SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K Current Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): ~~November~~December 2526, 2003 Financial Asset Securities Corp., (as depositor, Litton Loan Servicing LP, as Servicer, and Deutsche Bank National Trust Company, as Trustee). FREMONT HOME LOAN TRUST 2003 3 ASSET BACKED CERTS (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-108195-03 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 ~~November~~December 2526, 2003. SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of September 1,2003. Date: ~~Nov~~Jan 2606, ~~2003~~2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003.

	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	November 25, 2003 Distribution
	December 26, 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				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			14.	Additional Certificate Report				25
				Total Number of Pages				25
			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:		Greenwich Capital Financial Products, In					Cut-Off Date: September 1, 2003
	Certificate Insurer(s):							Closing Date: September 25, 2003
								First Payment Date: October 27, 2003
	Servicer(s):		Litton Loan Servicing Master Servicer
								Distribution Date: November 25, 2003
								Distribution Date: December 26, 2003
	Underwriter(s):		Greenwich Capital Markets, Inc.					Record Date: November 2428, 2003
								October 31, 2003
						Page 1 of 25					© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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	270,614,000.00			~~267~~264,~~755~~564,~~919~~921.1250	~~562~~555,~~287~~586.4334	37,~~190~~065,~~997~~040.6227	37,~~753~~620,~~285~~626.0561	-	-	~~264~~257,~~564~~499,~~921~~881.5023
A-2	FTV	85,633,000.00			8483,~~814~~994,~~835~~379.4057	~~171~~170,~~750~~088.0462	~~820~~2,~~455~~433,633.8388	~~992~~2,~~205~~603,722.8750	-	-	8381,~~994~~560,~~379~~745.5769
M-1	MEZ	31,172,000.00			31,172,000.00	4649,~~329~~490.3996	-	4649,~~329~~490.3996	-	-	31,172,000.00
M-2	MEZ	26,718,000.00			26,718,000.00	6166,~~770~~001.5381	-	6166,~~770~~001.5381	-	-	26,718,000.00
M-3	MEZ	5,566,000.00			5,566,000.00	1415,~~213~~187.4064	-	1415,~~213~~187.4064	-	-	5,566,000.00
M-4	MEZ	7,793,000.00			7,793,000.00	2729,~~433~~317.5210	-	2729,~~433~~317.5210	-	-	7,793,000.00
M-5	MEZ	8,906,000.00			8,906,000.00	3639,~~732~~255.3098	-	3639,~~732~~255.3098	-	-	8,906,000.00
C	EXE	8,906,189.00			8,906,165.87	1,~~652~~623,~~632~~849.9080	-	1,~~652~~623,~~632~~849.9080	-	-	8,906,165.87
P	R	100.00			100.00	96208,~~418~~636.8376	-	96208,~~418~~636.8376	-	-	100.00
R		-			-	-	-	-	-	-	-
Total		445,308,289.00			~~441~~437,~~632~~620,~~020~~566.3994	2,~~669~~757,~~568~~415.3401	49,~~011~~498,~~453~~674.4515	612,~~681~~256,~~021~~089.7916	-	-	~~437~~428,~~620~~121,~~566~~892.9479
	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	35729PBR0	270,614,000.00	~~989~~977.~~438533~~646838	2.~~077821~~053058	1126.~~791695~~107446	1328.~~869515~~160504	~~977~~951.~~646838~~539393
A-2				A-30/360	35729PBS8	85,633,000.00	~~990~~980.~~445686~~864615	21.~~005652~~986251	928.~~581071~~419346	1130.~~586723~~405597	~~980~~952.~~864615~~445269
M-1	1011/2725/03	1112/2425/03		A-Act/360	35729PBT6	31,172,000.00	1,000.000000	1.~~486250~~587674	-	1.~~486250~~587674	1,000.000000
