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):  December 26, 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
     December 26, 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:  Jan 02, 2004               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President



                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of December 26, 2003.






			

	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	December 26, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
&nbs p;
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				14
			8.	Foreclosure Report				15
			9.	Prepayment Report				16
			10.	Prepayment Detail Report				19
			11.	Realized Loss Report				21
			12.	Realized Loss Detail Report				24
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				25
			14.	Additional Certificate Report				26
				Total Number of Pages				26
			CONTACTS
				Administrator: Eiko Akiyama
				Direct Phone Number: (714)247-6328
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
;
	Seller:		Greenwich Capital Financial Prod ucts, 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: December 26, 2003	;
	Underwriter(s):		Greenwich Capital Markets					Record Date: December 24, 2003
								November 28, 2003
						Page 1 of 26					© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Series 2003-1
	Certificate Payment Report for December 26, 2003 Distribution
										&n bsp;
	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			151,588,646.07	198,249.53	8,124,791.28	8,323,040.81	-	-	143,463,854.79
A-2	FLT	100,000,000.00			84,519,585.77	106,168.93	4,202,945.24	4,309,114.17	-	-	80,316,640.53
M-1	MEZ	22,340,000.00			22,340,000.00	37,873.28	-	37,873.28	-	-	22,340,000.00
M-2	MEZ	15,466,000.00			15,466,000.00	40,203.54	-	40,203.54	-	-	15,466,000.00
M-3	MEZ	5,155,000.00			5,155,000.00	21,908.75	-	21,908.75	-	-	5,155,000.00
M-4	MEZ	8,249,000.00			8,249,000.00	31,032.57	-	31,032.57	-	-	8,249,000.00
M-5	MEZ	6,358,000.00			6,358,000.00	25,561.15	-	25,561.15	-	-	6,358,000.00
C	SUB	7,734,124.89			7,734,124.89	1,453,555.97	-	1,453,555.97	-	-	7,734,124.89
P	EXE	100.00			100.00	361,398.84	-	361,398.84	-	-	100.00
R	R	-			-	-	-	-	-	-	-
Total		343,698,224.89			301,410,456.73	2,275,952.56	12,327,736.52	14,603,689.08	-	-	289,082,720.21
	Interest Accrual Detail				Current Period Factor Information per $1,000 of Original Face
						Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending		Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
							(1)	(2)	(3)	(4)=(2)+(3)	(5)
A-1	11/25/03	12/25/03		A-Act/360	35729PAQ3	178,396,000.00	849.731194	1.111289	45.543573	46.654862	804.187621
A-2	11/25/03	12/25/03		A-Act/360	35729PAR1	100,000,000.00	845.195858	1.061689	42.029452	43.091142	803.166405
M-1	11/25/03	12/25/03		A-Act/360	35729PAS9	22,340,000.00	1,000.000000	1.695312	-	1.695312	1,000.000000
M-2	11/25/03	12/25/03		A-Act/360	35729PAT7	15,466,000.00	1,000.000000	2.599479	-	2.599479	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	11/25/03	12/25/03		A-Act/360	35729PAV2	8,249,000.00	1,000.000000	3.761980	-	3.761980	1,000.000000
M-5	11/25/03	12/25/03		A-Act/360	35729PAW0	6,358,000.00	1,000.000000	4.020313	-	4.020313	1,000.000000
