Financial Asset Securities Corp Fremont Loan TR 2003-1 8-K Other events

                           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):  May 27, 2003


                            Financial Asset Securities Corp.,
             (as depositor, Litton Loan Servicing LP, as Servicer,
               and Deutsche Bank National Trust Company, as Trustee).

                        ASSETBACKED CERTIFICATES SERIES 2003 1
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-104153-03                          06-1442101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               600 Steamboat Road
               Greenwich, Connecticut                    06830
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (203) 625-2700


     Item 5.  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     May 27, 2003.




                                     SIGNATURE


               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of April 1,2003.


          Date:  Jun 02, 2003               By:  /s/ David Co
                                            David Co
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of May 27, 2003.






			

	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	May 27, 2003 Distribution
	Contents
			TABLE OF CONTENTS							&nbs p;
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report			&nb sp;	11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
			14.	Additional Certificate Report				25
				Total Number of Pages				25
			CONTACTS
				Administrator: Barbara Rowe
				Direct Phone Number: (714)247-6284
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Greenwich Capital Financial Products, In					Cut-Off Date: April 1, 2003
	Certificate Insurer(s):							Closing Date: April 29, 2003
								First Payment Date: May 27, 2003
	Servicer(s):		Litton Loan Servicing Master Servicer
								Distribution Date: May 27, 2003
	Underwriter(s):		Greenwich Capital Markets					Record Date: May 23, 2003
								April 30, 2003
						Page 1 of 25					© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Series 2003-1
	Ce rtificate Payment Report for May 27, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A-1	FLT	178,396,000.00			178,396,000.00	238,350.34	1,149,456.06	1,387,806.40	-	-	177,246,543.94
A-2	FLT	100,000,000.00			100,000,000.00	128,940.78	574,363.00	703,303.78	-	-	99,425,637.00
M-1	MEZ	22,340,000.00			22,340,000.00	37,666.90	-	37,666.90	-	-	22,340,000.00
M-2	MEZ	15,466,000.00			15,466,000.00	38,707.39	-	38,707.39	-	-	15,466,000.00
M-3	MEZ	5,155,000.00			5,1 55,000.00	21,908.75	-	21,908.75	-	-	5,155,000.00
M-4	MEZ	8,249,000.00			8,249,000.00	29,306.56	-	29,306.56	-	-	8,249,000.00
M-5	MEZ	6,358,000.00			6,358,000.00	24,071.86	-	24,071.86	-	-	6,358,000.00
C	SUB	7,734,124.89			7,734,124.89	1,696,582.00	-	1,696,582.00	-	-	7,734,124.89
P	EXE	100.00			100.00	35,421.07	-	35,421.07	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		343,698,224.89			343,698,224.89	2,250,955.65	1,723,819.06	3,974,774.71	-	-	341,974,405.83
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
			&nb sp;			Orig. Principal	Prior				Current
	Period	Period				(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
	& nbsp;						(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1	04/29/03	05/26/03		A-Act/360	35729PAQ3	178,396,000.00	1,000.000000	1.336074	6.443284	7.779358	993.556716
A-2	04/29/03	05/26/03		A-Act/360	35729PAR1	100,000,000.00	1,000.000000	1.289408	5.743630	7.033038	994.256370
M-1	04/29/03	05/26/03		A-Act/360	35729PAS9	22,340,000.00	1,000.000000	1.686074	-	1.686074	1,000.000000
M-2	04/29/03	05/26/03		A-Act/360	35729PAT7	15,466,000.00	1,000.000000	2.502741	-	2.502741	1,000.000000
M-3				F-30/360	35729PAU4	5,155,000.00	1,000.000000	4.250000	-	4.250000	1,000.000000
M-4	04/29/03	05/26/03		A-Act/360	35729PAV2	8,249,000.00	1,000.000000	3.552741	-	3.552741	1,000.000000
M-5	04/29/03	05/26/03		A-Act/360	35729PAW0	6,358,000.00	1,000.000000	3.786074	-	3.786074	1,000.000000
C				A-Act/360		351,432,349.78	1,000.000000	4.827620	-	4.827620	995.094877
P				-		100.00	1,000.000000	354,210.700000	-	354,210.700000	1,000.000000
R				-		-	-	-	-	-	-
							Page 2 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Series 2003-1
	Certificate Payment Report for May 27, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A-1	178,396,000.00		238,350.34		982,414.38	167,041.68	1,149,456.06	1,387,806.40	-	-	177,246,543.94
