388.22           12.2       0.75          0.
1      11423142    HALL, DAVID L                  13,980.         13,951.          11.85       0.75          0.
1      11423144    PACHECO, JULIE A               54,000.       53,962.15           11.1       0.75          0.
1      11423169    Henderson, MARION              58,650.         58,650.           9.99       0.50          0.
1      11423171    Williams, Forrestine           18,500.         18,500.          11.49       0.50          0.
1      11423172    Williams, FORRESTINE           74,000.         74,000.           9.99       0.50          0.
1      11423182    Ryan, Royal L                  55,250.       55,214.51           11.5       0.50          0.
1      11423183    Lyons-Butler, MARCIE          119,000.      118,965.87          11.99       0.50          0.
1      11423207    Yates, Sherman R               51,600.         51,600.           8.36       0.50          0.
1      11423260    East, CHARLENE                 47,740.         47,740.           12.8       0.50          0.
1      11423261    Lund Jr, RONALD J             114,400.        114,400.           11.4       0.50          0.
1      11423318    Wilson, EUGENE                 36,000.         36,000.           12.5       0.50          0.
</TABLE>

                                      1226
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
         Loan                                                                             Servicing              Insurance
Group   Number          Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                           <C>           <C>                <C>          <C>          <C>        <C>
1      11423320    Wroblewski, RAYMOND            30,000.       29,993.51          13.25       0.50          0.
1      11423321    Lemmen, Randall L              65,500.       65,486.92           13.6       0.50          0.
1      11423323    Veazey, Donnie                 63,000.         63,000.            7.9       0.50          0.
1      11423409    Stallworth, Barbara            30,000.         30,000.          12.25       0.75          0.
1      11423433    Pokorny, Tracy A              142,800.        142,800.         10.875       0.50          0.
1      11423436    OROZCO, JAVIER G               81,000.       80,961.41           9.65       0.50          0.
1      11423681    Fortner, William D             85,600.         85,600.         13.063       0.50          0.
1      11423700    Nelson, Raymond S              75,000.         75,000.           11.5       0.50          0.
1      11423705    LEMUS, HECTOR C               128,000.      127,926.35           8.75       0.50          0.
1      11423851    Brandhagen, Randy              39,400.         39,400.          11.25       0.75          0.
1      11423917    McCurry, Robert S              43,000.       42,865.66         10.125       0.50          0.
1      11423928    WILLIAMS, SHELLY J            148,500.      148,197.84           7.98       0.50          0.
1      11424140    DEGRATE, LASHANDRA             48,000.         48,000.          11.25       0.50          0.
1      11424144    BERNDT, KRISTINE G             40,000.         40,000.           11.5       0.75          0.
1      11424148    MCLERAN, SCOTT                 41,661.       41,581.41          12.49       0.75          0.
1      11424200    Slone, Jeweleen K              31,000.         31,000.           13.5       0.50          0.
1      11424206    McPhatter, Tomysine            53,300.         53,300.           12.5       0.50          0.
1      11424273    WOOTEN, RICHARD J              81,000.        80,503.3           7.99       0.50          0.
1      11424279    LEWIS JR, GEORGE W             32,862.       32,855.12          13.39       0.75          0.
1      11425089    CUPEC, JOHN C                 188,000.      187,860.47            7.5       0.50          0.
1      11425090    RUFFINELLI, EDGARDO           268,125.      267,886.27           9.99       0.50          0.
1      11425093    CLESTER, GREGORY              151,000.      150,903.72           8.25       0.50          0.
1      11425096    MINTEGUI, HAYDEE              184,000.      183,870.13           7.75       0.50          0.
1      11425098    MCALLISTER, CURTIS J           72,000.       71,982.58          12.75       0.50          0.
1      11425101    WINDOM, TANESHA                68,000.       67,929.22           9.25       0.50          0.
1      11425103    LAWSON, IV, WILLIAM           211,500.      211,179.09           9.25       0.50          0.
1      11425106    JOHNSON, PHILLIP B             37,500.       37,474.12            12.       0.50          0.
1      11425107    DAVIS, KURT B                 124,000.      123,910.72          10.99       0.50          0.
1      11425108    EPSTEIN, ANITA L               47,775.       47,747.46          11.99       0.50          0.
1      11425109    VALLIER, CORNELETTE            63,100.         63,037.          11.25       0.50          0.
1      11425112    WILLIAMS, BOBSIE N             58,500.       58,457.99          10.99       0.50          0.
1      11425114    DENGAH, EVERHARD H            160,000.      159,455.91          7.999       0.50          0.
1      11425115    MORGAN, DOUGLAS B             212,000.      211,864.81           8.25       0.50          0.
1      11427258    OSBORNE, MICHAEL J             24,200.         24,200.          11.25       0.75          0.
Loan Count = 763
Current Balance = $68,368,047.21
</TABLE>

                                      1326
<PAGE>
                                   SCHEDULE IB

                            SUBSEQUENT MORTGAGE LOANS
<PAGE>
<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)


--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11333130 James, Reginald                91,200           91,200          12.25        0.5           0
    2A    11336018 Davis, Jessica L               98,000           98,000         10.375        0.5           0
    2A    11337909 Cromartie, James E             54,000        53,986.94          12.75        0.5           0
    2A    11344255 Lincoln, Ernest J              30,600        30,590.75          11.75        0.5           0
    2A    11356612 Petty, Mark                   153,000          153,000            9.5        0.5           0
    2A    11358808 Moser, Stephen R               80,000        79,810.29           9.75        0.5           0
    2A    11359249 HICKSON, JUDY                  54,750        54,623.92         11.499        0.5           0
    2A    11367961 Ebert, Tommy J                 61,625           61,625         10.625        0.5           0
    2A    11369486 Burgess, Shirley               57,600        57,586.06          12.75        0.5           0
    2A    11371611 Keith-Lar, Linda A            100,000          100,000         11.625        0.5           0
    2A    11373166 Spencer, Timothy T             68,000           68,000         11.625        0.5           0
    2A    11373349 Llewellyn, Eric J              49,250        49,229.90         10.375        0.5           0
    2A    11374078 Jones, Allen                   68,000        67,979.99         11.874        0.5           0
    2A    11377076 Tafoya, Yolanda                56,000           56,000           9.75        0.5           0
    2A    11377895 Dwire Jr., Joseph C            42,250           42,250         13.275        0.5           0
    2A    11381006 Anderson, Cynthia              41,600           41,600          12.99        0.5           0
    2A    11381014 Griffin, Candace O            153,000          153,000           9.75        0.5           0
    2A    11382304 Bridges, Juanita              162,400          162,400          11.25        0.5           0
    2A    11383797 Plummer, Melvin E             155,500          155,500           10.5        0.5           0
    2A    11384158 Laduke, Micheal J              76,000           76,000          9.375        0.5           0
    2A    11384245 Dowler, Forrest W              52,000        51,850.14          9.375        0.5           0
    2A    11384413 Marsh, Jeremiah F             223,000          223,000             10        0.5           0
    2A    11385436 Bailey, Tracy L                46,500        46,478.30           9.75        0.5           0
    2A    11386585 Hubbard, Richard W            116,875          116,875           9.75        0.5           0
    2A    11386728 Herring, Moses L               63,000        62,974.96         10.499        0.5           0
    2A    11387283 Dickmann, James W              25,500        25,490.65         10.875        0.5           0
    2A    11387323 Avila, Miguel                  66,300        66,284.84             13        0.5           0
    2A    11387976 Bennett Jr, James E            87,300        87,264.10          10.34        0.5           0
    2A    11388046 Villarreal Jr, Salom           84,000           84,000          9.875        0.5           0
    2A    11388105 Walker, Brick                  76,800        76,769.07         10.438        0.5           0
    2A    11388728 Thompson, Francis M            51,850        51,815.76         11.375        0.5           0
    2A    11388804 Cann, Georgia P               125,600          125,600          9.625        0.5           0
    2A    11389136 Farrington, Angel             130,000       129,927.12          8.875        0.5           0
    2A    11389365 Carlsen, Paul K               104,000          104,000          12.25        0.5           0
    2A    11389490 Graham, Jason W                81,000           81,000          8.875        0.5           0
    2A    11389530 Mills, Suzanne A              100,100          100,100          9.875        0.5           0
    2A    11389735 McCray, Mary L                 48,750           48,750          12.75        0.5           0
    2A    11390122 Herrera, Rene                 200,000       199,710.25          9.625        0.5           0
    2A    11390198 Blackgrave, Keith R            48,000           48,000           10.5        0.5           0
    2A    11390389 Feuring, Randy L               40,000           40,000          9.375        0.5           0
    2A    11390519 Everly, Charles E              34,500        34,435.44         12.562        0.5           0
    2A    11390949 Large, Gayla R                 40,000        39,806.15         11.625        0.5           0
    2A    11391432 Brownlee, Troy D               55,250        55,235.86           12.5        0.5           0
    2A    11391451 Sherman, Gregory A             80,800           80,800          8.875        0.5           0
    2A    11391485 Barnes, Thomas                 76,000           76,000           12.5        0.5           0
    2A    11391662 Quaintance, Jeffrey            98,820           98,820           9.75        0.5           0
    2A    11391710 Hall, Susan M                 190,000       189,948.58          12.25        0.5           0
    2A    11392026 Short, James                  144,500       144,447.05         10.875        0.5           0
    2A    11392119 Sinclair, Timothy L           254,000       253,868.32           9.25        0.5           0
    2A    11392620 Parker, Terroca                43,200           43,200          8.625        0.5           0
    2A    11392646 Binkley, Sue S                 81,250        81,213.09          9.875        0.5           0
    2A    11392954 Light, Edward B                94,500           94,500          9.375        0.5           0
    2A    11393353 Dombrow, Allen                227,500          227,500          8.375        0.5           0
    2A    11393468 Bailey, Russell R             192,000       191,945.06             12        0.5           0
    2A    11393544 Mcbride, James P              168,500       168,429.53         10.262        0.5           0
    2A    11393717 Adleff, Justin J               63,000        62,962.80          8.625        0.5           0
    2A    11393751 Belknap, Frank A               96,000        95,974.02          12.25        0.5           0
    2A    11393821 Price, Sharon                  70,500           70,500          9.125        0.5           0
    2A    11394598 White, Nancy D                 65,280           65,280           7.99        0.5           0
    2A    11394906 Mulkerin, Annmarie            273,000       272,858.47           9.25        0.5           0
    2A    11394922 Portillo, Maria J             180,000       179,692.49          9.375        0.5           0
    2A    11395222 Rainey, Kevin B               228,600          228,600          8.375        0.5           0
    2A    11395250 Epperson, Jason R              82,560           82,560         10.875        0.5           0
    2A    11395292 Hayes, Rachelle               155,000       154,959.94          12.99        0.5           0
</TABLE>

                                       116
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11395589 Kurney, Ellen                  72,000        71,983.16           12.9        0.5           0
    2A    11395660 Preston, Jacob B              114,240       114,188.10          9.875        0.5           0
    2A    11395964 Sanders, Alvelyn J             86,500           86,500         11.875        0.5           0
    2A    11396019 Keller, Johnathan W            74,700           74,700         10.062        0.5           0
    2A    11396057 D Ambrosio, Jr., Joh          151,000          151,000          7.625        0.5           0
    2A    11396119 Deel, Tobby                    56,250           56,250         10.125        0.5           0
    2A    11396147 Andersen, Kelvin D             38,000           38,000           8.75        0.5           0
    2A    11396164 Weatherly, Patrice             85,000        84,964.35          10.25        0.5           0
    2A    11396327 Fowler, Julius M               76,800           76,800           9.75        0.5           0
    2A    11396433 LeSuer, Craig                 200,750          200,750              9        0.5           0
    2A    11396764 Moore, Michael J              130,400          130,400          11.75        0.5           0
    2A    11396768 Jones, Billy Jo               130,500       130,403.94         10.875        0.5           0
    2A    11396772 Scales, Christian              68,850           68,850             10        0.5           0
    2A    11396889 Johnson, Ottis                 67,000        66,961.45           8.75        0.5           0
    2A    11397004 Miles, Rosetta R               67,000           67,000          10.99        0.5           0
    2A    11397931 Westbrook, Linda L            120,700          120,700          7.625        0.5           0
    2A    11397932 Whitfield, Howard H           112,677          112,677           9.75        0.5           0
    2A    11397981 Foster, Vickie L               90,000        89,967.03         10.875        0.5           0
    2A    11398047 Hunt, Irene F                 127,500       127,456.95          11.25        0.5           0
    2A    11398195 Clement, Stanley C             78,000        77,975.07           11.5        0.5           0
    2A    11398209 Teamer, Michelle               68,400        67,990.69           10.5        0.5           0
    2A    11398232 Eberechuku, Geneva             30,300        30,293.41         13.219        0.5           0
    2A    11398269 Shovan, Stuart R               58,500        58,476.12         10.375        0.5           0
    2A    11398390 Sanburg, Kama E               161,500       161,453.27          11.95        0.5           0
    2A    11398695 Brown, John G                  84,600           84,600          9.375        0.5           0
    2A    11398773 Gladden, Andrea                36,000        35,990.79           12.5        0.5           0
    2A    11398785 Davis, Terry                  120,000       119,956.88          10.99        0.5           0
    2A    11398968 Hamilton, Stanley G            48,000           48,000              9        0.5           0
    2A    11398989 Davis, Christopher M           66,750           66,750         11.375        0.5           0
    2A    11399022 Alleyne, Deborah M             47,500        47,472.67           8.75        0.5           0
    2A    11399108 Gaines, Howard H               71,900           71,900          9.625        0.5           0
    2A    11399155 Jordan, Jose                  108,750          108,750         11.625        0.5           0
    2A    11399193 Ballesteros, Nelson           114,750       114,712.30         11.375        0.5           0
    2A    11399341 Vermilyea, Mary F              46,700        46,686.27         11.875        0.5           0
    2A    11399494 Merideth, David W              67,500           67,500          8.125        0.5           0
    2A    11399528 Turner, Timothy                84,275           84,275         11.062        0.5           0
    2A    11399588 Kinter, Brian L                75,500        75,475.20         11.375        0.5           0
    2A    11399768 Collier, Mattie L              56,000        55,985.67           12.5        0.5           0
    2A    11399894 Newkirk, Delores               94,000           94,000           9.27        0.5           0
    2A    11399958 Rivera, Maria                  48,150        48,134.61           11.5        0.5           0
    2A    11399975 Amos, Shelia J                 99,000        98,955.02          9.875        0.5           0
    2A    11399989 Wilson, Ellis B                48,800        48,790.37          13.65        0.5           0
    2A    11400025 Beal, Barry                    73,800        73,767.35             10        0.5           0
    2A    11400041 Rojo, Irma                     85,500        85,457.95            9.5        0.5           0
    2A    11400045 Currie, Willie P              217,500       217,440.15         12.175        0.5           0
    2A    11400093 Harlem, Leroy                  85,850           85,850         11.375        0.5           0
    2A    11400096 Chicatelli, Jeffrey           152,750          152,750          9.812        0.5           0
    2A    11400326 McCormack, Kevin L            140,000          140,000          7.125        0.5           0
    2A    11400599 Brown, Jerry                   65,000           65,000         14.125        0.5           0
    2A    11400632 Harris, Fredrick              111,800          111,800          12.25        0.5           0
    2A    11400634 Smith, Dochia                  89,250        89,220.69         11.375        0.5           0
    2A    11400648 Murphy, Tremella B             25,000           25,000         14.412        0.5           0
    2A    11400650 Vastine, Frank                161,600          161,600          8.125        0.5           0
    2A    11400673 Sjoberg, Allen B              121,000       120,964.41         11.875        0.5           0
    2A    11400684 Dodd, Daniel M                 32,300           32,300          10.75        0.5           0
    2A    11400695 Buckley, Donald E              45,050        45,037.11             12        0.5           0
    2A    11400715 Lafferty, Justine M            56,000           56,000             14        0.5           0
    2A    11400752 Stodd, Kenneth W              150,000       149,958.26         12.125        0.5           0
    2A    11400898 Lange, Jonathan               123,300       123,246.89         10.125        0.5           0
    2A    11400934 Bahr, Todd                    118,875       118,840.87         11.985        0.5           0
    2A    11400966 Mustful, Timothy               64,875           64,875          11.25        0.5           0
    2A    11401173 Ellis, Stephen R              136,000       135,966.16         12.625        0.5           0
    2A    11401249 Delicart, Roman                90,000           90,000         10.562        0.5           0
    2A    11401259 Williams, Daniel R            124,800       124,769.81          12.75        0.5           0
    2A    11401376 Flanagan, Christophe          184,000       183,924.88         10.375        0.5           0
    2A    11401410 Straub, James                  55,250           55,250         11.438        0.5           0
</TABLE>

