
                                  UNITED STATES
                      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):  August 25, 2005
                          (Date of earliest event reported)

              Financial Asset Securities Corp. (as Depositor under the
               Pooling and Servicing Agreement, dated as July 1, 2005,
                providing for the issuance of Fremont Home Loan Trust
                Series 2005-2 Asset-Backed Certificates, Series 2005-2)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121661-29                          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


         (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  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 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     August 25, 2005.

                                    Signatures

               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,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Financial Asset Securities
                                  Corp., Registrant


          Date:  Aug 26, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of August 25, 2005.



Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Greenwich Capital Financial Products, In						1. Certificate Payment Report					2
				Greenwich Capital Financial Products, In						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					21
										11. Realized Loss Detail Report					24
				Servicer(s)						11. Realized Loss Detail Report					24
				Servicer(s)						12. Triggers and Adj. Cert. Report					25
				Litton Loan Servicing						12. Triggers and Adj. Cert. Report					25
				Litton Loan Servicing						13. Additional Certificate Report					26
										13. Additional Certificate Report					26
										14. Other Related Information					27


				Underwriter(s)
				Greenwich Capital Markets


										Total Number of Pages					27
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			July 01, 2005			Eiko Akiyama
				Close Date:			July 28, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6328

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							August 24, 2005
							August 24, 2005

										https://www.tss.db.com/invr






Page 1 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

I-A1	SR	$	217,746,000.00		217,746,000.00		631,917.04		4,218,819.46		4,850,736.50		0.00		0.00		213,527,180.54
I-A1	SR	$	217,746,000.00		217,746,000.00		631,917.04		4,218,819.46		4,850,736.50		0.00		0.00		213,527,180.54
I-A2	SR	$	54,436,000.00		54,436,000.00		160,094.76		1,054,695.18		1,214,789.94		0.00		0.00		53,381,304.82
II-A1	SR	$	123,500,000.00		123,500,000.00		344,959.51		2,073,863.42		2,418,822.93		0.00		0.00		121,426,136.58
II-A2	SR	$	154,300,000.00		154,300,000.00		447,791.46		0.00		447,791.46		0.00		0.00		154,300,000.00
II-A3	SR	$	15,999,000.00		15,999,000.00		48,048.11		0.00		48,048.11		0.00		0.00		15,999,000.00
M-1	MEZ	$	40,019,000.00		40,019,000.00		122,674.91		0.00		122,674.91		0.00		0.00		40,019,000.00
M-2	MEZ	$	27,441,000.00		27,441,000.00		84,544.96		0.00		84,544.96		0.00		0.00		27,441,000.00
M-3	MEZ	$	18,675,000.00		18,675,000.00		57,827.66		0.00		57,827.66		0.00		0.00		18,675,000.00
M-4	MEZ	$	13,721,000.00		13,721,000.00		43,768.08		0.00		43,768.08		0.00		0.00		13,721,000.00
M-5	MEZ	$	13,340,000.00		13,340,000.00		42,864.01		0.00		42,864.01		0.00		0.00		13,340,000.00
M-6	MEZ	$	11,815,000.00		11,815,000.00		38,423.36		0.00		38,423.36		0.00		0.00		11,815,000.00
M-7	MEZ	$	12,196,000.00		12,196,000.00		44,405.30		0.00		44,405.30		0.00		0.00		12,196,000.00
M-8	MEZ	$	9,528,000.00		9,528,000.00		36,173.32		0.00		36,173.32		0.00		0.00		9,528,000.00
M-9	MEZ	$	8,004,000.00		8,004,000.00		33,188.81		0.00		33,188.81		0.00		0.00		8,004,000.00
B-1	SUB	$	7,623,000.00		7,623,000.00		36,945.08		0.00		36,945.08		0.00		0.00		7,623,000.00
B-2	SUB	$	9,147,000.00		9,147,000.00		44,331.19		0.00		44,331.19		0.00		0.00		9,147,000.00
B-3	SUB	$	6,098,000.00		6,098,000.00		29,554.13		0.00		29,554.13		0.00		0.00		6,098,000.00
B-4	SUB	$	7,241,000.00		7,241,000.00		35,093.71		0.00		35,093.71		0.00		0.00		7,241,000.00
B-5	SUB	$	7,623,000.00		7,623,000.00		36,945.08		0.00		36,945.08		0.00		0.00		7,623,000.00
C	SEQ/NOF	$	3,810,846.91		3,810,846.91		1,939,903.42		0.00		1,939,903.42		0.00		467.82		3,811,314.73
P	SEQ/NOF	$	100.00		100.00		117,016.32		0.00		117,016.32		0.00		0.00		100.00
R	RES/NPR	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			762,262,946.91		762,262,946.91		4,376,470.22		7,347,378.06		11,723,848.28		0.00		467.82		754,916,036.67
Total





