
                                  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):  October 25, 2005
                          (Date of earliest event reported)

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

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121661-07                          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
     October 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:  Oct 28, 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 October 25, 2005.



Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Greenwich Capital Financial Products, In
										2. Collection Account Report					6

										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12

										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20

										10. Realized Loss Report					27
										11. Realized Loss Detail Report					30
				Servicer(s)
										12. Triggers and Adj. Cert. Report					31
				Litton Loan Servicing
										13. Additional Certificate Report					32



				Underwriter(s)
				Greenwich Capital Markets


										Total Number of Pages					32


				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Eiko Akiyama
				Close Date:			March 29, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6328

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000

							October 24, 2005


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






Page 1 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					Prior												Current
	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	$	753,440,000.00		618,272,474.75		2,022,094.48		27,819,703.11		29,841,797.59		0.00		0.00		590,452,771.64

I-A2	SR	$	188,360,000.00		154,568,118.67		512,994.41		6,954,925.78		7,467,920.19		0.00		0.00		147,613,192.89
II-A1	SR	$	195,000,000.00		113,210,297.88		358,404.93		20,669,585.56		21,027,990.49		0.00		0.00		92,540,712.32
II-A2	SR	$	304,200,000.00		304,200,000.00		982,650.50		0.00		982,650.50		0.00		0.00		304,200,000.00
II-A3	SR	$	31,734,000.00		31,734,000.00		106,344.16		0.00		106,344.16		0.00		0.00		31,734,000.00
M-1	MEZ,FLT	$	108,162,000.00		108,162,000.00		372,918.54		0.00		372,918.54		0.00		0.00		108,162,000.00
M-2	MEZ,FLT	$	80,155,000.00		80,155,000.00		278,293.71		0.00		278,293.71		0.00		0.00		80,155,000.00
M-3	MEZ,FLT	$	37,663,000.00		37,663,000.00		131,674.03		0.00		131,674.03		0.00		0.00		37,663,000.00
M-4	MEZ,FLT	$	34,766,000.00		34,766,000.00		126,306.81		0.00		126,306.81		0.00		0.00		34,766,000.00
M-5	MEZ,FLT	$	40,561,000.00		40,561,000.00		148,340.59		0.00		148,340.59		0.00		0.00		40,561,000.00
M-6	MEZ,FLT	$	31,869,000.00		31,869,000.00		118,092.35		0.00		118,092.35		0.00		0.00		31,869,000.00
M-7	MEZ,FLT	$	26,075,000.00		26,075,000.00		105,654.45		0.00		105,654.45		0.00		0.00		26,075,000.00
M-8	MEZ,FLT	$	24,143,000.00		24,143,000.00		100,743.37		0.00		100,743.37		0.00		0.00		24,143,000.00
M-9	MEZ,FLT	$	19,315,000.00		19,315,000.00		90,710.75		0.00		90,710.75		0.00		0.00		19,315,000.00
B-1	SUB, FLT, S	$	12,554,000.00		12,554,000.00		71,599.65		0.00		71,599.65		0.00		0.00		12,554,000.00
B-2	SUB, FLT, S	$	19,315,000.00		19,315,000.00		110,159.88		0.00		110,159.88		0.00		0.00		19,315,000.00
B-3	SUB, FLT, S	$	14,486,000.00		14,486,000.00		82,618.49		0.00		82,618.49		0.00		0.00		14,486,000.00
C	EXE	$	9,657,569.42		9,657,278.35		3,554,555.80		0.00		3,554,555.80		0.00		0.00		9,657,278.35
P	R	$	100.00		100.00		1,130,792.82		0.00		1,130,792.82		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,931,455,669.42		1,680,706,269.65		10,404,949.72		55,444,214.45		65,849,164.17		0.00		0.00		1,625,262,055.20






Page 2 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A1	09/26/05		10/24/05		A-Act/360		35729PHW3		753,440,000.00		820.599483		2.683816		36.923581		39.607398	783.675902
I-A2	09/26/05		10/24/05		A-Act/360		35729PHX1		188,360,000.00		820.599483		2.723478		36.923581		39.647060	783.675902
II-A1	09/26/05		10/24/05		A-Act/360		35729PHY9		195,000,000.00		580.565630		1.837974		105.997875		107.835849	474.567755
II-A2	09/26/05		10/24/05		A-Act/360		35729PHZ6		304,200,000.00		1,000.000000		3.230278		0.000000		3.230278	1,000.000000
II-A3	09/26/05		10/24/05		A-Act/360		35729PJA9		31,734,000.00		1,000.000000		3.351111		0.000000		3.351111	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		35729PJB7		108,162,000.00		1,000.000000		3.447778		0.000000		3.447778	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		35729PJC5		80,155,000.00		1,000.000000		3.471944		0.000000		3.471944	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		35729PJD3		37,663,000.00		1,000.000000		3.496111		0.000000		3.496111	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		35729PJE1		34,766,000.00		1,000.000000		3.633056		0.000000		3.633056	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		35729PJF8		40,561,000.00		1,000.000000		3.657222		0.000000		3.657222	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		35729PJG6		31,869,000.00		1,000.000000		3.705556		0.000000		3.705556	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		35729PJH4		26,075,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		35729PJJ0		24,143,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		35729PJK7		19,315,000.00		1,000.000000		4.696389		0.000000		4.696389	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		35729PJL5		12,554,000.00		1,000.000000		5.703334		0.000000		5.703334	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		35729PJM3		19,315,000.00		1,000.000000		5.703333		0.000000		5.703333	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		35729PJN1		14,486,000.00		1,000.000000		5.703334		0.000000		5.703334	1,000.000000
C	09/25/05		10/24/05		GC05F1101		9,657,569.42		999.969861		368.059047		0.000000		368.059047		999.969861
P	09/25/05		10/24/05		GC05F1102		100.00		1,000.000000		###############		0.000000		###############		1,000.000000
R	09/25/05		10/24/05		GC05F1103		0.00		0.000000		0.000000		0.000000		0.000000		0.000000
R-X	09/25/05		10/24/05		GC05F1104		0.00		0.000000		0.000000		0.000000		0.000000		0.000000




Page 3 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

Distribution to Date - REMIC III
																	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	753,440,000.00		14,353,297.90		159,004,028.28		3,983,200.08		162,987,228.36		177,340,526.26		0.00		0.00		590,452,771.64
I-A2	188,360,000.00		3,649,348.85		39,751,007.08		995,800.02		40,746,807.11		44,396,155.96		0.00		0.00		147,613,192.89
II-A1	195,000,000.00		3,199,211.82		99,927,128.87		2,532,158.81		102,459,287.68		105,658,499.50		0.00		0.00		92,540,712.32
II-A2	304,200,000.00		6,210,518.81		0.00		0.00		0.00		6,210,518.81		0.00		0.00		304,200,000.00
II-A3	31,734,000.00		675,645.64		0.00		0.00		0.00		675,645.64		0.00		0.00		31,734,000.00
M-1	108,162,000.00		2,378,580.45		0.01		0.00		0.00		2,378,580.46		0.00		0.00		108,162,000.00
M-2	80,155,000.00		1,776,708.25		0.00		0.00		0.00		1,776,708.25		0.00		0.00		80,155,000.00
M-3	37,663,000.00		841,425.56		0.00		0.00		0.00		841,425.56		0.00		0.00		37,663,000.00
M-4	34,766,000.00		811,180.25		0.00		0.00		0.00		811,180.25		0.00		0.00		34,766,000.00
M-5	40,561,000.00		953,490.67		0.00		0.00		0.00		953,490.67		0.00		0.00		40,561,000.00
M-6	31,869,000.00		760,317.02		0.00		0.00		0.00		760,317.02		0.00		0.00		31,869,000.00
M-7	26,075,000.00		687,491.01		0.00		0.00		0.00		687,491.01		0.00		0.00		26,075,000.00
M-8	24,143,000.00		657,677.20		0.00		0.00		0.00		657,677.20		0.00		0.00		24,143,000.00
M-9	19,315,000.00		599,394.14		0.00		0.00		0.00		599,394.14		0.00		0.00		19,315,000.00
B-1	12,554,000.00		481,122.53		0.00		0.00		0.00		481,122.53		0.00		0.00		12,554,000.00
B-2	19,315,000.00		740,232.70		0.00		0.00		0.00		740,232.70		0.00		0.00		19,315,000.00
B-3	14,486,000.00		555,164.93		0.00		0.00		0.00		555,164.93		0.00		0.00		14,486,000.00
C	9,657,569.42		24,886,801.06		270.15		20.93		291.07		24,887,092.13		0.00		0.00		9,657,278.35
P	100.00		5,641,970.94		0.00		0.00		0.00		5,641,970.94		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-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,931,455,669.42		69,859,579.73		298,682,434.39		7,511,179.84		306,193,614.22		376,053,193.96		0.00		0.00		1,625,262,055.20