                                       216
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11401442 Morgan, Jerry E                73,650           73,650         11.625        0.5           0
    2A    11401512 McElvogue, William J          120,000          120,000              8        0.5           0
    2A    11401523 Webb, Gregory P                27,500           27,500          12.99        0.5           0
    2A    11401548 Morales, Carlos A              77,350           77,350           10.5        0.5           0
    2A    11401584 Livingston, Melissa            48,800           48,800         11.375        0.5           0
    2A    11401659 Woods, Jr., R. A               77,500        77,464.79          9.875        0.5           0
    2A    11401722 Nielsen, Teriesa L             69,300        69,259.06           9.75        0.5           0
    2A    11401757 Adkins, Susan                  90,000        89,956.31          9.562        0.5           0
    2A    11401806 Grider, Tina                   67,500        67,470.08           9.99        0.5           0
    2A    11402029 Schlossenberg, Danie           99,000           99,000          8.875        0.5           0
    2A    11402060 Koons, Gary D                  36,000           36,000         12.375        0.5           0
    2A    11402063 Mcnulty, Terence R            362,100       361,948.16          10.25        0.5           0
    2A    11402165 Bles, Katherine M              84,000           84,000         10.625        0.5           0
    2A    11402176 Carter, Jamie                  88,200           88,200          8.625        0.5           0
    2A    11402200 Widdel, Sandra K               72,200           72,200            9.5        0.5         0.3
    2A    11402238 Bean, Sharley M                48,000           48,000         11.562        0.5           0
    2A    11402289 Muthig, Carolyn K              59,850        59,820.56            9.5        0.5         0.3
    2A    11402322 Schultz, Timothy D             52,650        52,641.44          14.49        0.5           0
    2A    11402370 Barkley, Donnie                63,750        63,711.78           8.55        0.5           0
    2A    11402378 Oliver, Glorian                93,500        93,448.15          10.75        0.5           0
    2A    11402380 Glenn, Cora                   207,000          207,000          7.875        0.5           0
    2A    11402445 Norton Jr., William           104,000          104,000           9.75        0.5           0
    2A    11402549 Kean, Ronnie E                 81,600           81,600          10.25        0.5           0
    2A    11402625 Kudera, Steven J              182,000          182,000              7        0.5           0
    2A    11402638 Cason, Iona                    90,015        89,890.87          11.38        0.5           0
    2A    11402697 Gadd, Randall E                42,750           42,750         12.375        0.5           0
    2A    11402725 Siler, Timothy L               67,200        67,178.52           11.5        0.5           0
    2A    11402823 Martin, Kathleen M             69,600           69,600              9        0.5           0
    2A    11402840 Tobar, John                    58,700        58,671.88          9.625        0.5         0.3
    2A    11402907 St Arnault, Francis           197,950       197,841.88              9        0.5           0
    2A    11402941 Ruiz, Victoria                141,950       137,990.91          10.99        0.5           0
    2A    11402944 Ryan, Jerry J                 106,250          106,250         10.875        0.5           0
    2A    11403106 Graziano, Maureen              62,900           62,900         11.625        0.5           0
    2A    11403184 Curtis, John A                 35,000        34,986.83         10.875        0.5           0
    2A    11403232 Folland, Iris K                72,675           72,675           10.5        0.5           0
    2A    11403271 Vasconcelos, Celia M          187,500          187,500          8.625        0.5           0
    2A    11403301 Gregg, Cornelius               76,000           76,000          11.99        0.5           0
    2A    11403302 Hodges, Clifton W              78,400        78,362.44          9.625        0.5           0
    2A    11403325 Cicardo, William A            117,000       116,914.06          9.375        0.5           0
    2A    11403440 Whitfield, William L           45,900        45,881.61         10.462        0.5           0
    2A    11403467 Ramsuer, Darryl R              66,300        66,285.14          13.09        0.5           0
    2A    11403552 Fernandez, Conceptio          117,500          117,500         11.937        0.5           0
    2A    11403569 Stratton, Jerry L             198,900       198,829.08             11        0.5           0
    2A    11403626 BUTLER, Dwayne E               85,000        84,913.08          11.25        0.5           0
    2A    11403670 Gordon, Maureen                87,200           87,200         12.812        0.5           0
    2A    11403676 Furman, Kate W                122,000       121,941.55          9.625        0.5           0
    2A    11403697 Powers, Cristi H               96,900        96,867.29          11.25        0.5           0
    2A    11403705 Webb, Brandi M                 75,000           75,000          11.25        0.5           0
    2A    11403944 Huston, Theresa M              79,800           79,800           9.75        0.5           0
    2A    11403960 Mata, Victor M                 63,200        63,171.28          9.875        0.5           0
    2A    11404003 Kelly, Patrick R               94,050           94,050            9.5        0.5           0
    2A    11404018 Vaughn, David A               152,550       152,490.98         10.624        0.5           0
    2A    11404098 Bivins, Angela                 42,300           42,300            9.5        0.5           0
    2A    11404107 Williams, Crystal              44,200           44,200         10.375        0.5           0
    2A    11404236 Mills, Eric D                  86,400        86,367.46          10.75        0.5           0
    2A    11404259 Wallace, Shirley J             97,750        97,718.33         11.438        0.5           0
    2A    11404272 Grande, James F                91,800        91,768.15         11.125        0.5           0
    2A    11404324 Gibbons, Jon                   76,000        75,977.64         11.875        0.5           0
    2A    11404343 Jones, Jeffrey T              148,500       148,416.28          9.375        0.5           0
    2A    11404362 Camposo, Bradley M            115,300          115,300            8.1        0.5           0
    2A    11404371 Cannizzaro, Mary A            117,000          117,000          10.25        0.5           0
    2A    11404433 Combs, Dolores                155,800       155,726.34          9.687        0.5         0.3
    2A    11404466 Smith, Mary L                  74,150        74,113.90           9.55        0.5           0
    2A    11404490 McGee, Edward                 187,200       187,092.30           8.75        0.5           0
    2A    11404497 Green, Deborah J               93,100           93,100         10.125        0.5           0
    2A    11404508 Declet, Francisco             184,500       184,400.51          9.062        0.5           0
</TABLE>

                                       316
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11404646 Sampson, Darren                56,000        55,986.82         12.875        0.5           0
    2A    11404650 Essien, Nsikan D              118,150       117,798.64             10        0.5           0
    2A    11404706 Contreras, II, Javie           61,900        61,849.32         11.375        0.5           0
    2A    11404722 Brown-Baldwin, Dorot          132,000       131,960.07          11.75        0.5           0
    2A    11404728 Gonzalez, John                149,600          149,600          7.125        0.5           0
    2A    11404812 Anderson, Kyle R               51,850        51,805.03          10.25        0.5           0
    2A    11404895 Stamm, Dietmar                129,600          129,600          9.375        0.5           0
    2A    11404907 Langland, Peter J              60,000        59,976.79         10.625        0.5           0
    2A    11404969 Moskaly, Trudy A              127,200       127,107.94          7.625        0.5           0
    2A    11405020 Finamore, Nicholas C          125,000       124,969.76          12.75        0.5           0
    2A    11405113 Aceves, Jesse G               171,125       171,070.18          11.49        0.5           0
    2A    11405156 Miller, John E                 83,000        82,959.17            9.5        0.5           0
    2A    11405174 Brandt, Daniel D              225,250          225,250            8.4        0.5           0
    2A    11405186 Mougey, Doug R                 55,000        54,978.14           10.5        0.5           0
    2A    11405190 Mattern, Kenneth J            101,700          101,700          9.275        0.5           0
    2A    11405192 Miller, Bradley R             122,580          122,580             10        0.5           0
    2A    11405260 Vickery, Arthur L              57,600        57,581.08         11.375        0.5           0
    2A    11405315 Bowman, Dennis R               52,000           52,000         13.375        0.5           0
    2A    11405373 Barber, Brett D                78,000        77,951.52          8.375        0.5           0
    2A    11405397 McClean, Cheri-Lyn J           41,600        41,582.55          10.25        0.5           0
    2A    11405403 Crumbley, Willie F            100,000          100,000            9.8        0.5           0
    2A    11405417 Ledington, Richard L           37,700           37,700             14        0.5           0
    2A    11405482 Reed, Lonnie                   33,150           33,150          13.75        0.5           0
    2A    11405521 Carrington, Charles           112,000       111,922.92          7.875        0.5           0
    2A    11405523 Santangelo, Madeline          184,000       183,904.61           9.25        0.5           0
    2A    11405614 Tudor, Constance S             68,000           68,000           9.25        0.5           0
    2A    11405628 Carrigan, Terry               123,000          123,000          10.75        0.5           0
    2A    11405650 Watkins, Andre                 49,000           49,000         11.875        0.5           0
    2A    11405677 Jones, John D                  99,450           99,450         10.625        0.5           0
    2A    11405709 Henley, Deborah                35,200           35,200         11.625        0.5           0
    2A    11405723 Wilson, Robert D               96,000        95,955.21           9.75        0.5           0
    2A    11405740 Ward, James D                  35,275        35,264.77         11.937        0.5           0
    2A    11405757 Green, Matthew                200,578          200,578          11.25        0.5           0
    2A    11405825 McCloy, Delbert R              61,650           61,650          9.375        0.5           0
    2A    11405882 McGuire, Jr., Thomas          118,350       118,215.12          10.75        0.5           0
    2A    11405922 Martin III, Robert E           68,800        68,757.24          8.375        0.5           0
    2A    11405971 Feiock, Gerald J              138,550       138,501.92         11.125        0.5           0
    2A    11405994 Babbitt, David S              172,000       171,915.40            9.5        0.5           0
    2A    11405999 Kimbrough, David               78,300        78,250.07           8.25        0.5           0
    2A    11406069 Nelson, Caroline J             68,000           67,980         11.875        0.5           0
    2A    11406102 Knott, Keith                  116,000          116,000          11.75        0.5           0
    2A    11406208 Book, Daniel J                 94,500           94,500          9.125        0.5           0
    2A    11406334 Tollefson, Norrine L           91,000        90,946.27          8.625        0.5           0
    2A    11406360 Notestine, Patrick            111,600          111,600          8.875        0.5           0
    2A    11406415 Thompson, Cynthia A            65,250        65,225.43          10.75        0.5           0
    2A    11406424 Tedford, Katie                 63,750           63,750          11.24        0.5           0
    2A    11406446 Banks, Regina A               102,000          102,000           7.75        0.5           0
    2A    11406512 Mosser, Charles B              32,400           32,400         11.125        0.5           0
    2A    11406601 Gorman, John R                 80,550           80,550          11.25        0.5           0
    2A    11406604 Brown, Christine G            102,000       101,954.88             10        0.5           0
    2A    11406681 Redinger, Kenneth M            63,000           63,000          7.875        0.5           0
    2A    11406720 Byers, Gale L                  47,000           47,000            7.5        0.5           0
    2A    11406748 Smith, Cathy                  176,000       175,930.99         10.562        0.5           0
    2A    11406757 Davis, Christine M             68,000        67,977.04          11.25        0.5           0
    2A    11406758 McCurdy, Robert               215,000          215,000            8.5        0.5           0
    2A    11406809 Spencer, Maurice              135,000          135,000             11        0.5           0
    2A    11406878 Bartilson, Michelle            94,400        94,357.11          9.875        0.5           0
    2A    11406907 Horton, Addie                  60,000           60,000           10.5        0.5           0
    2A    11406973 Schubert, Allen E             206,100       206,001.26          9.625        0.5           0
    2A    11406982 Opsahl, Martin A               63,000        62,989.78           14.5        0.5           0
    2A    11406990 Carlson, Timothy C             69,300           69,300         10.125        0.5           0
    2A    11407044 Robinson, Dianne               40,000           40,000           9.25        0.5           0
    2A    11407103 Paulsen, Michael R            110,000          110,000           10.5        0.5           0
    2A    11407112 Schneider, Donald C           170,000          170,000           11.5        0.5           0
    2A    11407167 Williams, Deborah Q            68,000           68,000           12.5        0.5           0
    2A    11407234 Navarro, Albert               105,300          105,300          8.375        0.5           0
</TABLE>