Page 2 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	07/28/05		08/24/05		A-Act/360		35729PLF5		217,746,000.00		1,000.000000		2.902083		19.374957		22.277041	980.625043
I-A2	07/28/05		08/24/05		A-Act/360		35729PLG3		54,436,000.00		1,000.000000		2.940972		19.374957		22.315930	980.625043
II-A1	07/28/05		08/24/05		A-Act/360		35729PLH1		123,500,000.00		1,000.000000		2.793194		16.792416		19.585611	983.207584
II-A2	07/28/05		08/24/05		A-Act/360		35729PLJ7		154,300,000.00		1,000.000000		2.902083		0.000000		2.902083	1,000.000000
II-A3	07/28/05		08/24/05		A-Act/360		35729PLK4		15,999,000.00		1,000.000000		3.003195		0.000000		3.003195	1,000.000000
M-1	07/28/05		08/24/05		A-Act/360		35729PLL2		40,019,000.00		1,000.000000		3.065417		0.000000		3.065417	1,000.000000
M-2	07/28/05		08/24/05		A-Act/360		35729PLM0		27,441,000.00		1,000.000000		3.080972		0.000000		3.080972	1,000.000000
M-3	07/28/05		08/24/05		A-Act/360		35729PLN8		18,675,000.00		1,000.000000		3.096528		0.000000		3.096528	1,000.000000
M-4	07/28/05		08/24/05		A-Act/360		35729PLP3		13,721,000.00		1,000.000000		3.189861		0.000000		3.189861	1,000.000000
M-5	07/28/05		08/24/05		A-Act/360		35729PLQ1		13,340,000.00		1,000.000000		3.213194		0.000000		3.213194	1,000.000000
M-6	07/28/05		08/24/05		A-Act/360		35729PLR9		11,815,000.00		1,000.000000		3.252083		0.000000		3.252083	1,000.000000
M-7	07/28/05		08/24/05		A-Act/360		35729PLS7		12,196,000.00		1,000.000000		3.640972		0.000000		3.640972	1,000.000000
M-8	07/28/05		08/24/05		A-Act/360		35729PLT5		9,528,000.00		1,000.000000		3.796528		0.000000		3.796528	1,000.000000
M-9	07/28/05		08/24/05		A-Act/360		35729PLU2		8,004,000.00		1,000.000000		4.146528		0.000000		4.146528	1,000.000000
B-1	07/28/05		08/24/05		A-Act/360		35729PLV0		7,623,000.00		1,000.000000		4.846528		0.000000		4.846528	1,000.000000
B-2	07/28/05		08/24/05		A-Act/360		35729PLW8		9,147,000.00		1,000.000000		4.846528		0.000000		4.846528	1,000.000000
B-3	07/28/05		08/24/05		A-Act/360		35729PLX6		6,098,000.00		1,000.000000		4.846528		0.000000		4.846528	1,000.000000
B-4	07/28/05		08/24/05		A-Act/360		35729PLY4		7,241,000.00		1,000.000000		4.846528		0.000000		4.846528	1,000.000000
B-5	07/28/05		08/24/05		A-Act/360		35729PLZ1		7,623,000.00		1,000.000000		4.846528		0.000000		4.846528	1,000.000000
C	07/28/05		08/24/05		F-30/360				3,810,846.91		1,000.000000		509.047848		0.000000		509.047848	1,000.122760
P	07/28/05		08/24/05		F-30/360				100.00		1,000.000000		1,170,163.200000		0.000000		1,170,163.200000	1,000.000000
R	07/28/05		08/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	07/28/05		08/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	07/28/05		08/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	07/28/05		08/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