Page 4 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

Interest Detail - REMIC III
	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		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A1	4.06000%		618,272,474.75		2,022,094.48		0.00		0.00		0.00		2,022,094.48		2,022,094.48		0.00
I-A2	4.12000%		154,568,118.67		512,994.41		0.00		0.00		0.00		512,994.41		512,994.41		0.00
II-A1	3.93000%		113,210,297.88		358,404.93		0.00		0.00		0.00		358,404.93		358,404.93		0.00
II-A2	4.01000%		304,200,000.00		982,650.50		0.00		0.00		0.00		982,650.50		982,650.50		0.00
II-A3	4.16000%		31,734,000.00		106,344.16		0.00		0.00		0.00		106,344.16		106,344.16		0.00
M-1	4.28000%		108,162,000.00		372,918.54		0.00		0.00		0.00		372,918.54		372,918.54		0.00
M-2	4.31000%		80,155,000.00		278,293.71		0.00		0.00		0.00		278,293.71		278,293.71		0.00
M-3	4.34000%		37,663,000.00		131,674.03		0.00		0.00		0.00		131,674.03		131,674.03		0.00
M-4	4.51000%		34,766,000.00		126,306.81		0.00		0.00		0.00		126,306.81		126,306.81		0.00
M-5	4.54000%		40,561,000.00		148,340.59		0.00		0.00		0.00		148,340.59		148,340.59		0.00
M-6	4.60000%		31,869,000.00		118,092.35		0.00		0.00		0.00		118,092.35		118,092.35		0.00
M-7	5.03000%		26,075,000.00		105,654.45		0.00		0.00		0.00		105,654.45		105,654.45		0.00
M-8	5.18000%		24,143,000.00		100,743.37		0.00		0.00		0.00		100,743.37		100,743.37		0.00
M-9	5.83000%		19,315,000.00		90,710.75		0.00		0.00		0.00		90,710.75		90,710.75		0.00
B-1	7.08000%		12,554,000.00		71,599.65		0.00		0.00		0.00		71,599.65		71,599.65		0.00
B-2	7.08000%		19,315,000.00		110,159.88		0.00		0.00		0.00		110,159.88		110,159.88		0.00
B-3	7.08000%		14,486,000.00		82,618.49		0.00		0.00		0.00		82,618.49		82,618.49		0.00
C	441.68417%		9,657,278.35		0.00		0.00		0.00		0.00		0.00		3,554,555.80		0.00
P	13,569,513.84000%		100.00		0.00		0.00		0.00		0.00		0.00		1,130,792.82		0.00
R	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			1,680,706,269.65		5,719,601.10		0.00		0.00		0.00		5,719,601.10		#######		0.00



Page 5 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Collection Account Report
SUMMARY

										Group 2		Group 1		Total
Principal Collections										20,659,240.60		34,757,224.47		55,416,465.07
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										20,659,240.60		34,757,224.47		55,416,465.07
Interest Collections										3,350,903.13		6,047,856.43		9,398,759.56
Interest Withdrawals										-0.00		-1,955.12		-1,955.12
Interest Other Accounts										0.00		1,130,792.82		1,130,792.82
Interest Fees										-34,110.99		-60,787.17		-94,898.16
TOTAL NET INTEREST										3,316,792.14		7,115,906.96		10,432,699.10
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										23,976,032.74		41,873,131.43		65,849,164.17



PRINCIPAL - COLLECTIONS

											Group 2		Group 1		Total
Scheduled Principal Received											308,689.50		786,816.81		1,095,506.31
Curtailments											-24,779.92		9,067.99		-15,711.93
Prepayments In Full											19,967,781.87		33,961,339.67		53,929,121.54
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											412,000.00		23,298.52		435,298.52
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-278,642.17		-707,523.70		-986,165.87
Realized Losses											-4,450.85		-23,298.52		-27,749.37
Advanced Principal											278,642.17		707,523.70		986,165.87
TOTAL PRINCIPAL COLLECTED											20,659,240.60		34,757,224.47		55,416,465.07


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

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





Page 6 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

INTEREST - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Interest										3,570,974.34		6,432,673.12		10,003,647.46
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										2,729.50		218.91		2,948.41
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-57,703.40		-100,717.86		-158,421.26
Delinquent Interest										-3,117,335.49		-5,584,107.49		-8,701,442.98
Compensating Interest										57,703.40		100,717.86		158,421.26
Civil Relief Act Shortfalls										-200.85		-418.57		-619.42
Interest Advanced										2,894,735.63		5,199,490.46		8,094,226.09
TOTAL INTEREST COLLECTED										3,350,903.13		6,047,856.43		9,398,759.56


INTEREST - WITHDRAWALS

										Group 2		Group 1		Total
Interest Realized Loss										0.00		1,955.12		1,955.12



INTEREST - OTHER ACCOUNTS

										Group 2		Group 1		Total
Prepayment Charges														1,130,792.82
TOTAL INTEREST OTHER ACCOUNTS										0.00		1,130,792.82		1,130,792.82



INTEREST - FEES

										Group 2		Group 1		Total
Current Servicing Fees										33,445.27		59,632.12		93,077.40
Trustee Fees										665.72		1,155.05		1,820.77
TOTAL INTEREST FEES										34,110.99		60,787.17		94,898.16




Page 7 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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

										Group 2		Group 1		Total
Ending Overcollateralization Amount														9,657,278.35
Overcollateralization Target Amount														9,657,278.35
Overcollateralization Deficiency Amount														27,749.38
Overcollateralization Release Amount														0.00



Page 8 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										1,897		5,185		7,082
Prior										2,329		6,658		8,987
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-68		-188		-256
Repurchases										-0		-0		-0
Liquidations										-1		-1		-2
Current										2,260		6,469		8,729
Principal Balance:


Original										481,496,335.03		852,026,380.16		1,333,522,715.19
Prior										614,508,323.97		1,066,197,945.67		1,680,706,269.64
Prefunding										0.00		0.00		0.00
Scheduled Principal										-308,689.50		-786,816.81		-1,095,506.31
Partial Prepayments										(24,779.92)		-9,067.99		(15,711.93)
Full Voluntary Prepayments										-19,967,781.87		-33,961,339.67		-53,929,121.54
Repurchases										-0.00		-0.00		-0.00
Liquidations										-412,000.00		-23,298.52		-435,298.52
Current										593,844,632.52		1,031,417,422.68		1,625,262,055.20





PREFUNDING

										Group 2		Group 1		Total
Prefunding Account Original Balance										0.00		0.00		0.00
Prefunding Account Beginning Balance										0.00		0.00		0.00
Subsequent Loans Added to the Pool										0.00		0.00		0.00
Prefund Release to Certificate Holders										0.00		0.00		0.00
Prefunding Account Ending Balance										0.00		0.00		0.00





Page 9 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Coupon Original										7.02538%		7.27519%		7.18499%
Weighted Average Coupon Prior										6.98705%		7.24922%		7.15330%
Weighted Average Coupon Current										6.97866%		7.24019%		7.14456%
Weighted Average Months to Maturity Original										356		354		355
Weighted Average Months to Maturity Prior										352		349		350
Weighted Average Months to Maturity Current										351		348		349
Weighted Avg Remaining Amortization Term Original										356		354		355
Weighted Avg Remaining Amortization Term Prior										352		349		350
Weighted Avg Remaining Amortization Term Current										351		348		349
Weighted Average Seasoning Original										3.22		3.36		3.31
Weighted Average Seasoning Prior										7.53		7.66		7.61
Weighted Average Seasoning Current										8.53		8.66		8.61