M-2	1011/2725/03	1112/2425/03		A-Act/360	35729PBU3	26,718,000.00	1,000.000000	2.~~311944~~470313	-	2.~~311944~~470313	1,000.000000
M-3	1011/2725/03	1112/2425/03		A-Act/360	35729PBV1	5,566,000.00	1,000.000000	2.~~553611~~728645	-	2.~~553611~~728645	1,000.000000
M-4	1011/2725/03	1112/2425/03		A-Act/360	35729PBW9	7,793,000.00	1,000.000000	3.~~520277~~761979	-	3.~~520277~~761979	1,000.000000
M-5	1011/2725/03	1112/2425/03		A-Act/360	35729PBX7	8,906,000.00	1,000.000000	4.~~124444~~407813	-	4.~~124444~~407813	1,000.000000
C				-30/360		454,214,478.00	~~991~~983.~~906265~~074636	3.~~638442~~575073	-	3.~~638442~~575073	~~983~~962.~~074636~~162326
P				-		100.00	1,000.000000	~~964~~2,~~188~~086,367.~~300000~~600000	-	~~964~~2,~~188~~086,367.~~300000~~600000	1,000.000000
R				-		-	-	-	-	-	-
							Page 2 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Series 2003-3
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 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	270,614,000.00		1,~~130~~686,~~576~~163.8317		512,~~513~~313,~~487~~984.1188	~~535~~800,~~591~~133.3989	613,~~049~~114,~~078~~118.5077	714,~~179~~800,~~655~~281.3394	-	-	~~264~~257,~~564~~499,~~921~~881.5023
A-2	85,633,000.00		~~345~~515,~~156~~245.8749		13,~~446~~785,~~669~~936.7934	~~191~~286,~~950~~317.6497	14,~~638~~072,~~620~~254.4331	14,~~983~~587,~~777~~499.3080	-	-	8381,~~994~~560,~~379~~745.5769
M-1	31,172,000.00		97146,~~451~~942.4743		-	-	-	97146,~~451~~942.4743	-	-	31,172,000.00
M-2	26,718,000.00		~~129~~195,~~931~~932.1293		-	-	-	~~129~~195,~~931~~932.1293	-	-	26,718,000.00
M-3	5,566,000.00		2945,~~897~~084.1579		-	-	-	2945,~~897~~084.1579	-	-	5,566,000.00
M-4	7,793,000.00		5787,~~705~~022.0010		-	-	-	5787,~~705~~022.0010	-	-	7,793,000.00
M-5	8,906,000.00		77116,~~264~~520.5048		-	-	-	77116,~~264~~520.5048	-	-	8,906,000.00
C	8,906,189.00		34,~~300~~924,~~752~~602.3010		23.13	-	23.13	34,~~300~~924,~~775~~625.4323	-	-	8,906,165.87
P	100.00		~~149~~357,~~096~~733.4319		-	-	-	~~149~~357,~~096~~733.4319	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	445,308,289.00		58,~~317~~075,~~831~~246.6768		616,~~960~~099,~~180~~944.0335	~~727~~1,~~542~~086,451.0386	717,~~687~~186,~~722~~396.0621	1325,~~005~~261,~~553~~642.7389	-	-	~~437~~428,~~620~~121,~~566~~892.9479
	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	2.52000%	~~267~~264,~~755~~564,~~919~~921.1250			~~562~~555,~~287~~586.4334	-	-	-	~~562~~555,~~287~~586.4334	~~562~~555,~~287~~586.4334	-
A-2	2.43000%	8483,~~814~~994,~~835~~379.4057			~~171~~170,~~750~~088.0462	-	-	-	~~171~~170,~~750~~088.0462	~~171~~170,~~750~~088.0462	-
M-1	1.~~84500~~84375%	31,172,000.00			4649,~~329~~490.3996	-	-	-	4649,~~329~~490.3996	4649,~~329~~490.3996	-
M-2	2.~~87000~~86875%	26,718,000.00			6166,~~770~~001.5381	-	-	-	6166,~~770~~001.5381	6166,~~770~~001.5381	-
M-3	3.~~17000~~16875%	5,566,000.00			1415,~~213~~187.4064	-	-	-	1415,~~213~~187.4064	1415,~~213~~187.4064	-
M-4	4.~~37000~~36875%	7,793,000.00			2729,~~433~~317.5210	-	-	-	2729,~~433~~317.5210	2729,~~433~~317.5210	-
M-5	5.~~12000~~11875%	8,906,000.00			3639,~~732~~255.3098	-	-	-	3639,~~732~~255.3098	3639,~~732~~255.3098	-
C	4.~~49052~~45276%	~~450~~446,~~538~~526,~~186~~732.1772			1,~~652~~623,~~632~~849.9080	-	-	-	1,~~652~~623,~~632~~849.9080	1,~~652~~623,~~632~~849.9080	0.00