C				F-30/360		351,432,349.78	879.670246	4.136090	-	4.136090	844.591698
P				-		100.00	1,000.000000	3,613,988.400000	-	3,613,988.4 00000	1,000.000000
R				-		-	-	-	-	-	-
		&n bsp;					Page 2 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Series 2003-1
	Certificate Payment Report for December 26, 2003 Distribution
				& nbsp;
	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		1,742,874.66		33,651,192.88	1,280,952.33	34,932,145.21	36,675,019.87	-	-	143,463,854.79
A-2	100,000,000.00		944,149.17		18,905,294.02	778,065.45	19,683,359.47	20,627,508.64	-	-	80,316,640.53
M-1	22,340,000.00		299,473.86		-	-	-	299,473.86	-	-	22,340,000.00
M-2	15,466,000.00		316,039.08		-	-	-	316,039.08	-	-	15,466,000.00
M-3	5,155,000.00		175,270.00		-	-	-	175,270.00	-	-	5 ,155,000.00
M-4	8,249,000.00		243,114.05		-	-	-	243,114.05	-	-	8,249,000.00
M-5	6,358,000.00		200,151.59		-	-	-	200,151.59	-	-	6,358,000.00
C	7,734,124.89		12,889,179.49		-	-	-	12,889,179.49	-	-	7,734,124.89
P	100.00		1,494,156.43		-	-	-	1,494,156.43	-	-	100.00
R	-		0.01		-	-	-	0.01	-	-	-
Total	343,698,224.89		18,304,408.33		52,556,486.90	2,059,017.78	54,615,504.68	72,919,913.01	-	-	289,082,720.21
	Interest Detail
	Pass-	Prior Principal				Non-	Prior	Unscheduled		Paid or	Current
	Through	(with Notional)			Accrued	Supported	Unpaid	Interest	Optimal	Deferred	Unpaid
Class	Rate	Balance			Interest	Interest SF	Interest	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A-1	1.51875%	151,588,646.07			198,249.53	-	-	-	198,249.53	198,249.53	-
A-2	1.45875%	84,519,585.77			106,168.93	-	-	-	106,168.93	106,168.93	-
M-1	1.96875%	22,340,000.00			37,873.28	-	-	-	37,873.28	37,873.28	-
M-2	3.01875%	15,466,000.00			40,203.54	-	-	-	40,203.54	40,203.54	-
M-3	5.10000%	5,155,000.00			21,908.75	-	-	-	21,908.75	21,908.75	-
M-4	4.36875%	8,249,000.00			31,032.57	-	-	-	31,032.57	31,032.57	-
M-5	4.66875%	6,358,000.00			25,561.15	-	-	-	25,561.15	25,561.15	-
C	5.78940%	309,144,581.62			1,453,555.97	-	-	-	1,453,555.97	1,453,555.97	-
P		100.00			361,398.84	-	-	-	361,398.84	361,398.84	-
R		-			-	-	-	-	-	-	-
Total		602,820,913.46			2,275,952.56	-	-	-	2,275,952.56	2,275,952.56	-
				&nbs p;			Page 3 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for December 26, 2003 D istribution
	Collection Account Report
SUMMARY						NON CONFORM.	CONFORM.	TOTAL
	Principal Collections					4,199,009.36	8,117,182.77	12,316,192.13
	Principal Withdrawals					0.00	0.00	0.00
	Principal Other Accounts					0.00	0.00	0 .00
	TOTAL NET PRINCIPAL					4,199,009.36	8,117,182.77	12,316,192.13
	Interest Collections					823,308.88	1,566,142.28	2,389,451.16
	Interest Withdrawals					0.00	0.00	0.00
	Interest Other Accounts					0.00	0.00	0.00
	Interest Fees					(37,929.49)	(64,024.71)	(101,954.21)
	TOTAL NET INTEREST					785,379.39	1,502,117.57	2,287,496.95
	TOTAL AVAILABLE FUNDS TO BONDHOLDERS					4,984,388.75	9,619,300.34	14,603,689.08
PRINCIPAL - COLLECTIONS						NON CONFORM.	CONFORM.	TOTAL
	Scheduled Principal					89,847.03	148,680.40	238,527.43
	Curtailments					(21,625.44)	(11,846.65)	(33,472.09)			;
	Prepayments in Full					4,046,362.71	7,980,349.02	12,026,711.73
& nbsp;	Repurchases/Substitutions Shortfalls					0.00	0.00	0.00
	Liquidations					95,969.45	0.00	95,969.45
