SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~October~~November 2725, 2003 Financial Asset Securities Corp., (as depositor, Litton Loan Servicing LP, as Servicer, and Deutsche Bank National Trust Company, as Trustee). FINANCIAL ASSET SEC CORP FREMONT HOME LN TR 2003 2 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-104153-06 06-1442101 (Commission File Number) (I.R.S. Employer Identification No.) 600 Steamboat Road Greenwich, Connecticut 06830 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (203) 625-2700 Item 5. Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of ~~October~~November 2725, 2003. SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of June 1,2003. Date: ~~Oct~~Nov 2926, 2003 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~October~~November 2725, 2003.

	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	October 27, 2003 Distribution
	November 25, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				2122
			12.	Realized Loss Detail Report				2425
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2526
			14.	Additional Certificate Report				2627
				Total Number of Pages				2627
			CONTACTS
				Administrator: Eiko Akiyama
				Direct Phone Number: (714)247-6328
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Financial Asset Securites Corp.					Cut-Off Date: June 1, 2003
	Certificate Insurer(s):							Closing Date: June 26, 2003
								First Payment Date: July 25, 2003
	Servicer(s):		Litton Loan Servicing Master Servicer
								Distribution Date: October 27, 2003
								Distribution Date: November 25, 2003
	Underwriter(s):		RBS Greenwich Capital					Record Date: ~~October~~November 24, 2003
								September 30, 2003
								October 31, 2003
						Page 1 of 26					© COPYRIGHT 2003 Deutsche Bank
						Page 1 of 27					© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Series 2003-2
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 25, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FTV	616,863,000.00			~~595~~580,~~647~~292,~~672~~192.8736	1,~~131~~102,~~730~~555.5817	1516,~~355~~394,~~480~~128.5120	1617,~~487~~496,~~211~~683.0937	-	-	~~580~~563,~~292~~898,~~192~~064.3616
A-2	FTV	161,938,000.00			~~152~~147,~~472~~029,~~069~~954.6944	~~297~~286,~~320~~708.5441	56,~~442~~151,~~115~~178.2524	56,~~739~~437,~~435~~886.7965	-	-	~~147~~140,~~029~~878,~~954~~776.4420
M-1A	MEZ	32,502,000.00			32,502,000.00	5550,~~181~~007.1794	-	5550,~~181~~007.1794	-	-	32,502,000.00
M-1H	MEZ	32,000,000.00			32,000,000.00	64,800.00	-	64,800.00	-	-	32,000,000.00
M-2	MEZ	50,168,000.00			50,168,000.00	~~129~~117,~~767~~602.8915	-	~~129~~117,~~767~~602.8915	-	-	50,168,000.00
M-3	MEZ	7,167,000.00			7,167,000.00	27,682.54	-	27,682.54	-	-	7,167,000.00
M-4A	MEZ	13,723,000.00			13,723,000.00	5045,~~256~~545.6811	-	5045,~~256~~545.6811	-	-	13,723,000.00
M-4F	MEZ	3,000,000.00			3,000,000.00	13,155.00	-	13,155.00	-	-	3,000,000.00
M-5A	MEZ	9,112,000.00			9,112,000.00	4339,~~494~~416.6199	-	4339,~~494~~416.6199	-	-	9,112,000.00
M-5F	MEZ	10,000,000.00			10,000,000.00	51,666.67	-	51,666.67	-	-	10,000,000.00
C	SUB	19,112,122.59			19,112,122.59	3,~~776~~713,~~156~~487.3562	-	3,~~776~~713,~~156~~487.3562	-	-	19,112,122.59
P	EXE	100.00			100.00	~~542~~646,~~726~~866.4540	-	~~542~~646,~~726~~866.4540	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		955,585,222.59			~~924~~904,~~903~~106,~~965~~369.1539	6,~~183~~159,~~938~~494.4800	2022,~~797~~545,~~595~~306.7644	2628,~~981~~704,~~534~~800.2444	-	-	~~904~~881,~~106~~561,~~369~~062.3995
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1				A-30/360	35729PAX8	616,863,000.00	~~965~~940.~~607717~~714863	1.~~834655~~787358	2426.~~892854~~576611	2628.~~727509~~363970	~~940~~914.~~714863~~138251
A-2				A-30/360	35729PAY6	161,938,000.00	~~941~~907.~~545960~~939794	1.~~836015~~770483	3337.~~606166~~984773	3539.~~442180~~755256	~~907~~869.~~939794~~955021
M-1A	0910/2527/03	1011/2624/03		A-Act/360	35729PBA7	32,502,000.00	1,000.000000	1.~~697778~~538611	-	1.~~697778~~538611	1,000.000000
M-1H				A-30/360	35729PAZ3	32,000,000.00	1,000.000000	2.025000	-	2.025000	1,000.000000
M-2	0910/2527/03	1011/2624/03		A-Act/360	35729PBB5	50,168,000.00	1,000.000000	2.~~586667~~344167	-	2.~~586667~~344167	1,000.000000
M-3				F-30/360	35729PBC3	7,167,000.00	1,000.000000	3.862500	-	3.862500	1,000.000000
M-4A	0910/2527/03	1011/2624/03		A-Act/360	35729PBD1	13,723,000.00	1,000.000000	3.~~662223~~318889	-	3.~~662223~~318889	1,000.000000
M-4F				F-30/360	35729PBE9	3,000,000.00	1,000.000000	4.385000	-	4.385000	1,000.000000
M-5A	0910/2527/03	1011/2624/03		A-Act/360	35729PBF6	9,112,000.00	1,000.000000	4.~~773333~~325833	-	4.~~773333~~325833	1,000.000000
M-5F				F-30/360	35729PBG4	10,000,000.00	1,000.000000	5.166667	-	5.166667	1,000.000000
C				A-30/360		974,697,345.18	~~968~~947.~~522272~~184782	3.~~874183~~809888	-	3.~~874183~~809888	~~947~~924.~~184782~~054210
P				-		100.00	1,000.000000	56,~~427~~468,~~264~~664.~~500000~~000000	-	56,~~427~~468,~~264~~664.~~500000~~000000	1,000.000000
R				-		-	-	-	-	-	-
							Page 2 of 26				© COPYRIGHT 2003 Deutsche Bank
							Page 2 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Series 2003-2
	Certificate Payment Report for October 27, 2003 Distribution
	Certificate Payment Report for November 25, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	616,863,000.00		45,~~616~~718,~~267~~823.9411		3450,~~351~~205,~~832~~595.6242	2,~~218~~759,~~975~~340.0242	3652,~~570~~964,~~807~~935.6484	4158,~~187~~683,~~075~~758.5895	-	-	~~580~~563,~~292~~898,~~192~~064.3616
A-2	161,938,000.00		1,~~229~~516,~~342~~050.0243		1420,~~286~~290,~~816~~202.1596	~~621~~769,~~229~~020.4184	1421,~~908~~059,~~045~~223.5680	1622,~~137~~575,~~387~~274.5823	-	-	~~147~~140,~~029~~878,~~954~~776.4420
M-1A	32,502,000.00		~~208~~258,~~841~~849.1509		-	-	-	~~208~~258,~~841~~849.1509	-	-	32,502,000.00
M-1H	32,000,000.00		~~259~~324,~~200~~000.00		-	-	-	~~259~~324,~~200~~000.00	-	-	32,000,000.00
M-2	50,168,000.00		~~493~~611,~~761~~363.1126		-	-	-	~~493~~611,~~761~~363.1126	-	-	50,168,000.00
M-3	7,167,000.00		~~110~~138,~~730~~412.1670		-	-	-	~~110~~138,~~730~~412.1670	-	-	7,167,000.00
M-4A	13,723,000.00		~~191~~237,~~797~~342.0314		-	-	-	~~191~~237,~~797~~342.0314	-	-	13,723,000.00
M-4F	3,000,000.00		5265,~~620~~775.00		-	-	-	5265,~~620~~775.00	-	-	3,000,000.00
M-5A	9,112,000.00		~~166~~205,~~268~~685.0504		-	-	-	~~166~~205,~~268~~685.0504	-	-	9,112,000.00
M-5F	10,000,000.00		~~206~~258,~~666~~333.6835		-	-	-	~~206~~258,~~666~~333.6835	-	-	10,000,000.00
C	19,112,122.59		1519,~~384~~098,~~970~~458.4507		-	-	-	1519,~~384~~098,~~970~~458.4507	-	-	19,112,122.59
P	100.00		1,~~236~~883,~~954~~820.5797		-	-	-	1,~~236~~883,~~954~~820.5797	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	955,585,222.59		2430,~~157~~316,~~419~~913.16		4870,~~638~~495,~~648~~798.7738	23,~~840~~528,~~204~~361.4326	5174,~~478~~024,~~853~~159.2064	75104,~~636~~341,~~272~~072.3680	-	-	~~904~~881,~~106~~561,~~369~~062.3995