P		100.00			96208,~~418~~636.8376	-	0.00	-	96208,~~418~~636.8376	96208,~~418~~636.8376	-
R		-			-	-	-	-	-	-	-
Total		~~883~~875,~~264~~241,~~040~~133.6979			2,~~669~~757,~~568~~415.3401	-	0.00	-	2,~~669~~757,~~568~~415.3401	2,~~669~~757,~~568~~415.3401	0.00
							Page 3 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY						NON CONFORM.	CONFORM.	TOTAL
	Principal Collections					~~820~~2,~~455~~433,633.8388	37,~~190~~065,~~997~~040.6227	49,~~011~~498,~~453~~674.4515
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					~~820~~2,~~455~~433,633.8388	37,~~190~~065,~~997~~040.6227	49,~~011~~498,~~453~~674.4515
	Interest Collections					~~615~~659,~~548~~580.8917	2,~~219~~259,~~335~~176.8205	2,~~834~~918,~~884~~756.7122
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(4038,~~247~~283.3147)	(~~125~~123,~~069~~057.0470)	(~~165~~161,~~316~~341.3518)
	TOTAL NET INTEREST					~~575~~621,~~301~~296.5870	2,~~094~~136,~~266~~118.7835	2,~~669~~757,~~568~~415.3604
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					13,~~395~~054,~~757~~930.4158	59,~~285~~201,~~264~~158.4062	612,~~681~~256,~~021~~089.8119
PRINCIPAL - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Principal					9594,~~988~~367.5333	~~267~~264,~~588~~542.0350	~~363~~358,~~576~~909.5683
	Curtailments					(0.0016)	111,~~236~~421.4663	111,~~236~~421.4647
	Prepayments in Full					~~724~~2,~~467~~339,266.3071	26,~~922~~789,~~173~~076.1314	39,~~646~~128,~~640~~342.4385
	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					(1112,~~261~~155.5412)	(30,~~150~~504.5817)	(4142,~~412~~659.1229)
	Advanced Principal					1112,~~261~~155.5412	30,~~150~~504.5817	4142,~~412~~659.1229
	Realized Losses					0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED					~~820~~2,~~455~~433,633.8388	37,~~190~~065,~~997~~040.6227	49,~~011~~498,~~453~~674.4515
				Page 4 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 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					~~620~~615,~~065~~059.8534	2,~~139~~118,~~194~~139.7854	2,~~759~~733,~~260~~198.6388
	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					0.00	0.00	0.00
	Month End Interest (PPIS)					~~(3,611~~0.~~57)~~00	~~(13,033~~0.~~04)~~00	~~(16,644~~0.~~61)~~00
	Delinquent Interest					(6389,~~669~~266.8107)	(~~258~~270,~~037~~580.8097)	(~~321~~359,~~707~~847.6104)
	Realized Losses					0.00	0.00	0.00
	Compensating Month End Interest					~~3,611~~0.5700	~~13,033~~0.0400	~~16,644~~0.6100
	Other Interest Shortfall (Relief Act)					0.00	0.00	0.00
	Interest Advanced					5983,~~152~~131.8503	~~241~~253,~~760~~636.0159	~~300~~336,~~912~~767.8662
	Prepayment Penalties					050,655.0087	96157,~~418~~980.8389	96208,~~418~~636.8376
	TOTAL INTEREST COLLECTED					~~615~~659,~~548~~580.8917	2,~~219~~259,~~335~~176.8205	2,~~834~~918,~~884~~756.7122
				Page 5 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 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	0.00
INTEREST - FEES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					3937,~~742~~782.7581	~~123~~121,~~475~~479.8567	~~163~~159,~~218~~262.6048
	Trustee Fee					~~504~~500.5666	1,~~593~~578.1903	2,~~097~~078.7570
	TOTAL INTEREST OTHER FEES					4038,~~247~~283.3147	~~125~~123,~~069~~057.0470	~~165~~161,~~316~~341.3518