Page 10 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

ARM CHARACTERISTICS

										Group 2		Group 1		Total
Weighted Average Margin Original										6.90823%		6.93120%		6.92266%
Weighted Average Margin Prior										6.90929%		6.93330%		6.92417%
Weighted Average Margin Current										6.90803%		6.93279%		6.92336%
Weighted Average Max Rate Original										13.85859%		14.16739%		14.05258%
Weighted Average Max Rate Prior										13.84942%		14.12805%		14.02213%
Weighted Average Max Rate Current										13.84127%		14.11569%		14.01110%
Weighted Average Min Rate Original										6.86193%		7.16931%		7.05503%
Weighted Average Min Rate Prior										6.85173%		7.13010%		7.02428%
Weighted Average Min Rate Current										6.84367%		7.11783%		7.01333%
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										33,445.27		59,632.12		93,077.40
Delinquent Servicing Fees										222,599.86		384,617.02		607,216.88
TOTAL SERVICING FEES										256,045.14		444,249.16		700,294.30


Total Servicing Fees										256,045.14		444,249.16		700,294.30
Compensating Interest										-57,703.40		-100,717.86		-158,421.26
Delinquent Servicing Fees										-222,599.86		-384,617.02		-607,216.88
COLLECTED SERVICING FEES										-24,258.12		-41,085.72		-65,343.84


Total Advaced Interest										2,894,735.63		5,199,490.46		8,094,226.09
Total Advaced Principal										278,642.17		707,523.70		986,165.87
Aggregate Advances with respect to this Distribution										3,173,377.80		5,907,014.17		9,080,391.97





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										57,703.40		100,717.86		158,421.26
Compensating Interest										-57,703.40		-100,717.86		-158,421.26
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00

Weighted Average Net Mortgage Rate												6.477360%		7.449239%

Libor For Current Period														3.830000%

Libor For Next Period														0.000000%



Page 11 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				64,555,036.93		31,945,739.05		35,976,164.62		132,476,940.60
			% Balance				3.97%		1.97%		2.21%		8.15%
			# Loans				352		181		210		743
			% # Loans				4.03%		2.07%		2.41%		8.51%
	FORECLOSURE		Balance		0.00		0.00		0.00		6,628,422.73		6,628,422.73
			% Balance		0.00%		0.00%		0.00%		0.41%		0.41%
			# Loans		0		0		0		31		31
			% # Loans		0.00%		0.00%		0.00%		0.36%		0.36%
	BANKRUPTCY		Balance		0.00		1,399,218.94		0.00		1,278,226.21		2,677,445.15
			% Balance		0.00%		0.09%		0.00%		0.08%		0.16%
			# Loans		0		4		0		13		17
			% # Loans		0.00%		0.05%		0.00%		0.15%		0.19%
	REO		Balance		0.00		0.00		0.00		568,854.48		568,854.48
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		4		4
			% # Loans		0.00%		0.00%		0.00%		0.05%		0.05%
	TOTAL		Balance		0.00		65,954,255.87		31,945,739.05		44,451,668.04		142,351,662.96
			% Balance		0.00%		4.06%		1.97%		2.74%		8.76%
			# Loans		0		356		181		258		795
			% # Loans		0.00%		4.08%		2.07%		2.96%		9.11%









Page 12 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				40,756,567.83		19,337,216.18		19,511,373.37		79,605,157.38
			% Balance				3.95%		1.87%		1.89%		7.72%
			# Loans				249		128		133		510
			% # Loans				3.85%		1.98%		2.06%		7.88%
	FORECLOSURE		Balance		0.00		0.00		0.00		3,866,502.41		3,866,502.41
			% Balance		0.00%		0.00%		0.00%		0.37%		0.37%
			# Loans		0		0		0		20		20
			% # Loans		0.00%		0.00%		0.00%		0.31%		0.31%
	BANKRUPTCY		Balance		0.00		600,018.94		0.00		1,142,961.40		1,742,980.34
			% Balance		0.00%		0.06%		0.00%		0.11%		0.17%
			# Loans		0		3		0		11		14
			% # Loans		0.00%		0.05%		0.00%		0.17%		0.22%
	REO		Balance		0.00		0.00		0.00		396,853.83		396,853.83
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.03%		0.03%
	TOTAL		Balance		0.00		41,356,586.77		19,337,216.18		24,917,691.01		85,611,493.96
			% Balance		0.00%		4.01%		1.87%		2.42%		8.30%
			# Loans		0		252		128		166		546
			% # Loans		0.00%		3.90%		1.98%		2.57%		8.44%










Page 13 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				23,798,469.10		12,608,522.87		16,464,791.25		52,871,783.22
			% Balance				4.01%		2.12%		2.77%		8.90%
			# Loans				103		53		77		233
			% # Loans				4.56%		2.35%		3.41%		10.31%
	FORECLOSURE		Balance		0.00		0.00		0.00		2,761,920.32		2,761,920.32
			% Balance		0.00%		0.00%		0.00%		0.47%		0.47%
			# Loans		0		0		0		11		11
			% # Loans		0.00%		0.00%		0.00%		0.49%		0.49%
	BANKRUPTCY		Balance		0.00		799,200.00		0.00		135,264.81		934,464.81
			% Balance		0.00%		0.13%		0.00%		0.02%		0.16%
			# Loans		0		1		0		2		3
			% # Loans		0.00%		0.04%		0.00%		0.09%		0.13%
	REO		Balance		0.00		0.00		0.00		172,000.65		172,000.65
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.09%		0.09%
	TOTAL		Balance		0.00		24,597,669.10		12,608,522.87		19,533,977.03		56,740,169.00
			% Balance		0.00%		4.14%		2.12%		3.29%		9.55%
			# Loans		0		104		53		92		249
			% # Loans		0.00%		4.60%		2.35%		4.07%		11.02%









Page 14 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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
1000213233 1
			171,000.00		170,011.29		01-Jan-2005		8.350%		MD - 95.00%		360		01-Feb-2005

8000029469 1			228,000.00		226,842.54		01-Jan-2005		8.990%		MA - 80.00%		360		01-Feb-2005
6000129561 2			112,000.00		112,000.00		01-Jan-2005		6.650%		NC - 80.00%		360		01-Feb-2005
6000131514 2			60,300.00		60,000.65		01-Jan-2005		9.100%		TN - 90.00%		360		01-Feb-2005


TOTAL			571,300.00		568,854.48


Page 15 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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
1000195058 1
			127,400.00		126,944.95		01-Feb-2005		11.650%		GA - 70.00%		360		01-Dec-2004

1000200261 1			153,000.00		151,708.57		01-Apr-2005		7.490%		CT - 90.00%		360		#######
1000207932 1			206,250.00		204,918.74		01-Apr-2005		7.800%		CT - 75.00%		360		01-Feb-2005
1000208350 1			173,600.00		172,445.68		01-Mar-2005		7.650%		CA - 80.00%		360		01-Feb-2005
1000214874 1			176,000.00		174,508.36		01-Jan-2005		6.400%		IL - 80.00%		360		01-Feb-2005
1000218015 1			75,625.00		75,320.13		01-Jan-2005		10.100%		CA - 55.00%		360		01-Feb-2005
5000117329 1			207,700.00		205,767.91		01-Feb-2005		6.990%		NY - 78.38%		360		01-Dec-2004
5000119373 1			212,500.00		210,709.90		01-Jan-2005		7.500%		IL - 85.00%		360		01-Dec-2004
5000124469 1			71,400.00		71,135.46		01-Jan-2005		10.500%		IL - 70.00%		360		01-Feb-2005
5000126382 1			330,000.00		328,033.55		01-Mar-2005		8.200%		MA - 74.16%		360		01-Feb-2005
5000134379 1			368,000.00		365,871.96		01-Mar-2005		7.050%		NY - 80.00%		360		01-Apr-2005
5000135860 1			64,890.00		64,594.29		01-Mar-2005		8.250%		IL - 90.00%		360		01-Apr-2005
6000118063 1			90,000.00		89,241.81		01-Feb-2005		7.500%		GA - 90.00%		360		01-Dec-2004
6000129132 1			84,800.00		84,053.47		01-Jan-2005		6.200%		FL - 80.00%		360		01-Feb-2005
6000131167 1			175,500.00		174,286.15		01-Apr-2005		7.450%		GA - 90.00%		360		01-Feb-2005
7000126974 1			438,900.00		436,310.76		01-May-2005		8.250%		NY - 95.00%		360		01-Feb-2005
8000023568 1			104,000.00		103,357.65		01-Feb-2005		9.050%		NJ - 80.00%		360		01-Dec-2004
8000025201 1			280,000.00		278,407.17		01-Apr-2005		9.450%		NJ - 68.29%		360		01-Dec-2004
8000028417 1			251,910.00		250,593.97		01-Apr-2005		8.850%		NJ - 90.00%		360		01-Feb-2005
8000031308 1			300,000.00		298,291.93		01-Apr-2005		8.450%		NJ - 75.00%		360		01-Feb-2005
1000204895 2			316,624.00		315,166.48		01-Mar-2005		9.990%		CA - 53.57%		360		01-Jan-2005
1000211357 2			56,000.00		55,744.09		01-Jan-2005		9.500%		OH - 80.00%		360		01-Feb-2005
1000211379 2			59,360.00		59,027.02		01-Jan-2005		8.500%		OH - 80.00%		360		01-Feb-2005
1000215073 2			388,000.00		385,544.95		01-Jan-2005		7.900%		NY - 100.00%		360		01-Feb-2005
1000216388 2			784,000.00		784,000.00		01-Apr-2005		7.700%		CA - 100.00%		360		01-Feb-2005
5000128419 2			72,000.00		71,727.53		01-Jan-2005		10.400%		MI - 80.00%		360		01-Feb-2005
6000129073 2			121,500.00		120,738.78		01-Jan-2005		7.950%		FL - 90.00%		360		01-Feb-2005
6000129525 2			220,000.00		220,000.00		01-Feb-2005		6.900%		GA - 80.00%		360		01-Feb-2005
6000130390 2			139,500.00		139,500.00		01-Apr-2005		7.550%		GA - 90.00%		360		01-Feb-2005
6000139320 2			238,500.00		237,286.53		01-Mar-2005		7.700%		FL - 90.00%		360		01-Apr-2005
8000031504 2			376,000.00		373,184.94		01-Apr-2005		7.050%		MA - 80.00%		360		01-Feb-2005