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	2.28000%	~~595~~580,~~647~~292,~~672~~192.8736			1,~~131~~102,~~730~~555.5817	-	-	-	1,~~131~~102,~~730~~555.5817	1,~~131~~102,~~730~~555.5817	-
A-2	2.34000%	~~152~~147,~~472~~029,~~069~~954.6944			~~297~~286,~~320~~708.5441	-	-	-	~~297~~286,~~320~~708.5441	~~297~~286,~~320~~708.5441	-
M-1A	1.91000%	32,502,000.00			5550,~~181~~007.1794	-	-	-	5550,~~181~~007.1794	5550,~~181~~007.1794	-
M-1H	2.43000%	32,000,000.00			64,800.00	-	-	-	64,800.00	64,800.00	-
M-2	2.91000%	50,168,000.00			~~129~~117,~~767~~602.8915	-	-	-	~~129~~117,~~767~~602.8915	~~129~~117,~~767~~602.8915	-
M-3	4.63500%	7,167,000.00			27,682.54	-	-	-	27,682.54	27,682.54	-
M-4A	4.12000%	13,723,000.00			5045,~~256~~545.6811	-	-	-	5045,~~256~~545.6811	5045,~~256~~545.6811	-
M-4F	5.26200%	3,000,000.00			13,155.00	-	-	-	13,155.00	13,155.00	-
M-5A	5.37000%	9,112,000.00			4339,~~494~~416.6199	-	-	-	4339,~~494~~416.6199	4339,~~494~~416.6199	-
M-5F	6.20000%	10,000,000.00			51,666.67	-	-	-	51,666.67	51,666.67	-
C	4.~~90051~~92988%	~~944~~923,~~016~~218,~~087~~491.7498			3,~~776~~713,~~156~~487.3562	-	-0.00	-	3,~~776~~713,~~156~~487.3562	3,~~776~~713,~~156~~487.3562	~~0.00~~-
P		100.00			~~542~~646,~~726~~866.4540	-	-	-	~~542~~646,~~726~~866.4540	~~542~~646,~~726~~866.4540	-
R		-			-	-	-	-	-	-	-
Total		1,~~849~~808,~~807~~212,~~930~~738.3078			6,~~183~~159,~~938~~494.4800	-	-0.00	-	6,~~183~~159,~~938~~494.4800	6,~~183~~159,~~938~~494.4800	~~0.00~~-
							Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
							Page 3 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
SUMMARY						NON CONFORM.	CONFORM.	TOTAL
	Principal Collections					56,~~442~~151,~~115~~178.2524	1516,~~355~~394,~~480~~128.5120	2022,~~797~~545,~~595~~306.7644
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					56,~~442~~151,~~115~~178.2524	1516,~~355~~394,~~480~~128.5120	2022,~~797~~545,~~595~~306.7644
	Interest Collections					1,~~261~~271,~~486~~948.4903	5,~~256~~212,~~762~~230.1041	6,~~518~~484,~~248~~178.5944
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.0081
	Interest Fees					(6967,~~193~~108.8322)	(~~265~~257,~~116~~577.2903)	(~~334~~324,~~310~~685.1125)
	TOTAL NET INTEREST					1,~~192~~204,~~292~~839.6681	4,~~991~~954,~~645~~653.8138	6,~~183~~159,~~938~~494.4800
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					67,~~634~~356,~~407~~018.9105	2021,~~347~~348,~~126~~781.3258	2628,~~981~~704,~~534~~800.2444
PRINCIPAL - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Principal					~~151~~147,~~616~~791.0143	~~547~~540,~~792~~365.1040	~~699~~688,~~408~~156.1183
	Curtailments					813,~~796~~392.9680	43(26,~~950~~980.2942)	52(13,~~747~~587.2562)
	Prepayments in Full					5,~~281~~989,~~702~~994.2801	1415,~~763~~880,~~738~~743.1222	2021,~~045~~870,~~440~~737.4023
	Repurchases/Substitutions Shortfalls					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(17,~~704~~851.6525)	(6870,~~023~~578.6808)	(8588,~~728~~429.33)
	Advanced Principal					17,~~704~~851.6525	6870,~~023~~578.6808	8588,~~728~~429.33
	Realized Losses					0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED					56,~~442~~151,~~115~~178.2524	1516,~~355~~394,~~480~~128.5120	2022,~~797~~545,~~595~~306.7644
				Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 4 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
INTEREST - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Interest					1,~~155~~120,~~097~~375.3079	4,~~875~~772,~~037~~501.3465	65,~~030~~892,~~134~~877.6444
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0(710.0053)	~~(536~~0.00)	(~~536~~710.0053)
	Month End Interest (PPIS)					(14,~~090~~616.0998)	(5455,~~397~~414.5927)	(6870,~~487~~031.6825)
	Delinquent Interest					(~~159~~153,~~062~~736.3116)	(~~742~~759,~~664~~730.3570)	(~~901~~913,~~726~~466.6686)
	Realized Losses					0.00	0.00	0.00
	Compensating Month End Interest					14,~~090~~616.0998	5455,~~397~~414.5927	6870,~~487~~031.6825
	Other Interest Shortfall (Relief Act)					0.00	(~~928~~794.9389)	(~~928~~794.9389)
	Interest Advanced					~~149~~143,~~003~~871.5861	~~699~~715,~~575~~535.5127	~~848~~859,~~579~~406.0988
	Prepayment Penalties					~~116~~162,~~447~~147.9232	~~426~~484,~~278~~719.5308	~~542~~646,~~726~~866.4540
	TOTAL INTEREST COLLECTED					1,~~261~~271,~~486~~948.4903	5,~~256~~212,~~762~~230.1041	6,~~518~~484,~~248~~178.5944
				Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 5 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collection Account Report for October 27, 2003 Distribution
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNT INTEREST					0.00	0.00	0.0081
INTEREST - FEES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					6866,~~768~~694.1680	~~263~~255,~~460~~956.9221	~~332~~322,~~229~~651.0801
	Trustee Fee					~~425~~413.6742	1,~~655~~620.3782	2,~~081~~034.0324
	TOTAL INTEREST OTHER FEES					6967,~~193~~108.8322	~~265~~257,~~116~~577.2903	~~334~~324,~~310~~685.1125
				Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 6 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Credit Enhancement Report for October 27, 2003 Distribution
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	Net WAC Rate Carryover Reserve Fund Beginning Balance							1,000.00
	Amount paid to maintain $1,000 balance							0.00
	Net WAC Rate Carryover Amount							0.00
	Net WAC Rate Carryover Reserve Fund Ending Balance							1,000.00
	Int Earnings paid to Class C							0.0081
INSURANCE						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						NON CONFORM.	CONFORM.	TOTAL
	Overcollateralization Target Amount							19,112,122.59
	Overcollateralized Amount							19,112,122.59
	Excess Overcollateralized Amount							0.00
	Overcollateralization Release Amount					0.00	0.00	0.00
	Overcollateralization Deficiency Amount							0.00
	Extra Principal Distribution Amt					0.00	0.00	0.00
				Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 7 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
COLLATERAL						NON CONFORM.	CONFORM.	TOTAL
	Loan Count:
	Original					479	4696	5175
	Prior					~~459~~446	4,~~583~~500	54,~~042~~946
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(1314)	(8393)	(96107)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					~~446~~432	4,~~500~~407	4,~~946~~839
	Principal Balance:
	Original					198,697,518.45	756,887,704.14	955,585,222.59
	Prior					~~189~~183,~~184~~742,~~543~~428.5126	~~735~~720,~~719~~363,~~421~~941.6413	~~924~~904,~~903~~106,~~965~~369.1539
	Prefunding					-	-	-
	Scheduled Principal					(~~151~~147,~~616~~791.0143)	(~~547~~540,~~792~~365.1040)	(~~699~~688,~~408~~156.1183)
	Partial and Full Voluntary Prepayments					(56,~~290~~003,~~499~~386.2481)	(1415,~~807~~853,~~688~~762.4180)	(2021,~~098~~857,~~187~~149.6561)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					~~183~~177,~~742~~591,~~428~~250.2602	~~720~~703,~~363~~969,~~941~~812.1393	~~904~~881,~~106~~561,~~369~~062.3995
PREFUNDING						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Conform.