                                       416
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11407235 Jones Jr., Michael A          104,000          104,000          12.25        0.5           0
    2A    11407276 Hendricks, Gary E              38,000           38,000         10.875        0.5           0
    2A    11407277 Williams, Terrence G           76,000           76,000           13.3        0.5           0
    2A    11407321 Littleton, Charlie E           51,850        51,830.57         10.875        0.5           0
    2A    11407338 Starkey, Melissa M             46,000           46,000          10.88        0.5           0
    2A    11407458 Fowler, Judy A                 64,000           64,000             10        0.5           0
    2A    11407476 LaValley, Michael             119,000          119,000         10.225        0.5           0
    2A    11407485 Salinas, Minerva              201,069       200,997.15          10.99        0.5           0
    2A    11407505 Johnson, Gary                 139,600       139,551.56         11.125        0.5           0
    2A    11407516 Conner, Charles H              65,550           65,550          9.625        0.5         0.3
    2A    11407518 Lowery, Delois B               42,000           42,000          9.125        0.5           0
    2A    11407545 Waiters, Derrick D             98,600           98,600         12.125        0.5           0
    2A    11407559 Hanson, Jeannie L              44,925        44,897.08          8.375        0.5           0
    2A    11407578 Garcia, Luis                   72,800        72,769.47          10.25        0.5           0
    2A    11407608 Dieckhoff, Roger H            201,600          201,600          7.875        0.5           0
    2A    11407619 Menefee, J S                  172,000          172,000         10.875        0.5           0
    2A    11407634 Warda, Cynthia                123,500          123,500         10.875        0.5         0.3
    2A    11407635 Webb, James A                 122,400       122,335.72          9.188        0.5           0
    2A    11407664 Harder, Robert A              155,000       154,904.81             10        0.5           0
    2A    11407675 Morrow, Robert E               52,000           52,000           9.78        0.5           0
    2A    11407676 Segars, James L               102,000          102,000          9.625        0.5           0
    2A    11407736 Starks, Roxanne R              88,000        87,979.83          12.99        0.5           0
    2A    11407847 Medaglia, Michael             153,600          153,600          9.625        0.5           0
    2A    11407912 Kane, Robert T                 87,550        87,517.92         10.875        0.5           0
    2A    11407921 Zobel, Glenn A                 81,600           81,600          8.537        0.5           0
    2A    11407931 Smith, Broderick              117,000          117,000          12.25        0.5           0
    2A    11407956 Socha, Jr., John R             59,500        59,471.78          9.673        0.5           0
    2A    11407958 Verdu, Jeffa M                 47,175           47,175          10.75        0.5           0
    2A    11407961 Hussin, Jamall J              164,800          164,800         11.238        0.5           0
    2A    11407997 McInnis, Kenneth J            175,000          175,000          9.875        0.5           0
    2A    11408010 Wandersee, Richard H          138,400       138,318.29          8.625        0.5           0
    2A    11408017 Herron, Tanya                 208,250       208,181.60         11.375        0.5           0
    2A    11408060 Smith, Tony R                 170,400          170,400           12.5        0.5           0
    2A    11408068 Fredericks, Walter            182,750          182,750           10.5        0.5           0
    2A    11408093 Ford, Lynda K                 229,000          229,000          7.975        0.5           0
    2A    11408125 Pofahl, Dean A                102,400       102,350.94          9.625        0.5           0
    2A    11408142 Frink, Timothy                 97,750           97,750          10.75        0.5           0
    2A    11408164 Simpson, Sharon D              36,400           36,400           12.5        0.5           0
    2A    11408166 Shank, Roger L                 85,000           85,000             12        0.5           0
    2A    11408204 Bazzocco Jr, Dominic           92,000        91,966.29         10.875        0.5           0
    2A    11408219 Lugo, Julie M                 227,700       227,578.83          9.125        0.5           0
    2A    11408234 Spencer, Jamie L               59,400           59,400             11        0.5           0
    2A    11408255 Artis, Stanley T               87,550        87,524.89          11.99        0.5           0
    2A    11408270 Jackson, Barbara J             45,512           45,512          9.125        0.5           0
    2A    11408317 Daugherty, Alice J            138,000       137,876.34           9.75        0.5           0
    2A    11408366 Piper, Sue E                   63,750           63,750         10.938        0.5           0
    2A    11408380 Piner, Janice                  27,500        27,496.36         15.375        0.5           0
    2A    11408396 Toll, Randall E                68,400           68,400          9.075        0.5         0.3
    2A    11408409 Sapp, Andrel L                180,000          180,000          9.875        0.5           0
    2A    11408411 Staats, Michael D             145,000          145,000           8.25        0.5           0
    2A    11408414 Stephenson, Eric D            198,750          198,750           11.5        0.5           0
    2A    11408443 Parker, Hershal W              65,500           65,500           10.5        0.5           0
    2A    11408495 Baca, Larry R                 123,750          123,750          9.875        0.5           0
    2A    11408499 Cornelius, Daryl K            165,000          165,000          7.125        0.5           0
    2A    11408550 Kalkan, Allan                 101,150       101,120.24         11.875        0.5           0
    2A    11408552 Lewis, Jerald R               225,000          225,000          8.625        0.5           0
    2A    11408562 Williams, Margie               94,000           94,000             10        0.5           0
    2A    11408583 Brown, Henry C                129,500          129,500          11.25        0.5           0
    2A    11408605 Mottaz, Edward W              220,500       220,409.99         10.375        0.5           0
    2A    11408628 Callahan, Patrick F           148,500          148,500          9.875        0.5           0
    2A    11408659 Blount, Billy J                51,750        51,725.86           9.75        0.5           0
    2A    11408661 Perez, Julio C                105,300       105,250.87           9.75        0.5           0
    2A    11408687 Tyson, Natalie R               44,000           44,000         10.625        0.5           0
    2A    11408706 Paden, Darby                   23,250           23,250         13.187        0.5           0
    2A    11408720 Locklear, Theresa              46,000        45,945.88           13.5        0.5           0
    2A    11408722 Elliott, Charles G            113,600       113,571.74         12.625        0.5           0
</TABLE>

                                       516
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11408725 Waliczek, Helen D             131,250          131,250          10.25        0.5           0
    2A    11408732 Merriweather, Sandra           64,000           64,000          11.25        0.5           0
    2A    11408740 RIVAS, CARLOS                  95,850        95,811.91           10.5        0.5           0
    2A    11408742 Williams, Anne                 67,500           67,500         10.125        0.5           0
    2A    11408847 Caldwell, James M             104,850       104,802.37          9.875        0.5           0
    2A    11408848 Morales, Benigno              180,000       179,888.12          8.375        0.5           0
    2A    11408907 Baker, Lamar                  110,000          110,000           8.25        0.5           0
    2A    11408910 Meronek, Darrell J             93,500           93,500           11.5        0.5           0
    2A    11408922 Bode, John A                   82,500        82,465.41          10.25        0.5           0
    2A    11408931 Bradley, Jr., Carl H           95,300           95,300              9        0.5           0
    2A    11408951 Mann, Ozzie M                  55,800           55,800           9.95        0.5           0
    2A    11408981 Winterboer, Gary J            211,000          211,000           7.75        0.5           0
    2A    11409001 Benakis, David M              224,250          224,250         10.375        0.5           0
    2A    11409031 Martin, Sandra K              145,800          145,800           9.75        0.5           0
    2A    11409096 Widdel, Sandra K               45,200        45,176.81            9.3        0.5           0
    2A    11409119 Young, Wilson R                76,500           76,500          12.25        0.5           0
    2A    11409121 Mould II, Melvin L            200,000          200,000           9.69        0.5           0
    2A    11409134 Lapadu, Michaell E            115,200          115,200          8.125        0.5           0
    2A    11409136 Camacho, Peter I              160,000          160,000            9.5        0.5           0
    2A    11409183 Broadnax, Leonard              46,900           46,900          12.75        0.5           0
    2A    11409196 Etter, Rita D                  88,400        88,374.71             12        0.5           0
    2A    11409210 Bierman, Pamela S              95,200        95,185.43          14.75        0.5           0
    2A    11409215 Manson, Valerie                66,600           66,600          9.875        0.5           0
    2A    11409234 Brokaw, Perry C                38,700        38,682.85           9.99        0.5         0.3
    2A    11409254 Meglich, Raymond S            247,000       246,861.53          8.875        0.5           0
    2A    11409320 Anderson, Robert J            128,250          128,250          8.875        0.5         0.3
    2A    11409363 DAHLEM, ROBERT C              114,750          114,750           8.75        0.5           0
    2A    11409372 Bates, Sherryl A               94,400           94,377          12.75        0.5           0
    2A    11409446 Rushbrook, Joan               115,000          115,000         10.125        0.5           0
    2A    11409448 Ishman, Daniel                 78,400           78,400          13.75        0.5           0
    2A    11409455 Randazzo, Gaetano             196,000       195,903.60            9.5        0.5           0
    2A    11409466 Lutgen, Mark R                 78,300        78,276.32          11.75        0.5           0
    2A    11409476 Freeman, Robert                41,200           41,200         13.875        0.5           0
    2A    11409513 Turner, Twanna                144,900          144,900          9.625        0.5           0
    2A    11409553 Rosso, Anthony C              140,000       139,938.07             10        0.5           0
    2A    11409560 Herlan, Danne A                60,000        59,884.49          9.512        0.5           0
    2A    11409561 Velez, Robert W               133,450       133,387.74           9.75        0.5           0
    2A    11409568 Rudd, Randall                  46,400           46,400           13.5        0.5           0
    2A    11409569 Adams, Leroy                  231,300       231,176.91          9.125        0.5           0
    2A    11409588 Mireles, Angel                 77,000        76,978.87         12.188        0.5           0
    2A    11409610 Wasilewski, Peter D           220,000          220,000          9.875        0.5           0
    2A    11409613 Piepenburg, Carl S            119,000          119,000         10.375        0.5           0
    2A    11409626 Walker, Richard L             216,600       216,484.73          9.125        0.5         0.3
    2A    11409642 MacCourt, Donald C             51,000        50,982.05         11.062        0.5           0
    2A    11409658 Barnett, Marcia                87,750           87,750          8.625        0.5           0
    2A    11409759 HERNANDEZ, FERNANDO            78,400        78,316.66           9.15        0.5           0
    2A    11409766 Montagne Jr, Delphus          184,000       183,845.02          10.25        0.5           0
    2A    11409808 Hodges, Clifton W             110,400       110,347.11          9.625        0.5           0
    2A    11409811 Jones, Daniel R                47,600        47,581.08           10.5        0.5           0
    2A    11409836 Nann, Michael A               152,150          152,150           7.75        0.5           0
    2A    11409842 Kidder, Earl                   35,100        34,648.54         13.499        0.5           0
    2A    11409854 Stefans, Jason R              110,500          110,500             10        0.5           0
    2A    11409861 Markiewicz, Robert J           65,700        65,659.26            9.5        0.5           0
    2A    11409863 Turner, William D              57,000           57,000         11.625        0.5           0
    2A    11409871 Stewart, Billie M              72,500        72,482.46          12.75        0.5           0
    2A    11409872 Garcia, Luis                   72,800        72,769.47          10.25        0.5           0
    2A    11409873 Ulichnie, Phillip A            64,600           64,600         11.625        0.5           0
    2A    11409891 Roma, Michael                 133,200       133,125.32          8.875        0.5           0
    2A    11409896 Wheeler, Danielle R            87,200           87,200           12.5        0.5           0
    2A    11409906 Martin, Patricia C             62,400           62,400          10.75        0.5           0
    2A    11409920 Heisterman, Jr, Jack           28,000           28,000         11.125        0.5           0
    2A    11409943 Houston, Thelma L             150,400       150,317.85              9        0.5           0
    2A    11409944 DeWitt, Gary N                 60,000           60,000         12.375        0.5           0
    2A    11409950 Schanuth, Donna                45,500           45,500           13.5        0.5           0
    2A    11409963 Hooks, Johnson H               65,000           65,000          9.875        0.5           0
    2A    11409997 Perry Jr, Haywood L            46,750           46,750           10.5        0.5           0
</TABLE>

                                       616
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11410014 McMillan, Kimberly             71,400           71,400         10.375        0.5           0
    2A    11410020 Kenny, James F                110,000          110,000          8.875        0.5           0
    2A    11410127 Campbell, Frank M              83,300           83,300         10.375        0.5           0
    2A    11410130 Marshall, Carolyn J            68,800           68,800          12.75        0.5           0
    2A    11410140 Steele, Barbara H              80,750           80,750         11.625        0.5           0
    2A    11410144 Blount, Charles E             173,400       173,300.24           8.75        0.5           0
    2A    11410164 Estes, Eric S                 105,400          105,400          9.575        0.5           0
    2A    11410189 Gross, Susan M                111,920          111,920         13.437        0.5           0
    2A    11410298 Sikes, Tawanna A               67,910           67,910            9.5        0.5           0
    2A    11410301 Kowalcyk, Raymond M           224,000          224,000          8.625        0.5           0
    2A    11410381 Brown, Crystal                 72,000        71,972.15         10.625        0.5         0.3
    2A    11410386 Osborne, Jerry W               80,000        79,979.24         12.438        0.5           0
    2A    11410390 Burrell, Aaron M               96,000        95,946.18          8.875        0.5           0
    2A    11410455 Grullon, Dion                 212,500          212,500           8.55        0.5           0
    2A    11410471 Hancock, Dean R               150,000          150,000           8.25        0.5           0
    2A    11410473 Long, Debra J                  80,100           80,100         10.125        0.5           0
    2A    11410564 Gojenola, Cherie L            164,000          164,000          7.625        0.5           0
    2A    11410594 Thompson, Thomas               50,400           50,400         12.812        0.5           0
    2A    11410608 Walsh, Catherine M             45,000        44,979.01           9.75        0.5           0
    2A    11410618 Morris, Stephen P              63,500           63,500          9.375        0.5           0
    2A    11410679 Ortiz, Harry                  165,750          165,750            7.5        0.5           0
    2A    11410685 McGinnis, Shun M               68,000           68,000         11.375        0.5           0
    2A    11410692 Vigus, John                    67,500           67,500           10.9        0.5           0
    2A    11410713 McLaughlin, Winston            61,000        60,961.70          8.325        0.5           0
    2A    11410714 Thomas, Ansel D               106,200          106,200          10.25        0.5           0
    2A    11410722 Gephart, Sherri J              56,250        56,233.87          11.99        0.5           0
    2A    11410730 Patterson, Jon M              164,000       163,932.14         10.312        0.5           0
    2A    11410745 Bowman, Dennis L              112,000          112,000          11.25        0.5           0
    2A    11410748 McGhee, Tracy                 118,000          118,000         11.375        0.5           0
    2A    11410749 Hall, Jennifer B               68,000           68,000          12.75        0.5           0
    2A    11410761 Galloway, Sheri                83,250        83,176.65         10.062        0.5           0
    2A    11410783 HAUGABROOKS, MARCUS           115,500          115,500             11        0.5           0
    2A    11410792 Wanless, Robert E             193,500       193,409.73           9.75        0.5           0
    2A    11410803 Riojas, Larry C               105,000          105,000         11.875        0.5           0
    2A    11410812 Eldridge Jr, Wilton            36,900           36,900         10.375        0.5           0
    2A    11410816 Brown, Elizabeth J            118,000          118,000          8.125        0.5           0
    2A    11410847 Griffin-Sommerville,           42,300        42,282.73         10.375        0.5           0
    2A    11410888 Plotnick, Jamie P             182,000       181,923.68          10.25        0.5           0
    2A    11410896 Rodriguez, Ricardo C           97,200           97,200          9.375        0.5           0
    2A    11410905 Freed, Gregory P               84,915           84,915          11.25        0.5           0
    2A    11410916 Joseph, George E               62,400           62,400         12.625        0.5           0
    2A    11410928 Collins, Jeffrey              152,000          152,000          9.375        0.5           0
    2A    11410934 Schwartz, Faye                252,000          252,000              9        0.5           0
    2A    11410986 Stamps, Mike A                111,625          111,625          9.875        0.5         0.3
    2A    11410998 Chicatelli, Jeffrey            56,550           56,550          9.812        0.5           0
    2A    11411005 Caudill, Quentin D             70,000           70,000           9.75        0.5           0
    2A    11411024 Beyer, Mary L                  70,400           70,400          7.875        0.5           0
    2A    11411043 DEAN, ARCHIE H                248,000          248,000          9.375        0.5           0
    2A    11411117 Otto, James B                  48,300        48,267.18          7.938        0.5           0
    2A    11411127 Carneal, John T                43,200        43,186.19           11.5        0.5           0
    2A    11411166 Borkosky, Timothy L            94,000           94,000          7.125        0.5           0
    2A    11411183 Ferweda, Kimi A                63,750           63,750            9.5        0.5           0
    2A    11411189 LANGAN JR, FRANK              229,500       228,823.97           9.85        0.5           0
    2A    11411194 Parker, Calvin L               95,200           95,200         12.375        0.5           0
    2A    11411205 Hilgendorf Jr, Ray             81,900           81,900         12.625        0.5           0
    2A    11411258 Greeley, Jeff                  80,000           80,000          8.188        0.5           0
    2A    11411265 Matthews, Annie                60,350        60,320.31            9.5        0.5           0
    2A    11411285 Vocke, Jerome L               132,000          132,000          9.037        0.5           0
    2A    11411300 Sumner, Jocelyn K              92,400        92,363.18         10.487        0.5           0
    2A    11411304 Prior, Jr, John T             202,000          202,000              9        0.5           0
    2A    11411333 Jenkins, Martin H             134,640          134,640         10.625        0.5           0
    2A    11411377 Moe, Elizabeth A              234,000          234,000           9.25        0.5           0
    2A    11411378 Ours, Greg                    189,000       188,894.59            8.9        0.5           0
    2A    11411404 Cook, Loretta W                50,000           50,000         12.375        0.5           0
    2A    11411423 Bounds, Gene A                164,000          164,000           8.75        0.5           0
    2A    11411430 Dittbrender, Harold           200,000          200,000          8.375        0.5           0
</TABLE>