				Page 6 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report for December 26, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	Net WAC Rate Carryover Reserve Fund Beginning Balance							~~1,000~~0.00
	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~~0.00
	Int Earnings paid to Class C							0.00
INSURANCE						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						NON CONFORM.	CONFORM.	TOTAL
	Overcollateralization Target Amount							8,906,165.78
	Overcollateralized Amount							8,906,165.78
	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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL						NON CONFORM.	CONFORM.	TOTAL
	Loan Count:
	Original					262	2044	2306
	Prior					~~260~~257	2,~~028~~012	2,~~288~~269
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(35)	(1637)	(1942)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					~~257~~252	21,~~012~~975	2,~~269~~227
	Principal Balance:
	Original					107,041,460.59	338,266,828.32	445,308,288.91
	Prior					~~106~~105,~~223~~402,~~290~~835.8401	~~335~~332,~~408~~217,~~729~~731.4684	~~441~~437,~~632~~620,~~020~~566.3085
	Prefunding					-	-	-
	Scheduled Principal					(9594,~~988~~367.5333)	(~~267~~264,~~588~~542.0350)	(~~363~~358,~~576~~909.5683)
	Partial and Full Voluntary Prepayments					(~~724~~2,~~467~~339,266.3055)	(26,~~923~~800,~~409~~497.5977)	(39,~~647~~139,~~876~~764.8932)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					~~105~~102,~~402~~969,~~835~~201.0113	~~332~~325,~~217~~152,~~731~~691.8457	~~437~~428,~~620~~121,~~566~~892.8570
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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Coupon Original					7.011438%	7.654847%	7.500187%
	Weighted Average Coupon Prior					7.~~011438~~004858%	7.~~654847~~653449%	7.~~500187~~497447%
	Weighted Average Coupon Current					7.~~004858~~002385%	7.~~653449~~650908%	7.~~497447~~494709%
	Weighted Average Months to Maturity Original					350	351	351
	Weighted Average Months to Maturity Prior					~~350~~-	~~351~~-	~~351~~-
	Weighted Average Months to Maturity Current					-348	-349	-349
	Weighted Avg Remaining Amortization Term Original					351	351	351
	Weighted Avg Remaining Amortization Term Prior					~~351~~350	~~351~~350	~~351~~350
	Weighted Avg Remaining Amortization Term Current					~~350~~349	~~350~~349	~~350~~349
	Weighted Average Seasoning Original					5.38	5.40	5.40
	Weighted Average Seasoning Prior					56.3837	56.40	56.4039
	Weighted Average Seasoning Current					67.3735	67.40	67.39
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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Margin Original					4.855%	5.351%
	Weighted Average Margin Prior					4.~~855~~841%	5.~~351~~343%
	Weighted Average Margin Current					4.~~841~~827%	5.~~343~~337%
	Weighted Average Max Rate Original					9.936%	11.311%
	Weighted Average Max Rate Prior					9.~~936~~903%	11.~~311~~292%
	Weighted Average Max Rate Current					9.~~903~~873%	11.~~292~~278%
	Weighted Average Min Rate Original					5.033%	5.940%
	Weighted Average Min Rate Prior					5.~~033~~013%	5.~~940~~930%
	Weighted Average Min Rate Current					54.~~013~~997%	5.~~930~~922%
	Weighted Average Cap Up Original					1.051%	1.151%
	Weighted Average Cap Up Prior					1.~~051~~048%	1.~~151~~149%
	Weighted Average Cap Up Current					1.~~048~~045%	1.~~149~~148%