A-2	100,000,000.00		128,940.78		473,328.67	101,034.33	574,363.00	703,303.78	-	-	99,425,637.00
M-1	22,340,000.00		37,666.90		-	-	-	37,666.90	-	-	22,340,000.00
M-2	15,466,000.00		38,707.39		-	-	-	38,707.39	-	-	15,466,000.00
M-3	5,155,000.00		21,908.75		-	-	-	21,908.75	-	-	5, 155,000.00
M-4	8,249,000.00		29,306.56		-	-	-	29,306.56	-	-	8,249,000.00
M-5	6,358,000.00		24,071.86		-	-	-	24,071.86	-	-	6,358,000.00
C	7,734,124.89		1,696,582.00		-	-	-	1,696,582.00	-	-	7,734,124.89
P	100.00		35,421.07		-	-	-	35,421.07	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	343,698,224.89		2,250,955.65		1,455,743.05	268,076.01	1,723, 819.06	3,974,774.71	-	-	341,974,405.83
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Inte rest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	1.71781%	178,396,000.00			238,350.34	-	-	-	238,350.34	238,350.34	-
A-2	1.65781%	100,000,000.00			128,940.78	-	-	-	128,940.78	128,940.78	-
M-1	2.16781%	22,340,000.00			37,6 66.90	-	-	-	37,666.90	37,666.90	-
M-2	3.21781%	15,466,000.00			38,707.39	-	-	-	38,707.39	38,707.39	-
M-3	5.10000%	5,155,000.00			21,908.75	-	-	-	21,908.75	21,908.75	-
M-4	4.56781%	8,249,000.00			29,306.56	-	-	-	29,306.56	29,306.56	-
M-5	4.86781%	6,358,000.00			24,071.86	-	-	-	24,071.86	24,071.86	-
C	5.92643%	351,432,349.78			1,696,582.00	-	-	-	1,696,582.00	1,696,582.00	-
P		100.00			35,421.07	-	-	-	35,421.07	35,421.07	-
R		-			-	-	-	-	-	-	-
Total		687,396,449.78	2,250,955.65	-	-	-	2,250,955.65	2,250,955.65	-
							Page 3 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report f or May 27, 2003 Distribution
	Collection Account Report
						& nbsp;
SUMMARY						CONFORM.	NON CONFORM.	TOTAL
	Principal Collections					574,363.00	1,149,456.06	1,723,819.06
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0.00
	TOTAL NET PRINCIPAL					574,363.00	1,149,456.06	1,723,819.06
	Interest Collections					837,928.75	1,543,954.48	2,381,883.23
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(47,404.87)	(83,522.72)	(130,927.58)
	TOTAL NET INTEREST					790,523.88	1,460,431.76	2,250,955.65
						&nbs p;
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					1,364,886.88	2,609,887.82	3,974,774.71
PRINCIPAL - COLLECTIONS						CONFORM.	NON CONFORM.	TOTAL
	Scheduled Principal					101,034.33	167,041.68	268,076.01
	Curtailments					246.94	5,155.13	5,402.07			&n bsp;
	Prepayments in Full					473,081.73	977,259.25	1,450,340.98
&nb sp;	Repurchases/Substitutions Shortfalls					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(9,297.81)	(16,122.78)	(25,420.59)
	Advanced Principal					9,297.81	16,122.78	25,420.59
	Realized Losses					0.00	0.00	0.00
	TOTAL PRINCIPAL COLLECTED					574,363.00	1,149,456.06	1,723,819.06
				Page 4 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for May 27, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						CONFORM.	NON CONFORM.	TOTAL			;
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
	&n bsp;
INTEREST - COLLECTIONS						CONFORM.	NON CONFORM.	TOTAL
& nbsp;	Scheduled Interest					830,465.46	1,531,263.11	2,361,728.57
	Repurchases/Substit utions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	Month End Interest (PPIS)					(2,459.10)	(4,472.33)	(6,931.43)
	Delinquent Interest					(82,848.91)	(168,616.79)	(251,465.70)
	Realized Losses					0.00	0.00	0.00
	Compensating Month End Interest					2,459.10	4,472.33	6,931.43
	Other Interest Shortfall (Relief Act)					(132.77)	(705.52)	(838.29)
	Interest Advanced					78,041.83	158,995.75	237,037.58
	Prepayment Penalties					12,403.14	23,017.93	35,421.07
	TOTAL INTEREST COLLECTED					837,928.75	1,543,954.48	2,381,883.23
								&nbs p;
				Page 5 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for May 27, 2003 Distribution
	Collection Account Report
	&nb sp;
INTEREST - WITHDRAWALS						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS						CONFORM.	NON CONFORM.	TOTAL
	TOTAL OTHER ACCOUNT INTEREST					0.00	0.00	0.00
INTEREST - FEES						CONFORM.	NON CONFORM.	TOTAL
	Current Servicing Fees					46,633.26	82,146.21	128,779.47
	Trustee Fee					771.61	1,376.51	2,148.11
	PMI Insuranse Premium Fees					0.00	0.00	0.00
	TOTAL INTEREST OTHER FEES					47,404.87	83,522.72	130,927.58
				Page 6 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for May 27, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						CONFORM.	NON CONFORM.	TOTAL