                                       716
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11411471 Kalley, Christopher            37,000           37,000         10.875        0.5           0
    2A    11411498 Rigby, Dale A                  83,300        83,268.64          10.75        0.5           0
    2A    11411499 Pagan, Clotilde                50,000           50,000           9.25        0.5           0
    2A    11411509 Andujar, Dawn M                56,000           56,000          11.95        0.5           0
    2A    11411523 Miller, Stephanie M            88,000           88,000         11.438        0.5           0
    2A    11411527 Szendzial, Vance               90,100           90,100          10.75        0.5           0
    2A    11411539 Mick, Robert D                 75,600           75,600            8.5        0.5           0
    2A    11411573 Henderson, Denise              86,250           86,250           8.75        0.5           0
    2A    11411645 Klein, Darlene A               96,000        95,964.82         10.875        0.5           0
    2A    11411651 Gollinge, Paul                 96,000           96,000            8.5        0.5           0
    2A    11411679 Jeffrey, Steve                 68,750        68,719.59             10        0.5           0
    2A    11411695 Bradley, Bobby                103,000          103,000           7.25        0.5           0
    2A    11411708 Burns, Denise J               214,200       214,108.96         10.187        0.5           0
    2A    11411747 LONG, JOHN T                   71,040        70,941.90          7.875        0.5           0
    2A    11411775 Armijo, Gilbert D             110,000          110,000           9.75        0.5           0
    2A    11411788 Donahue III, Michael           38,500        38,482.51          9.875        0.5           0
    2A    11411790 Kuck, Geraldine               100,000          100,000           10.5        0.5           0
    2A    11411814 Koval, Jonathon A              56,950        56,931.80           11.5        0.5           0
    2A    11411822 Davidson, Alice D              64,800        64,773.19         10.312        0.5           0
    2A    11411826 Burgess, Curtis P             121,500          121,500         10.375        0.5           0
    2A    11411851 Neumaier, Nancy A              88,000           88,000           13.5        0.5           0
    2A    11411852 Hermes, Donald E               36,800           36,800            8.5        0.5           0
    2A    11411872 White, Paul W                 118,150       118,107.87             11        0.5           0
    2A    11411877 Hall, Maria K                  51,300        51,277.90         10.125        0.5           0
    2A    11411878 Akintola, Abiodun             105,300          105,300              8        0.5           0
    2A    11411907 Hermes, Donald E               40,000           40,000            8.5        0.5           0
    2A    11411939 Jordan, Timothy                46,800           46,800             13        0.5           0
    2A    11411958 Birdsell, Ellen E             102,400          102,400          11.59        0.5           0
    2A    11411972 Warford, Roger                 37,050           37,050             10        0.5           0
    2A    11411977 LaBelle, Steve                 59,400           59,400          8.125        0.5           0
    2A    11412041 Hulsey Jr, Charles R          138,550          138,550          9.575        0.5           0
    2A    11412052 Carter Jr, Richard A          119,000          119,000         10.825        0.5           0
    2A    11412060 LUSBY, ROBERT E                54,950        54,939.41          13.75        0.5           0
    2A    11412062 THOMASSON, MICHAEL             79,200        79,164.96             10        0.5           0
    2A    11412066 Dunbar, Sheena A               26,000           26,000          14.25        0.5           0
    2A    11412077 Gist, Inez                     65,700           65,700         11.125        0.5           0
    2A    11412121 McElroy, Lucretia F           136,800          136,800              9        0.5         0.3
    2A    11412146 Murray, Steven G              148,500          148,500         10.875        0.5           0
    2A    11412154 Bjarnson, Stephen G            95,400           95,400         10.062        0.5           0
    2A    11412187 Palmisano. III, Ralp          112,500          112,500             11        0.5           0
    2A    11412197 Swager, Lynnette              157,500          157,500          8.125        0.5           0
    2A    11412213 Amato, John C                 116,000       115,899.50           9.25        0.5           0
    2A    11412223 Heistand, Robert E             65,000           65,000         10.875        0.5           0
    2A    11412242 Manley, Patricia               57,000        56,929.55          10.25        0.5         0.3
    2A    11412338 Dechaine, Phillip G           220,000          220,000          8.125        0.5           0
    2A    11412372 Dukes, Tiffani B              123,250       123,208.90         11.375        0.5           0
    2A    11412384 Kerr, Kevin M                 157,500          157,500           8.25        0.5           0
    2A    11412469 Roy, Priscilla W               45,050           45,050           10.5        0.5           0
    2A    11412501 Chicatelli, Jeffrey            61,750           61,750          9.812        0.5           0
    2A    11412580 Oldham, Kenneth                68,400           68,400            9.9        0.5           0
    2A    11412585 Johnson, Dorothy S             77,250           77,250          12.99        0.5           0
    2A    11412593 Walker, Cydney R               52,500           52,500         11.875        0.5           0
    2A    11412610 ORTEGA, JOHN                  110,000       109,891.35            9.5        0.5           0
    2A    11412680 Zelasko, Shirley A            120,000          120,000         10.499        0.5           0
    2A    11412681 Smith, Frenisha                49,500           49,500         11.375        0.5           0
    2A    11412691 Davis, Larry D                 75,200           75,200          8.875        0.5           0
    2A    11412694 Embert, Kay                   157,600       157,528.40          9.875        0.5           0
    2A    11412703 Sutton, Eugene                 85,000           85,000           8.75        0.5           0
    2A    11412716 Ladner, Paul                  132,800       132,756.37         11.375        0.5           0
    2A    11412721 Evans, Marlene                 54,000           54,000          9.875        0.5           0
    2A    11412751 Payne, Mary Ann               158,100          157,346          9.625        0.5           0
    2A    11412773 Rambo, Beverly P               93,500           93,500         11.375        0.5           0
    2A    11412798 Grissom, Henry                100,000        99,939.42            8.5        0.5           0
    2A    11412800 Keeten, Arthur D              139,500          139,500          9.625        0.5           0
    2A    11412820 Henton, Charles E              93,925           93,925          9.875        0.5           0
    2A    11412864 McCord, Carolyn J              64,800           64,800           9.58        0.5           0
</TABLE>

                                       816
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11412865 Guzman, Othon G                93,500           93,500         10.375        0.5           0
    2A    11412868 Williams, James J              76,700           76,700             10        0.5           0
    2A    11412881 Jimenez, Francisco L          138,720       138,640.19           8.75        0.5           0
    2A    11412882 Marshall, Sharon              105,300       105,249.51           9.62        0.5           0
    2A    11412892 Mays, Sherry                   65,000        64,972.15         10.375        0.5           0
    2A    11412905 Craig, Jacqueline M            58,000           58,000         13.188        0.5           0
    2A    11412933 Dennis, Dorothy E              61,200           61,200          9.125        0.5           0
    2A    11412973 Phillips, Eric E               99,900           99,900            8.5        0.5           0
    2A    11413000 Giordano, Michael K           195,300          195,300          9.562        0.5           0
    2A    11413019 Williams, Janice               68,000           68,000             11        0.5           0
    2A    11413044 Lieber, Raymond L             238,950          238,950           9.15        0.5           0
    2A    11413076 Ladner, Tracy D                86,000           86,000         10.875        0.5           0
    2A    11413112 Mintmier, William A            50,490           50,490         10.375        0.5           0
    2A    11413183 Orwig, Ronald E                56,800           56,800          10.25        0.5           0
    2A    11413192 Greenfield, Doris J            72,000           72,000         10.037        0.5           0
    2A    11413206 Joseph, James J               135,000          135,000           9.25        0.5           0
    2A    11413221 CADY, BENNETT S                30,400           30,400         12.625        0.5           0
    2A    11413222 Gonzalez, Paul                 28,000           28,000          13.25        0.5           0
    2A    11413237 Murphy, Patrick S             226,500          226,500              8        0.5           0
    2A    11413246 Johnson, Michael              168,000          168,000            9.5        0.5           0
    2A    11413255 Gagliardo, Robert A           185,000          185,000          8.275        0.5           0
    2A    11413264 Aultman, Barry D              180,000          180,000          9.125        0.5           0
    2A    11413301 Taylor, Valorie                90,000        89,966.12          10.75        0.5           0
    2A    11413303 Kistner Jr, Joseph A          105,655          105,655         10.363        0.5           0
    2A    11413318 MARTINEZ, VICTOR L            151,500          151,500          7.875        0.5           0
    2A    11413350 Gonzalez, Jr., Gilbe           54,000           54,000            9.5        0.5         0.3
    2A    11413359 Singh, Chandra L              108,000          108,000          9.125        0.5           0
    2A    11413365 Cavender, Milton M             96,000           96,000          10.25        0.5           0
    2A    11413367 Exford Jr., Alex              113,900          113,900         11.875        0.5           0
    2A    11413368 Arizola, Janine M              68,000           68,000         12.312        0.5           0
    2A    11413414 Hoogstraat, Traci J            59,000           59,000          8.875        0.5           0
    2A    11413428 Creek, William A              110,500          110,500             10        0.5           0
    2A    11413463 Hall, George W                 67,150           67,150           10.5        0.5           0
    2A    11413490 Greenwood, Sharon A            41,680           41,680          11.25        0.5           0
    2A    11413576 Steele, Valerie M             150,750          150,750           7.75        0.5           0
    2A    11413706 Powell, Monica M               25,000           25,000          11.75        0.5           0
    2A    11413709 Sloaver, Robert E             131,750          131,750         10.875        0.5           0
    2A    11413735 Miller, Sherry E               75,650           75,650          9.875        0.5           0
    2A    11413737 Derrickson, Barbara           144,000          144,000         11.375        0.5           0
    2A    11413766 Holland, Leslie D             113,400          113,400           9.25        0.5           0
    2A    11413817 Bryant, Donna                 208,000          208,000          12.75        0.5           0
    2A    11413827 LOFTUS SR, ROBERT J           114,000          114,000          9.875        0.5           0
    2A    11413829 Brinkerhoff, Lori E            88,200           88,200             10        0.5           0
    2A    11413841 Bittner, Michael A            103,700          103,700         10.625        0.5           0
    2A    11413844 Adami, Susanne                 87,300           87,300           8.05        0.5           0
    2A    11413847 Kunshier, Christy M           122,400          122,400            8.5        0.5           0
    2A    11413868 House, Holly                   40,000           40,000         10.625        0.5           0
    2A    11413877 Upton, Ruby L                  24,700           24,700         14.062        0.5           0
    2A    11413889 Lopez, Mery                    67,500           67,500             10        0.5           0
    2A    11413892 Parent, Stephen               115,000          115,000             11        0.5           0
    2A    11413908 Yertzell, Barbara F            57,370           57,370          9.375        0.5           0
    2A    11413910 Blackwell, Patricia           161,500          161,500            8.5        0.5           0
    2A    11413927 Mcghee, Chris L                25,000           25,000         12.125        0.5           0
    2A    11413942 Wells, Linda J                 72,250           72,250           8.75        0.5           0
    2A    11413956 Covington, Henry               40,000           40,000         13.875        0.5           0
    2A    11413963 Hibjan, David A                45,000           45,000            9.1        0.5           0
    2A    11413965 Holland, Karl A                56,100           56,100         10.624        0.5           0
    2A    11413988 Deleon, Domingo                81,600           81,600              9        0.5           0
    2A    11413995 Witek, Steven J               135,000          135,000           7.99        0.5           0
    2A    11414035 Steines, Scott L               61,200           61,200         11.875        0.5           0
    2A    11414139 Daniels, Ronald J             194,500          194,500            9.5        0.5           0
    2A    11414152 Coyle, David L                240,300          240,300           9.75        0.5           0
    2A    11414180 Dennis, Shay                   97,200           97,200           9.75        0.5           0
    2A    11414181 Channey, Sherrie F             39,900           39,900         13.125        0.5           0
    2A    11414199 Walbolt, Thomas A             129,200          129,200            8.9        0.5           0
    2A    11414217 Wise, Tania M                 190,400          190,400         10.875        0.5           0
</TABLE>