Distribution to Date - REMIC II
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A1	217,746,000.00		631,917.04		3,968,666.80		250,152.66		4,218,819.46		4,850,736.50		0.00		0.00		213,527,180.54
I-A2	54,436,000.00		160,094.76		992,157.59		62,537.59		1,054,695.18		1,214,789.94		0.00		0.00		53,381,304.82
II-A1	123,500,000.00		344,959.51		1,950,894.79		122,968.63		2,073,863.42		2,418,822.93		0.00		0.00		121,426,136.58
II-A2	154,300,000.00		447,791.46		0.00		0.00		0.00		447,791.46		0.00		0.00		154,300,000.00
II-A3	15,999,000.00		48,048.11		0.00		0.00		0.00		48,048.11		0.00		0.00		15,999,000.00
M-1	40,019,000.00		122,674.91		0.00		0.00		0.00		122,674.91		0.00		0.00		40,019,000.00
M-2	27,441,000.00		84,544.96		0.00		0.00		0.00		84,544.96		0.00		0.00		27,441,000.00
M-3	18,675,000.00		57,827.66		0.00		0.00		0.00		57,827.66		0.00		0.00		18,675,000.00
M-4	13,721,000.00		43,768.08		0.00		0.00		0.00		43,768.08		0.00		0.00		13,721,000.00
M-5	13,340,000.00		42,864.01		0.00		0.00		0.00		42,864.01		0.00		0.00		13,340,000.00
M-6	11,815,000.00		38,423.36		0.00		0.00		0.00		38,423.36		0.00		0.00		11,815,000.00
M-7	12,196,000.00		44,405.30		0.00		0.00		0.00		44,405.30		0.00		0.00		12,196,000.00
M-8	9,528,000.00		36,173.32		0.00		0.00		0.00		36,173.32		0.00		0.00		9,528,000.00
M-9	8,004,000.00		33,188.81		0.00		0.00		0.00		33,188.81		0.00		0.00		8,004,000.00
B-1	7,623,000.00		36,945.08		0.00		0.00		0.00		36,945.08		0.00		0.00		7,623,000.00
B-2	9,147,000.00		44,331.19		0.00		0.00		0.00		44,331.19		0.00		0.00		9,147,000.00
B-3	6,098,000.00		29,554.13		0.00		0.00		0.00		29,554.13		0.00		0.00		6,098,000.00
B-4	7,241,000.00		35,093.71		0.00		0.00		0.00		35,093.71		0.00		0.00		7,241,000.00
B-5	7,623,000.00		36,945.08		0.00		0.00		0.00		36,945.08		0.00		0.00		7,623,000.00
C	3,810,846.91		1,939,903.42		-440.08		-27.74		0.00		1,939,903.42		0.00		467.82		3,811,314.73
P	100.00		117,016.32		0.00		0.00		0.00		117,016.32		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	762,262,946.91		4,376,470.22		6,911,279.10		435,631.14		7,347,378.06		11,723,848.28		0.00		467.82		754,916,036.67