TOTAL			6,662,959.00		6,628,422.73


Page 16 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										68		188		256
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										68		188		256
Curtailments Amount										-24,779.92		9,067.99		-15,711.93
Paid in Full Balance										19,967,781.87		33,961,339.67		53,929,121.54
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										19,943,001.95		33,970,407.66		53,913,409.61

Cumulative


Number of Paid in Full Loans										354		960		1,314
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										354		960		1,314
Paid in Full Balance										99,735,357.52		172,262,985.73		271,998,343.25
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										157,869.72		205,378.78		363,248.50
Total Prepayment Amount										99,893,227.24		172,468,364.51		272,361,591.75










Page 17 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


											Group 2		Group 1		Total



SMM										3.31%		3.19%		3.24%
3 Months Avg SMM										3.22%		3.19%		3.20%
12 Months Avg SMM										2.31%		2.27%		2.29%
Avg SMM Since Cut-off										2.31%		2.27%		2.29%


CPR										33.26%		32.23%		32.61%
3 Months Avg CPR										32.46%		32.26%		32.33%
12 Months Avg CPR										24.48%		24.13%		24.26%
Avg CPR Since Cut-off										24.48%		24.13%		24.26%


PSA										1,949.87%		1,862.05%		1,893.96%
3 Months Avg PSA Approximation										2,154.04%		2,106.30%		2,123.58%
12 Months Avg PSA Approximation										2,134.51%		2,056.51%		2,084.42%
Avg PSA Since Cut-off Approximation										2,134.50%		2,056.50%		2,084.42%










Page 18 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1000001263 1			188,000.00		186,566.37			06-Sep-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Jan-2005


1000189616 1			77,000.00		76,574.68			09-Sep-2005		10.450%		MI - 70.00%		Paid Off - 360		01-Sep-2004

1000194530 1			284,000.00		282,135.64			26-Sep-2005		8.750%		CA - 80.00%		Paid Off - 360		01-Nov-2004

1000198116 2			76,000.00		75,473.47			07-Sep-2005		8.000%		DE - 80.00%		Paid Off - 360		01-Dec-2004

1000199288 1			108,800.00		108,024.88			14-Sep-2005		7.850%		FL - 85.00%		Paid Off - 360		01-Dec-2004

1000199309 1			195,500.00		193,654.10			01-Sep-2005		6.400%		MI - 85.00%		Paid Off - 360		01-Dec-2004

1000199339 1			202,500.00		201,283.70			21-Sep-2005		8.700%		VA - 75.00%		Paid Off - 360		01-Dec-2004

1000199847 1			110,000.00		109,493.60			13-Sep-2005		9.990%		CA - 63.95%		Paid Off - 360		01-Dec-2004

1000202974 1			140,250.00		139,220.49			15-Sep-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Dec-2004

1000203848 1			191,700.00		189,863.75			29-Sep-2005		5.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005

1000205479 1			221,320.00		219,909.17			30-Sep-2005		7.250%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000206953 1			131,000.00		130,179.34			01-Sep-2005		7.950%		CA - 74.01%		Paid Off - 360		01-Jan-2005

1000207398 1			248,000.00		246,567.59			02-Sep-2005		7.750%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

1000207531 1			150,000.00		149,133.65			15-Sep-2005		7.750%		UT - 61.25%		Paid Off - 360		01-Feb-2005

1000208397 2			150,000.00		149,158.54			29-Sep-2005		8.500%		MI - 96.15%		Paid Off - 360		01-Jan-2005

1000208481 1			348,500.00		346,444.01			06-Sep-2005		8.250%		CA - 74.95%		Paid Off - 360		01-Jan-2005

1000208793 1			166,500.00		165,499.32			02-Sep-2005		7.550%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

1000208816 2			216,000.00		215,983.57			26-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jan-2005

1000208853 1			180,000.00		179,059.36			26-Sep-2005		8.250%		CA - 43.37%		Paid Off - 360		01-Feb-2005

1000209137 1			258,926.00		257,488.95			02-Sep-2005		7.950%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000209253 1			200,000.00		198,658.72			07-Sep-2005		6.990%		VA - 67.80%		Paid Off - 360		01-Feb-2005

1000210047 1			225,000.00		223,129.15			06-Sep-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005

1000210674 1			157,000.00		156,196.36			01-Sep-2005		8.950%		AZ - 72.35%		Paid Off - 360		01-Jan-2005

1000210808 2			442,000.00		438,583.05			14-Sep-2005		6.250%		CA - 65.00%		Paid Off - 360		01-Feb-2005

1000210924 2			405,000.00		402,392.94			06-Sep-2005		7.200%		CA - 90.00%		Paid Off - 360		01-Feb-2005

1000210947 1			148,000.00		146,855.81			30-Sep-2005		6.250%		CT - 80.00%		Paid Off - 360		01-Feb-2005

1000210998 2			423,000.00		420,141.25			15-Sep-2005		6.950%		CA - 90.00%		Paid Off - 360		01-Feb-2005

1000211234 1			159,600.00		159,123.39			30-Sep-2005		10.940%		VA - 70.00%		Paid Off - 360		01-Feb-2005

1000211341 1			188,000.00		186,691.99			26-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000211431 1			37,000.00		36,890.69			30-Sep-2005		10.990%		CT - 100.00%		Paid Off - 360		01-Feb-2005

1000211484 1			76,000.00		75,494.59			09-Sep-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Jan-2005

1000211950 2			247,000.00		246,181.60			02-Sep-2005		10.450%		CA - 65.00%		Paid Off - 360		01-Feb-2005

1000212127 2			654,400.00		654,400.00			09-Sep-2005		5.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000212189 2			163,600.00		162,744.98			08-Sep-2005		8.250%		CA - 100.00%		Paid Off - 360		01-Feb-2005

1000212431 1			340,000.00		337,489.11			27-Sep-2005		6.490%		CA - 71.58%		Paid Off - 360		01-Feb-2005

1000212451 1			204,250.00		203,233.16			26-Sep-2005		8.490%		AZ - 95.00%		Paid Off - 360		01-Feb-2005

1000212503 1			170,000.00		169,018.08			21-Sep-2005		7.750%		MA - 65.89%		Paid Off - 360		01-Feb-2005



Page 20 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1000212548 2			150,000.00		149,393.06			30-Sep-2005		9.500%		NV - 73.17%		Paid Off - 360		01-Feb-2005


1000212663 2			360,000.00		358,300.05			26-Sep-2005		8.750%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000213087 1			224,000.00		223,074.67			09-Sep-2005		9.400%		CA - 70.00%		Paid Off - 360		01-Feb-2005