	Insurance Principal					0.00	0.00	0.00
	Other Additional Principal					0.00	0.00	0.00
	Delinquent Principal					(14,162.78)	(30,115.67)	(44,278.45)
	Advanced Principal					14,162.78	30,115.6 7	44,278.45
	Realized Losses					(11,544.39)	0.00	(11,544.39)
&nb sp;	TOTAL PRINCIPAL COLLECTED					4,199,009.36	8,117,182.77	12,316,192.13
				Page 4 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL					0.00	0.00	0.00
INTEREST - COLLECTIONS		;				NON CONFORM.	CONFORM.	TOTAL
	Scheduled Interest					718,909.32	1,334,769.15	2,053,678.47
	Repurchases/Substitutions					0.00	0.00	0.00
	Liquidations					0.00	0.00	0.00
	Insurance Interest					0.00	0.00	0.00
	Other Additional Interest					0.00	0.00	0.00
	Month End Interest (PPIS)					(13,523.61)	(23,700.66)	(37,224.27)
	Delinquent Interest					(127,612.98)	(301,720.76)	(429,333.74)
	Realized Losses					0.00	0.00	0.00
	Compensating Month End Interest					13,523.61	23,700.66	37,224.27
	Other Interest Shortfall (Relief Act)					(175.00)	(423.78)	(598.78)
	Interest Advanced					120,086.93	284,219.44	404,306.37
	Prepayment Penalties					112,100.61	249,298.23	361,398.84
	TOTAL INTEREST COLLECTED					823,308.88	1,566,142.28	2,389,451.16
				Page 5 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INTEREST - OTHER ACCOUNTS		&nbs p;				NON CONFORM.	CONFORM.	TOTAL
	TOTAL OTHER ACCOUNT INTEREST					0.00	0.00	0.00
INTEREST - FEES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees				& nbsp;	37,254.64	62,815.75	100,070.39
	Trustee Fee					674.85	1,208.96	1,883.82
	PMI Insuranse Premium Fees					0.00	0.00	0.00
	TOTAL INTEREST OTHER FEES					37,929.49	64,024.71	101,954.21
				Page 6 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for December 26, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS						NON CONFORM.	CONFORM.	TOTAL
	Net WAC Rate Carryover Reserve Fund Beginning Balance							1,000.00
	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						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES						NON CONFORM.	CONFORM.	TOTAL
	Overcollateralization Target Amount							7,734,124.89
	Overcollateralized Amount		& nbsp;					7,734,124.89
	Excess Overcollateralized Amount							0.00
	Overcollateralization Release Amount					0.00	0.00	0.00
	Overcollateralization Deficiency Amount							11,544.39
	Extra Principal Distribution Amt					3,935.88	7,608.51	11,544.39
				Page 7 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL						NON CONFORM.	CONFORM.	TOTAL
	Loan Count:
	Original					694	1802	2496
	Prior					613	1,605	2,218
	Prefunding					-	-	-
	Scheduled Paid Offs					-	-	-
	Full Voluntary Prepayments					(21)	(58)	(79)
	Repurchases					-	-	-
	Liquidations					(1)	-	(1)
	Current					591	1,547	2,138
	Principal Balance:
	Original					123,456,814.73	220,241,410.16	343,698,224.89
	Prior					107,976,400.50	193,434,056.23	301,410,456.73
	Prefunding					-	-	-
	Scheduled Principal					(89,847.03)	(148,680.40)	(238,527.43)
	Partial and Full Voluntary Prepayments					(4,024,737.27)	(7,968,502.37)	(11,993,239. 64)
	Repurchases					-	-	-
	Liquidations					(95,969.45)	-	(95,969.45)
	Current					103,765,846.75	185,316,873.46	289,082,720.21
PREFUNDING						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
	Conform.
	Non Conform.