                                       916
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11414230 Sims, David H                 192,500          192,500            8.8        0.5           0
    2A    11414251 ABRIGO, JESUS M                66,300        66,269.07           9.75        0.5           0
    2A    11414306 Harris, Gary W                 40,000           40,000          9.125        0.5           0
    2A    11414325 BRAZZELL, ANKA M              211,500          211,500          7.875        0.5           0
    2A    11414331 Whitworth, Charlis L           97,520           97,520          13.95        0.5           0
    2A    11414352 Patino, Mario                  88,200           88,200          8.875        0.5           0
    2A    11414359 Hartman, Raymond H             51,000           51,000            9.5        0.5           0
    2A    11414385 Mickelson, Gary                73,100           73,100         11.125        0.5           0
    2A    11414407 Reese, Timothy J               99,450           99,450          9.688        0.5           0
    2A    11414426 Lopez, Delana                 119,700          119,700         10.125        0.5           0
    2A    11414444 Stemple, Donald G             106,800          106,800           8.89        0.5           0
    2A    11414446 Trullard, George              132,000          132,000          8.375        0.5           0
    2A    11414450 Stribling, Quintin T           60,300           60,300             10        0.5           0
    2A    11414484 Poole, Nicole A               102,000          102,000            9.5        0.5           0
    2A    11414497 Kohlman, David                 35,200           35,200           7.95        0.5           0
    2A    11414529 Ricketts, Wyander             172,000          172,000           12.5        0.5           0
    2A    11414534 Shaltiel, Roni                202,210          202,210         10.925        0.5           0
    2A    11414566 Stoker, Willie C               62,050           62,050             10        0.5           0
    2A    11414568 Missey, Mike                   68,000           68,000         11.125        0.5           0
    2A    11414593 Craig, Cassandra G            152,100          152,100         10.125        0.5           0
    2A    11414604 Douglas, Patricia L            99,000           99,000          9.625        0.5           0
    2A    11414614 Lawing, John B                151,200          151,200          8.625        0.5           0
    2A    11414656 Gaines, Ramondo L             135,000          135,000         10.625        0.5           0
    2A    11414768 McGrew, Alta L                130,000          130,000         13.062        0.5           0
    2A    11414796 Redloske, Darren               88,000           88,000           13.5        0.5           0
    2A    11414833 Brown, Thomas A                58,000           58,000           9.25        0.5           0
    2A    11414839 Bridges, Ralph D               69,300           69,300           8.03        0.5           0
    2A    11414840 Collins, Van B                211,000          211,000            9.5        0.5           0
    2A    11414848 Benoit, James V               162,000          162,000             11        0.5           0
    2A    11414857 Darnold, Julia J              214,000          214,000           9.75        0.5           0
    2A    11414866 Morton, Kimberly S            189,000          189,000          10.25        0.5           0
    2A    11414889 Vargas, Xavier                112,500          112,500           8.75        0.5           0
    2A    11414938 Dailer, James M                97,500           97,500           7.25        0.5           0
    2A    11415029 Garrett, Kelly W              156,000          156,000         13.125        0.5           0
    2A    11415032 Donahue, III, Michae           52,500           52,500          9.875        0.5           0
    2A    11415055 Grayson, Marsha A              43,550           43,550          9.625        0.5           0
    2A    11415078 Mathis, Charles                90,000           90,000          8.375        0.5           0
    2A    11415091 Bruce Jr, Robert              209,600          209,600           8.25        0.5           0
    2A    11415140 Baer, Arthur P                 55,650           55,650              9        0.5           0
    2A    11415191 Martin, Robert W               63,000           63,000             10        0.5           0
    2A    11415214 Gerrard, Scott                 88,000           88,000          5.917        0.5           0
    2A    11415228 Burrus, Sean                   55,250           55,250         10.125        0.5           0
    2A    11415245 Smith, Victoria J             164,800          164,800          8.625        0.5           0
    2A    11415267 Bery, Kathleen                104,000          104,000          9.188        0.5           0
    2A    11415270 Gonzalez, Susanne S           216,750          216,750          8.625        0.5           0
    2A    11415290 Unz, Judith                    99,200           99,200         10.875        0.5           0
    2A    11415307 Johnson, Daniel               102,000          102,000          9.425        0.5           0
    2A    11415336 Close, Heath M                 63,000           63,000          8.375        0.5           0
    2A    11415366 Onyina, Robert                175,500          175,500           8.25        0.5           0
    2A    11415374 Krach Sr, David A              41,400           41,400           9.25        0.5           0
    2A    11415385 Avant, Myron M                161,100          161,100          8.875        0.5           0
    2A    11415500 Campbell, Citrea A            112,500          112,500         10.875        0.5           0
    2A    11415521 Adamson III, Ernest            81,000           81,000          8.375        0.5           0
    2A    11415533 Thompson, Cynthia              93,500           93,500           10.5        0.5           0
    2A    11415616 Matos, Antonia                 61,275           61,275            9.5        0.5         0.3
    2A    11415632 Hebert, Henry L               159,300          159,300            9.5        0.5           0
    2A    11415633 Radus, Alison L               100,000          100,000          11.75        0.5           0
    2A    11415642 Hamby, William D              144,000          144,000         12.437        0.5           0
    2A    11415670 Payne, James E                130,500          130,500             10        0.5           0
    2A    11415674 Barber, Brett D                46,996           46,996          8.375        0.5           0
    2A    11415682 Pierce, Brian                 168,000          168,000           8.75        0.5           0
    2A    11415699 Hampton, William B             63,700           63,700          10.25        0.5           0
    2A    11415722 Knight, Antoinette             72,000           72,000            8.9        0.5           0
    2A    11415723 Murray, Adrianne C             76,500           76,500           9.75        0.5           0
    2A    11415799 Collins, Zalletta              56,250           56,250          9.625        0.5           0
    2A    11415854 Schroeder, Mark R              91,400           91,400         10.375        0.5           0
</TABLE>

                                      1016
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11415938 Schaeffer, Darrell L           62,050           62,050         10.799        0.5           0
    2A    11415940 Diaz, Nanette M                80,000           80,000          8.875        0.5           0
    2A    11415957 Vealy, Marvin L               134,400          134,400         10.125        0.5           0
    2A    11416001 Harris, Pamela S               50,000           50,000          9.125        0.5           0
    2A    11416066 Walls, Rita                    36,000           36,000           9.25        0.5           0
    2A    11416088 Musser, Judith A              101,200       101,063.11           9.95        0.5           0
    2A    11416090 Martinez, JOE                 152,100       151,786.15           9.35        0.5           0
    2A    11416091 STARUCH, DENNIS M              30,000        29,778.23           12.7        0.5           0
    2A    11416145 PERAZA, ALEXANDER              67,500           67,500             10        0.5           0
    2A    11416192 Bruce, Charlie L               44,200           44,200         11.125        0.5           0
    2A    11416200 Gedroez, Bridget M             39,000           39,000         12.375        0.5           0
    2A    11416206 George, Nicholas J             55,200           55,200          7.625        0.5           0
    2A    11416218 Roberts, Ronald               108,000          108,000              7        0.5           0
    2A    11416219 Duran, Faasoa T               171,000          171,000          9.375        0.5           0
    2A    11416225 Lash, Hal                     208,000          208,000           8.75        0.5           0
    2A    11416242 DeBlaere, Jared D              37,400           37,400             10        0.5           0
    2A    11416345 Gaston, Simone                 84,000           84,000           9.99        0.5           0
    2A    11416371 Carmichael, Ronald             57,750           57,750            7.5        0.5           0
    2A    11416383 Ebhomielen, Timothy           205,600          205,600          10.25        0.5           0
    2A    11416434 Alfaro, David R               166,250          166,250          8.375        0.5         0.3
    2A    11416446 Kwong, Victor D               187,708          187,708          8.875        0.5           0
    2A    11416492 Roberts, Tammy I               52,000           52,000          8.375        0.5           0
    2A    11416532 Lewis, Jerald R                92,000           92,000           8.99        0.5           0
    2A    11416568 Greear, Roger E               137,700          137,700         10.875        0.5           0
    2A    11416579 King, Carl M                  160,875          160,875          10.75        0.5           0
    2A    11416596 Roark, Angela R                78,300           78,300         10.475        0.5           0
    2A    11416629 Tucker, Anthony Q             153,000          153,000          9.687        0.5         0.3
    2A    11416698 Spraggins, Willie C           180,000          180,000              8        0.5           0
    2A    11416727 Kruger, Martin                247,500          247,500            9.5        0.5           0
    2A    11416747 Morrow, Dana M                 74,400           74,400         10.125        0.5           0
    2A    11416756 Pavao, James                  135,000          135,000          8.875        0.5           0
    2A    11416763 Snodgrass, Connie B            48,000           48,000             10        0.5           0
    2A    11416796 Wardale, Cecile                85,500           85,500         10.624        0.5         0.3
    2A    11416807 Cayujan, Bernardo B            65,700           65,700         10.125        0.5           0
    2A    11416830 Slone, Kathleen D              54,600           54,600         13.874        0.5           0
    2A    11416831 Talberg, Curtis J             185,000          185,000           9.25        0.5           0
    2A    11416856 Bertrand, Tiffany              72,000           72,000          9.625        0.5           0
    2A    11416871 Jensen, Steve H                51,300           51,300          9.375        0.5           0
    2A    11416872 Jones, Elaine W                89,100           89,100         10.125        0.5           0
    2A    11416886 Mayfield, Clay A               84,000           84,000          8.875        0.5           0
    2A    11416959 Burgess Jr, Joe S              91,200           91,200          8.675        0.5           0
    2A    11417053 Council, Jr, Robert            72,000           72,000          9.125        0.5           0
    2A    11417153 Wallace, Stafford G           139,500          139,500         11.075        0.5           0
    2A    11417190 WUJCIK, JOAN                   89,250        89,206.09            9.5        0.5           0
    2A    11417203 Corpuz, Leo P                 235,800          235,800           8.25        0.5           0
    2A    11417242 Baxter Jr, Eugene F            48,750           48,750         11.125        0.5           0
    2A    11417267 Blaker, Dustin P              179,335          179,335             10        0.5           0
    2A    11417293 Clegg, Mario L                 96,000           96,000         10.312        0.5           0
    2A    11417335 Pratt, James M                 55,900           55,900          10.25        0.5           0
    2A    11417342 Arnold, Doris F                55,200           55,200           9.25        0.5           0
    2A    11417348 Wise, Samuel D                 80,000           80,000            7.2        0.5           0
    2A    11417352 Lewis, Jerald R                92,000           92,000           8.99        0.5           0
    2A    11417371 Lewis, Jerald R                92,000           92,000           8.99        0.5           0
    2A    11417392 Kaczorowski, Jacquel          142,800          142,800          9.438        0.5           0
    2A    11417403 Bender, Patricia W            124,200          124,200              9        0.5           0
    2A    11417442 Lewis, Jerald R                92,000           92,000           8.99        0.5           0
    2A    11417464 Herrera, Andy                  25,200           25,200          9.875        0.5           0
    2A    11417487 Johnson, James E              183,300          183,300          8.875        0.5           0
    2A    11417533 Linares, Kathy                 48,750           48,750          8.375        0.5           0
    2A    11417537 Rainey, Johnny L              148,750          148,750          8.125        0.5           0
    2A    11417576 Supple, Ellen M                95,000           95,000         13.874        0.5           0
    2A    11417586 Fuhrman, Nancy J               92,700           92,700         10.999        0.5           0
    2A    11417624 Smith, Karen                   72,250           72,250         11.375        0.5           0
    2A    11418198 Lambert, Thomas H             110,200          110,200           8.76        0.5           0
    2A    11418260 Fugaro, Leonard               250,000          250,000             11        0.5           0
    2A    11418261 Koring, Kenneth E              81,750           81,750            9.6        0.5           0
</TABLE>

                                      1116
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11418284 McMartin, Barbara W           210,600          210,600              8        0.5           0
    2A    11418320 Rottenberk, Mark R            238,500          238,500           8.25        0.5           0
    2A    11418328 Cooper, David E               236,000          236,000         10.375        0.5           0
    2A    11418376 Rutledge, David                95,200           95,200         10.125        0.5           0
    2A    11418378 Berquist, Carla M             132,000          132,000          7.875        0.5           0
    2A    11418453 Swendeman, Robert E            94,400           94,400          8.375        0.5           0
    2A    11418498 Wiseman, Perry L              135,000          135,000           8.25        0.5           0
    2A    11418499 Cather, Peggy                  72,000           72,000            8.5        0.5           0
    2A    11418579 Kingsley, Adam R               84,000           84,000              9        0.5           0
    2A    11418652 Coll, Zoila M                 128,700          128,700          8.375        0.5         0.3
    2A    11418718 Tester, Bruce E                92,000           92,000             10        0.5           0
    2A    11418765 Merchant, Vinta A              79,050           79,050         11.125        0.5           0
    2A    11418773 Schuman, Susan K              102,000       101,954.78           9.99        0.5           0
    2A    11418805 Smith, Avery J                 46,750           46,750         11.125        0.5           0
    2A    11418820 Johnson, Glenice A            126,000          126,000            8.5        0.5           0
    2A    11418842 Figgures, Margaret A           68,000           68,000           9.75        0.5           0
    2A    11418843 Troyner, Walter T             185,000          185,000         10.312        0.5           0
    2A    11418849 James, Johnny B               220,500          220,500           8.75        0.5           0
    2A    11418855 Monroe Jr, James W             75,310           75,310             11        0.5           0
    2A    11418862 Benson, Jr, Charles           230,800          230,800           7.75        0.5           0
    2A    11418913 Craddock, Sylvia              246,200          246,200          8.125        0.5           0
    2A    11418943 Thomas, Via                   174,400          174,400           7.45        0.5           0
    2A    11418988 Steinke, Julie A              165,000          165,000           7.75        0.5           0
    2A    11419012 Jordan, Jr., Gary B            51,300           51,300         10.125        0.5         0.3
    2A    11419026 Herrington, Edwin C            81,600           81,600          7.375        0.5           0
    2A    11419083 Waring, Dean R                120,600          120,600              9        0.5           0
    2A    11419117 Latson, Lawrence P            135,200          135,200           7.75        0.5           0
    2A    11419118 Kaiser, Jeffery A              83,700           83,700            8.4        0.5           0
    2A    11419137 Sims, Juanita C                79,900           79,900         10.375        0.5           0
    2A    11419165 Roberts, Lee N                 76,800           76,800          8.875        0.5           0
    2A    11419187 Ramirez, Raul C               215,000       214,894.24            9.5        0.5           0
    2A    11419190 Wright, Joel                   75,600           75,600         10.625        0.5           0
    2A    11419194 Rochefort, Sally W            119,500          119,500          8.625        0.5           0
    2A    11419204 Arter, Ronald M                88,700           88,700           8.25        0.5           0
    2A    11419299 Reed, Gerald B                175,850          175,850              8        0.5           0
    2A    11419312 Asuncion, Nellie              217,800          217,800          8.875        0.5           0
    2A    11419334 Engler, Donald A               60,800           60,800          6.875        0.5           0
    2A    11419336 Bryant, Michael                70,560           70,560          9.625        0.5           0
    2A    11419356 Hethcox, Katherine M           79,900           79,900            9.5        0.5           0
    2A    11419372 Obando, Carolyn E             116,000          116,000           7.75        0.5           0
    2A    11419373 Little, Jason                 162,000          162,000           8.25        0.5           0
    2A    11419394 Matias, Nilda                  71,100           71,100           9.75        0.5           0
    2A    11419404 Lillie, Sherry                234,000          234,000          9.375        0.5           0
    2A    11419487 Rochester, Nefatiti            58,820           58,820          9.375        0.5           0
    2A    11419500 Lovelace, Joseph M             49,500           49,500            9.9        0.5           0
    2A    11419644 BERRY, ALVIN L                 55,000        54,972.95            9.5        0.5           0
    2A    11419645 CALHOUN, MARISA A             186,818       186,732.67           9.85        0.5           0
    2A    11419646 HICKS, QUINTON L               72,465        72,437.72          10.75        0.5           0
    2A    11419647 HAM, INGE                      66,150        66,122.26          10.25        0.5           0
    2A    11419648 HAVICE, AMY M                 130,500       130,450.87          10.75        0.5           0
    2A    11419649 HARRISON, LARRY G             116,000       115,916.88             11        0.5           0
    2A    11419651 STANLEY, THERESA R            121,600       121,473.44           9.25        0.5           0
    2A    11419670 THOMAS, BRIAN                 183,750       183,684.33          10.99        0.5           0
    2A    11419672 RICHARDSON, MICHAEL            80,800        80,771.12          10.99        0.5           0
    2A    11419674 TREVINO, JOSE                  63,750           63,726          10.75        0.5           0
    2A    11419676 SETTLE, LOUIS R                65,450        65,420.98           9.99        0.5           0
    2A    11419677 MOUTON, EDWARD K              114,000       113,962.25          11.35        0.5           0
    2A    11419678 SMITH, SCOTT A                 76,000        75,964.54           9.75        0.5           0
    2A    11419679 VASQUEZ, MARGARITA            145,653       145,523.30           9.99        0.5           0
    2A    11419680 PERAZA, XIOMARA               183,000       182,918.87           9.99        0.5           0
    2A    11419681 YAWNEY, JOSEPH M              234,000       233,823.01          10.75        0.5           0
    2A    11419683 RUIZ, CARLOS A                127,500       127,449.33           10.5        0.5           0
    2A    11419686 BRIZUELA, JOSE                105,600       105,483.95           8.99        0.5           0
    2A    11419688 GAUT, PAMELA H                165,200       165,140.96          10.99        0.5           0
    2A    11419689 BROWN, RUFUS J                166,600       166,513.63           9.25        0.5           0
    2A    11419692 MARING, DARRYL R               74,400        74,376.68          11.59        0.5           0
</TABLE>