	Non Conform.
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 8 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Coupon Original					7.338352%	7.959580%	7.830406%
	Weighted Average Coupon Prior					7.~~331499~~326797%	7.~~953122~~951462%	7.~~824886~~823690%
	Weighted Average Coupon Current					7.~~326797~~317041%	7.~~951462~~950151%	7.~~823690~~821483%
	Weighted Average Months to Maturity Original					355	353	353
	Weighted Average Months to Maturity Prior					~~353~~352	~~351~~350	~~351~~350
	Weighted Average Months to Maturity Current					~~352~~351	~~350~~349	~~350~~349
	Weighted Avg Remaining Amortization Term Original					355	353	353
	Weighted Avg Remaining Amortization Term Prior					~~353~~352	~~351~~350	~~351~~350
	Weighted Avg Remaining Amortization Term Current					~~352~~351	~~350~~349	~~350~~349
	Weighted Average Seasoning Original					4.96	4.80	4.84
	Weighted Average Seasoning Prior					67.96	67.80	67.8483
	Weighted Average Seasoning Current					78.9694	78.8079	78.8382
Note: Original information refers to deal issue.
	Conform.
	Non Conform.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 9 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Collateral Report for October 27, 2003 Distribution
	Collateral Report for November 25, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Margin Original					5.219%	5.626%
	Weighted Average Margin Prior					5.~~222~~249%	5.~~620~~625%
	Weighted Average Margin Current					5.~~249~~229%	5.~~625~~627%
	Weighted Average Max Rate Original					10.780%	12.086%
	Weighted Average Max Rate Prior					10.~~784~~835%	12.~~069~~079%
	Weighted Average Max Rate Current					10.~~835~~783%	12.~~079~~082%
	Weighted Average Min Rate Original					5.552%	6.451%
	Weighted Average Min Rate Prior					5.~~552~~576%	6.~~440~~444%
	Weighted Average Min Rate Current					5.~~576~~544%	6.~~444~~446%
	Weighted Average Cap Up Original					1.120%	1.207%
	Weighted Average Cap Up Prior					1.~~121~~127%	1.~~206~~207%
	Weighted Average Cap Up Current					1.~~127~~122%	1.~~207~~208%
	Weighted Average Cap Down Original					1.120%	1.207%
	Weighted Average Cap Down Prior					1.~~121~~127%	1.~~206~~207%
	Weighted Average Cap Down Current					1.~~127~~122%	1.~~207~~208%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					6866,~~768~~694.1680	~~263~~255,~~460~~956.9221	~~332~~322,~~229~~651.0801
	Delinquent Servicing Fees					109,~~058~~864.7354	4344,~~088~~195.8443	5354,~~147~~059.5797
	TOTAL SERVICING FEES					7876,~~826~~559.8934	~~306~~300,~~549~~151.7664	~~385,~~376,710.6598
	Total Servicing Fees					7876,~~826~~559.8934	~~306~~300,~~549~~151.7664	~~385,~~376,710.6598
	Compensating Month End Interest					14,~~090~~616.0998	5455,~~397~~414.5927	6870,~~487~~031.6825
	Delinquent Servicing Fees					(109,~~058~~864.7354)	(4344,~~088~~195.8443)	(5354,~~147~~059.5797)
	COLLECTED SERVICING FEES					8281,~~858~~311.2578	~~317~~311,~~858~~370.5148	~~400~~392,~~716~~682.7626
	Prepayment Interest Shortfall					14,~~090~~616.0998	5455,~~397~~414.5927	6870,~~487~~031.6825
	Total Advanced Interest					~~149~~143,~~003~~871.5861	~~699~~715,~~575~~535.5127	~~848~~859,~~579~~406.0988
ADDITIONAL COLLATERAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
	Next One-Month LIBOR							1.~~120000~~118750%
	Current One-Month LIBOR							1.120000%
				Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 10 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2527,~~356~~171,~~319~~459.1914	910,~~489~~792,~~137~~711.5054	4,~~893~~225,~~525~~971.4998	3942,~~738~~190,~~982~~142.1866
		% Balance			23.8008%	1.0522%	0.5448%	4.4079%
		# Loans			~~145~~156	5558	3430	~~234~~244
		% # Loans			23.9322%	1.1120%	0.6962%	45.7304%
FORECLOSURE		Balance		-	-	-	79,~~946~~186,~~141~~268.3709	79,~~946~~186,~~141~~268.3709
		% Balance		0.00%	0.00%	0.00%	01.8804%	01.8804%
		# Loans		-	-	-	3956	3956
		% # Loans		0.00%	0.00%	0.00%	01.7916%	01.7916%
BANKRUPTCY		Balance		-	-460,657.25	-540,435.71	~~427~~204,~~456~~204.0138	~~427~~1,~~456~~205,297.0134
		% Balance		0.00%	0.0005%	0.0006%	0.0502%	0.0514%
		# Loans		-	-4	-2	2	28
		% # Loans		0.00%	0.0008%	0.0004%	0.04%	0.0417%
REO		Balance		-	-	-	~~129~~1,~~084~~125,228.4434	~~129~~1,~~084~~125,228.4434
		% Balance		0.00%	0.00%	0.00%	0.0113%	0.0113%
		# Loans		-	-	-	14	14
		% # Loans		0.00%	0.00%	0.00%	0.0208%	0.0208%
TOTAL		Balance		-	2527,~~356~~632,~~319~~116.1939	911,~~489~~333,~~137~~147.5025	1314,~~396~~741,~~207~~672.3179	4853,~~241~~706,~~664~~936.0043
		% Balance		0.00%	23.8013%	1.0529%	1.4867%	56.3409%
		# Loans		-	~~145~~160	5560	7692	~~276~~312
		% # Loans		0.00%	23.9331%	1.1124%	1.5490%	56.5845%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 11 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1920,~~953~~854,~~468~~662.1000	67,~~587~~716,~~247~~400.1106	4,~~520~~225,~~183~~971.2798	3132,~~060~~797,~~898~~034.4804
		% Balance			2.7796%	01.9110%	0.6360%	4.3166%
		# Loans			~~133~~143	4851	3330	~~214~~224
		% # Loans			23.9624%	1.0716%	0.7368%	45.7608%
FORECLOSURE		Balance		-	-	-	57,~~080~~358,~~424~~857.3756	57,~~080~~358,~~424~~857.3756
		% Balance		0.00%	0.00%	0.00%	01.7105%	01.7105%
		# Loans		-	-	-	3251	3251
		% # Loans		0.00%	0.00%	0.00%	01.7116%	01.7116%
BANKRUPTCY		Balance		-	-460,657.25	-76,111.60	~~427~~204,~~456~~204.0138	~~427~~740,~~456~~973.0123
		% Balance		0.00%	0.0007%	0.0001%	0.0603%	0.0611%
		# Loans		-	4	1	2	7
		% # Loans		0.00%	0.09%	0.02%	0.05%	0.16%
REO		Balance		-	-	-	312,050.92	312,050.92
		% Balance		0.00%	0.00%	0.00%	0.04%	0.04%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.0405%	0.0405%
REO		Balance		-	-	-	129,084.44	129,084.44
TOTAL		Balance		-	21,315,319.25	7,792,511.66	12,101,084.84	41,208,915.75
		% Balance		0.00%	03.0003%	01.0011%	01.0272%	05.0285%
		# Loans		-	-147	-52	185	1284
		% # Loans		0.00%	03.0034%	01.0018%	01.0293%	06.0244%
TOTAL		Balance		-	19,953,468.10	6,587,247.11	10,157,148.09	36,697,863.30
		% Balance		0.00%	2.77%	0.91%	1.41%	5.09%
		# Loans		-	133	48	68	249
		% # Loans		0.00%	2.96%	1.07%	1.51%	5.53%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 12 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 12 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Delinquency Report for October 27, 2003 Distribution
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report - Non Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			56,~~402~~316,~~851~~797.0914	23,~~901~~076,~~890~~311.3948	~~373,342.22~~-	89,~~678~~393,~~083~~108.7062
		% Balance			23.9456%	1.5873%	0.2000%	45.7229%
		# Loans			1213	7	1-	20
		% # Loans			23.6901%	1.5762%	0.2200%	4.4863%
FORECLOSURE		Balance		-	-	-	21,~~865~~827,~~717~~410.0053	21,~~865~~827,~~717~~410.0053
		% Balance		0.00%	0.00%	0.00%	1.5603%	1.5603%
		# Loans		-	-	-	75	75
		% # Loans		0.00%	0.00%	0.00%	1.5716%	1.5716%
BANKRUPTCY		Balance		-	-	-464,324.11	-	-464,324.11
		% Balance		0.00%	0.00%	0.0026%	0.00%	0.0026%
		# Loans		-	-	-1	-	-1
		% # Loans		0.00%	0.00%	0.0023%	0.00%	0.0023%
REO		Balance		-	-	-	-813,177.42	-813,177.42
		% Balance		0.00%	0.00%	0.00%	0.0046%	0.0046%
		# Loans		-	-	-	-2	-2
		% # Loans		0.00%	0.00%	0.00%	0.0046%	0.0046%
TOTAL		Balance		-	56,~~402~~316,~~851~~797.0914	23,~~901~~540,~~890~~635.3959	32,~~239~~640,~~059~~587.2295	1112,~~543~~498,~~800~~020.7068
		% Balance		0.00%	23.9456%	1.5899%	1.7649%	67.2804%