	Net WAC Rate Carryover Reserve Fund Beginning Balance							1,000.00
	Amount paid to maintain $1,000 balance							0.00
	Net WAC Rate Carryover Amount							0.00
	Net WAC Rate Carryover Reserve Fund Ending Balance							1,000.00
	Int Earnings paid to Class C							0.00
INSURANCE						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
		&nbs p;
STRUCTURAL FEATURES						CONFORM.	NON CONFORM.	TOTAL
	Overcollateralization Target Amount							7,734,124.89
	Overcollateralized Amount							7,734,124.89
	Excess Overcollateralized Amount				&n bsp;			0.00
	Overcollateralization Release Amount					0.00	0.00	0.00
	Overcollateralization Deficiency Amount							0.00
	Extra Principal Distribution Amt					0.00	0.00	0.00
				Page 7 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loa n Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for May 27, 2003 Distribution
	Collateral Report
COLLATERAL						CONFORM.	NON CONFORM.	TOTAL
	Loan Count:
	Original					694	1802	2496
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(2)	(13)	(15)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current	;				692	1,789	2,481
	Principal Balance:
	Original					123,456,814.73	220,241,410.16	343,698,224.89
	Prior					-	-	-
	Prefunding					-	-	-
	Scheduled Principal					(101,034.33)	(167,041.68)	(268,076.01)
	Partial and Full Voluntary Prepayments					(473,328.67)	(982,414.38)	(1,455,743.05)
	Repurchases					-	-	-
	Liquidations					-	-	-
	Current					122,882,451.73	219,091,954.10	341,974,405.83
PREFUNDING						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Non Conform.
	Conform.
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for May 27, 2003 Distribution
	Collateral Report
CHARACTERISTICS						CONFORM.	NON CONFORM.	TOTAL
	Weighted Average Coupon Original					8.072123%	8.343189%	8.245822%
	Weighted Average Coupon Prior
	Weighted Average Coupon Current					8.072123%	8.343189%	8.245822%
	Weighted Average Months to Maturity Original					343	346	345
	Weighted Average Months to Maturity Prior					-	-	-
	Weighted Average Months to Maturity Current					343	346	345
	Weighted Avg Remaining Amortization Term Original					343	346	345
	Weighted Avg Remaining Amortization Term Prior					-	-	-
	Weighted Avg Remaining Amortization Term Current					343	346	345
	Weighted Average Seasoning Original					5.69	5.50	5.57
	Weighted Average Seasoning Prior					-	-	-
	Weighted Average Seasoning Cur rent					5.69	5.50	5.57
Note: Original information refers to deal issue.
	Non Conform.							&nb sp;
	Conform.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 25				© COPYRIGHT 2003 Deutsc he Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for May 27, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS						CONFORM.	NON CONFORM.	TOTAL
	Weighted Average Margin Original					5.429%	5.591%
	Weighted Average Margin Prior
	Weighted Average Margin Current					5.429%	5.591%
	Weighted Average Max Rate Original					11.438%	8.343%
	Weighted Average Max Rate Prior
	Weighted Average Max Rate Current					11.438%	8.343%
	Weighted Average Min Rate Original					6.001%	8.343%
	Weighted Average Min Rate Prior
	Weighted Average Min Rate Current					6.001%	8.343%
	Weighted Average Cap Up Original					1.165%	1.200%
	Weighted Average Cap Up Prior
	Weighted Average Cap Up Current					1.165%	1.200%
	Weighted Average Cap Down Original					1.165%	1.200%
	Weighted Average Cap Down Prior
	Weighted Average Cap Down Current					1.165%	1.200%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						CONFORM.	NON CONFORM.	TOTAL
	Current Servicing Fees					46,633.26	82,146.21	128,779.47
	Delinquent Servicing Fees					4,807.08	9,621.04	14,428.12
	TOTAL SERVICING FEES					51,440.34	91,767.25	143,207.59
					&n bsp;
	Total Servicing Fees					51,440.34	91,767.25	143,207.59
	Compensating Month End Interest					2,459.10	4,472.33	6,931.43
	Delinquent Servicing Fees					(4,807.08)	(9,621.04)	(14,428.12)
											;
	COLLECTED SERVICING FEES					49,092.36	86,618.54	135,710.90
&nb sp;
	Prepayment Interest Shortfall					2,459.10	4,472.33	6,931.43
			;
	Total Advanced Interest					78,041.83	158,995.75	237,037.58
									&nb sp;
ADDITIONAL COLLATERAL INFORMATION						CONFORM.	NON CONFORM.	TOTAL
	Next One-Month LIBOR							1.320000%
	Current One-Month LIBOR							1.317810%