1000213142 1			141,600.00		140,566.25			15-Sep-2005		6.550%		UT - 80.00%		Paid Off - 360		01-Feb-2005

1000213197 1			35,400.00		35,045.38			14-Sep-2005		10.625%		UT - 100.00%		Paid Off - 240		01-Feb-2005

1000213238 1			310,500.00		310,499.36			02-Sep-2005		6.500%		CA - 90.00%		Paid Off - 360		01-Feb-2005

1000213332 2			200,000.00		200,000.00			08-Sep-2005		6.300%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

1000213413 1			50,000.00		49,817.39			08-Sep-2005		9.990%		AZ - 100.00%		Paid Off - 360		01-Feb-2005

1000213778 1			203,250.00		202,249.35			29-Sep-2005		8.550%		CA - 75.00%		Paid Off - 360		01-Feb-2005

1000214171 1			148,750.00		147,988.13			01-Sep-2005		8.350%		NV - 85.00%		Paid Off - 360		01-Feb-2005

1000214205 1			164,000.00		162,504.56			06-Sep-2005		8.000%		NJ - 72.89%		Paid Off - 360		01-Feb-2005

1000214318 1			243,750.00		242,226.43			26-Sep-2005		7.350%		CA - 77.38%		Paid Off - 360		01-Feb-2005

1000214771 1			158,000.00		156,932.17			28-Sep-2005		6.950%		CA - 60.77%		Paid Off - 360		01-Feb-2005

1000214870 2			254,400.00		254,400.00			09-Sep-2005		5.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000214964 2			420,000.00		416,498.61			29-Sep-2005		5.850%		CA - 79.55%		Paid Off - 360		01-Feb-2005

1000215045 1			220,000.00		218,521.58			01-Sep-2005		6.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000215146 2			388,800.00		388,749.60			02-Sep-2005		5.400%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000215164 1			55,000.00		54,837.96			01-Sep-2005		11.000%		CA - 100.00%		Paid Off - 360		01-Feb-2005

1000215913 1			220,000.00		218,684.08			30-Sep-2005		7.600%		CA - 89.80%		Paid Off - 360		01-Feb-2005

1000215958 1			130,000.00		129,121.36			26-Sep-2005		6.950%		CA - 43.33%		Paid Off - 360		01-Feb-2005

1000216020 2			193,000.00		193,000.00			08-Sep-2005		5.650%		CA - 78.78%		Paid Off - 360		01-Feb-2005

1000216156 1			225,000.00		224,124.23			07-Sep-2005		8.250%		NJ - 72.58%		Paid Off - 360		01-Apr-2005

1000216593 1			352,000.00		349,226.72			26-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000216608 1			200,000.00		198,348.20			29-Sep-2005		5.900%		NV - 80.00%		Paid Off - 360		01-Feb-2005

1000216692 1			50,000.00		49,854.21			29-Sep-2005		10.990%		NV - 100.00%		Paid Off - 360		01-Feb-2005

1000216796 2			214,640.00		213,175.26			27-Sep-2005		6.900%		CA - 80.00%		Paid Off - 360		01-Feb-2005

1000216829 1			190,825.00		189,722.82			13-Sep-2005		7.750%		AZ - 85.00%		Paid Off - 360		01-Feb-2005

1000217159 2			225,900.00		224,487.98			26-Sep-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Feb-2005

1000217803 1			164,800.00		163,727.98			09-Sep-2005		7.150%		AZ - 80.00%		Paid Off - 360		01-Feb-2005

1000218169 1			41,200.00		41,013.11			09-Sep-2005		8.990%		AZ - 100.00%		Paid Off - 360		01-Feb-2005

1000220899 1			202,500.00		201,428.08			08-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Mar-2005

1000220920 1			11,250.00		10,892.19			08-Sep-2005		11.750%		CA - 95.00%		Paid Off - 120		#######

1000223970 1			192,000.00		190,828.64			21-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Mar-2005

1000224212 1			337,500.00		335,973.47			26-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Apr-2005

1000224854 1			88,440.00		87,976.61			12-Sep-2005		6.750%		CA - 19.65%		Paid Off - 360		01-Apr-2005

1000225114 2			220,000.00		220,000.00			02-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Apr-2005

1000225143 1			55,000.00		54,850.61			02-Sep-2005		9.990%		CA - 100.00%		Paid Off - 360		01-Apr-2005

1000225861 1			165,000.00		164,389.52			01-Sep-2005		8.500%		ME - 98.21%		Paid Off - 360		01-Apr-2005



Page 21 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1000226074 1			392,000.00		390,029.78			26-Sep-2005		6.990%		CA - 77.93%		Paid Off - 360		01-Apr-2005


1000226552 1			288,000.00		287,849.74			02-Sep-2005		6.250%		CA - 87.27%		Paid Off - 360		01-Apr-2005

1000226677 1			44,600.00		44,488.92			09-Sep-2005		10.400%		CA - 100.00%		Paid Off - 360		01-Apr-2005

1000226978 1			152,000.00		151,027.25			26-Sep-2005		5.700%		MD - 80.00%		Paid Off - 360		01-Apr-2005

1000227479 1			287,000.00		285,421.99			27-Sep-2005		6.500%		MA - 62.94%		Paid Off - 360		01-Apr-2005

1000227485 2			720,000.00		720,000.00			15-Sep-2005		5.250%		CA - 65.45%		Paid Off - 360		01-Apr-2005

1000227691 1			180,000.00		178,959.78			28-Sep-2005		6.240%		CA - 90.00%		Paid Off - 360		01-Apr-2005

1000227865 2			544,000.00		541,675.08			12-Sep-2005		7.785%		CA - 80.00%		Paid Off - 360		01-Apr-2005

1000227868 1			280,000.00		280,000.00			28-Sep-2005		6.500%		CA - 84.85%		Paid Off - 360		01-Apr-2005

1000227984 1			115,000.00		114,524.47			26-Sep-2005		7.950%		VA - 73.25%		Paid Off - 360		01-Apr-2005

1000228646 1			200,200.00		199,806.77			30-Sep-2005		11.500%		MD - 70.00%		Paid Off - 360		01-Apr-2005

1000228977 1			38,000.00		37,894.78			26-Sep-2005		9.900%		MD - 100.00%		Paid Off - 360		01-Apr-2005

1000237409 1			346,750.00		346,500.00			01-Sep-2005		7.250%		CA - 95.00%		Paid Off - 360		01-May-2005

5000117292 1			139,500.00		138,695.47			07-Sep-2005		8.900%		MN - 75.00%		Paid Off - 360		01-Dec-2004

5000119274 1			186,400.00		184,891.00			16-Sep-2005		7.200%		IL - 80.00%		Paid Off - 360		01-Dec-2004

5000119740 1			97,500.00		96,971.21			16-Sep-2005		9.200%		MI - 75.00%		Paid Off - 360		01-Dec-2004

5000120120 1			233,000.00		231,706.84			26-Sep-2005		7.950%		CO - 100.00%		Paid Off - 360		01-Feb-2005

5000120208 1			187,200.00		185,432.48			13-Sep-2005		6.400%		MD - 80.00%		Paid Off - 360		01-Dec-2004

5000121790 1			136,000.00		135,054.09			16-Sep-2005		8.050%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

5000122835 1			236,000.00		233,650.46			26-Sep-2005		7.200%		IL - 80.00%		Paid Off - 360		01-Jan-2005

5000124606 1			172,000.00		172,000.00			21-Sep-2005		5.490%		FL - 80.00%		Paid Off - 360		01-Feb-2005

5000124616 1			43,000.00		42,785.92			21-Sep-2005		8.490%		FL - 100.00%		Paid Off - 360		01-Feb-2005

5000125083 1			300,000.00		297,847.23			14-Sep-2005		6.650%		NY - 80.00%		Paid Off - 360		01-Feb-2005

5000125594 1			112,500.00		111,810.15			14-Sep-2005		7.750%		VA - 90.00%		Paid Off - 360		01-Feb-2005

5000125827 1			6,250.00		5,996.24			14-Sep-2005		10.250%		VA - 95.00%		Paid Off - 120		01-Feb-2005

5000125955 2			80,000.00		79,489.99			29-Sep-2005		7.250%		OH - 87.91%		Paid Off - 360		01-Feb-2005