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS						NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Coupon Original					8.072123%	8.343189%	8.245822%
	Weighted Average Coupon Prior					8.005023%	8.294776%	8.189426%
	Weighted Average Coupon Current					7.989627%	8.280460%	8.176273%
	Weighted Average Months to Maturity Original					343	346	345
	Weighted Average Months to Maturity Prior					337	340	339
	Weighted Average Months to Maturity Current					336	339	338
	Weighted Avg Remaining Amortization Term Original					343	346	345
	Weighted Avg Remaining Amortization Term Prior					337	340	339
	Weighted Avg Remaining Amortization Term Current					336	339	338
	Weighted Average Seasoning Original					5.69	5.50	5.57
	Weighted Average Seasoning Prior					11.67	11.49	11.56
	Weighted Average Seas oning Current					12.66	12.49	12.55
Note: Original information refers to deal issue.
	Conform.							& nbsp;
	Non Conform.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS	;					NON CONFORM.	CONFORM.	TOTAL
	Weighted Average Margin Original					5.429%	5.591%
	Weighted Average Margin Prior					5.420%	5.555%
	Weighted Average Margin Current					5.402%	5.555%
	Weighted Average Max Rate Original					11.438%	8.343%
	Weighted Average Max Rate Prior					11.401%	12.045%
	Weighted Average Max Rate Current					11.366%	12.035%
	Weighted Average Min Rate Original					6.001%	8.343%
	Weighted Average Min Rate Prior					5.973%	6.481%
	Weighted Average Min Rate Current					5.957%	6.471%
	Weighted Average Cap Up Original					1.165%	1.200%
	Weighted Average Cap Up Prior					1.163%	1.192%
	Weighted Average Cap Up Current					1.159%	1.192%
	Weighted Average Cap Down Original					1.165%	1.200%
	Weighted Average Cap Down Prior					1.163%	1.192%	;
	Weighted Average Cap Down Current					1.159%	1.192%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES						NON CONFORM.	CONFORM.	TOTAL
	Current Servicing Fees					37,254.64	62,815.75	100,070.39
	Delinquent Servicing Fees					7,526.05	17,501.31	25,027.36
	TOTAL SERVICING FEES					44,780.69	80,317.06	125,097.75
	Total Servicing Fees					44,780.69	80,317.06	125,097.75
	Compensating Month End Interest					13,523.61	23,700.66	37,224.27
	Delinquent Servicing Fees					(7,526.05)	(17,501.31)	(25,027.36)
	COLLECTED SERVICING FEES					50,778.25	86,516.41	137,294.66
	Prepayment Interest Shortfall					13,523.61	23,700.66	37,224.27
	Total Advanced Interest					120,086.93	284,219.44	404,306.37
ADDITIONAL COLLATERAL INFORMATION						NON CONFORM.	CONFORM.	TOTAL
	Next One-Month LIBOR							1.118750%
	Current One-Month LIBOR							1.118750%
				Page 10 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			12,113,340.77	3,165,865.53	3,132,736. 34	18,411,942.64
		% Balance			4.19%	1.10%	1.08%	6.37%
		# Loans			89	31	39	159	;
		% # Loans			4.16%	1.45%	1.82%	7.44%			&nbs p;
FORECLOSURE		Balance		-	-	-	4,143,935.28	4,143,935.28
		% Balance		0.00%	0.00%	0.00%	1.43%	1.43%
		# Loans		-	-	-	26	26
		% # Loans		0.00%	0.00%	0.00%	1.22%	1.22%
BANKRUPTCY		Balance		-	-	-	750,660.27	750,660.27
		% Balance		0.00%	0.00%	0.00%	0.26%	0.26%
		# Loans		-	-	-	11	11