		# Loans		-	1213	78	87	2728
		% # Loans		0.00%	23.6901%	1.5785%	1.7962%	6.0548%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 13 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	REO Report for October 27, 2003 Distribution
	REO Report for November 25, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Conform. Group; REO Book Value = Not Available
Total Loan Count = 3				Loan Group 1 = Conform. Group; REO Book Value = Not Available
Total Original Principal Balance = 000.00				Loan Group 2 = Non Conform. Group; REO Book Value = Not Available
Total Original Principal Balance = 1,001,500.00				Loan Group 2 = Non Conform. Group; REO Book Value = Not Available
Total Current Balance = 000.00
Total Current Balance = 996,196.38
REO Book Value = Not Available
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
11277167 1		184,000.00	183,018.96	May-01-03	8.750%	TX - 80.00%	360	Jan-21-03
				Page 14 of 26				© COPYRIGHT 2003 Deutsche Bank
11342655 2		399,000.00	396,977.02	Apr-01-03	8.400%	TX - 100.00%	360	Feb-06-03
11343240 2		418,500.00	416,200.40	May-01-03	8.000%	TX - 90.00%	360	Feb-18-03
				Page 14 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Foreclosure Report for October 27, 2003 Distribution
	Foreclosure Report for November 25, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 21				Loan Group 1 = Conform. Group
Total Loan Count = 27				Loan Group 1 = Conform. Group
Total Original Principal Balance = 3,904,530.00				Loan Group 2 = Non Conform. Group
Total Original Principal Balance = 3,736,850.00				Loan Group 2 = Non Conform. Group
Total Current Balance = 3,885,857.36
Total Current Balance = 3,719,049.62
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
11268901 1		82,350.00	81,887.13	May-01-03	8.490%	UT - 90.00%	360	Dec-13-02
11268380 1		83,300.00	83,042.73	Jul-01-03	11.350%	NV - 66.64%	360	Jan-08-03
11270691 1		209,000.00	208,217.51	Jun-01-03	10.450%	CA - 55.00%	360	Dec-27-02
11269164 1		183,750.00	182,347.28	Jul-01-03	7.500%	CA - 75.00%	360	Dec-26-02
11272480 1		82,400.00	81,924.04	Jun-01-03	7.750%	AZ - 80.00%	360	Jan-28-03
11274486 1		146,250.00	145,360.43	Jul-01-03	8.990%	CA - 75.00%	360	Jan-27-03
11273926 1		154,000.00	153,432.84	Jun-01-03	9.950%	CA - 70.00%	360	Jan-23-03
11274999 1		91,000.00	90,625.43	Jun-01-03	10.990%	OH - 65.00%	360	Nov-15-02
11276243 1		135,000.00	134,476.09	Jun-01-03	9.700%	OH - 100.00%	360	Jan-02-03
11276631 1		50,700.00	50,506.10	Jul-01-03	10.350%	CT - 65.00%	360	Jan-13-03
11281432 1		135,000.00	134,562.10	Jun-01-03	10.550%	NY - 58.70%	360	Jan-14-03
11276854 1		182,700.00	181,600.25	May-01-03	8.150%	CO - 90.00%	360	Jan-09-03
11331799 1		147,600.00	146,697.16	Jun-01-03	8.490%	CA - 90.00%	360	Dec-19-02
11279122 1		195,000.00	193,883.82	May-01-03	8.400%	MN - 73.03%	360	Jan-28-03
11334371 1		231,900.00	231,162.09	Jun-01-03	9.990%	UT - 100.00%	360	Feb-11-03
11280427 1		128,800.00	128,376.31	Jun-01-03	11.100%	NY - 70.00%	360	Jan-30-03
11336047 1		283,500.00	282,141.46	Jun-01-03	8.000%	CA - 90.00%	360	Feb-13-03
11280492 1		128,000.00	127,347.41	Jun-01-03	9.500%	NJ - 80.00%	360	Dec-20-02
11339462 1		109,080.00	108,797.08	Jun-01-03	10.950%	OH - 90.00%	360	Feb-07-03
11284857 1		241,600.00	240,449.23	May-01-03	9.300%	NY - 80.00%	360	Jan-31-03
11340056 1		207,000.00	205,939.85	Apr-01-03	8.350%	IL - 90.00%	360	Jan-29-03
11285392 1		58,800.00	58,627.94	Jul-01-03	11.600%	FL - 70.00%	360	Jan-22-03
11341301 1		88,800.00	88,163.26	May-01-03	6.650%	IL - 80.00%	360	Feb-11-03
11287109 1		106,250.00	105,793.84	Jul-01-03	9.800%	CT - 85.00%	360	Jan-24-03
11342614 1		65,000.00	64,880.44	Jun-01-03	11.800%	OH - 65.00%	360	Mar-17-03
11289394 1		157,250.00	156,501.03	Jun-01-03	9.300%	NJ - 85.00%	360	Jan-17-03
11346715 1		105,000.00	104,589.34	Jun-01-03	9.000%	FL - 70.00%	360	Feb-05-03
11333134 1		76,000.00	75,569.66	Jul-01-03	7.850%	AZ - 80.00%	360	Feb-11-03
11348810 1		80,000.00	79,748.87	Jun-01-03	9.300%	SC - 80.00%	360	Mar-18-03
11333480 1		144,000.00	143,284.53	May-01-03	8.500%	CO - 80.00%	360	Feb-14-03
11349172 1		76,500.00	76,175.28	Jun-01-03	8.600%	FL - 90.00%	360	Feb-10-03
11334199 1		161,000.00	160,403.53	Jul-01-03	10.500%	CA - 70.00%	360	Jan-27-03
11350790 1		229,500.00	228,611.62	Jun-01-03	9.050%	NY - 90.00%	360	Feb-20-03
11334934 1		140,250.00	139,537.48	Jul-01-03	8.390%	CA - 85.00%	360	Feb-07-03
11351516 1		200,000.00	199,031.94	Apr-01-03	7.950%	NY - 80.00%	360	Feb-28-03
11334959 1		76,000.00	75,811.72	Jun-01-03	11.800%	MA - 26.21%	360	Feb-24-03
11269545 2		342,900.00	340,819.01	Jun-01-03	7.500%	UT - 90.00%	360	Dec-30-02
11335387 1		150,000.00	149,362.43	Jul-01-03	9.990%	CA - 63.83%	360	Feb-12-03
11282497 2		340,000.00	337,936.65	Jun-01-03	7.500%	FL - 80.00%	360	Jan-16-03
11335445 1		84,000.00	83,611.36	Jun-01-03	8.850%	AR - 80.00%	360	Feb-07-03
11340262 2		600,000.00	596,663.60	May-01-03	7.250%	NJ - 85.71%	360	Feb-07-03
11340882 1		56,000.00	55,831.02	Jun-01-03	10.900%	MI - 73.68%	360	Feb-12-03
				Page 15 of 26				© COPYRIGHT 2003 Deutsche Bank
11345527 1		82,450.00	81,903.14	Jul-01-03	8.700%	FL - 85.00%	360	Nov-21-02
11350667 1		76,000.00	75,662.52	Jun-01-03	9.050%	FL - 80.00%	360	Feb-24-03
11352456 1		152,000.00	151,244.69	Jul-01-03	8.500%	CT - 80.00%	360	Feb-21-03
11353249 1		126,000.00	125,470.59	Jul-01-03	8.650%	FL - 90.00%	360	Feb-26-03
11357498 1		284,750.00	283,796.43	Jul-01-03	10.400%	NV - 85.00%	360	Feb-12-03
11349552 2		375,000.00	373,098.72	May-01-03	8.400%	MA - 75.00%	360	Feb-07-03
				Page 15 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Paid in Full Loans					1314	8393	96107
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					1314	8393	96107
	Paid in Full Balance					5,~~281~~989,~~702~~994.2801	1415,~~763~~880,~~738~~743.1222	2021,~~045~~870,~~440~~737.4023
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					813,~~796~~392.9680	43(26,~~950~~980.2942)	52(13,~~747~~587.2562)
	Total Prepayment Amount					56,~~290~~003,~~499~~386.2481	1415,~~807~~853,~~688~~762.4180	2021,~~098~~857,~~187~~149.6561
	Cumulative
	Number of Paid in Full Loans					3246	~~196~~289	~~228~~335
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					3246	~~196~~289	~~228~~335
	Paid in Full Balance					1319,~~983~~973,~~364~~358.4445	3450,~~156~~037,~~927~~671.9416	4870,~~140~~011,~~292~~029.3861
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					2134,~~510~~903.2101	~~147~~120,~~860~~879.0563	~~169~~155,~~370~~782.2664
	Total Prepayment Amount					1420,~~004~~008,~~874~~261.6546	3450,~~304~~158,~~787~~550.9979	4870,~~309~~166,~~662~~812.6425
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 16 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						NON CONFORM.	CONFORM.	TOTAL
	SMM					23.8027%	2.0120%	2.1742%
	3 Months Avg SMM					12.9376%	1.3085%	12.4304%
	12 Months Avg SMM
	Avg SMM Since Cut-off					12.8211%	1.1637%	1.2952%
	CPR					2832.8790%	2123.6645%	2325.1946%
	3 Months Avg CPR					2028.8154%	1420.5509%	1521.8789%
	12 Months Avg CPR
	Avg CPR Since Cut-off					1922.7457%	1315.0221%	1416.4577%
	PSA					~~1814~~1840.3429%	~~1389~~1333.2030%	~~1480~~1443.9300%
	3 Months Avg PSA Approximation					~~1495~~1794.3631%	~~1069~~1288.3912%	~~1161~~1397.1585%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~1528~~1622.4135%	~~1032~~1118.7543%	~~1140~~1227.2043%
	Conform.