5000126068 1			166,500.00		165,538.33			02-Sep-2005		7.750%		MA - 90.00%		Paid Off - 360		01-Feb-2005

5000126275 1			245,700.00		245,700.00			28-Sep-2005		6.700%		MD - 90.00%		Paid Off - 360		01-Feb-2005

5000126670 2			549,000.00		544,587.08			06-Sep-2005		6.125%		NY - 90.00%		Paid Off - 360		01-Feb-2005

5000127082 1			335,000.00		333,248.53			07-Sep-2005		8.250%		MI - 100.00%		Paid Off - 360		01-Feb-2005

5000127110 2			434,250.00		434,250.00			07-Sep-2005		6.000%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

5000127412 1			138,750.00		137,865.56			13-Sep-2005		7.250%		IL - 73.03%		Paid Off - 360		01-Feb-2005

5000127512 1			252,000.00		249,322.20			06-Sep-2005		6.490%		VA - 80.00%		Paid Off - 360		01-Feb-2005

5000127623 1			208,000.00		206,687.05			21-Sep-2005		7.300%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

5000127956 1			213,750.00		212,573.07			02-Sep-2005		7.990%		IL - 95.00%		Paid Off - 360		01-Feb-2005

5000128068 1			271,800.00		269,987.87			01-Sep-2005		7.050%		WI - 90.00%		Paid Off - 360		01-Feb-2005

5000128818 1			130,050.00		129,381.78			30-Sep-2005		8.400%		NJ - 85.00%		Paid Off - 360		01-Feb-2005

5000129004 1			371,000.00		367,563.51			07-Sep-2005		6.000%		NY - 78.94%		Paid Off - 360		01-Feb-2005



Page 22 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

5000129490 2			88,000.00		87,449.92			29-Sep-2005		7.350%		OH - 64.71%		Paid Off - 360		01-Feb-2005


5000130255 1			184,891.00		183,768.92			15-Sep-2005		7.500%		CO - 90.00%		Paid Off - 360		01-Feb-2005

5000130405 1			10,271.00		9,900.84			21-Sep-2005		11.990%		CO - 95.00%		Paid Off - 120		01-Feb-2005

5000132315 1			295,750.00		294,644.18			02-Sep-2005		8.450%		MD - 65.00%		Paid Off - 360		01-Apr-2005

5000135001 2			402,500.00		400,056.61			12-Sep-2005		6.800%		FL - 67.08%		Paid Off - 360		01-Mar-2005

5000135033 1			292,500.00		291,025.97			14-Sep-2005		6.950%		FL - 90.00%		Paid Off - 360		01-Apr-2005

5000135393 1			100,000.00		99,537.15			20-Sep-2005		7.450%		IN - 80.00%		Paid Off - 360		01-Apr-2005

5000135464 1			25,000.00		24,920.44			20-Sep-2005		10.125%		IN - 100.00%		Paid Off - 360		01-Apr-2005

5000135567 1			81,000.00		80,678.24			21-Sep-2005		8.150%		IL - 55.86%		Paid Off - 360		01-Apr-2005

5000136135 1			150,300.00		149,578.73			26-Sep-2005		7.200%		MN - 90.00%		Paid Off - 360		01-Apr-2005

5000136485 1			444,850.00		442,284.24			29-Sep-2005		6.250%		IL - 66.89%		Paid Off - 360		01-Apr-2005

5000137949 1			37,603.00		37,500.85			27-Sep-2005		9.990%		IL - 100.00%		Paid Off - 360		01-Apr-2005

5000139038 1			160,000.00		158,487.61			08-Sep-2005		7.300%		MN - 73.39%		Paid Off - 360		01-Apr-2005

5000143002 1			127,000.00		126,493.62			08-Sep-2005		7.200%		OH - 88.19%		Paid Off - 360		01-May-2005

6000115815 1			300,000.00		300,000.00			26-Sep-2005		6.300%		SC - 80.00%		Paid Off - 360		01-Dec-2004

6000118833 1			179,100.00		177,224.45			14-Sep-2005		5.850%		NJ - 90.00%		Paid Off - 360		01-Dec-2004

6000119249 2			83,250.00		82,607.73			02-Sep-2005		7.650%		FL - 75.00%		Paid Off - 360		01-Dec-2004

6000120256 1			146,250.00		145,645.36			30-Sep-2005		10.500%		FL - 65.00%		Paid Off - 360		01-Dec-2004

6000120391 1			188,000.00		186,619.74			15-Sep-2005		7.700%		VA - 80.00%		Paid Off - 360		01-Dec-2004

6000122573 1			365,500.00		363,048.92			12-Sep-2005		6.990%		NY - 85.00%		Paid Off - 360		01-Feb-2005

6000124092 1			249,600.00		247,688.68			09-Sep-2005		6.300%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

6000125203 1			140,000.00		138,997.30			28-Sep-2005		6.650%		VA - 72.16%		Paid Off - 360		01-Feb-2005

6000125425 1			175,500.00		174,413.74			27-Sep-2005		7.400%		FL - 90.00%		Paid Off - 360		01-Feb-2005

6000126180 1			103,500.00		102,942.53			07-Sep-2005		8.100%		FL - 90.00%		Paid Off - 360		01-Feb-2005

6000126242 1			11,500.00		11,085.72			07-Sep-2005		12.000%		FL - 100.00%		Paid Off - 120		01-Feb-2005

6000126565 1			105,750.00		104,927.86			12-Sep-2005		6.850%		GA - 90.00%		Paid Off - 360		01-Jan-2005

6000126572 1			11,750.00		11,513.38			12-Sep-2005		11.250%		GA - 100.00%		Paid Off - 180		01-Jan-2005

6000126840 2			360,000.00		357,941.30			28-Sep-2005		7.800%		NY - 75.00%		Paid Off - 360		01-Feb-2005

6000127021 1			220,720.00		219,503.54			01-Sep-2005		8.200%		VA - 80.00%		Paid Off - 360		01-Feb-2005

6000127240 2			301,150.00		301,150.00			30-Sep-2005		7.000%		MD - 95.00%		Paid Off - 360		01-Feb-2005

6000127282 1			55,180.00		55,026.62			01-Sep-2005		11.275%		VA - 100.00%		Paid Off - 360		01-Feb-2005

6000127295 1			116,000.00		115,253.25			30-Sep-2005		7.200%		FL - 80.00%		Paid Off - 360		01-Feb-2005

6000127665 2			300,000.00		299,999.99			26-Sep-2005		7.350%		VA - 81.08%		Paid Off - 360		01-Jan-2005

6000127695 1			29,000.00		28,773.34			30-Sep-2005		12.525%		FL - 100.00%		Paid Off - 240		01-Feb-2005

6000127726 2			75,000.00		74,554.37			08-Sep-2005		8.150%		FL - 65.22%		Paid Off - 360		01-Feb-2005

6000127818 1			148,500.00		148,499.99			26-Sep-2005		6.650%		FL - 90.00%		Paid Off - 360		01-Feb-2005

6000127835 1			109,200.00		108,211.12			14-Sep-2005		8.100%		FL - 70.00%		Paid Off - 360		01-Feb-2005

6000127934 1			423,000.00		419,852.19			28-Sep-2005		6.450%		NY - 90.00%		Paid Off - 360		01-Feb-2005



Page 23 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

6000127947 1			199,800.00		198,449.62			07-Sep-2005		6.950%		MD - 90.00%		Paid Off - 360		01-Feb-2005


6000127977 1			22,200.00		21,354.77			07-Sep-2005		11.000%		MD - 100.00%		Paid Off - 120		01-Feb-2005

6000128047 1			16,500.00		16,308.71			26-Sep-2005		9.475%		FL - 100.00%		Paid Off - 240		01-Feb-2005

6000128705 1			177,300.00		176,180.83			29-Sep-2005		7.300%		FL - 90.00%		Paid Off - 360		01-Feb-2005

6000128840 1			192,000.00		190,571.18			21-Sep-2005		6.450%		CT - 80.00%		Paid Off - 360		01-Feb-2005

6000129191 2			369,000.00		369,000.00			01-Sep-2005		7.550%		MD - 90.00%		Paid Off - 360		01-Feb-2005

6000129287 1			320,000.00		317,837.27			01-Sep-2005		6.950%		FL - 80.00%		Paid Off - 360		01-Feb-2005