		% # Loans		0.00%	0.00%	0.00%	0.51%	0.51%
REO		Balance		-	-	-	524,204.50	524,204.50
		% Balance		0.00%	0.00%	0.00%	0.18%	0.18%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.14%	0.14%
TOTAL		Balance		-	12,113,340.77	3,165,865.53	8,551,536.39	23,830,742.69
		% Balance		0.00%	4.19%	1.10%	2.96%	8.24%
		# Loans		-	89	31	79	199
&nbs p;		% # Loans		0.00%	4.16%	1.45%	3.70%	9.31%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Conform. Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			9,633,385.26	2,588,658.65	2,026,078.00	14,248,121.91
		% Balance			5.20%	1.40%	1.09%	7.69%
		# Loans			73	25	29	127
		% # Loans			4.72%	1.62%	1.87%	8.21%
FORECLOSURE		Balance		-	-	-	3,463,091.04	3,463,091.04
		% Balance		0.00%	0.00%	0.00%	1.87%	1.87%
		# Loans		-	-	-	22	22
		% # Loans		0.00%	0.00%	0.00%	1.42%	1.42%
BANKRUPTCY		Balance		-	-	-	545,890.63	545,890.63
		% Balance		0.00%	0.00%	0.00%	0.29%	0.29%
		# Loans		-	-	-	7	7
		% # Loans		0.00%	0.00%	0.00%	0.45%	0.45%
REO		Balance		-	-	-	139,960.45	139,960.45
		% Balance		0.00%	0.00%	0.00%	0.08%	0.08%
		# Loans		-	-	-	2	2
		% # Loans		0.00%	0.00%	0.00%	0.13%	0.13%
TOTAL		Balance		-	9,633,385.26	2,588,658.65	6,175,020.12	18,397,064.03
		% Balance		0.00%	5.20%	1.40%	3.33%	9.93%
		# Loans		-	73	25	60	158
		% # Loans		0.00%	4.72%	1.62%	3.88%	10.21%
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 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Non Conform. Group
				<1 PA YMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,479,955.51	577,206.88	1,106,658.34	4,163,820.73
		% Balance			2.39%	0.56%	1.07%	4.01%
		# Loans			16	6	10	32
		% # Loans			2.71%	1.02%	1.69%	5.41%
FORECLOSURE		Balance		-	-	-	680,844.24	680,844.24
		% Balance		0.00%	0.00%	0.00%	0.66%	0.66%
		# Loans		-	-	-	4	4
		% # Loans		0.00%	0.00%	0.00%	0.68%	0.68%
BANKRUPTCY		Balance		-	-	-	204,769.64	204,769.64
;		% Balance		0.00%	0.00%	0.00%	0.20%	0.20%
		# Loans		-	-	-	4	4
		% # Loans		0.00%	0.00%	0.00%	0.68%	0.68%
REO		Balance		-	-	-	384,244.05	384,244.05
		% Balance		0.00%	0.00%	0.00%	0.37%	0.37%
		# Loans		-	-	-	1	1
		% # Loans		0.00%	0.00%	0.00%	0.17%	0.17%
TOTAL		Balance		-	2,479,955.51	577,206.88	2,376,516.27	5,433,678.66
		% Balance		0.00%	2.39%	0.56%	2.29%	5.24%
		# Loans		-	16	6	19	41
		% # Loans		0.00%	2.71%	1.02%	3.21%	6.94%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 13 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	REO Report for December 26, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 1				Loan Group 1 = Conform. Group; REO Book Value = Not Available
Total Original Principal Balance = 60,000.00				Loan Group 2 = Non Conform. Group; REO Book Value = Not Available
Total Current Balance = 59,633.09
REO Book Value = Not Available
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
6000043959 1		60,000.00	59,633.09	Apr-01-03	9.550%	Fl - 80.00%	360	Nov-14-02
				Page 14 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Foreclosure Report for December 26, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 8				Loan Group 1 = Conform. Group
Total Original Principal Balance = 928,450.00		&n bsp;		Loan Group 2 = Non Conform. Group