Page 4 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A1	3.73125%		217,746,000.00		631,917.04		0.00		0.00		0.00		631,917.04		631,917.04		0.00
I-A2	3.78125%		54,436,000.00		160,094.76		0.00		0.00		0.00		160,094.76		160,094.76		0.00
II-A1	3.59125%		123,500,000.00		344,959.51		0.00		0.00		0.00		344,959.51		344,959.51		0.00
II-A2	3.73125%		154,300,000.00		447,791.46		0.00		0.00		0.00		447,791.46		447,791.46		0.00
II-A3	3.86125%		15,999,000.00		48,048.11		0.00		0.00		0.00		48,048.11		48,048.11		0.00
M-1	3.94125%		40,019,000.00		122,674.91		0.00		0.00		0.00		122,674.91		122,674.91		0.00
M-2	3.96125%		27,441,000.00		84,544.96		0.00		0.00		0.00		84,544.96		84,544.96		0.00
M-3	3.98125%		18,675,000.00		57,827.66		0.00		0.00		0.00		57,827.66		57,827.66		0.00
M-4	4.10125%		13,721,000.00		43,768.08		0.00		0.00		0.00		43,768.08		43,768.08		0.00
M-5	4.13125%		13,340,000.00		42,864.01		0.00		0.00		0.00		42,864.01		42,864.01		0.00
M-6	4.18125%		11,815,000.00		38,423.36		0.00		0.00		0.00		38,423.36		38,423.36		0.00
M-7	4.68125%		12,196,000.00		44,405.30		0.00		0.00		0.00		44,405.30		44,405.30		0.00
M-8	4.88125%		9,528,000.00		36,173.32		0.00		0.00		0.00		36,173.32		36,173.32		0.00
M-9	5.33125%		8,004,000.00		33,188.81		0.00		0.00		0.00		33,188.81		33,188.81		0.00
B-1	6.23125%		7,623,000.00		36,945.08		0.00		0.00		0.00		36,945.08		36,945.08		0.00
B-2	6.23125%		9,147,000.00		44,331.19		0.00		0.00		0.00		44,331.19		44,331.19		0.00
B-3	6.23125%		6,098,000.00		29,554.13		0.00		0.00		0.00		29,554.13		29,554.13		0.00
B-4	6.23125%		7,241,000.00		35,093.71		0.00		0.00		0.00		35,093.71		35,093.71		0.00
B-5	6.23125%		7,623,000.00		36,945.08		0.00		0.00		0.00		36,945.08		36,945.08		0.00
C	678.89414%		3,810,846.91		0.00		0.00		0.00		0.00		0.00		1,940,371.24		0.00
P	1,560,217.60000%		100.00		0.00		0.00		0.00		0.00		0.00		117,016.32		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			762,262,946.91		2,319,550.48		0.00		0.00		0.00		2,319,550.48		4,376,938.04		0.00



Page 5 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										2,073,731.37		5,273,178.86		7,346,910.23
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										2,073,731.37		5,273,178.86		7,346,910.23
Interest Collections										2,214,375.36		2,093,276.21		4,307,651.57
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		117,016.32		117,016.32
Interest Fees										-25,559.17		-22,170.67		-47,729.84
TOTAL NET INTEREST										2,188,816.19		2,188,121.86		4,376,938.05
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										4,262,547.56		7,461,300.72		11,723,848.28



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											213,802.11		221,829.03		435,631.14
Curtailments											26,984.27		60,886.49		87,870.76
Prepayments In Full											1,832,944.99		4,990,463.34		6,823,408.33
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-184,840.92		-191,632.59		-376,473.51
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											184,840.92		191,632.59		376,473.51
TOTAL PRINCIPAL COLLECTED											2,073,731.37		5,273,178.86		7,346,910.23


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,353,686.14		2,223,845.16		4,577,531.30
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-5,426.03		-12,164.65		-17,590.68
Delinquent Interest										-1,995,126.89		-1,905,923.38		-3,901,050.27
Compensating Interest										5,426.04		12,164.65		17,590.68
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,855,816.13		1,775,354.42		3,631,170.55
TOTAL INTEREST COLLECTED										2,214,375.36		2,093,276.21		4,307,651.57


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														117,016.32
TOTAL INTEREST OTHER ACCOUNTS										0.00		117,016.32		117,016.32



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										25,559.17		22,170.67		47,729.84
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										25,559.17		22,170.67		47,729.84




Page 7 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


Net WAC Rate Carryover Reserve Account

Begining Balance						0.00
Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Ending Balance						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Ending Overcollateralization Amount														3,811,314.74
Overcollateralization Target Amount														3,811,314.73
Overcollateralization Deficiency Amount														467.82
Overcollateralization Release Amount														0.00



Page 8 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										1,481		2,200		3,681
Prior										1,481		2,200		3,681
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-7		-24		-31
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										1,474		2,176		3,650
Principal Balance:


Original										395,687,863.79		366,575,083.12		762,262,946.91
Prior										395,687,863.79		366,575,083.12		762,262,946.91
Prefunding										0.00		0.00		0.00
Scheduled Principal										-213,802.11		-221,829.03		-435,631.14
Partial Prepayments										-26,984.27		-60,886.49		-87,870.76
Full Voluntary Prepayments										-1,832,944.99		-4,990,463.34		-6,823,408.33
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										393,614,132.42		361,301,904.26		754,916,036.68