6000129317 1			424,530.00		421,850.26			01-Sep-2005		7.300%		NY - 90.00%		Paid Off - 360		01-Feb-2005

6000129401 2			80,000.00		79,831.06			01-Sep-2005		12.525%		FL - 100.00%		Paid Off - 360		01-Feb-2005

6000129411 1			211,500.00		209,985.28			29-Sep-2005		6.650%		MA - 90.00%		Paid Off - 360		01-Feb-2005

6000129724 1			193,750.00		192,716.86			02-Sep-2005		8.150%		NJ - 100.00%		Paid Off - 360		01-Feb-2005

6000129725 2			41,000.00		40,869.05			01-Sep-2005		10.625%		MD - 100.00%		Paid Off - 360		01-Feb-2005

6000129984 2			44,500.00		44,357.89			26-Sep-2005		10.625%		FL - 100.00%		Paid Off - 360		01-Feb-2005

6000130134 2			232,000.00		232,000.00			14-Sep-2005		6.990%		CA - 78.64%		Paid Off - 360		01-Feb-2005

6000130605 1			172,000.00		170,610.20			01-Sep-2005		6.650%		MA - 80.00%		Paid Off - 360		01-Feb-2005

6000130680 1			43,000.00		42,671.30			01-Sep-2005		9.000%		MA - 100.00%		Paid Off - 360		01-Feb-2005

6000131293 2			162,000.00		162,000.00			30-Sep-2005		7.770%		FL - 90.00%		Paid Off - 360		01-Feb-2005

6000131320 1			23,585.00		23,202.70			01-Sep-2005		12.250%		NY - 95.00%		Paid Off - 180		01-Feb-2005

6000134722 1			310,125.00		309,151.71			09-Sep-2005		9.300%		NY - 75.00%		Paid Off - 360		01-Apr-2005

6000135132 1			97,200.00		96,710.13			20-Sep-2005		6.950%		NJ - 60.00%		Paid Off - 360		01-Apr-2005

6000137301 2			57,200.00		57,038.29			06-Sep-2005		9.800%		FL - 80.00%		Paid Off - 360		01-Apr-2005

6000137672 1			91,500.00		#######			06-Sep-2005		8.550%		FL - 74.45%		Paid Off - 360		01-Apr-2005

6000138105 1			170,000.00		169,364.56			27-Sep-2005		8.450%		MD - 83.33%		Paid Off - 360		01-Apr-2005

6000138222 2			229,772.00		228,658.48			26-Sep-2005		7.150%		DE - 80.00%		Paid Off - 360		01-Apr-2005

6000138522 1			220,500.00		219,633.01			19-Sep-2005		8.200%		VA - 90.00%		Paid Off - 360		01-Apr-2005

6000138725 1			12,250.00		11,927.00			19-Sep-2005		12.250%		VA - 95.00%		Paid Off - 120		01-Apr-2005

6000138809 2			122,400.00		121,812.60			28-Sep-2005		7.200%		FL - 80.00%		Paid Off - 360		01-Apr-2005

6000138894 1			30,600.00		30,527.35			28-Sep-2005		10.625%		FL - 100.00%		Paid Off - 360		01-Apr-2005

6000140429 2			144,800.00		144,800.00			12-Sep-2005		6.900%		FL - 80.00%		Paid Off - 360		01-Apr-2005

6000140527 1			224,000.00		222,914.42			21-Sep-2005		7.150%		GA - 80.00%		Paid Off - 360		01-Apr-2005

6000140862 1			60,000.00		59,868.62			01-Sep-2005		11.000%		OH - 100.00%		Paid Off - 360		01-Apr-2005

7000000995 1			200,250.00		199,115.31			12-Sep-2005		8.450%		CA - 75.00%		Paid Off - 360		01-Jan-2005

7000000999 1			179,550.00		178,320.30			30-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005

7000001013 2			377,400.00		374,207.47			30-Sep-2005		6.200%		MA - 85.00%		Paid Off - 360		01-Feb-2005

7000118222 1			287,625.00		286,005.64			21-Sep-2005		9.500%		CA - 65.00%		Paid Off - 360		01-Nov-2004

7000118941 1			210,000.00		208,994.09			01-Sep-2005		9.800%		MA - 70.00%		Paid Off - 360		01-Dec-2004

7000120295 1			252,000.00		252,000.00			09-Sep-2005		6.350%		CA - 80.00%		Paid Off - 360		01-Dec-2004

7000122885 2			104,300.00		104,005.69			27-Sep-2005		11.200%		CT - 70.00%		Paid Off - 360		01-Feb-2005



Page 24 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

7000123697 2			382,000.00		378,340.95			20-Sep-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005


7000124507 1			216,750.00		215,434.60			14-Sep-2005		7.500%		MD - 85.00%		Paid Off - 360		01-Feb-2005

7000124923 2			464,000.00		464,000.00			02-Sep-2005		6.300%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000125223 2			128,000.00		127,392.46			26-Sep-2005		8.725%		CA - 100.00%		Paid Off - 360		01-Feb-2005

7000126249 1			199,920.00		198,529.02			02-Sep-2005		6.800%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000126719 2			438,750.00		436,547.91			08-Sep-2005		8.450%		CT - 75.00%		Paid Off - 360		01-Feb-2005

7000126781 2			572,000.00		568,164.16			12-Sep-2005		6.990%		HI - 80.00%		Paid Off - 360		01-Feb-2005

7000126867 2			389,700.00		389,700.00			20-Sep-2005		7.250%		CA - 90.00%		Paid Off - 360		01-Feb-2005

7000126953 2			143,000.00		142,403.10			12-Sep-2005		9.350%		HI - 100.00%		Paid Off - 360		01-Feb-2005

7000127019 1			196,500.00		195,782.43			19-Sep-2005		9.990%		CA - 75.00%		Paid Off - 360		01-Feb-2005

7000127134 1			190,800.00		189,117.84			21-Sep-2005		5.550%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

7000127309 2			387,000.00		382,221.50			13-Sep-2005		6.750%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

7000127369 1			320,000.00		317,641.34			21-Sep-2005		6.500%		CA - 88.89%		Paid Off - 360		01-Feb-2005

7000127417 1			282,000.00		280,018.92			16-Sep-2005		6.750%		HI - 80.00%		Paid Off - 360		01-Feb-2005

7000127465 1			70,500.00		70,183.70			14-Sep-2005		9.000%		HI - 100.00%		Paid Off - 360		01-Feb-2005

7000127733 1			200,000.00		198,965.31			01-Sep-2005		8.300%		CA - 78.13%		Paid Off - 360		01-Feb-2005

7000127796 2			385,000.00		382,634.78			19-Sep-2005		7.450%		CA - 77.78%		Paid Off - 360		01-Feb-2005

7000128039 2			408,000.00		405,021.40			30-Sep-2005		6.550%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000128326 1			283,000.00		281,397.67			09-Sep-2005		7.850%		VA - 78.61%		Paid Off - 360		01-Feb-2005

7000128478 2			360,000.00		360,000.00			16-Sep-2005		5.550%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000128480 2			102,000.00		101,691.35			30-Sep-2005		10.875%		CA - 100.00%		Paid Off - 360		01-Feb-2005

7000128592 2			90,000.00		89,595.35			16-Sep-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Feb-2005

7000129019 1			240,000.00		238,230.97			07-Sep-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Feb-2005

7000129330 1			60,000.00		59,808.46			07-Sep-2005		10.625%		MD - 100.00%		Paid Off - 360		01-Feb-2005

7000129550 1			196,000.00		194,408.45			12-Sep-2005		5.990%		HI - 80.00%		Paid Off - 360		01-Feb-2005

7000129553 2			630,811.00		630,811.00			28-Sep-2005		6.150%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000129654 1			36,750.00		36,576.42			12-Sep-2005		8.750%		HI - 95.00%		Paid Off - 360		01-Feb-2005

7000129723 1			264,000.00		262,072.60			12-Sep-2005		6.550%		MA - 80.00%		Paid Off - 360		01-Feb-2005

7000131024 1			260,000.00		258,466.90			26-Sep-2005		6.950%		HI - 80.00%		Paid Off - 360		01-Mar-2005

7000131345 2			471,500.00		471,500.00			01-Sep-2005		7.900%		CA - 79.24%		Paid Off - 360		01-Mar-2005