	Weighted Average Cap Down Original					1.051%	1.151%
	Weighted Average Cap Down Prior					1.~~051~~048%	1.~~151~~149%
	Weighted Average Cap Down Current					1.~~048~~045%	1.~~149~~148%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					3937,~~742~~782.7581	~~123~~121,~~475~~479.8567	~~163~~159,~~218~~262.6048
	Delinquent Servicing Fees					46,~~516~~135.9604	16,~~277~~944.7939	2023,~~794~~079.7543
	TOTAL SERVICING FEES					4443,~~259~~917.7185	~~139~~138,~~753~~424.6406	~~184~~182,~~013~~341.3591
	Total Servicing Fees					4443,~~259~~917.7185	~~139~~138,~~753~~424.6406	~~184~~182,~~013~~341.3591
	Compensating Month End Interest					~~3,611~~0.5700	~~13,033~~0.0400	~~16,644~~0.6100
	Delinquent Servicing Fees					(46,~~516~~135.9604)	(16,~~277~~944.7939)	(2023,~~794~~079.7543)
	COLLECTED SERVICING FEES					4337,~~354~~782.3281	~~136~~121,~~508~~479.8967	~~179~~159,~~863~~262.2148
	Prepayment Interest Shortfall					~~3,611~~0.5700	~~13,033~~0.0400	~~16,644~~0.6100
	Total Advanced Interest					5983,~~152~~131.8503	~~241~~253,~~760~~636.0159	~~300~~336,~~912~~767.8662
ADDITIONAL COLLATERAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
	Next One-Month LIBOR							1.~~120000~~118750%
	Current One-Month LIBOR							1.~~120000~~118750%
				Page 10 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			59,~~745~~859,~~691~~414.1961	-3,552,625.77	-	513,~~745~~412,~~691~~040.1938
		% Balance			12.3130%	0.0083%	0.00%	13.3113%
		# Loans			3053	-19	-	3072
		% # Loans			12.3238%	0.0085%	0.00%	13.3223%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	59,~~745~~859,~~691~~414.1961	-3,552,625.77	-	513,~~745~~412,~~691~~040.1938
		% Balance		0.00%	12.3130%	0.0083%	0.00%	13.3113%
		# Loans		-	3053	-19	-	3072
		% # Loans		0.00%	12.3238%	0.0085%	0.00%	13.3223%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			57,~~745~~486,~~691~~857.1973	-3,191,080.87	-	510,~~745~~677,~~691~~938.1960
		% Balance			12.7330%	0.0098%	0.00%	13.7328%
		# Loans			3047	-18	-	3065
		% # Loans			12.4938%	0.0091%	0.00%	13.4929%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	57,~~745~~486,~~691~~857.1973	-3,191,080.87	-	510,~~745~~677,~~691~~938.1960
		% Balance		0.00%	12.7330%	0.0098%	0.00%	13.7328%
		# Loans		-	3047	-18	-	3065
		% # Loans		0.00%	12.4938%	0.0091%	0.00%	13.4929%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Non Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			-2,372,556.88	-361,544.90	-	-2,734,101.78
		% Balance			02.0030%	0.0035%	0.00%	02.0066%
		# Loans			-6	-1	-	-7
		% # Loans			02.0038%	0.0040%	0.00%	02.0078%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	-2,372,556.88	-361,544.90	-	-2,734,101.78
		% Balance		0.00%	02.0030%	0.0035%	0.00%	02.0066%
		# Loans		-	-6	-1	-	-7
		% # Loans		0.00%	02.0038%	0.0040%	0.00%	02.0078%
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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	REO Report for November 25, 2003 Distribution
	REO Report for December 26, 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 = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Non Conform. Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
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
				Page 14 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Foreclosure Report for November 25, 2003 Distribution