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.13801%		7.27986%		7.20622%
Weighted Average Coupon Prior										7.13801%		7.27986%		7.20622%
Weighted Average Coupon Current										7.13801%		7.27986%		7.20622%
Weighted Average Months to Maturity Original										356		355		355
Weighted Average Months to Maturity Prior										356		355		355
Weighted Average Months to Maturity Current										356		355		355
Weighted Avg Remaining Amortization Term Original										356		355		355
Weighted Avg Remaining Amortization Term Prior										356		355		355
Weighted Avg Remaining Amortization Term Current										356		355		355
Weighted Average Seasoning Original										3.20		3.15		3.18
Weighted Average Seasoning Prior										3.20		3.15		3.18
Weighted Average Seasoning Current										3.20		3.15		3.18









Page 10 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.39422%		6.58322%		6.48394%
Weighted Average Margin Prior										6.39422%		6.58322%		6.48394%
Weighted Average Margin Current										6.39422%		6.58322%		6.48394%
Weighted Average Max Rate Original										13.93750%		14.24411%		14.08304%
Weighted Average Max Rate Prior										13.93750%		14.24411%		14.08304%
Weighted Average Max Rate Current										13.93750%		14.24411%		14.08304%
Weighted Average Min Rate Original										7.04155%		7.33824%		7.18238%
Weighted Average Min Rate Prior										7.04155%		7.33824%		7.18238%
Weighted Average Min Rate Current										7.04155%		7.33824%		7.18238%
Weighted Average Cap Up Original										1.50000%		1.50000%		1.50000%
Weighted Average Cap Up Prior										1.50000%		1.50000%		1.50000%
Weighted Average Cap Up Current										1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Original										1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Prior										1.50000%		1.50000%		1.50000%
Weighted Average Cap Down Current										1.50000%		1.50000%		1.50000%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										25,559.17		22,170.67		47,729.84
Delinquent Servicing Fees										139,310.76		130,568.95		269,879.71
TOTAL SERVICING FEES										164,869.94		152,739.62		317,609.56


Total Servicing Fees										164,869.94		152,739.62		317,609.56
Compensating Interest										-5,426.04		-12,164.65		-17,590.68
Delinquent Servicing Fees										-139,310.76		-130,568.95		-269,879.71
COLLECTED SERVICING FEES										20,133.14		10,006.03		30,139.17


Total Advaced Interest										1,855,816.13		1,775,354.42		3,631,170.55
Total Advaced Principal										184,840.92		191,632.59		376,473.51
Aggregate Advances with respect to this Distribution										2,040,657.05		1,966,987.01		4,007,644.06





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										5,426.03		12,164.65		17,590.68
Compensating Interest										-5,426.04		-12,164.65		-17,590.68
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00

Weighted Average Net Mortgage Rate												6.638009%		6.890438%

Libor For Current Period														3.481250%

Libor For Next Period														3.641250%



Page 11 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				7,765,661.34		0.00		0.00		7,765,661.34
			% Balance				1.03%		0.00%		0.00%		1.03%
			# Loans				38		0		0		38
			% # Loans				1.04%		0.00%		0.00%		1.04%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		219,937.91		0.00		0.00		0.00		219,937.91
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		2		0		0		0		2
			% # Loans		0.05%		0.00%		0.00%		0.00%		0.05%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		219,937.91		7,765,661.34		0.00		0.00		7,985,599.25
			% Balance		0.03%		1.03%		0.00%		0.00%		1.06%
			# Loans		2		38		0		0		40
			% # Loans		0.05%		1.04%		0.00%		0.00%		1.10%









Page 12 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,694,302.08		0.00		0.00		3,694,302.08
			% Balance				1.02%		0.00%		0.00%		1.02%
			# Loans				20		0		0		20
			% # Loans				0.92%		0.00%		0.00%		0.92%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		219,937.91		0.00		0.00		0.00		219,937.91
			% Balance		0.06%		0.00%		0.00%		0.00%		0.06%
			# Loans		2		0		0		0		2
			% # Loans		0.09%		0.00%		0.00%		0.00%		0.09%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		219,937.91		3,694,302.08		0.00		0.00		3,914,239.99
			% Balance		0.06%		1.02%		0.00%		0.00%		1.08%
			# Loans		2		20		0		0		22
			% # Loans		0.09%		0.92%		0.00%		0.00%		1.01%