                                      1216
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11419693 JOHNSON, JO ANN                70,000        69,972.18           10.5        0.5           0
    2A    11419694 DALIN, DAVID E                114,300       114,246.67           9.75        0.5           0
    2A    11419696 GARCIA, JR., RICHARD           65,700        65,664.03           8.99        0.5           0
    2A    11419697 HAYES, EVERETT                 87,200        87,174.99          11.99        0.5           0
    2A    11419700 BALLESTEROS, MIGUEL            86,800        86,752.49           8.99        0.5           0
    2A    11419701 HAGGERSTONE, KENNETH          104,000       103,960.84          10.75        0.5           0
    2A    11419702 Carlson, JONATHAN              73,000        72,970.75           10.5        0.5           0
    2A    11419703 KAUTZMAN, PHILLIP W            89,600        89,560.27           9.99        0.5           0
    2A    11419704 CARPENTER, JOSEPH A           159,250       159,190.04          10.75        0.5           0
    2A    11419705 COOPER, CURTIS J               93,750        93,708.43           9.99        0.5           0
    2A    11419706 AKENS, JOSEPH F               160,000       159,942.82          10.99        0.5           0
    2A    11419707 BRADFORD, KELVIN D            149,400       149,333.77           9.99        0.5           0
    2A    11419708 LENT, SANDRA L                212,500       212,405.79           9.99        0.5           0
    2A    11419714 Sbalchiero, Andrew            161,500          161,500          9.625        0.5           0
    2A    11419741 HARRIS, SANDRA J              135,000       134,937.02           9.75        0.5           0
    2A    11419744 CORBIN, PAUL                  153,000       152,935.84          10.25        0.5           0
    2A    11419745 GOMEZ, ARLENE Y               158,100       158,026.23           9.75        0.5           0
    2A    11419746 BASQUEZ, JULIO K              175,500       175,422.19           9.99        0.5           0
    2A    11419755 RODRIGUEZ JR, LEO L           162,000       161,870.68           10.5        0.5           0
    2A    11419756 BENSON, CATHERINE B            60,000        59,946.58           9.99        0.5           0
    2A    11419811 Roberts, Lee N                240,000          240,000           7.85        0.5           0
    2A    11419825 Luttig, Carol A                85,200           85,200          8.375        0.5           0
    2A    11419857 Hernandez, Jose L             176,000          176,000          6.875        0.5           0
    2A    11419862 Floyd, James T                 68,250           68,250           9.75        0.5           0
    2A    11419893 Crenshaw, Demitrus             70,500           70,500           13.5        0.5           0
    2A    11419975 Skinner, Aubrey D             214,500          214,500          9.075        0.5           0
    2A    11420081 Pasquali, Antonio             223,500          223,500            8.5        0.5           0
    2A    11420103 Watson, Evelyn B              122,400          122,400           8.95        0.5           0
    2A    11420138 Ayers, Perry                  114,750          114,750         11.375        0.5           0
    2A    11420163 Plazola, Jose                 148,500          148,500            8.5        0.5           0
    2A    11420174 Arrington, Ronald             104,400          104,400          8.875        0.5           0
    2A    11420209 Ricardo, Concepcion           151,900          151,900           7.25        0.5           0
    2A    11420273 Davis, Tammy R                 96,000           96,000         11.875        0.5           0
    2A    11420297 Defiore, Barbara A            235,200          235,200          9.375        0.5           0
    2A    11420313 Thomas, Michael S             105,000          105,000         11.375        0.5           0
    2A    11420369 Moyer, Timothy P              153,000          153,000          9.125        0.5           0
    2A    11420376 Geer, Deborah S                88,000           88,000          10.25        0.5           0
    2A    11420378 Parrish, Kelly D              103,500          103,500          8.625        0.5           0
    2A    11420416 Terry, Celeste M              118,989          118,989             10        0.5           0
    2A    11420583 Socarras, Abelardo            160,200          160,200          9.125        0.5           0
    2A    11420657 Glossip, Richard W            131,550          131,550          8.375        0.5           0
    2A    11420685 Moseley, Elizabeth B          110,250          110,250         10.062        0.5           0
    2A    11420698 Sims, Gail D                   61,200           61,200         11.625        0.5           0
    2A    11420718 SCHREINER, JOAN M             191,250       190,805.05           8.75        0.5           0
    2A    11420729 Hardy, Paul M                 195,650          195,650         11.125        0.5           0
    2A    11420768 Dowd, Tracy L                  32,550           32,550         12.875        0.5           0
    2A    11420779 Alarcon, Alvaro               124,000          124,000          8.562        0.5           0
    2A    11420873 Brokas, Nora D                166,500          166,500          9.875        0.5           0
    2A    11420877 Hicks, Phillip M               86,000           86,000          11.99        0.5           0
    2A    11421146 CLAXTON, STUART W             112,000       111,684.65          11.75        0.5           0
    2A    11421148 Oxendine, Chariesse           165,300       164,751.69          11.99        0.5           0
    2A    11421151 MCLEAN, DESMOND A             135,150       134,508.30          10.75        0.5           0
    2A    11421205 Errickson, William R          154,350          154,350           9.75        0.5           0
    2A    11421219 Smith, Leroy                  102,000          101,200          11.45        0.5           0
    2A    11421288 Morris, Joan D                105,000          105,000           7.75        0.5           0
    2A    11421326 Powers, John A                213,040          213,040         10.375        0.5           0
    2A    11421340 Carrilli, Salvatore           150,000          150,000           7.75        0.5           0
    2A    11421378 Price, Darlene M               65,700           65,700          9.625        0.5           0
    2A    11421392 Irizarry, Kris                153,900          153,900          9.875        0.5           0
    2A    11421407 Matthews, Jean A               54,000           54,000           8.75        0.5           0
    2A    11421432 Rued, Timothy L               100,000          100,000         11.375        0.5           0
    2A    11421616 Foster, Elton                  73,800           73,800          9.625        0.5           0
    2A    11421696 Jacobs, Ronney                100,300          100,300          11.25        0.5           0
    2A    11421792 Maida, Jeanne T                57,000           57,000          9.375        0.5           0
    2A    11421808 Kimbro, Reginald              140,000          140,000          8.125        0.5           0
    2A    11421809 Morgan, Annie L                80,000           80,000         10.125        0.5           0
</TABLE>

                                      1316
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11421815 Suan, Glen P                  162,000          162,000          8.875        0.5           0
    2A    11421853 Johnson, Ryan E               140,000          140,000          9.925        0.5           0
    2A    11421864 Noel, Brenda E                242,000          242,000           8.75        0.5           0
    2A    11421886 Padilla, John D               159,300          159,300          7.875        0.5           0
    2A    11421892 Tafoya, John                   85,500           85,500          9.875        0.5           0
    2A    11421900 Hopson, Michael                66,400           66,400          9.125        0.5           0
    2A    11422224 Kovalik, David A              161,500          161,500          9.375        0.5         0.3
    2A    11422232 Abner, Renee                   89,000           89,000         10.125        0.5           0
    2A    11422248 Varchol, Evelyn C             177,300          177,300          9.625        0.5           0
    2A    11422284 Thornhill, Jr., Jame           80,000           80,000         10.624        0.5           0
    2A    11422310 ALEXANDER, RENEE D            106,250       106,207.77           10.5        0.5           0
    2A    11422311 GRIMES, WILLIAM A             196,000       195,917.81          10.25        0.5           0
    2A    11422312 Sanborn, Michael R            128,800       128,758.83           11.5        0.5           0
    2A    11422501 Chea, Alfredo R               140,400          140,400         10.125        0.5           0
    2A    11422532 Ventura, SAMUEL                59,600           59,600           10.8        0.5           0
    2A    11422534 CANTU, MARK                    72,800           72,800          10.85        0.5           0
    2A    11422535 PORTER, RICO F                 81,750           81,750          10.65        0.5           0
    2A    11422538 ROSS, JAMES L                 202,000       201,753.66          10.45        0.5           0
    2A    11422539 HOEKSTRA, NICHOLAS D          103,935       103,835.48          11.55        0.5           0
    2A    11422541 COY, PAUL                      63,000        61,853.54           10.9        0.5           0
    2A    11422544 Thompson, RICHARD             127,415       127,198.52          10.25        0.5           0
    2A    11422545 Juracka, MARISOL              113,000       112,807.73           11.3        0.5           0
    2A    11422546 TURNER, SHELLEY               215,475       215,104.19          10.19        0.5           0
    2A    11422547 BAPTISTE, JR, THEODO          190,400       190,058.30            9.8        0.5           0
    2A    11422567 YEE, HENRIETTA K              250,000       249,493.38              8        0.5           0
    2A    11422568 GALLAGHER, WILLIAM B          144,000       143,896.70          12.85        0.5           0
    2A    11422571 QUINONES, MACKEY              129,500       129,343.93          10.49        0.5           0
    2A    11422575 ZIARKO, THERESA                72,000        71,854.07              8        0.5           0
    2A    11422576 DREIFKE, FRANKLIN L           138,750       138,406.12           6.99        0.5           0
    2A    11422577 ORTEGA, ABRAHAM                49,350        49,289.03         10.375        0.5           0
    2A    11422580 FIERROS, BRENDA E             196,000       195,659.21           8.75        0.5           0
    2A    11422608 MARTIN, JOSE                  229,415       228,785.13           7.99        0.5           0
    2A    11422609 ALTENBURG, GERALD F           185,000       184,779.62            8.6        0.5           0
    2A    11422610 BROWNING, BRUCE L             108,000       107,909.03          10.25        0.5           0
    2A    11422613 KLINGMAN, DAVID               130,000       129,770.54           9.49        0.5           0
    2A    11422614 PEREZ, JOSE L                 103,000       102,861.04           7.99        0.5           0
    2A    11422615 TRICE, FRANCIS                195,000       194,774.80           8.75        0.5           0
    2A    11422617 FOGLE, PAUL                   210,800       210,580.59           9.25        0.5           0
    2A    11422618 BANKS, JOSEPH C               165,000       164,799.37            8.5        0.5           0
    2A    11422619 CHAUPETTE, MARK W             176,000       175,820.59           9.35        0.5           0
    2A    11422664 TERRAZAS, JESUS               165,000          165,000            7.5        0.5           0
    2A    11422665 JONES, MICHAEL K              185,500       185,426.28           10.5        0.5           0
    2A    11422682 Lopez, Armando M              193,500          193,500           7.99        0.5           0
    2A    11422696 Clark, Versia D                76,000           76,000          9.125        0.5           0
    2A    11422705 Broadie, Karrol D              68,000           68,000           9.25        0.5           0
    2A    11422764 SHOMO, STEVEN P               144,000       143,778.96           9.35        0.5           0
    2A    11422830 Howell, Tonya                 115,600          115,600         10.875        0.5           0
    2A    11422840 Lambert, Carl L                90,400           90,400            9.9        0.5           0
    2A    11422917 Adoki, Otonye S               104,400          104,400         10.125        0.5           0
    2A    11423032 May, Brad W                   152,000          152,000          8.375        0.5           0
    2A    11423113 Carson, Gene L                155,000          155,000          8.875        0.5           0
    2A    11423135 HERNANDEZ, ARMANDO            151,200       151,136.59          10.25        0.5           0
    2A    11423137 PATZER, DENNIS D               60,000        59,981.34         11.625        0.5           0
    2A    11423143 ORR, PATRICIA L                90,000        89,944.01          12.25        0.5           0
    2A    11423163 Donahue, JOY R                 92,000        91,932.63           10.9        0.5           0
    2A    11423164 Gramz, DAVID A                168,000       167,871.43           10.7        0.5           0
    2A    11423165 Fairchild, DAVID              180,000       179,926.91           10.4        0.5           0
    2A    11423166 Heath, DAWAYNE L               84,500        84,479.78           12.8        0.5           0
    2A    11423167 Larco, MICHAEL                168,750       168,693.02          11.25        0.5           0
    2A    11423168 Davis, KENNETH M              102,000          102,000           9.55        0.5           0
    2A    11423170 Coss, MICHAEL                  87,975           87,975          10.45        0.5           0
    2A    11423173 Smith Jr, ROBERT N            120,000          120,000           9.45        0.5           0
    2A    11423174 Holloway, RONALD K             75,000        74,970.19           10.5        0.5           0
    2A    11423175 Thompson, JEFFREY L            57,850        57,834.85           12.4        0.5           0
    2A    11423176 Nelson, JANET L               153,000       152,956.06          11.99        0.5           0
    2A    11423177 MAYLE, DONALD                  36,000        35,990.78           12.5        0.5           0
</TABLE>