	Foreclosure Report for December 26, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Conform. Group
Total Original Principal Balance = 000.00				Loan Group 2 = Non Conform. Group
Total Current Balance = 000.00
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
				Page 15 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Paid in Full Loans					35	1637	1942
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					35	1637	1942
	Paid in Full Balance					~~724~~2,~~467~~339,266.3071	26,~~922~~789,~~173~~076.1314	39,~~646~~128,~~640~~342.4385
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					-(0.16)	111,~~236~~421.4663	111,~~236~~421.4647
	Total Prepayment Amount					~~724~~2,~~467~~339,266.3055	26,~~923~~800,~~409~~497.5977	39,~~647~~139,~~876~~764.8932
	Cumulative
	Number of Paid in Full Loans					49	2461	2870
	Number of Repurchased Loans					-	4	4
	Total Number of Loans Prepaid in Full					49	2865	3274
	Paid in Full Balance					13,~~047~~386,~~342~~608.0172	411,~~346~~135,~~835~~911.0620	514,~~394~~522,~~177~~519.0792
	Repurchased Loans Balance					-	584,508.00	584,508.00
	Curtailments Amount					399,332.9377	~~582~~593,~~162~~583.0366	~~981~~992,~~494~~916.9643
	Total Prepayment Amount					13,~~446~~785,~~674~~941.9449	512,~~513~~314,~~505~~002.0986	616,~~960~~099,~~180~~944.0335
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						NON CONFORM.	CONFORM.	TOTAL
	SMM					02.6822%	02.8705%	02.8309%
	3 Months Avg SMM					1.20%	1.23%	1.22%
	12 Months Avg SMM
	Avg SMM Since Cut-off					01.6820%	01.8223%	01.7922%
	CPR					723.8963%	921.9899%	922.4839%
	3 Months Avg CPR					13.44%	13.81%	13.72%
	12 Months Avg CPR
	Avg CPR Since Cut-off					713.8544%	913.4081%	913.0372%
	PSA					~~619~~1606.4164%	~~779~~1485.5082%	~~741~~1514.4697%
	3 Months Avg PSA Approximation					1055.62%	1078.61%	1073.12%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					~~668~~1055.2462%	~~796~~1078.4461%	~~765~~1073.9112%
	Conform.
	Non Conform.
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 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 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 19						Loan Group 1 = Conform. Group
Total Loan Count = 42						Loan Group 1 = Conform. Group
Total Original Principal Balance = 3,661,561.00						Loan Group 2 = Non Conform. Group
Total Original Principal Balance = 9,173,500.00						Loan Group 2 = Non Conform. Group
Total Prepayment Amount = 3,646,640.43
Total Prepayment Amount = 9,128,342.85
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
11535986 1			188,000.00	187,306.20	Oct-17-03	7.900%	MD - 89.52%	Paid Off - 360	Apr-01-03
11534251 1			84,000.00	83,764.72	Dec-01-03	11.800%	NJ - 70.00%	Paid Off - 360	Jan-24-03
11538964 1			159,920.00	159,353.98	Oct-09-03	7.800%	FL - 80.00%	Paid Off - 360	Apr-17-03
11534335 1			276,000.00	275,275.32	Dec-01-03	10.150%	DE - 80.00%	Paid Off - 360	Apr-01-03
11539178 1			190,000.00	189,461.14	Oct-01-03	8.890%	FL - 95.00%	Paid Off - 360	Apr-22-03
11534350 1			306,000.00	303,701.02	Dec-01-03	6.400%	NY - 90.00%	Paid Off - 360	Feb-26-03
11541934 1			244,000.00	242,885.39	Oct-01-03	7.450%	CA - 80.00%	Paid Off - 360	Mar-19-03
11534459 1			150,000.00	149,096.26	Dec-01-03	8.850%	NJ - 75.00%	Paid Off - 360	Feb-24-03