Total Current Balance = 921,845.72
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
1000086445 1		76,500.00	75,852.02	Aug-01-03	8.350%	Oh - 90.00%	360	Oct-07-02
1000092050 1		79,200.00	78,378.75	Aug-01-03	8.390%	Wa - 80.00%	360	Nov-18-02
1000092558 1		244,000.00	241,837.18	Aug-01-03	7.700%	Ne - 80.00%	360	Nov-21-02
5000052261 1		110,500.00	109,719.97	Jul-01-03	8.850%	Il - 85.00%	360	Nov-19-02
6000043569 1		78,750.00	78,355.78	Aug-01-03	10.600%	Fl - 75.00%	360	Nov-22-02
7000058295 1		90,950.00	90,267.93	Jul-01-03	8.540%	Ne - 61.87%	360	Nov-13-02
7000060337 1		173,550.00	172,855.67	May-01-03	11.550%	Pe - 65.00%	360	Nov-15-02
6000041603 2		75,000.00	74,578.42	Jul-01-03	10.350%	Ne - 43.86%	360	Oct-21-02
				Page 15 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Paid in Full Loans					21	58	79
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					21	58	79
	Paid in Full Balance					4,046,362.71	7,980,349.02	12,026,711.73
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(21,625.44)	(11,846.65)	(33,472.09)
	Total Prepayment Amount					4,024,737.27	7,968,502.37	11,993,239.64
	Cumulative
	Number of Paid in Full Loans					102	255	357
	Number of Repurchased Loans					-	-	-
	Total Number of Loans Prepaid in Full					102	255	357
	Paid in Full Balance					18,830,719.89	33,653,494.11	52,484,214.00
	Repurchased Loans Balance					-	-	-
	Curtailments Amount					(13,786.81)	(9,909.74)	(23,696.55)
	Total Prepayment Amount					18,816,933.08	33,643,584.37	52,460,517.45
SPACE INTENTIONALLY LEFT BLANK
						&nb sp;
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 16 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
										&nbs p;
VOLUNTARY PREPAYMENT RATES						NON CONFORM.	CONFORM.	TOTAL
	SMM					3.73%	4.12%	3.98%
	3 Months Avg SMM					3.72%	3.10%	3.33%
	12 Months Avg SMM
	Avg SMM Since Cut-off					2.0 6%	2.06%	2.06%
	CPR					36.63%	39.66%	38.59%
	3 Months Avg CPR					36.57%	31.48%	33.36%
	12 Months Avg CPR
	A vg CPR Since Cut-off					22.07%	22.10%	22.09%
	PSA					1446.90%	1587.75%	1537.47%
	3 Months Avg PSA Approximation					1566.20%	1369.70%	1443.41%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation					1201.17%	1228.64%	1218.61%
	Conform.
	Non Conform.
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 17 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
& nbsp;	Mortgage Pass-Through Certificates
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Conform.
	Non Conform.										&nbs p;
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))									&nbs p;
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) *.......*(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 18 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 79						Loan Group 1 = Conform. Group
Total Original Principal Balance = 12,134,798.72						Loan Group 2 = Non Conform. Group
Total Prepayment Amount = 12,026,711.73
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
1000081265 1			38,000.00	37,251.91	Nov-20-03	10.500%	Ca - 100.00%	Paid Off - 240	Jul-15-02
1000082519 1			228,000.00	225,276.74	Nov-21-03	6.990%	Ca - 80.00%	Paid Off - 360	Aug-20-02