                                      1416
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11423178 Rumachik, DAVID P              76,800        76,777.02           11.8        0.5           0
    2A    11423179 Carlson Jr, GEORGE P           79,100           79,100           12.4        0.5           0
    2A    11423180 Bonebrake, JOSEPH H           115,000          115,000           9.74        0.5           0
    2A    11423181 Bursey, Donnie F               80,550           80,550           8.99        0.5           0
    2A    11423184 Kish III, GABRIEL             126,650          126,650           8.74        0.5           0
    2A    11423201 Crane, Timothy P              117,000          117,000          8.625        0.5           0
    2A    11423204 PHONGSISATTANAK, KHA          119,200       119,125.52         11.625        0.5           0
    2A    11423211 FREUND, DIANE                  90,000           90,000           8.75        0.5           0
    2A    11423212 Burns, Jay                    127,500          127,500           7.75        0.5           0
    2A    11423213 Zwickey, Shayne M             120,000          120,000             10        0.5           0
    2A    11423214 Saracino, Kelly L             180,000          180,000           8.75        0.5           0
    2A    11423215 Lantiegne, Ann                245,000          245,000              7        0.5           0
    2A    11423217 Youness, Brent A              154,800          154,800            8.5        0.5           0
    2A    11423218 Garrigos, Ignacio             140,800          140,800          10.25        0.5           0
    2A    11423219 Bocock, Robin                  53,700        53,678.48          13.25        0.5           0
    2A    11423220 Aguayo, Ryan                   98,950           98,950            8.5        0.5           0
    2A    11423221 Henriksen, Jeffrey T          119,850          119,850              9        0.5           0
    2A    11423222 HANSON, ROBERT J              128,000          128,000           9.25        0.5           0
    2A    11423224 Kubitschek, Amy L             107,100          107,100              9        0.5           0
    2A    11423225 KIRKLAND, KARIN                85,500           85,500          10.25        0.5           0
    2A    11423226 Mulloy, Finnian T             132,600          132,600           10.5        0.5           0
    2A    11423227 MARKWELL, KEITH               110,500       110,456.09           10.5        0.5           0
    2A    11423229 Olson, Derek L                166,500          166,500            8.5        0.5           0
    2A    11423230 Krech, Thomas C               143,650          143,650           10.5        0.5           0
    2A    11423231 ZEZULAK SR, CHARLES           176,000       175,930.05           10.5        0.5           0
    2A    11423232 HARRIS, MARY A                 57,000        56,979.27          10.91        0.5           0
    2A    11423233 MURPHY, NANCY L               144,000          144,000            8.5        0.5           0
    2A    11423234 GREENE, ROSALYN M              97,000        96,964.45         10.875        0.5           0
    2A    11423235 OSTROM, CRAIG R                66,000        65,977.71          11.25        0.5           0
    2A    11423236 HELM, JANET                   147,000       146,947.58             11        0.5           0
    2A    11423237 CAMBPELL, SUSAN M             108,800          108,800             10        0.5           0
    2A    11423238 BARRERA, VIDA M               140,000       139,937.76             10        0.5           0
    2A    11423239 INTHATHIRATH, Chanth          127,500          127,500           8.75        0.5           0
    2A    11423240 ANDERSON, JOE                 153,000       152,939.19           10.5        0.5           0
    2A    11423241 ERIKSEN, DAVID R              142,500          142,500             11        0.5           0
    2A    11423242 Josten, John G                189,840       189,746.62            9.5        0.5           0
    2A    11423244 Sena, Debra J                 112,000       111,947.74           9.75        0.5           0
    2A    11423245 Raheem, Lateef B              147,900       147,814.91           8.75        0.5           0
    2A    11423246 DELEON, DANIEL A               56,100        56,064.42          10.25        0.5           0
    2A    11423247 FLORES, RICHARD               100,800          100,800          10.25        0.5           0
    2A    11423248 MARTINEZ, CARLOS              145,000       144,928.68            9.5        0.5           0
    2A    11423249 FIELDS, JAMES                 108,800       108,756.76           10.5        0.5           0
    2A    11423250 Bong, Robert R                161,500          161,500            9.5        0.5           0
    2A    11423259 COLEMAN, F JEAN                61,100        61,078.16          10.99        0.5           0
    2A    11423262 McClure, AMELIA D              36,000           36,000          12.35        0.5           0
    2A    11423263 Brown, JAMES                   66,950           66,950          10.85        0.5           0
    2A    11423264 Ewell, ARSHAMBA                32,688           32,688          10.35        0.5           0
    2A    11423265 Foster, VERONICA               70,850        70,831.46           12.4        0.5           0
    2A    11423266 Richardson, BRADLEY            54,000        53,984.37          11.95        0.5           0
    2A    11423268 Johnson Jr, Awood M           100,000          100,000              9        0.5           0
    2A    11423319 Fowler, ERIC M                214,795          214,795            8.6        0.5           0
    2A    11423322 Spoonamore, ZELLA H            57,500        57,474.51           9.99        0.5           0
    2A    11423339 Gonzales, Rose L              197,600          197,600          7.625        0.5           0
    2A    11423443 Taylor, TERRI                  98,800        98,697.28           12.5        0.5           0
    2A    11423444 GOBLE, RUTH M                 132,000          132,000          12.05        0.5           0
    2A    11423658 Hunter, Matthew L              88,740           88,740          9.125        0.5           0
    2A    11423669 MALIGA, FAGALILO              162,000       161,911.51              9        0.5           0
    2A    11423671 SPARGUR, RHETT A              151,200          151,200            7.5        0.5           0
    2A    11423673 Gray, Verbia                   90,100           90,100          10.25        0.5           0
    2A    11423674 Bounds, Lillian E             120,000          120,000              9        0.5           0
    2A    11423675 Miller, David A                92,400           92,400           9.75        0.5           0
    2A    11423676 Pleiss, Shari L               106,000          106,000            7.5        0.5           0
    2A    11423678 Shannon, John M                40,000           40,000           13.5        0.5           0
    2A    11423679 Surucu, John W                132,000          132,000           6.99        0.5           0
    2A    11423704 Carlson, Brett A              119,000       118,934.99              9        0.5           0
    2A    11423707 Hearns, Tammy L               110,700       110,632.93            8.5        0.5           0
</TABLE>

                                      1516
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2A    11423708 Kisner, Roger H               168,000          168,000           8.75        0.5           0
    2A    11423710 TEAMAH, HARRIS                116,000       115,948.68             10        0.5           0
    2A    11423776 Satterlee, Tiffany L          229,500          229,500          9.212        0.5           0
    2A    11423895 Anderson, Thomas L             62,900           62,900           10.5        0.5           0
    2A    11423963 Gonzales, Rose L              193,200          193,200          9.125        0.5           0
    2A    11423967 Rose, Gail R                  109,350          109,350          9.125        0.5         0.3
    2A    11424096 Cross, Charles H              190,800          190,800          9.125        0.5           0
    2A    11424141 CHANDLER, JANICE T             31,950           31,950           9.75        0.5           0
    2A    11424146 GOMEZ, MANUEL J               136,313       136,261.56          10.74        0.5           0
    2A    11424147 HARRIS, LYNN M                 69,600        69,568.21           9.85        0.5           0
    2A    11424234 Dixon Jr., Novella M          162,000          162,000           9.45        0.5           0
    2A    11424269 FISH, DONALD L                102,400       102,359.30           10.5        0.5           0
    2A    11424274 DOLLINS, LARRY                152,000          152,000          10.99        0.5           0
    2A    11424275 HALL, KENNETH                  60,000           60,000           9.25        0.5           0
    2A    11424277 RODRIGUEZ, LAWRENCE           160,800       160,728.71           9.99        0.5           0
    2A    11424281 TORRES, MA ELENA              139,950       139,881.16            9.5        0.5           0
    2A    11424489 Smith, Kevin K                 53,000        52,988.55          13.25        0.5           0
    2A    11425091 SLOMER, RAMONA C              172,000       171,756.42           7.75        0.5           0
    2A    11425095 ALLEN, JUDITH T               145,800       145,738.86          10.25        0.5           0
    2A    11425099 BOOKER, BOBBY                 143,920       143,849.21            9.5        0.5           0
    2A    11425104 DAYAO, ANTONIO S              185,000       184,835.29           9.99        0.5           0
    2A    11425105 EMERICK, CAMERON L            160,000       159,784.13           7.99        0.5           0
    2A    11425111 CARROLL, TAMMY J              150,000       149,894.13           7.75        0.5           0
    2A    11425113 CHAMBERS, WALTER F            131,250       128,832.67         11.125        0.5           0
    2A    11425117 BLASIUS, MICHAEL               82,800        82,757.07           9.25        0.5           0
    2A    11425118 LOPEZ, THERESA                 54,800        54,766.80            8.5        0.5           0
    2A    11425120 MILLER, JOHN E                 47,600        47,581.08           10.5        0.5           0
    2A    11425159 VAZQUEZ, HECTOR L              67,500        67,471.69          10.25        0.5           0
    2A    11425264 BINCKLEY, JUDITH L             70,200        70,168.88           9.99        0.5           0
    2A    11425265 BURNS, DEBRA N                 50,000           50,000          10.99        0.5           0
    2A    11425270 SMITH, JR, HENRY              210,000          210,000          10.25        0.5           0
    2A    11425273 RANEY, ROBIN G                111,700       111,642.09           9.25        0.5           0
    2A    11425534 THIGPEN, CANDACE C             85,000        84,971.30          11.25        0.5           0
    2A    11425598 Martin, Fernando              175,000       174,904.41              9        0.5           0
    2A    11425702 SMITH, KATHLEEN A             137,250          137,250             11        0.5           0
    2A    11426931 JOHNSON, MICHAEL R             45,500        45,487.68          12.25        0.5           0
    2A    11427257 Woodmansee, LAURA              50,000        49,989.79           13.5        0.5           0
    2A    11427259 Udeen, CHAD                    52,800        52,786.60          12.65        0.5           0
    2A    11427278 TIMOTHY, CLINT                123,100          123,100           9.05        0.5           0
    2A    20900022 CONWAY, JOHN                   75,000        72,439.96          10.24        0.5
Loan Count = 1,028
Current Balance = $111,427,446.02
</TABLE>

                                      1616
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)


--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2B    11362905 Heaney, Matthew               424,000          424,000             10        0.5           0
    2B    11375166 Gilmore, Ronald G             500,000       499,806.59         10.625        0.5           0
    2B    11378115 Minnich, Ryan J               279,900          279,900           11.5        0.5           0
    2B    11380387 Laditan, Oluyemisi            365,750       365,583.83          9.875        0.5           0
    2B    11381689 Shirey, Joyce A               291,000       290,784.04            7.5        0.5           0
    2B    11385667 Graham, Robert G              256,000          256,000          8.875        0.5           0
    2B    11386520 Scott, Willie C               418,200          418,200          9.125        0.5           0
    2B    11386665 Lindsey, Martin               172,500          172,500           8.75        0.5           0
    2B    11387677 Phillips, Joy                 660,000          660,000          6.875        0.5           0
    2B    11389789 Lynch, Angela                 517,500       517,343.49          11.75        0.5           0
    2B    11390626 Markaryan, Mariam             220,000       219,914.91         10.625        0.5           0
    2B    11391763 Urban, Jason W                220,500       220,399.82          9.875        0.5           0
    2B    11393769 Cunningham, Jacqueli          261,155          261,155          8.312        0.5         0.3
    2B    11394020 Saile, Torsten                580,000       579,674.84          8.875        0.5           0
    2B    11394366 Santos, Alberta M             270,000          270,000           9.63        0.5           0
    2B    11394561 Polk, Stephen M               352,500       352,317.25           9.25        0.5           0
    2B    11394652 King, Bobby L                 349,200       349,008.86           8.99        0.5           0
    2B    11395783 Frantantoni, Charles          635,000          635,000          9.625        0.5           0
    2B    11396048 Raftery, Alana M              366,000       365,842.36         10.125        0.5           0
    2B    11396632 Pugh, Linda F                  45,600        45,573.13          11.89        0.5           0
    2B    11396840 Woods, Frank D                 60,800           60,800          8.875        0.5           0
    2B    11396851 Rudnicki, Patricia D          212,000          212,000           7.63        0.5           0
    2B    11397008 De Layo, John L               640,000          640,000           8.66        0.5           0
    2B    11397301 Stephenson, Colleen           102,400          102,400           9.85        0.5           0
    2B    11397872 Fosbrook, Jr., Geoff          172,000          172,000           10.5        0.5           0
    2B    11397983 Golden, Allen J               308,700          308,700           8.75        0.5           0
    2B    11398491 Christian, Christine          740,000          740,000           9.75        0.5           0
    2B    11398815 Carmona, Stephanie            114,750       114,722.24          12.75        0.5           0
    2B    11398852 Terrell, David                452,000       451,576.53           9.75        0.5           0
    2B    11399752 Countee, Stacy                283,500          283,500            8.5        0.5           0
    2B    11400443 Talbert, Orvel V              464,000       463,771.77            9.5        0.5           0
    2B    11400957 Tate, Charles E               199,500       199,363.39            7.9        0.5           0
    2B    11401076 Vaughey, Andrew B             440,000       439,723.70          8.325        0.5           0
    2B    11401590 Tyson, Lance                  279,000          279,000         11.125        0.5           0
    2B    11401879 Prickett, Joyce                76,500           76,500         12.125        0.5           0
    2B    11402100 Sayre, Roger W                145,800       145,730.16          9.625        0.5           0
    2B    11402130 Homan III, William T          268,000       267,885.18          10.15        0.5           0
    2B    11402308 McCoach, Kathleen             184,000          184,000           9.75        0.5           0
    2B    11402414 Bullock, Neal                 855,000          855,000           9.55        0.5           0
    2B    11402417 Sikora, Christopher           670,000       669,643.45          9.125        0.5           0
    2B    11402520 Overcash, Rachel A             74,600           74,600          8.625        0.5           0
    2B    11402785 Weingarden, Mark A            700,000          700,000            9.5        0.5           0
    2B    11403065 Mahaffey, Jeffrey D           408,000       407,809.65           9.75        0.5           0
    2B    11403411 Trujillo, Isabel P            146,775       146,685.99            8.5        0.5         0.3
    2B    11403484 Martinez, Ernesto             273,600       273,421.03          8.125        0.5           0
    2B    11403493 Gibson, Chris A               328,000       327,866.09         10.375        0.5           0
    2B    11403635 AGAGA, Christine L             77,350        77,281.05         11.875        0.5           0
    2B    11403651 McCullough, Laura B           123,165       122,999.80           9.99        0.5           0
    2B    11404119 Holzer Jr, Frank W            264,000       263,799.12          7.375        0.5           0
    2B    11404487 King, Suzanna M               104,000       103,948.84            9.5        0.5           0
    2B    11404763 Mehdi, Morteza                450,000       449,206.16          11.99        0.5           0
    2B    11404898 Reagan, Carol A                76,500        76,457.11          8.875        0.5           0
    2B    11405615 Johnson, Darryl               283,500          283,500          8.625        0.5           0
    2B    11405672 Henry, George H             1,000,000        1,000,000          7.875        0.5           0
    2B    11405785 Araujo, Yvonne M              114,400          114,400          12.75        0.5           0
    2B    11405791 Bailey, Rita L                473,385       473,193.81         10.425        0.5           0
    2B    11406527 Heredia, Michelle             285,300          285,300            9.5        0.5           0
    2B    11406539 Bustos, Vicente                80,500        80,460.40            9.5        0.5           0
</TABLE>