11542379 1			193,500.00	192,706.28	Nov-01-03	7.990%	CA - 90.00%	Paid Off - 360	Mar-21-03
11534996 1			157,500.00	156,571.31	Dec-01-03	6.950%	CT - 90.00%	Paid Off - 360	Mar-14-03
11543351 1			212,000.00	211,077.02	Oct-20-03	6.750%	CA - 73.10%	Paid Off - 360	Mar-28-03
11537164 1			221,000.00	219,886.27	Dec-01-03	6.950%	NY - 76.21%	Paid Off - 360	Mar-31-03
11544045 1			100,000.00	99,520.59	Oct-10-03	6.250%	CA - 80.00%	Paid Off - 360	Apr-07-03
11537628 1			103,500.00	103,088.91	Dec-01-03	8.150%	RI - 90.00%	Paid Off - 360	Apr-03-03
11544102 1			117,000.00	116,601.39	Oct-14-03	7.990%	CA - 90.00%	Paid Off - 360	Apr-03-03
11538022 1			136,000.00	135,594.35	Dec-01-03	9.550%	MD - 80.00%	Paid Off - 360	Apr-01-03
11544540 1			220,491.00	219,620.51	Oct-01-03	7.250%	CA - 90.00%	Paid Off - 360	Apr-11-03
11538196 1			126,900.00	126,430.43	Dec-01-03	8.500%	MA - 90.00%	Paid Off - 360	Apr-16-03
11546488 1			155,000.00	154,163.14	Oct-01-03	7.400%	NM - 73.81%	Paid Off - 360	Feb-19-03
11538691 1			252,000.00	250,679.74	Dec-01-03	6.750%	NY - 80.00%	Paid Off - 360	Apr-16-03
11547114 1			90,000.00	89,698.79	Oct-01-03	8.990%	CA - 90.00%	Paid Off - 360	Mar-07-03
11539103 1			125,500.00	125,063.25	Dec-01-03	8.800%	FL - 72.54%	Paid Off - 360	Apr-25-03
11548914 1			208,000.00	207,253.60	Oct-17-03	8.650%	CA - 80.00%	Paid Off - 360	Mar-25-03
11539186 1			122,400.00	121,995.42	Dec-01-03	9.050%	FL - 85.00%	Paid Off - 360	Apr-14-03
11555158 1			250,000.00	249,306.88	Oct-07-03	9.000%	IL - 64.60%	Paid Off - 360	Apr-09-03
11539749 1			176,000.00	175,250.03	Dec-01-03	7.800%	NJ - 80.00%	Paid Off - 360	Apr-23-03
11557261 1			265,500.00	264,590.88	Nov-01-03	8.000%	MN - 90.00%	Paid Off - 360	Apr-21-03
11540010 1			85,000.00	84,709.59	Dec-01-03	8.890%	CT - 44.74%	Paid Off - 360	Apr-23-03
11558913 1			168,000.00	167,593.21	Oct-01-03	9.650%	NJ - 70.00%	Paid Off - 360	Apr-25-03
11540309 1			139,500.00	138,917.33	Dec-01-03	7.900%	VA - 90.00%	Paid Off - 360	Apr-28-03
11559564 1			172,000.00	171,034.13	Oct-16-03	7.200%	CO - 84.73%	Paid Off - 360	Feb-07-03
11541835 1			244,000.00	242,695.56	Dec-01-03	7.450%	CA - 80.00%	Paid Off - 360	Mar-19-03
11546983 2			328,000.00	326,176.10	Oct-01-03	7.250%	CA - 80.00%	Paid Off - 360	Feb-21-03
11542692 1			288,000.00	286,818.65	Dec-01-03	7.990%	CA - 90.00%	Paid Off - 360	Apr-02-03
11548054 2			333,000.00	331,417.63	Oct-14-03	7.250%	CA - 90.00%	Paid Off - 360	Mar-21-03
11543468 1			172,000.00	171,323.70	Dec-01-03	8.200%	NJ - 80.00%	Paid Off - 360	Apr-25-03
11553806 2			67,150.00	66,873.57	Oct-09-03	8.750%	WI - 85.00%	Paid Off - 360	Feb-17-03
11543633 1			126,900.00	126,430.43	Dec-01-03	8.500%	CA - 90.00%	Paid Off - 360	Apr-03-03
11544656 1			436,000.00	434,617.38	Dec-01-03	9.250%	CA - 89.90%	Paid Off - 360	Apr-15-03
11545225 1			115,200.00	114,694.17	Dec-01-03	7.650%	WA - 90.00%	Paid Off - 360	Apr-22-03
11545522 1			226,350.00	225,495.34	Dec-01-03	8.400%	CA - 90.00%	Paid Off - 360	Apr-25-03
11546678 1			116,250.00	115,727.39	Dec-01-03	8.990%	CA - 75.00%	Paid Off - 360	Feb-14-03
11546868 1			175,000.00	174,157.52	Dec-01-03	7.990%	CA - 70.00%	Paid Off - 360	Mar-04-03
11546876 1			215,600.00	214,780.64	Dec-01-03	9.800%	CA - 70.00%	Paid Off - 360	Feb-22-03
11546884 1			153,000.00	152,116.26	Dec-01-03	7.750%	CA - 85.00%	Paid Off - 360	Feb-25-03