Page 13 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,071,359.26		0.00		0.00		4,071,359.26
			% Balance				1.03%		0.00%		0.00%		1.03%
			# Loans				18		0		0		18
			% # Loans				1.22%		0.00%		0.00%		1.22%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		4,071,359.26		0.00		0.00		#######
			% Balance		0.00%		1.03%		0.00%		0.00%		1.03%
			# Loans		0		18		0		0		18
			% # Loans		0.00%		1.22%		0.00%		0.00%		1.22%









Page 14 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 15 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 16 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										7		24		31
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										7		24		31
Curtailments Amount										26,984.27		60,886.49		87,870.76
Paid in Full Balance										1,832,944.99		4,990,463.34		6,823,408.33
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										1,859,929.26		5,051,349.83		6,911,279.09

Cumulative


Number of Paid in Full Loans										7		24		31
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										7		24		31
Paid in Full Balance										1,832,944.99		4,990,463.34		6,823,408.33
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										26,984.27		60,886.49		87,870.76
Total Prepayment Amount										1,859,929.26		5,051,349.83		6,911,279.09










Page 17 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										0.47%		1.38%		0.91%
3 Months Avg SMM										0.47%		1.38%		0.91%
12 Months Avg SMM										0.47%		1.38%		0.91%
Avg SMM Since Cut-off										0.47%		1.38%		0.91%


CPR										5.50%		15.35%		10.36%
3 Months Avg CPR										5.50%		15.35%		10.36%
12 Months Avg CPR										5.50%		15.35%		10.36%
Avg CPR Since Cut-off										5.50%		15.35%		10.36%


PSA										859.01%		2,434.19%		1,629.90%
3 Months Avg PSA Approximation										859.01%		2,434.19%		1,629.90%
12 Months Avg PSA Approximation										859.01%		2,434.19%		1,629.90%
Avg PSA Since Cut-off Approximation										859.01%		2,434.19%		1,629.90%










Page 18 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(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) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*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) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 19 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1000210115 2			407,000.00		404,505.24			27-Jul-2005		6.750%		CA - 100.00%		Paid Off - 360		01-Jan-2005
			407,000.00