	Non Conform.
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 17 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Prepayment Report for October 27, 2003 Distribution
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Conform.
	Non Conform.
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 18 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 96						Loan Group 1 = Conform. Group
Total Loan Count = 107						Loan Group 1 = Conform. Group
Total Original Principal Balance = 20,156,162.00						Loan Group 2 = Non Conform. Group
Total Original Principal Balance = 22,022,807.00						Loan Group 2 = Non Conform. Group
Total Prepayment Amount = 20,045,440.40
Total Prepayment Amount = 21,870,737.23
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
11267028 1			283,000.00	280,387.79	Sep-15-03	6.250%	CA - 77.96%	Paid Off - 360	Nov-15-02
11267267 1			141,000.00	140,412.77	Oct-31-03	9.950%	CA - 60.00%	Paid Off - 360	Nov-22-02
11267077 1			252,000.00	249,774.55	Sep-12-03	6.750%	CA - 80.00%	Paid Off - 360	Oct-25-02
11267481 1			198,250.00	197,536.51	Oct-23-03	11.150%	CA - 65.00%	Paid Off - 360	Nov-07-02
11267580 1			319,500.00	317,201.79	Sep-11-03	7.250%	CA - 90.00%	Paid Off - 360	Nov-13-02
11267747 1			107,000.00	106,046.46	Oct-31-03	8.990%	CA - 100.00%	Paid Off - 360	Dec-27-02
11268125 1			244,000.00	242,363.73	Sep-03-03	6.990%	CA - 87.14%	Paid Off - 360	Nov-26-02
11268919 1			160,000.00	159,491.95	Oct-31-03	10.650%	CA - 69.57%	Paid Off - 360	Jan-08-03
11268406 1			235,492.00	234,424.60	Sep-26-03	8.950%	CA - 75.00%	Paid Off - 360	Dec-26-02
11270048 1			220,000.00	218,664.82	Oct-01-03	7.500%	CA - 80.00%	Paid Off - 360	Jan-07-03
11268455 1			175,500.00	175,096.90	Sep-02-03	11.500%	MA - 65.00%	Paid Off - 360	Jan-13-03
11270402 1			160,550.00	159,575.67	Oct-06-03	7.500%	CA - 95.00%	Paid Off - 360	Dec-31-02
11269966 1			137,600.00	136,976.27	Sep-25-03	8.950%	CA - 80.00%	Paid Off - 360	Dec-26-02
11270543 1			336,000.00	333,858.16	Oct-15-03	7.250%	CA - 80.00%	Paid Off - 360	Jan-08-03
11271300 1			100,000.00	99,679.13	Sep-09-03	9.950%	CA - 65.06%	Paid Off - 360	Jan-02-03
11271086 1			279,000.00	277,482.20	Oct-17-03	8.050%	CA - 90.00%	Paid Off - 360	Jan-07-03
11271698 1			147,200.00	146,156.68	Sep-05-03	5.990%	MD - 80.00%	Paid Off - 360	Jan-10-03
11271284 1			308,000.00	306,394.36	Oct-10-03	8.500%	CA - 80.00%	Paid Off - 360	Jan-14-03
11272076 1			270,000.00	268,570.77	Sep-04-03	7.500%	VA - 73.17%	Paid Off - 360	Jan-20-03
11271383 1			196,000.00	194,685.60	Oct-22-03	6.990%	CA - 80.00%	Paid Off - 360	Jan-14-03
11272167 1			232,000.00	230,543.17	Sep-04-03	6.625%	CA - 80.00%	Paid Off - 360	Jan-16-03
11271979 1			162,000.00	160,861.95	Oct-28-03	6.750%	CA - 90.00%	Paid Off - 360	Jan-08-03
11272332 1			280,000.00	278,960.03	Sep-18-03	9.250%	CA - 70.00%	Paid Off - 360	Jan-13-03
11272704 1			192,000.00	190,712.38	Oct-02-03	6.990%	CA - 80.00%	Paid Off - 360	Jan-17-03
11273280 1			193,500.00	192,544.49	Sep-10-03	7.850%	CA - 90.00%	Paid Off - 360	Jan-15-03
11273470 1			137,600.00	136,583.60	Oct-02-03	6.490%	CA - 80.00%	Paid Off - 360	Jan-20-03
11273819 1			119,000.00	118,523.96	Sep-17-03	8.890%	CA - 85.00%	Paid Off - 360	Jan-21-03
11273678 1			250,010.00	248,077.24	Oct-03-03	6.250%	CA - 89.29%	Paid Off - 360	Jan-16-03
11274262 1			297,000.00	295,179.51	Sep-22-03	6.750%	CA - 90.00%	Paid Off - 360	Jan-27-03
11276284 1			228,750.00	227,975.80	Oct-27-03	10.350%	IL - 75.00%	Paid Off - 360	Jan-16-03
11274502 1			108,750.00	108,386.82	Sep-23-03	9.000%	CA - 75.00%	Paid Off - 360	Jan-29-03
11276474 1			150,000.00	149,158.54	Oct-17-03	8.500%	CO - 75.00%	Paid Off - 360	Dec-30-02
11275914 1			152,000.00	151,269.69	Sep-04-03	7.990%	MN - 95.00%	Paid Off - 360	Jan-07-03
11277050 1			91,200.00	90,657.28	Oct-01-03	7.600%	WI - 80.00%	Paid Off - 360	Dec-31-02
11276177 1			89,300.00	88,893.03	Sep-29-03	8.250%	IL - 89.30%	Paid Off - 360	Jan-17-03
11278090 1			166,500.00	165,672.71	Oct-30-03	8.500%	MN - 90.00%	Paid Off - 360	Jan-20-03
11276649 1			140,250.00	139,576.57	Sep-11-03	7.990%	CA - 85.00%	Paid Off - 360	Jan-08-03
11278413 1			243,540.00	242,174.73	Oct-20-03	7.900%	MN - 88.56%	Paid Off - 360	Jan-27-03
11276870 1			122,000.00	121,525.01	Sep-18-03	9.040%	VA - 69.71%	Paid Off - 360	Jan-13-03
11279577 1			178,430.00	177,369.08	Oct-06-03	8.750%	FL - 70.00%	Paid Off - 360	Nov-12-02
11277290 1			118,250.00	117,716.53	Sep-09-03	8.300%	IL - 71.67%	Paid Off - 360	Jan-08-03
11280112 1			188,000.00	187,450.09	Oct-29-03	11.600%	NY - 65.96%	Paid Off - 360	Nov-27-02
11278363 1			135,000.00	134,319.94	Sep-25-03	7.750%	IL - 64.29%	Paid Off - 360	Jan-20-03
11281309 1			84,000.00	83,578.78	Oct-17-03	11.800%	FL - 70.00%	Paid Off - 360	Dec-31-02
11279080 1			175,000.00	174,301.38	Sep-18-03	8.900%	FL - 100.00%	Paid Off - 360	Jan-27-03
11282133 1			120,000.00	119,397.71	Oct-31-03	8.450%	NY - 32.70%	Paid Off - 360	Jan-10-03
11279288 1			250,000.00	248,917.00	Sep-17-03	8.500%	IL - 76.92%	Paid Off - 360	Jan-24-03
11282380 1			118,400.00	117,687.09	Oct-06-03	7.540%	FL - 80.00%	Paid Off - 360	Jan-17-03
11279460 1			186,900.00	186,153.85	Sep-09-03	8.900%	IL - 100.00%	Paid Off - 360	Jan-31-03
11282562 1			184,000.00	182,958.19	Oct-31-03	7.850%	NY - 80.00%	Paid Off - 360	Jan-21-03
11279718 1			56,000.00	55,738.74	Sep-30-03	9.400%	FL - 80.00%	Paid Off - 360	Nov-08-02
11282737 1			188,000.00	187,165.21	Oct-23-03	9.050%	RI - 80.00%	Paid Off - 360	Jan-17-03
11279767 1			100,000.00	99,498.04	Sep-29-03	8.450%	RI - 100.00%	Paid Off - 360	Dec-06-02
11283032 1			119,000.00	118,490.26	Oct-01-03	9.350%	VA - 70.00%	Paid Off - 360	Jan-17-03