				Page 10 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for May 27, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			6,526,612.83	228,675.43	-	6,755,288.26
		% Balance			1.91%	0.07%	0.00%	1.98%
		# Loans			50	2	-	52
		% # Loans			2.02%	0.08%	0.00%	2.10%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	6,526,612.83	228,675.43	-	6,755,288.26
		% Balance		0.00%	1.91%	0.07%	0.00%	1.98%
		# Loans		-	50	2	-	52
		% # Loans		0.00%	2.02%	0.08%	0.00%	2.10%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for May 27, 2003 Distribution
	Delinquency Report - Non Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			5,025,213.73	167,726.36	-	5,192,940.09
		% Balance			2.29%	0.08%	0.00%	2.37%
		# Loans			41	1	-	42
		% # Loans			2.29%	0.06%	0.00%	2.35%
FORECLOSURE		Balance		-	-	-	-	-	& nbsp;
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%			& nbsp;
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loa ns		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	5,025,213.73	167,726.36	-	5,192,940.09
		% Balance		0.00%	2.29%	0.08%	0.00%	2.37%
		# Loans		-	41	1	-	42
		% # Loans		0.00%	2.29%	0.06%	0.00%	2.35%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.								& nbsp;
				Page 12 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for May 27, 2003 Distribution
	Delinquency Report - Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,501,399.10	60,949.07	-	1,562,348.17
		% Balance			1.22%	0.05%	0.00%	1.27%
		# Loans			9	1	-	10
		% # Loans			1.30%	0.14%	0.00%	1.45%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans	&nb sp;	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		-	1,501,399.10	60,949.07	-	1,562,348.17
		% Balance		0.00%	1.22%	0.05%	0.00%	1.27%
		# Loans		-	9	1	-	10
		% # Loans		0.00%	1.30%	0.14%	0.00%	1.45%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REO Report for May 27, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Non Conform. Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Conform. Group; REO Book Value = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK										&nbs p;
				Page 14 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for May 27, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Non Conform. Group
Total Original Principal Balance = 000.00				Loan Group 2 = Conform. Group
Total Current Balance = 000.00
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 15 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mort gage Pass-Through Certificates
	Prepayment Report for May 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						CONFORM.	NON CONFORM.	TOTAL
	Current
	Number of Paid in Full Loans					2	13	15
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					2	13	15
	Paid in Full Balance					473,081.73	977,259.25	1,450,340.98
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					246.94	5,155.13	5,402.07
	Total Prepayment Amount					473,328.67	982,414.38	1,455,743.05
	Cumulative										;
	Number of Paid in Full Loans					2	13	15
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					2	13	15
	Paid in Full Balance					473,081.73	977,259.25	1,450,340.98
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					246.94	5,155.13	5,402.07
	Total Prepayment Amount					473,328.67	982,414.38	1,455,743.05
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for May 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES						CONFORM.	NON CONFORM.	TOTAL
									&nbs p;
	SMM					0.38%	0.45%	0.42%
	3 Months Avg SMM
	12 Months Avg SMM
	Avg SMM Since Cut-off	&n bsp;				0.38%	0.45%	0.42%
	CPR					4.51%	5.23%	4.97%
	3 Months Avg CPR
	12 Months Avg CPR
	Avg CPR Since Cut-off					4.51%	5.23%	4.97%			&n bsp;
	PSA					395.98%	474.95%	446.01%
	3 Months Avg PSA Approximation
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					395.98%	474.95%	446.01%
	Non Conform.
	Conform.
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for May 27, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Non Conform.
	Conform.						;
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg sinc e Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1- AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for May 27, 2003 Distribution
	Prepayment Detail Re port - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 15						Loan Group 1 = Non Conform. Group