7000131507 2			402,000.00		399,893.87			19-Sep-2005		6.750%		CA - 83.75%		Paid Off - 360		01-Apr-2005

7000131838 2			562,500.00		562,500.00			30-Sep-2005		5.990%		CA - 90.00%		Paid Off - 360		01-Mar-2005

7000131851 2			470,250.00		467,904.62			28-Sep-2005		7.800%		CA - 95.00%		Paid Off - 360		01-Mar-2005

7000132332 2			464,000.00		461,545.98			01-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Apr-2005

7000132698 1			217,600.00		217,600.00			08-Sep-2005		5.450%		CA - 80.00%		Paid Off - 360		01-Feb-2005

7000133695 2			420,000.00		418,668.13			09-Sep-2005		9.250%		CA - 77.78%		Paid Off - 360		01-Apr-2005

7000134983 1			214,000.00		212,821.87			15-Sep-2005		6.990%		CA - 62.03%		Paid Off - 360		01-Apr-2005

7000135062 1			170,000.00		169,149.94			30-Sep-2005		6.990%		CA - 85.00%		Paid Off - 360		01-Apr-2005



Page 25 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

7000136368 1			330,000.00		328,791.43			28-Sep-2005		8.550%		NJ - 66.67%		Paid Off - 360		01-Apr-2005


7000137105 1			230,000.00		229,056.57			01-Sep-2005		7.990%		CA - 52.87%		Paid Off - 360		01-Apr-2005

8000025906 1			95,000.00		94,274.74			06-Sep-2005		7.500%		PA - 79.83%		Paid Off - 360		01-Dec-2004

8000025913 1			71,500.00		71,035.17			09-Sep-2005		7.150%		NY - 65.00%		Paid Off - 360		01-Feb-2005

8000026910 1			100,000.00		99,532.55			06-Sep-2005		8.800%		NJ - 34.48%		Paid Off - 360		01-Feb-2005

8000028627 1			324,500.00		322,110.95			26-Sep-2005		6.550%		NJ - 81.13%		Paid Off - 360		01-Feb-2005

8000028871 1			260,000.00		258,101.85			16-Sep-2005		6.550%		NY - 80.00%		Paid Off - 360		01-Feb-2005

8000029446 1			125,000.00		124,319.95			01-Sep-2005		8.050%		MA - 50.00%		Paid Off - 360		01-Feb-2005

8000029597 1			314,500.00		312,806.11			29-Sep-2005		8.100%		NY - 85.00%		Paid Off - 360		01-Feb-2005

8000029883 1			276,250.00		275,550.59			26-Sep-2005		11.700%		CT - 65.00%		Paid Off - 360		01-Feb-2005

8000030384 1			322,000.00		321,996.33			12-Sep-2005		5.800%		NY - 72.36%		Paid Off - 360		01-Feb-2005

8000030417 1			280,000.00		278,382.78			27-Sep-2005		7.750%		NJ - 62.92%		Paid Off - 360		01-Feb-2005

8000030420 1			171,250.00		170,114.90			15-Sep-2005		7.050%		NJ - 83.54%		Paid Off - 360		01-Feb-2005

8000031175 1			159,750.00		158,680.70			27-Sep-2005		7.000%		NY - 90.00%		Paid Off - 360		01-Feb-2005

8000032306 1			268,624.00		268,624.00			30-Sep-2005		5.550%		NJ - 80.00%		Paid Off - 360		01-Apr-2005

8000032326 1			67,156.00		66,996.63			29-Sep-2005		10.625%		NJ - 100.00%		Paid Off - 360		01-Apr-2005

8000032484 1			129,600.00		129,069.47			15-Sep-2005		8.000%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

8000032544 1			7,200.00		7,010.12			15-Sep-2005		12.250%		NJ - 95.00%		Paid Off - 120		01-Apr-2005

8000032600 1			284,000.00		281,601.79			02-Sep-2005		7.750%		NJ - 61.34%		Paid Off - 360		01-Apr-2005

8000033865 1			153,000.00		152,341.49			14-Sep-2005		7.750%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

8000034501 2			310,000.00		310,000.00			01-Sep-2005		7.750%		MA - 92.54%		Paid Off - 360		01-Mar-2005

8000035380 2			396,000.00		394,191.03			07-Sep-2005		7.450%		NY - 80.00%		Paid Off - 360		01-Apr-2005

8000035422 2			99,000.00		98,789.01			14-Sep-2005		11.125%		NY - 100.00%		Paid Off - 360		01-Apr-2005

8000035585 2			120,000.00		119,553.04			01-Sep-2005		9.750%		MD - 80.00%		Paid Off - 360		01-Apr-2005

8000035863 1			320,000.00		318,538.18			21-Sep-2005		7.450%		NJ - 100.00%		Paid Off - 360		01-Apr-2005

8000035970 1			189,000.00		188,161.88			08-Sep-2005		7.600%		NJ - 90.00%		Paid Off - 360		01-Apr-2005

8000036209 2			139,920.00		139,305.67			01-Sep-2005		7.650%		RI - 80.00%		Paid Off - 360		01-Apr-2005

8000036706 1			208,000.00		206,854.15			19-Sep-2005		6.490%		NJ - 79.39%		Paid Off - 360		01-Apr-2005

8000037536 1			328,000.00		326,179.23			20-Sep-2005		6.450%		NJ - 80.00%		Paid Off - 360		01-Apr-2005



TOTAL			54,193,884.00		53,929,121.54



Page 26 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current




Number of Loans Liquidated										1		1		2
Collateral Principal Realized Loss/(Gain) Amount										4,450.85		23,298.52		27,749.37
Collateral Interest Realized Loss/(Gain) Amount										0.00		1,955.12		1,955.12
Net Liquidation Proceeds

Cumulative




Number of Loans Liquidated										2		1		3
Collateral Realized Loss/(Gain) Amount										107,208.48		23,298.52		130,507.00
Net Liquidation Proceeds										407,549.15		0.00		407,549.15










Page 27 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.07%		0.00%		0.03%
3 Months Avg MDR										0.03%		0.00%		0.01%
12 Months Avg MDR										0.01%		0.00%		0.00%
Avg MDR Since Cut-off										0.01%		0.00%		0.00%


CDR										0.80%		0.03%		0.31%
3 Months Avg CDR										0.33%		0.01%		0.13%
12 Months Avg CDR										0.14%		0.00%		0.05%
Avg CDR Since Cut-off										0.14%		0.00%		0.05%


SDA										4.70%		0.15%		1.80%
3 Months Avg SDA Approximation										2.20%		0.06%		0.83%
12 Months Avg SDA Approximation										1.24%		0.03%		0.47%
Avg SDA Since Cut-off Approximation										1.24%		0.03%		0.47%


Loss Severity Approximation for Current Period										1.08%		100.00%		6.37%
3 Months Avg Loss Severity Approximation										33.69%		33.33%		35.46%
12 Months Avg Loss Severity Approximation										14.44%		14.29%		15.20%
Avg Loss Severity Approximation Since Cut-off										14.44%		14.29%		15.20%












Page 28 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 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 29 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative

&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

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

5000120073 1
			11.275%		MO - 100.00%		240		23,298.52				25,253.64		0.00

5000129736 2			7.950%		GA - 80.00%		360		412,000.00				4,450.85		0.00


TOTAL									435,298.52			29,704.49		0.00



Page 30 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
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								76,397,407.09
						Ending Collateral Balance								1,625,262,055.20
						Delinquency Percentage								4.7006%

						Senior Enhancement Percentage								27.290000%

						Cumulative Loss Percentage								0.00675690%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 31 of 32
Fremont Home Loan Trust 2005-1

Asset Backed Certificates

2005-1

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			I-A1										$0.00		$0.00

			I-A2										$0.00		$0.00

			II-A1										$0.00		$0.00

			II-A2										$0.00		$0.00

			II-A3										$0.00		$0.00

			M-1										$0.00		$0.00

			M-2										$0.00		$0.00

			M-3										$0.00		$0.00

			M-4										$0.00		$0.00

			M-5										$0.00		$0.00

			M-6										$0.00		$0.00

			M-7										$0.00		$0.00

			M-8										$0.00		$0.00

			M-9										$0.00		$0.00

			B-1										$0.00		$0.00

			B-2										$0.00		$0.00

			B-3										$0.00		$0.00







Page 32 of 32

Fremont Home Loan Trust 2005-1 8-K