11280484 1			117,600.00	117,077.74	Sep-18-03	9.050%	FL - 70.00%	Paid Off - 360	Dec-10-02
11283255 1			112,000.00	111,476.50	Oct-27-03	8.800%	CT - 80.00%	Paid Off - 360	Jan-31-03
11281747 1			242,250.00	240,703.48	Sep-16-03	6.800%	NY - 85.00%	Paid Off - 360	Jan-09-03
11283487 1			122,500.00	122,106.83	Oct-06-03	10.600%	FL - 70.00%	Paid Off - 360	Jan-09-03
11284238 1			71,100.00	70,798.18	Sep-04-03	8.600%	FL - 90.00%	Paid Off - 360	Jan-17-03
11283842 1			171,000.00	170,101.69	Oct-01-03	8.400%	PA - 90.00%	Paid Off - 360	Jan-20-03
11285210 1			72,250.00	72,034.64	Sep-08-03	10.300%	NC - 85.00%	Paid Off - 360	Jan-27-03
11283933 1			107,000.00	106,493.43	Oct-17-03	8.790%	VA - 43.15%	Paid Off - 360	Jan-21-03
11286317 1			123,750.00	123,317.21	Sep-29-03	9.540%	NJ - 75.00%	Paid Off - 360	Jan-30-03
11284360 1			228,000.00	221,643.40	Oct-16-03	6.050%	MD - 80.00%	Paid Off - 180	Jan-14-03
11286804 1			212,000.00	210,398.97	Sep-26-03	7.000%	HI - 80.00%	Paid Off - 360	Nov-13-02
11284634 1			195,000.00	194,194.49	Oct-02-03	9.400%	NJ - 75.00%	Paid Off - 360	Jan-27-03
11286812 1			178,500.00	176,943.52	Sep-10-03	6.250%	CA - 78.20%	Paid Off - 360	Nov-05-02
11285491 1			60,000.00	59,749.56	Oct-09-03	9.350%	FL - 64.52%	Paid Off - 360	Jan-21-03
11288487 1			236,000.00	234,189.39	Sep-18-03	6.290%	CA - 80.00%	Paid Off - 360	Dec-26-02
11285913 1			230,000.00	228,944.60	Oct-22-03	8.890%	MD - 100.00%	Paid Off - 360	Jan-22-03
11289022 1			144,000.00	143,435.63	Sep-12-03	8.990%	CA - 80.00%	Paid Off - 360	Jan-06-03
11285970 1			280,500.00	279,120.46	Oct-30-03	8.550%	FL - 85.00%	Paid Off - 360	Jan-23-03
11289998 1			243,000.00	241,578.25	Sep-24-03	6.990%	CA - 90.00%	Paid Off - 360	Jan-27-03
11286242 1			187,200.00	186,385.63	Oct-28-03	9.150%	MD - 90.00%	Paid Off - 360	Jan-27-03
11290350 1			165,600.00	164,844.52	Sep-30-03	8.250%	CA - 80.00%	Paid Off - 360	Jan-21-03
11286382 1			143,910.00	143,209.39	Oct-16-03	8.600%	RI - 90.00%	Paid Off - 360	Jan-31-03
11290558 1			204,000.00	202,761.59	Sep-02-03	6.800%	CA - 75.00%	Paid Off - 360	Jan-23-03
11286390 1			149,000.00	148,213.44	Oct-15-03	8.200%	VA - 100.00%	Paid Off - 360	Jan-31-03
11330941 1			265,500.00	262,873.41	Sep-05-03	6.250%	CA - 90.00%	Paid Off - 360	Oct-23-02
11286416 1			210,000.00	208,902.58	Oct-29-03	8.250%	FL - 100.00%	Paid Off - 360	Jan-31-03
11331120 1			125,000.00	124,333.50	Sep-05-03	8.750%	CA - 74.40%	Paid Off - 360	Nov-08-02
11286721 1			322,500.00	319,507.61	Oct-31-03	6.600%	CA - 75.00%	Paid Off - 360	Nov-11-02
11331195 1			300,000.00	297,622.32	Sep-04-03	6.750%	CA - 89.55%	Paid Off - 360	Nov-14-02
11286945 1			80,000.00	79,249.50	Oct-06-03	6.500%	CA - 44.94%	Paid Off - 360	Nov-12-02
11331765 1			180,000.00	178,608.12	Sep-24-03	6.250%	CA - 90.00%	Paid Off - 360	Dec-11-02
11287323 1			147,475.00	146,779.75	Oct-10-03	9.350%	CA - 85.00%	Paid Off - 360	Dec-26-02
11331930 1			265,000.00	263,138.35	Sep-08-03	6.750%	CA - 91.38%	Paid Off - 360	Dec-17-02
11288826 1			196,000.00	194,822.20	Oct-22-03	7.550%	CA - 73.96%	Paid Off - 360	Jan-21-03
					Page 19 of 26				© COPYRIGHT 2003 Deutsche Bank
					Page 19 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Prepayment Detail Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
11332094 1			162,350.00	161,620.14	Sep-03-03	8.990%	MD - 85.00%	Paid Off - 360	Dec-30-02
11289006 1			217,600.00	216,140.74	Oct-30-03	6.990%	CA - 80.59%	Paid Off - 360	Jan-07-03
11332342 1			60,000.00	59,805.39	Sep-29-03	9.900%	CA - 36.36%	Paid Off - 360	Jan-16-03
11289535 1			220,000.00	218,861.84	Oct-08-03	8.300%	NJ - 80.00%	Paid Off - 360	Jan-17-03
11332896 1			139,920.00	139,255.07	Sep-02-03	7.250%	CA - 77.73%	Paid Off - 360	Feb-20-03
11290301 1			84,500.00	84,295.23	Oct-08-03	11.900%	CA - 65.00%	Paid Off - 360	Jan-21-03
11333142 1			320,450.00	319,176.90	Sep-09-03	8.150%	CA - 85.00%	Paid Off - 360	Feb-06-03
11290426 1			216,000.00	214,809.53	Oct-07-03	7.990%	CA - 80.00%	Paid Off - 360	Jan-22-03
11334314 1			225,000.00	223,980.79	Sep-09-03	8.750%	CA - 100.00%	Paid Off - 360	Jan-27-03
11290632 1			168,000.00	166,907.91	Oct-24-03	7.150%	KY - 80.00%	Paid Off - 360	Jan-31-03
11334868 1			126,000.00	125,509.54	Sep-29-03	8.250%	CA - 100.00%	Paid Off - 360	Feb-20-03
11330651 1			140,250.00	139,189.65	Oct-08-03	8.500%	CA - 85.00%	Paid Off - 360	Sep-20-02
11335262 1			223,550.00	222,862.25	Sep-02-03	9.400%	CA - 85.00%	Paid Off - 360	Feb-07-03
11332177 1			168,500.00	166,866.95	Oct-30-03	6.800%	AZ - 53.49%	Paid Off - 360	Dec-26-02
11335577 1			239,250.00	237,840.18	Sep-05-03	6.750%	CA - 75.00%	Paid Off - 360	Feb-05-03
11332631 1			103,950.00	103,300.23	Oct-10-03	7.350%	CA - 90.00%	Paid Off - 360	Jan-15-03
11335841 1			199,800.00	198,850.57	Sep-29-03	7.250%	CA - 90.00%	Paid Off - 360	Feb-14-03
11333068 1			215,000.00	213,745.80	Oct-20-03	7.700%	CA - 81.75%	Paid Off - 360	Jan-27-03
11336708 1			150,000.00	149,249.94	Sep-23-03	6.990%	CA - 85.23%	Paid Off - 360	Feb-07-03
11333183 1			212,075.00	210,850.06	Oct-01-03	7.750%	CA - 85.00%	Paid Off - 360	Jan-23-03
11336963 1			94,500.00	92,832.23	Sep-22-03	7.990%	CA - 84.38%	Paid Off - 180	Feb-11-03
11333274 1			225,000.00	223,908.20	Oct-08-03	9.250%	AZ - 56.96%	Paid Off - 360	Jan-27-03
11337417 1			129,150.00	128,705.13	Sep-25-03	8.850%	CA - 90.00%	Paid Off - 360	Feb-19-03
11333431 1			115,000.00	114,593.61	Oct-22-03	9.490%	CA - 64.25%	Paid Off - 360	Feb-04-03
11337441 1			216,800.00	215,664.10	Sep-23-03	6.750%	CA - 80.00%	Paid Off - 360	Feb-14-03
11333563 1			192,950.00	191,644.57	Oct-31-03	8.350%	CA - 85.00%	Paid Off - 360	Jan-23-03