11548047 1			306,000.00	304,820.87	Dec-01-03	8.300%	NY - 60.00%	Paid Off - 360	Apr-30-03
11549037 1			204,000.00	203,240.16	Dec-01-03	8.490%	CA - 85.00%	Paid Off - 360	Apr-08-03
11550266 1			227,250.00	226,119.78	Dec-01-03	7.250%	CA - 90.00%	Paid Off - 360	Apr-02-03
11550464 1			217,000.00	215,914.96	Dec-01-03	6.990%	CA - 70.00%	Paid Off - 360	Apr-16-03
11553087 1			50,000.00	49,860.61	Dec-01-03	9.875%	CA - 32.05%	Paid Off - 360	Apr-24-03
11553103 1			185,000.00	184,120.90	Dec-01-03	7.250%	CA - 100.00%	Paid Off - 360	Apr-22-03
11553434 1			160,000.00	159,153.57	Dec-01-03	6.700%	CA - 80.00%	Paid Off - 360	Apr-22-03
11556917 1			114,750.00	114,289.59	Dec-01-03	8.100%	IL - 73.09%	Paid Off - 360	Apr-15-03
11556933 1			68,000.00	67,786.57	Dec-01-03	9.300%	IL - 81.44%	Paid Off - 360	Apr-15-03
11559440 1			246,000.00	245,195.27	Dec-01-03	9.100%	CA - 69.30%	Paid Off - 360	Apr-25-03
11559465 1			311,100.00	309,692.87	Dec-01-03	7.500%	CA - 85.00%	Paid Off - 360	Apr-25-03
11540788 2			586,800.00	583,203.62	Dec-01-03	7.450%	NC - 90.00%	Paid Off - 360	Feb-14-03
11544003 2			600,000.00	596,976.37	Dec-01-03	6.950%	CA - 88.76%	Paid Off - 360	Apr-03-03
11545399 2			450,000.00	447,273.14	Dec-01-03	5.990%	CA - 90.00%	Paid Off - 360	Apr-25-03
11546397 2			331,000.00	327,682.94	Dec-01-03	6.625%	CA - 89.46%	Paid Off - 360	Jan-23-03
11548104 2			387,000.00	384,130.64	Dec-01-03	5.750%	CA - 61.43%	Paid Off - 360	Mar-24-03
					Page 19 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 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					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	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 20 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						NON CONFORM.	CONFORM.	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR					0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR					0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%
	SDA					0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation					0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Conform.
	Non Conform.
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 21 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 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 22 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Realized Loss Detail Report for November 25, 2003 Distribution
	Realized Loss Detail Report for December 26, 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 23 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 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							0.~~000000~~829816%
	Beginning Credit Enhancement Percentage							20.~~166374~~351229%
	Ending Credit Enhancement Percentage							20.~~351229~~802759%
ADJUSTABLE RATE CERTIFICATE INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 24 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-3
	Asset Backed Certificates
	Additional Certificate Report for November 25, 2003 Distribution
	Additional Certificate Report for December 26, 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-1				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-4				0.00	0.00	0.00	0.00
	M-5				0.00	0.00	0.00	0.00
	C				0.00	0.00	0.00	0.00
				Page 25 of 25				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · FREMONT HOME LOAN TRUST 2003-3 ASSET BACKED CERTS