1000236394 1			343,200.00		342,613.12			06-Jul-2005		6.800%		MA - 80.00%		Paid Off - 360		01-Jun-2005
1000236394 1					342,613.12			06-Jul-2005		6.800%		MA - 80.00%		Paid Off - 360		01-Jun-2005
1000237861 2			460,000.00		459,348.57			14-Jul-2005		7.750%		FL - 80.00%		Paid Off - 360		01-Jun-2005
1000237861 2					459,348.57			14-Jul-2005		7.750%		FL - 80.00%		Paid Off - 360		01-Jun-2005
1000240150 1			296,000.00		295,651.02			13-Jul-2005		8.650%		MD - 80.00%		Paid Off - 360		01-Jun-2005
1000240150 1					295,651.02			13-Jul-2005		8.650%		MD - 80.00%		Paid Off - 360		01-Jun-2005
1000241123 1			160,000.00		159,894.96			19-Jul-2005		11.400%		CA - 44.44%		Paid Off - 360		01-Jun-2005
1000241123 1					159,894.96			19-Jul-2005		11.400%		CA - 44.44%		Paid Off - 360		01-Jun-2005
1000242868 1			186,000.00		186,000.00			24-Jul-2005		5.250%		CA - 68.89%		Paid Off - 360		01-Jun-2005
1000242868 1					186,000.00			24-Jul-2005		5.250%		CA - 68.89%		Paid Off - 360		01-Jun-2005
1000243826 1			343,664.00		343,097.84			12-Jul-2005		6.990%		FL - 90.00%		Paid Off - 360		01-Jun-2005
1000243826 1					343,097.84			12-Jul-2005		6.990%		FL - 90.00%		Paid Off - 360		01-Jun-2005
1000243837 1			149,760.00		149,547.92			19-Jul-2005		7.750%		VA - 80.00%		Paid Off - 360		01-Jun-2005
1000243837 1					149,547.92			19-Jul-2005		7.750%		VA - 80.00%		Paid Off - 360		01-Jun-2005
1000243924 2			19,093.00		19,010.57			30-Jun-2005		11.250%		FL - 95.00%		Paid Off - 180		01-Jun-2005
1000243924 2					19,010.57			30-Jun-2005		11.250%		FL - 95.00%		Paid Off - 180		01-Jun-2005
5000146234 1			315,000.00		315,000.00			29-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Jun-2005
5000146234 1					315,000.00			29-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Jun-2005
5000146556 1			35,000.00		34,973.52			29-Jul-2005		10.750%		IL - 100.00%		Paid Off - 360		01-Jun-2005
5000146556 1					34,973.52			29-Jul-2005		10.750%		IL - 100.00%		Paid Off - 360		01-Jun-2005
5000147138 1			202,300.00		202,010.62			28-Jul-2005		7.700%		IL - 85.00%		Paid Off - 360		01-Jun-2005
5000147138 1					202,010.62			28-Jul-2005		7.700%		IL - 85.00%		Paid Off - 360		01-Jun-2005
5000147668 1			212,000.00		211,699.77			21-Jul-2005		7.750%		MI - 80.00%		Paid Off - 360		01-Jun-2005
5000147668 1					211,699.77			21-Jul-2005		7.750%		MI - 80.00%		Paid Off - 360		01-Jun-2005
5000147725 1			150,000.00		149,752.88			28-Jul-2005		6.990%		IL - 60.00%		Paid Off - 360		01-Jun-2005
5000147725 1					149,752.88			28-Jul-2005		6.990%		IL - 60.00%		Paid Off - 360		01-Jun-2005
5000147942 1			240,000.00		239,770.33			14-Jul-2005		9.650%		IL - 80.00%		Paid Off - 360		01-Jun-2005
5000147942 1					239,770.33			14-Jul-2005		9.650%		IL - 80.00%		Paid Off - 360		01-Jun-2005
5000148156 1			88,000.00		87,855.02			19-Jul-2005		6.990%		MD - 80.00%		Paid Off - 360		01-Jun-2005
5000148156 1					87,855.02			19-Jul-2005		6.990%		MD - 80.00%		Paid Off - 360		01-Jun-2005
5000148267 1			22,000.00		21,783.68			19-Jul-2005		9.950%		MD - 100.00%		Paid Off - 120		01-Jun-2005
5000148267 1					21,783.68			19-Jul-2005		9.950%		MD - 100.00%		Paid Off - 120		01-Jun-2005
6000148567 2			101,500.00		101,397.60			12-Jul-2005		9.400%		FL - 70.00%		Paid Off - 360		01-Jun-2005
6000148567 2					101,397.60			12-Jul-2005		9.400%		FL - 70.00%		Paid Off - 360		01-Jun-2005
6000149742 2			152,000.00		151,778.16			07-Jul-2005		7.600%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
6000149742 2					151,778.16			07-Jul-2005		7.600%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
6000150016 1			41,400.00		41,360.99			30-Jun-2005		9.725%		GA - 100.00%		Paid Off - 360		01-Jun-2005
6000150016 1					41,360.99			30-Jun-2005		9.725%		GA - 100.00%		Paid Off - 360		01-Jun-2005
6000151050 2			178,000.00		177,759.83			25-Jul-2005		7.990%		FL - 72.36%		Paid Off - 360		01-Jun-2005
6000151050 2					177,759.83			25-Jul-2005		7.990%		FL - 72.36%		Paid Off - 360		01-Jun-2005
6000151231 1			175,750.00		175,512.88			21-Jul-2005		7.990%		NH - 95.00%		Paid Off - 360		01-Jun-2005
6000151231 1					175,512.88			21-Jul-2005		7.990%		NH - 95.00%		Paid Off - 360		01-Jun-2005
6000151853 1			243,750.00		243,462.63			01-Jul-2005		8.650%		NJ - 75.00%		Paid Off - 360		01-Jun-2005
6000151853 1					243,462.63			01-Jul-2005		8.650%		NJ - 75.00%		Paid Off - 360		01-Jun-2005
6000153019 1			138,750.00		138,565.38			26-Jul-2005		8.150%		MD - 75.00%		Paid Off - 360		01-Jun-2005
6000153019 1					138,565.38			26-Jul-2005		8.150%		MD - 75.00%		Paid Off - 360		01-Jun-2005
7000001076 1			100,800.00		100,800.00			27-Jul-2005		6.350%		NY - 90.00%		Paid Off - 360		01-May-2005
7000001076 1					100,800.00			27-Jul-2005		6.350%		NY - 90.00%		Paid Off - 360		01-May-2005
7000142016 1			255,000.00		254,510.14			20-Jul-2005		6.200%		MD - 66.23%		Paid Off - 360		01-Jun-2005
7000142016 1					254,510.14			20-Jul-2005		6.200%		MD - 66.23%		Paid Off - 360		01-Jun-2005
7000142041 1			332,000.00		331,392.23			21-Jul-2005		6.450%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
7000142041 1					331,392.23			21-Jul-2005		6.450%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
8000041033 1			292,500.00		292,037.70			06-Jul-2005		7.200%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
8000041033 1					292,037.70			06-Jul-2005		7.200%		NJ - 90.00%		Paid Off - 360		01-Jun-2005
8000041237 1			330,000.00		329,610.94			27-Jul-2005		8.650%		NJ - 76.74%		Paid Off - 360		01-Jun-2005
8000041237 1					329,610.94			27-Jul-2005		8.650%		NJ - 76.74%		Paid Off - 360		01-Jun-2005
8000041992 2			520,000.00		519,145.02			08-Jul-2005		7.000%		NY - 80.00%		Paid Off - 360		01-Jun-2005
8000041992 2					519,145.02			08-Jul-2005		7.000%		NY - 80.00%		Paid Off - 360		01-Jun-2005
8000044855 1			344,000.00		343,559.77			28-Jul-2005		8.250%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
8000044855 1					343,559.77			28-Jul-2005		8.250%		NJ - 80.00%		Paid Off - 360		01-Jun-2005