11338001 1			75,000.00	73,616.34	Sep-11-03	7.500%	CA - 37.50%	Paid Off - 180	Feb-18-03
11334710 1			292,000.00	290,597.96	Oct-03-03	7.990%	CA - 80.00%	Paid Off - 360	Feb-20-03
11338530 1			160,000.00	159,464.56	Sep-26-03	8.990%	CA - 80.00%	Paid Off - 360	Feb-20-03
11335601 1			236,900.00	235,447.90	Oct-06-03	6.750%	CA - 40.15%	Paid Off - 360	Feb-04-03
11340981 1			189,600.00	188,795.21	Sep-29-03	8.600%	WA - 80.00%	Paid Off - 360	Jan-21-03
11335858 1			129,000.00	126,859.54	Oct-02-03	6.750%	CA - 49.62%	Paid Off - 360	Feb-06-03
11341152 1			88,000.00	87,598.95	Sep-11-03	8.250%	OH - 90.72%	Paid Off - 360	Jan-30-03
11338480 1			250,750.00	249,282.91	Oct-23-03	6.990%	CA - 85.00%	Paid Off - 360	Feb-21-03
11341269 1			207,000.00	206,257.06	Sep-02-03	8.650%	MO - 90.00%	Paid Off - 360	Feb-06-03
11338514 1			161,910.00	161,339.10	Oct-14-03	9.500%	AZ - 90.00%	Paid Off - 360	Feb-25-03
11342051 1			246,000.00	245,203.58	Sep-11-03	9.150%	CO - 75.00%	Paid Off - 360	Feb-04-03
11339363 1			279,777.00	278,687.96	Oct-16-03	8.250%	CA - 100.00%	Paid Off - 360	Mar-26-03
11343273 1			115,500.00	115,206.20	Sep-12-03	10.300%	IL - 70.00%	Paid Off - 360	Feb-19-03
11340692 1			252,500.00	251,242.93	Oct-01-03	8.490%	IL - 79.65%	Paid Off - 360	Jan-30-03
11345691 1			81,600.00	79,411.19	Sep-15-03	7.650%	FL - 80.00%	Paid Off - 180	Dec-09-02
11340866 1			275,000.00	273,759.45	Oct-28-03	8.300%	IL - 76.39%	Paid Off - 360	Feb-03-03
11345899 1			243,200.00	242,305.15	Sep-05-03	9.300%	NY - 80.00%	Paid Off - 360	Jan-21-03
11342754 1			123,750.00	123,339.26	Oct-01-03	9.790%	MN - 75.00%	Paid Off - 360	Feb-21-03
11348216 1			266,000.00	263,522.62	Sep-12-03	7.750%	VA - 87.21%	Paid Off - 360	Feb-03-03
11343125 1			135,000.00	134,552.92	Oct-29-03	9.800%	IL - 75.00%	Paid Off - 360	Feb-13-03
11348836 1			165,000.00	164,323.14	Sep-08-03	7.990%	FL - 75.00%	Paid Off - 360	Jan-29-03
11344156 1			53,250.00	52,984.37	Oct-09-03	7.800%	WI - 71.00%	Paid Off - 360	Feb-24-03
11348877 1			121,600.00	121,112.14	Sep-08-03	8.100%	FL - 80.00%	Paid Off - 360	Feb-10-03
11344180 1			102,000.00	101,527.00	Oct-10-03	8.490%	WI - 78.46%	Paid Off - 360	Feb-24-03
11349479 1			102,500.00	102,064.89	Sep-24-03	8.600%	FL - 79.95%	Paid Off - 360	Jan-31-03
11345121 1			86,400.00	86,045.42	Oct-03-03	7.990%	IL - 90.00%	Paid Off - 360	Mar-26-03
11349735 1			297,000.00	295,867.11	Sep-08-03	8.350%	MA - 90.00%	Paid Off - 360	Feb-28-03
11345279 1			264,000.00	262,867.93	Oct-02-03	8.550%	NY - 80.00%	Paid Off - 360	Feb-18-03
11353157 1			135,000.00	134,593.63	Sep-24-03	8.600%	NJ - 75.00%	Paid Off - 360	Mar-06-03
11346418 1			170,220.00	169,085.89	Oct-27-03	7.640%	FL - 100.00%	Paid Off - 360	Jan-03-03
11353967 1			73,600.00	73,408.26	Sep-04-03	9.300%	FL - 80.00%	Paid Off - 360	Mar-26-03
11346525 1			64,000.00	45,647.69	Oct-14-03	8.850%	FL - 80.00%	Paid Off - 360	Feb-12-03
11354510 1			128,000.00	126,967.73	Sep-25-03	7.250%	CA - 79.50%	Paid Off - 360	Nov-26-02
11347440 1			60,000.00	59,890.27	Oct-02-03	12.550%	NY - 20.00%	Paid Off - 360	Feb-14-03
11354775 1			252,000.00	251,241.36	Sep-02-03	9.500%	CA - 80.00%	Paid Off - 360	Feb-14-03
11347648 1			64,800.00	64,561.76	Oct-30-03	9.300%	NY - 80.00%	Paid Off - 360	Feb-07-03
11354858 1			174,600.00	173,593.57	Sep-29-03	7.500%	NJ - 90.00%	Paid Off - 360	Jan-27-03
11348240 1			62,300.00	62,159.65	Oct-06-03	11.600%	FL - 70.00%	Paid Off - 360	Feb-20-03
11355476 1			155,000.00	154,352.03	Sep-16-03	8.675%	MA - 84.93%	Paid Off - 360	Jan-28-03
11348463 1			240,000.00	239,015.53	Oct-07-03	7.990%	CT - 57.83%	Paid Off - 360	Mar-17-03
11355831 1			216,000.00	214,933.38	Sep-10-03	7.850%	CA - 90.00%	Paid Off - 360	Jan-24-03
11350154 1			105,000.00	104,629.75	Oct-16-03	9.500%	FL - 70.00%	Paid Off - 360	Feb-03-03
11356201 1			145,000.00	144,232.25	Sep-30-03	7.500%	CA - 69.71%	Paid Off - 360	Jan-28-03
11350212 1			165,750.00	165,170.80	Oct-20-03	9.550%	FL - 85.00%	Paid Off - 360	Feb-11-03
11356615 1			126,750.00	126,304.36	Sep-29-03	8.750%	HI - 75.00%	Paid Off - 360	Feb-06-03
11350733 1			99,000.00	98,539.04	Oct-27-03	9.750%	WV - 100.00%	Paid Off - 360	Feb-20-03
11357878 1			114,000.00	113,670.86	Sep-24-03	9.700%	CA - 51.82%	Paid Off - 360	Feb-13-03
11352233 1			116,910.00	116,510.43	Oct-30-03	9.650%	FL - 90.00%	Paid Off - 360	Feb-19-03
11358546 1			308,000.00	306,426.68	Sep-11-03	6.990%	CA - 80.00%	Paid Off - 360	Feb-18-03
11352415 1			127,100.00	125,736.31	Oct-21-03	11.040%	NY - 57.77%	Paid Off - 360	Feb-21-03
11358744 1			307,900.00	306,574.85	Sep-24-03	7.750%	CA - 79.99%	Paid Off - 360	Feb-27-03
11353058 1			95,200.00	94,961.77	Oct-09-03	11.100%	FL - 70.00%	Paid Off - 360	Feb-24-03
11283552 2			371,250.00	369,625.40	Sep-29-03	8.450%	FL - 75.00%	Paid Off - 360	Jan-22-03
11353116 1			96,750.00	96,183.89	Oct-20-03	6.990%	FL - 90.00%	Paid Off - 360	Feb-28-03
11286531 2			463,250.00	460,571.23	Sep-04-03	7.050%	PA - 85.00%	Paid Off - 360	Jan-24-03
11353132 1			96,750.00	96,183.89	Oct-20-03	6.990%	FL - 90.00%	Paid Off - 360	Feb-28-03
11287653 2			400,000.00	398,820.58	Sep-05-03	10.350%	PA - 80.00%	Paid Off - 360	Jan-06-03
11353363 1			172,500.00	171,613.58	Oct-03-03	7.650%	FL - 75.00%	Paid Off - 360	Feb-28-03
11288545 2			445,000.00	442,396.47	Sep-10-03	6.990%	NY - 68.46%	Paid Off - 360	Jan-09-03
11354130 1			225,000.00	223,598.18	Oct-17-03	9.450%	CA - 69.23%	Paid Off - 360	Sep-25-02
11289493 2			364,000.00	361,869.44	Sep-03-03	7.500%	CA - 80.00%	Paid Off - 360	Jan-10-03
11355609 1			260,000.00	258,191.01	Oct-22-03	6.800%	CA - 63.41%	Paid Off - 360	Jan-21-03
11330792 2			332,750.00	329,560.25	Sep-25-03	6.500%	CA - 73.62%	Paid Off - 360	Oct-02-02