                                       18
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2B    11406933 Dodson, Robert L              585,000       584,455.39          9.125        0.5           0
    2B    11407111 Jennings III, Robert          462,000          462,000            9.5        0.5           0
    2B    11407131 Groset, Jon O                 324,750          324,750           8.55        0.5           0
    2B    11407487 Thompson, Barbara A           131,000          131,000          8.625        0.5           0
    2B    11407571 McClendon, Carl               110,200          110,200           8.25        0.5         0.3
    2B    11407624 Swift Curtiss, Wanda           96,000        95,944.77           8.75        0.5           0
    2B    11407819 Koto, Satoshi                 154,000       153,896.65          7.999        0.5           0
    2B    11407898 Robinson, Herndon Y           570,400       570,160.81          10.25        0.5           0
    2B    11407922 Leonard, Kirkland W           441,000       440,746.28           8.75        0.5           0
    2B    11408061 Roy, Daniel R                 144,000          144,000          12.25        0.5           0
    2B    11408375 Salmon, Timothy J             144,000          144,000          11.25        0.5           0
    2B    11408494 Fenderson, Judith A           520,000       519,730.42           9.25        0.5           0
    2B    11408577 Jones, John                   112,800       112,769.47          12.25        0.5           0
    2B    11408626 Leininger, Brenda L           146,200       146,160.98         12.312        0.5           0
    2B    11408882 Yuen, Joe T                   546,000       545,709.44          9.125        0.5           0
    2B    11408917 Chavez, Sergio C              107,350       107,295.79          9.375        0.5         0.3
    2B    11408977 Sweet, Michael E               85,950        85,911.51          10.25        0.5           0
    2B    11409452 Johnson, Shaun D              131,050       130,978.26           8.99        0.5           0
    2B    11409542 Mollner, Steve                375,000          375,000           10.5        0.5           0
    2B    11409563 Quincy, Ronald L              560,000       559,546.93            9.9        0.5           0
    2B    11409565 Ruark, Kimberly P             850,000          850,000          10.75        0.5           0
    2B    11409584 Tapia, Ray                    288,000          288,000          8.875        0.5           0
    2B    11409607 Lang, Jamie                   790,000          790,000           8.25        0.5           0
    2B    11409621 Pendleton, Charles            160,700          160,700          9.375        0.5           0
    2B    11409644 Alston, Keith V               257,000       256,873.58            9.5        0.5         0.3
    2B    11409756 Paccione, Angela V            108,000       107,948.26          9.625        0.5           0
    2B    11409789 Hersh, Stephen                537,040       536,631.36          7.375        0.5           0
    2B    11409802 Matthews, Robert              310,500       310,383.10          10.75        0.5           0
    2B    11409913 Maclin, Victoria M            390,000          390,000          7.125        0.5           0
    2B    11410254 Snow, Antonio                  84,000           84,000          13.25        0.5           0
    2B    11410420 Sayegh, Sam M                 744,000          744,000          10.25        0.5           0
    2B    11410440 Blaquera, Joel                211,500          211,500           9.75        0.5           0
    2B    11410481 Sears, Raymond                195,000          195,000         10.262        0.5           0
    2B    11410510 Cruz, Fidedigna B              46,400           46,400            9.5        0.5           0
    2B    11410578 Kuehn, Lauren                 295,400          295,400           6.75        0.5           0
    2B    11410718 Velasquez, Jessie             122,400       122,306.86          7.375        0.5           0
    2B    11410729 Barton, Susan H               228,800          228,800          9.375        0.5           0
    2B    11411015 Obimah, Godwin                412,600          412,600           9.25        0.5           0
    2B    11411180 Lanham, Randall J             874,426          874,426           9.25        0.5           0
    2B    11411221 Chrzanowski, Arkadiu          272,000       271,830.93          8.375        0.5           0
    2B    11411249 Gray, Otis                     37,080           37,080           9.75        0.5           0
    2B    11411617 ATKINS, TODD S                184,200       183,992.70          8.875        0.5           0
    2B    11411764 Crews, Wanda J                365,000          365,000           8.25        0.5           0
    2B    11411855 Perry, David K                 74,610        74,575.56          9.875        0.5           0
    2B    11411954 Ansley, Holly                  72,000           72,000           10.5        0.5           0
    2B    11412275 Bautista, Susan G             344,000          344,000          7.125        0.5           0
    2B    11412622 Young, Crystal L              376,000          376,000              8        0.5           0
    2B    11412639 Griffin, Edward D             304,000          304,000          7.625        0.5           0
    2B    11412646 Questell, Luis G               97,500           97,500            9.5        0.5           0
    2B    11412780 Russell, James W               25,500        25,485.33           8.75        0.5           0
    2B    11412923 Varon, Shabtay A              567,700          567,700          8.125        0.5           0
    2B    11413059 Bouwman, Jeromy               101,575          101,575         11.125        0.5           0
    2B    11413364 Kennedy, Mark A               340,000          340,000          8.125        0.5           0
    2B    11413379 Freeman, Jr., Jack M          301,750          301,750         11.875        0.5           0
    2B    11413439 Derbes, Jr., Lawrenc          489,000          489,000         11.375        0.5           0
    2B    11413780 Norgren, Dianna M             112,800       112,744.52            9.5        0.5           0
    2B    11413808 Ervan, Dwayne A               256,256          256,256           8.99        0.5           0
    2B    11413960 Chambers, Michel              119,000          119,000         10.875        0.5           0
    2B    11414063 Gerber, Alan P                284,900          284,900          10.25        0.5         0.3
    2B    11414511 Wolczanski, Sherie L          360,000          360,000           9.75        0.5           0
    2B    11414800 Hernandez, Richard N          180,000          180,000         10.375        0.5           0
</TABLE>

                                       28
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2B    11414821 Collelo, Bonita L              90,000           90,000          9.875        0.5           0
    2B    11415043 Snadon, Gary W                895,000          895,000         11.562        0.5           0
    2B    11415188 Vera, Ruben                   120,000          120,000          9.875        0.5           0
    2B    11415247 Malik, Javida A               356,000          356,000           8.75        0.5           0
    2B    11415489 Lemin, Richard A               97,000           97,000           7.25        0.5           0
    2B    11415907 Maternick, Sr., Ches          157,500          157,500           7.45        0.5           0
    2B    11415979 Nodurft, Daniel W             398,700          398,700           9.75        0.5           0
    2B    11416087 Rojas, ISRAEL                 130,500       130,371.11            9.5        0.5           0
    2B    11416189 Zarate, Mark Z                135,960          135,960          7.375        0.5           0
    2B    11416217 Jones, Dawn M                  92,800           92,800          7.625        0.5           0
    2B    11416221 Williams, Kurtis              233,700          233,700           9.25        0.5         0.3
    2B    11416252 Thompson, Lea                 287,500          287,500          8.125        0.5           0
    2B    11416452 Thompson, David D             238,500          238,500          9.125        0.5           0
    2B    11416607 Engle, Marvin                 273,800          273,800           9.75        0.5           0
    2B    11416793 Beebe, Loren I                480,000          480,000            9.5        0.5           0
    2B    11416841 Chapman, Kenneth W            170,000          170,000          7.625        0.5           0
    2B    11416887 Gonzales, Marie P             167,200          167,200           6.75        0.5           0
    2B    11416940 Moore, Ronald E               120,000          120,000            8.5        0.5           0
    2B    11417232 Furdiga, Dawn                 137,700          137,700         11.375        0.5           0
    2B    11417401 Russell, Timothy M             88,800           88,800          10.95        0.5           0
    2B    11417480 Sheets, Michael J             266,000          266,000           9.25        0.5         0.3
    2B    11417682 Houmand, Corey K              665,000          665,000         10.625        0.5           0
    2B    11417758 Wilburn, Toyri T               42,400           42,400           9.75        0.5           0
    2B    11418063 Gagnier, Patricia J           348,000          348,000           8.25        0.5           0
    2B    11418206 Falcone, Philip A             995,000          995,000           9.35        0.5           0
    2B    11419517 Williams, Chiquita J          190,000          190,000          6.625        0.5           0
    2B    11419589 Pegg, Thomas L                306,000          306,000            9.5        0.5           0
    2B    11419650 FOSSETT, EQULEAR              288,000       287,743.58           9.99        0.5           0
    2B    11419675 DALZOTTO, CAROLYN             209,300       209,219.47          10.65        0.5           0
    2B    11419835 Heilborn, Evelyn              105,600          105,600         10.125        0.5           0
    2B    11419848 Podesta, Jr, Donald           343,000          343,000          6.875        0.5           0
    2B    11419991 Robinson, Douglas             250,200          250,200          9.875        0.5           0
    2B    11420098 Lagree, Michael L              27,200           27,200          9.375        0.5           0
    2B    11420100 Bandoquillo, Nelida           584,000       583,663.99           8.75        0.5           0
    2B    11420185 Dawson Jr., Thomas J          318,750          318,750          10.99        0.5           0
    2B    11420272 Romero, Julian D              125,600          125,600          7.875        0.5           0
    2B    11420294 Schumacher, Jeffrey           353,457          353,457           8.25        0.5           0
    2B    11420434 Sardie, Julie A               304,000          304,000            7.9        0.5           0
    2B    11421135 Lundy, Ann T                  257,550          257,550           9.75        0.5           0
    2B    11421230 Gooding, Kathryn               95,000           95,000           11.5        0.5           0
    2B    11421255 Mellon, Louis                  49,500           49,500           9.25        0.5           0
    2B    11421386 Dittman, Frank A              337,500          337,500          8.662        0.5           0
    2B    11421396 Gibson, Curtis L              281,025          281,025          9.625        0.5         0.3
    2B    11421405 Bailey, Jr, Milton L          295,200          295,200          9.375        0.5           0
    2B    11421448 VonCanon, Kimberly J          121,000          121,000          9.625        0.5           0
    2B    11421753 Chenelia, Cindy               306,000          306,000          8.875        0.5           0
    2B    11421891 Giraldo, Herman               228,000          228,000          7.825        0.5           0
    2B    11421968 Tesfai, Nikki                 288,000          288,000          7.375        0.5           0
    2B    11422053 Nicholson, Omar C              83,250           83,250         10.725        0.5           0
    2B    11422278 Jones, Vera P                 231,800          231,800         10.375        0.5         0.3
    2B    11422313 MILLER, BRADLEY               179,000          179,000            7.5        0.5           0
    2B    11422533 WATSON, AVERY D               104,550          104,550          10.95        0.5           0
    2B    11422561 YSLAVA, OSWALD J              400,000       399,097.51            7.5        0.5           0
    2B    11422562 OBENCHAIN, CHRISTOPH          293,250       292,974.67           9.74        0.5           0
    2B    11422565 SKILLMAN, SPENCER E           283,500       283,055.66           9.25        0.5           0
    2B    11422569 MARCEL, GEORGE J              270,000       269,402.83           8.75        0.5           0
    2B    11422578 BARGE, VIVIAN                 364,000       363,367.14           8.75        0.5           0
    2B    11422586 GARCIA, FELIX R               174,250       174,061.47          10.99        0.5           0
    2B    11422593 FEITELBERG, AMY               320,000       319,569.13              8        0.5           0
    2B    11422594 TROPEA, RONALD                392,000       391,612.84            9.5        0.5           0
    2B    11422595 BURNSIDE, MELISSA A           288,000       287,707.98          9.375        0.5           0
</TABLE>

                                       38
<PAGE>

<TABLE>
<CAPTION>
                                             Saxon Asset Securities Company
                                                      Series 2001-3
                                     Mortgage Loan Schedule (Single Subsequent Sale)
--------------------------------------------------------------------------------------------------------------------------
           Loan                                                                           Servicing              Insurance
Group     Number        Borrower 1       Original Amount  Current Balance  Interest Rate     Fee     Monthly Pi    Level
--------------------------------------------------------------------------------------------------------------------------
<S>       <C>      <C>                           <C>           <C>                <C>           <C>         <C>        <C>
    2B    11422611 MCCORMACK, WILLIAM J          285,000       284,686.83           8.99        0.5           0
    2B    11422624 RODRIGUEZ, JOSE L             352,500          352,500              9        0.5         0.3
    2B    11423216 ROSALES, CYNTHIA               81,000           81,000              9        0.5           0
    2B    11423223 BERNHARDT, SETH               190,800          190,800              9        0.5           0
    2B    11423228 COLE, RICHARD N               263,500          263,500             10        0.5           0
    2B    11423243 Lam, Sanny                    416,000       415,772.76              9        0.5           0
    2B    11423670 RICE, RENEE                   135,000       134,909.41              8        0.5           0
    2B    11423672 Hersch, Gene C                107,900          107,900             13        0.5           0
    2B    11423677 O'CAMPO, ANGEL                261,000          261,000           6.99        0.5           0
    2B    11423706 VICTORIANO, FILIBERT          267,000       266,801.84            7.5        0.5           0
    2B    11423783 Smith, Patrece I              284,107          284,107          9.825        0.5           0
    2B    11424122 Ford, Ann M                   166,600          166,600         10.375        0.5           0
    2B    11424240 McDowell, George B            526,332          526,332           8.99        0.5           0
    2B    11424270 LEWIS, EMIL                   114,750       114,699.12           9.99        0.5           0
    2B    11424278 GILES, JOHN H                  82,400           82,400            9.5        0.5           0
    2B    11424285 TIDWELL, BILL H               472,500          472,500          10.99        0.5           0
    2B    11424287 VINDIOLA, ANTONIO              72,000           72,000           9.85        0.5           0
    2B    11424813 DANIEL, TIFFANY                93,150        93,108.70           9.99        0.5           0
    2B    11424909 DEVILLE III, RONALD            98,600        98,558.65          10.25        0.5           0
    2B    11425092 CALDWELL, JOCELYN B            97,200        97,122.40           10.5        0.5           0
    2B    11425097 JOYNER JR, RANDOLPH           130,740       130,710.09         12.999        0.5           0
    2B    11425110 SIEGEL, OTTO                  173,467       173,361.90            8.5        0.5           0
    2B    11425268 MCWILLIE, ELIZABETH           108,800          108,800           9.75        0.5           0
    2B    11426686 Kelly, Leah M                 378,000          378,000          10.25        0.5           0
    2B    11427277 Panah, DARIUSH G              360,000          360,000            9.5        0.5           0
Loan Count = 205
Current Balance = $58,570,625.57
</TABLE>

                                       48