TOTAL			6,834,467.00		6,823,408.33
TOTAL


Page 20 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

Cumulative
Cumulative



Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 21 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
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										0.00%		0.00%		0.00%
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										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 22 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution





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 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 24 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred (0 = No, 1=Yes)								0

						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0

						Has Sequential Trigger Event Occured (0=No,1=Yes)								0
						60+ days Delinqueny Balance								0.00
						Ending Collateral Balance								754,916,036.68
						Delinquency Percentage								0.0000%

						Senior Enhancement Percentage								25.750000%

						Cumulative Loss Percentage								0.0000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Trust Fund Expenses														0.00
Cumulative Subsequent Recoveries														0.00




Page 25 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

										Interest Shortfall Unpaid			NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			I-A1							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			I-A2							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			II-A1							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			II-A2							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			II-A3							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-1							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-2							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-3							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-4							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-5							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-6							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-7							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-8							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			M-9							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			B-1							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			B-2							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			B-3							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			B-4							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			B-5							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			C							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			P							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00
			R							$0.00			$0.00		$0.00
										$0.00			$0.00		$0.00




Page 26 of 27
Fremont Home Loan Trust 2005-2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-2

August 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
I-A1 Cap Payment														0.00
I-A2 Cap Payment														0.00
II-A1 Cap Payment														0.00
II-A2 Cap Payment														0.00
II-A3 Cap Payment														0.00
M-1 Cap Payment														0.00
M-2 Cap Payment														0.00
M-3 Cap Payment														0.00
M-4 Cap Payment														0.00
M-5 Cap Payment														0.00
M-6 Cap Payment														0.00
M-7 Cap Payment														0.00
M-8 Cap Payment														0.00
M-9 Cap Payment														0.00
B-1 Cap Payment														0.00
B-2 Cap Payment														0.00
B-3 Cap Payment														0.00
B-4 Cap Payment														0.00
B-5 Cap Payment														0.00




Page 27 of 27

Fremont Home Loan Trust 2005-2 8-K