11355716 1			259,000.00	257,381.50	Oct-17-03	6.650%	NY - 79.94%	Paid Off - 360	Feb-05-03
11331880 2			468,000.00	465,159.82	Sep-17-03	7.500%	CA - 80.00%	Paid Off - 360	Dec-17-02
11355773 1			195,000.00	194,155.24	Oct-09-03	8.500%	CA - 67.24%	Paid Off - 360	Feb-18-03
11336245 2			400,000.00	398,190.79	Sep-29-03	7.500%	CA - 83.33%	Paid Off - 360	Feb-20-03
11355880 1			108,000.00	107,536.87	Oct-01-03	8.550%	NY - 49.09%	Paid Off - 360	Feb-19-03
11337037 2			436,000.00	433,781.32	Sep-29-03	6.900%	CA - 80.00%	Paid Off - 360	Feb-07-03
11356045 1			241,600.00	240,269.72	Oct-06-03	7.990%	CA - 80.00%	Paid Off - 360	Jan-27-03
11338266 2			360,000.00	357,818.53	Sep-26-03	5.990%	CA - 63.72%	Paid Off - 360	Feb-24-03
11356623 1			196,000.00	195,051.28	Oct-06-03	7.950%	CA - 70.00%	Paid Off - 360	Feb-04-03
11345428 2			450,500.00	446,923.60	Sep-24-03	7.300%	FL - 85.00%	Paid Off - 360	Oct-15-02
11267168 2			500,000.00	494,788.49	Oct-27-03	5.875%	CA - 65.79%	Paid Off - 360	Nov-22-02
11357761 2			340,000.00	338,218.67	Sep-25-03	6.750%	NJ - 73.12%	Paid Off - 360	Feb-21-03
11267366 2			330,000.00	327,739.89	Oct-30-03	7.500%	CA - 80.49%	Paid Off - 360	Dec-11-02
11358306 2			480,000.00	478,766.18	Sep-22-03	10.250%	NJ - 55.49%	Paid Off - 360	Feb-24-03
11269453 2			584,000.00	579,581.21	Oct-03-03	6.990%	CA - 80.00%	Paid Off - 360	Dec-20-02
					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
					Page 20 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
11273199 2			408,750.00	405,878.50	Oct-23-03	6.750%	CA - 75.00%	Paid Off - 360	Jan-15-03
11277993 2			435,000.00	432,657.14	Oct-02-03	8.100%	OH - 89.69%	Paid Off - 360	Jan-27-03
11285509 2			500,000.00	496,021.74	Oct-28-03	7.450%	NY - 74.07%	Paid Off - 360	Jan-31-03
11290145 2			352,000.00	349,863.78	Oct-24-03	7.500%	CA - 80.00%	Paid Off - 360	Jan-22-03
11331013 2			324,700.00	322,017.97	Oct-06-03	7.600%	CA - 85.00%	Paid Off - 360	Oct-25-02
11331161 2			595,000.00	589,992.79	Oct-27-03	7.000%	CA - 85.00%	Paid Off - 360	Nov-18-02
11332011 2			420,000.00	417,687.52	Oct-23-03	7.990%	CA - 69.42%	Paid Off - 360	Jan-14-03
11332276 2			333,000.00	331,141.31	Oct-08-03	8.050%	CA - 90.00%	Paid Off - 360	Jan-08-03
11334090 2			533,600.00	531,192.86	Oct-24-03	8.300%	CA - 80.00%	Paid Off - 360	Feb-03-03
11338571 2			324,000.00	322,367.89	Oct-29-03	7.750%	CA - 80.00%	Paid Off - 360	Feb-20-03
11355906 2			391,500.00	389,062.92	Oct-14-03	6.670%	NY - 90.00%	Paid Off - 360	Feb-18-03
					Page 21 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					68,068.00	-	68,068.00
	Net Liquidation Proceeds					260,918.13	-	260,918.13
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
SPACE INTENTIONALLY LEFT BLANK
	Conform.						3 Months Moving Average
	Non Conform.
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 22 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						NON CONFORM.	CONFORM.	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.06%	0.00%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.0403%	0.00%	0.01%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.68%	0.00%	0.14%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.5141%	0.00%	0.1008%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					4.8626%	0.00%	10.0289%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					32.9392%	0.00%	0.8361%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Conform.
	Non Conform.
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 23 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Realized Loss Report for October 27, 2003 Distribution
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report - Collateral
	Conform.
	Non Conform.
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) .......(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 23 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 24 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Realized Loss Detail Report for October 27, 2003 Distribution
	Realized Loss Detail Report for November 25, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Conform. Group
Total Original Principal Balance = 0.00						Loan Group 2 = Non Conform. Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
					Page 25 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for October 27, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						NON CONFORM.	CONFORM.	TOTAL
	Step Down Date?							No
	Trigger Event Occuring?							No
	Delinquency Percentage							23.~~531267~~010056%
	Beginning Credit Enhancement Percentage							19.~~113781~~553465%
	Ending Credit Enhancement Percentage							1920.~~553465~~053531%
ADJUSTABLE RATE CERTIFICATE INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 26 of 27				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-2
	Asset Backed Certificates
	Additional Certificate Report for October 27, 2003 Distribution
	Additional Certificate Report for November 25, 2003 Distribution
	Additional Certificate Report
	CLASS				Relief Act Interest Shortfalls	Net WAC Rate Carryover Amt	Unpaid Realized Loss Amt	Interest Carry Forward Amt
	A-1				0.00	0.00	0.00	0.00
	A-2				0.00	0.00	0.00	0.00
	M-1A				0.00	0.00	0.00	0.00
	M-1H				0.00	0.00	0.00	0.00
	M-2				0.00	0.00	0.00	0.00
	M-3				0.00	0.00	0.00	0.00
	M-4A				0.00	0.00	0.00	0.00
	M-4F				0.00	0.00	0.00	0.00
	M-5A				0.00	0.00	0.00	0.00
	M-5F				0.00	0.00	0.00	0.00
	C				~~928~~794.9389	0.00	0.00	0.00
				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank
				Page 27 of 27				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · FINANCIAL ASSET SEC CORP FREMONT HOME LN TR 2003-2