Total Original Principal Balance = 1,456,847.00						Loan Group 2 = Conform. Group
Total Prepayment Amount = 1,450,340.98
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
1000000484 1		FCL	8,550.00	8,113.95	Apr-07-03	11.000%	Ar - 95.00%	Paid Off - 60	Nov-08-02
1000083439 1		FCL	14,100.00	12,839.40	Apr-25-03	11.500%	Ca - 95.00%	Paid Off - 60	Aug-20-02
1000084750 1		FCL	23,200.00	22,871.77	Apr-02-03	12.250%	Ca - 100.00%	Paid Off - 180	Aug-28-02
1000091528 1		FCL	208,000.00	207,284.58	Apr-23-03	6.800%	No - 80.00%	Paid Off - 360	Nov-06-02
5000050026 1		FCL	152,000.00	151,476.52	Apr-08-03	10.350%	Il - 80.00%	Paid Off - 360	Oct-23-02
5000050090 1		FCL	102,000.00	101,612.64	Apr-28-03	7.450%	Mi - 85.00%	Paid Off - 360	Oct-15-02
5000052301 1		FCL	119,250.00	119,015.02	Apr-02-03	9.550%	Ok - 75.00%	Paid Off - 360	Nov-22-02
6000040019 1		FCL	60,000.00	59,821.19	Apr-02-03	8.650%	Fl - 80.00%	Paid Off - 360	Oct-22-02
6000040223 1		FCL	24,000.00	23,704.39	Apr-21-03	12.000%	Ma - 100.00%	Paid Off - 180	Sep-30-02
6000041755 1		FCL	57,950.00	57,771.94	Apr-04-03	8.500%	No - 95.00%	Paid Off - 360	Oct-18-02
6000042827 1		FCL	28,247.00	28,115.24	Apr-17-03	12.750%	No - 100.00%	Paid Off - 240	Oct-30-02
6000045081 1		FCL	80,750.00	80,584.04	Apr-23-03	9.350%	Fl - 85.00%	Paid Off - 360	Nov-22-02
7000058626 1		FCL	104,400.00	104,048.57	Apr-01-03	8.050%	Ca - 90.00%	Paid Off - 360	Oct-16-02
1000093172 2		FCL	396,000.00	394,979.46	Apr-09-03	8.250%	Ca - 90.00%	Paid Off - 360	Nov-21-02
7000059474 2		FCL	78,400.00	78,102.27	Apr-03-03	7.700%	Ar - 89.60%	Paid Off - 360	Oct-25-02
					Page 19 of 25				© COPYRIGHT 2003 Deutsc he Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for May 27, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES						CONFORM.	NON CONFORM.	TOTAL
	Current
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Cumulative
	Number of Loans Liquidated					-	-	-
	Collateral Realized Loss/(Gain) Amount					-	-	-
	Net Liquidation Proceeds					-	-	-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
SPACE INTENTIONALLY LEFT BLANK
	Non Conform.						3 Months Moving Average
	Conform.
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
&nbs p;
				Page 20 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for May 27, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS						CONFORM.	NON CONFORM.	TOTAL
	MDR					0.00%	0.00%	0.00%
	3 Months Avg MDR
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.00%	0.00%	0.00%
	CDR					0.00%	0.00%	0.00%
	3 Months Avg CDR								&nbs p;
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.00%	0.00%	0.00%
	SDA	;				0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation
	12 Months Avg SDA Approximation				&nbs p;
	Avg SDA Since Cut-off Approximation					0.00%	0.00%	0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
	Non Conform.
	Conform.
CDR by Groups					Total CDR
SDA by Groups					Total SDA
;
				Page 21 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for May 27, 2003 Distribution
	Realized Loss Report - Collateral
	Non Conform.
	Conform.
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approxima tion for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 22 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for May 27, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Non Conform. Group
Total Original Principal Balance = 0.00						Loan Group 2 = Conform. Group
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Originatio n	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 23 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for May 27, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						CONFORM.	NON CONFORM.	TOTAL
	Step Down Date?							No
	Trigger Event Occuring?							No
	Delinquency Percentage							0.066534%
	Beginning Credit Enhancement Percentage							16.749577%
	Ending Credit Enhancement Percentage							16.834008%
ADJUSTABLE RATE CERTIFICATE INFORMATION						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION						CONFORM.	NON CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 24 of 25				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Additional Certificate Report for May 27, 2003 Distribution
	Additional Certificate Report										&n bsp;
	CLASS
	M-2					0.00	0.00	0.00
	M-3					0.00	0.00	0.00
	M-1					0.00	0.00	0.00
	C						0.00	0.00
	P						0.00	0.00
				Page 25 of 25				© COPYRIGHT 2003 Deutsche Bank