1000086647 1			203,200.00	201,929.56	Nov-24-03	8.990%	Ca - 80.00%	Paid Off - 360	Nov-04-02
1000086806 1			50,800.00	50,278.59	Nov-24-03	12.990%	Ca - 100.00%	Paid Off - 240	Nov-04-02
1000087648 1			292,050.00	289,067.99	Nov-19-03	7.500%	Ca - 90.00%	Paid Off - 360	Sep-26-02
1000088269 1			165,750.00	163,897.28	Nov-06-03	6.500%	Ca - 85.00%	Paid Off - 360	Oct-01-02
1000088562 1			31,000.00	30,547.33	Nov-17-03	10.990%	Ca - 100.00%	Paid Off - 240	Oct-21-02
1000090682 1			133,600.00	132,658.70	Nov-25-03	8.400%	Ca - 80.00%	Paid Off - 360	Nov-04-02
1000091295 1			220,000.00	217,525.07	Nov-25-03	5.990%	Ca - 80.00%	Paid Off - 360	Nov-06-02
1000091870 1			88,000.00	87,221.59	Nov-04-03	7.250%	Ca - 80.00%	Paid Off - 360	Nov-05-02
1000092022 1			95,750.00	94,943.43	Nov-10-03	7.500%	Ca - 73.65%	Paid Off - 360	Nov-07-02
1000092321 1			180,000.00	178,483.72	Nov-19-03	7.500%	Ca - 80.00%	Paid Off - 360	Nov-18-02
1000092540 1			12,050.00	11,427.37	Nov-25-03	11.500%	Ca - 94.97%	Paid Off - 120	Nov-19-02
1000093642 1			280,000.00	277,641.29	Nov-06-03	7.500%	Ca - 68.80%	Paid Off - 360	Nov-21-02
5000046952 1			250,750.00	248,313.77	Nov-18-03	8.050%	Co - 85.00%	Paid Off - 360	Aug-28-02
5000047146 1			14,700.00	13,828.21	Nov-05-03	12.250%	Te - 100.00%	Paid Off - 120	Sep-12-02
5000048747 1			93,600.00	92,933.97	Nov-07-03	8.800%	Il - 90.00%	Paid Off - 360	Oct-08-02
5000049215 1			139,500.00	138,655.93	Nov-20-03	9.150%	Te - 90.00%	Paid Off - 360	Nov-14-02
5000049264 1			19,580.00	19,082.85	Nov-12-03	12.000%	Te - 100.00%	Paid Off - 180	Oct-15-02
5000049481 1			7,750.00	7,357.11	Nov-20-03	11.850%	Te - 95.00%	Paid Off - 120	Nov-14-02
5000049606 1			271,200.00	269,524.19	Nov-26-03	9.490%	Ma - 60.00%	Paid Off - 360	Oct-25-02
5000050326 1			266,250.00	264,429.93	Nov-18-03	8.550%	Mi - 75.00%	Paid Off - 360	Nov-12-02
5000050543 1			177,300.00	175,774.18	Nov-21-03	7.850%	Ka - 90.00%	Paid Off - 360	Oct-25-02
5000050720 1			108,800.00	108,128.05	Nov-29-03	9.050%	Il - 80.00%	Paid Off - 360	Nov-20-02
5000050816 1			100,500.00	99,799.79	Nov-06-03	8.550%	Mi - 77.31%	Paid Off - 360	Nov-06-02
5000051738 1			73,600.00	73,032.67	Nov-29-03	7.950%	Il - 80.00%	Paid Off - 360	Nov-13-02
5000051873 1			141,000.00	139,099.35	Nov-29-03	8.500%	Mi - 70.54%	Paid Off - 360	Nov-27-02
5000051908 1			117,600.00	116,787.91	Nov-29-03	8.500%	Il - 80.00%	Paid Off - 360	Nov-21-02
5000052456 1			119,160.00	118,294.84	Nov-29-03	8.250%	Mi - 90.00%	Paid Off - 360	Nov-27-02
6000039929 1			17,000.00	1 6,529.57	Nov-04-03	11.990%	Co - 100.00%	Paid Off - 180	Sep-23-02
6000039969 1			153,600.00	152,246.10	Nov-29-03	8.150%	Vi - 80.00%	Paid Off - 360	Sep-25-02
6000040483 1			105,300.00	104,896.45	Nov-06-03	11.750%	Ma - 65.00 %	Paid Off - 360	Nov-01-02
6000040639 1			132,000.00	131,279.94	Nov-10-03	9.650%	Ne - 80.00%	Paid Off - 360	Nov-13-02
6000041284 1			172,410.00	171,756.52	Nov-06-03	11.800%	Ne - 70.00%	Paid Off - 360	Oct-11-02
6000042159 1			210,000.00	208,780.45	Nov-19-03	9.790%	Ne - 75.00%	Paid Off - 360	Oct-25-02
6000042332 1			360,000.00	357,386.22	Nov-15-03	8.250%	Ne - 80.00%	Paid Off - 360	Nov-01-02
6000042452 1			96,000.00	95,407.09	Nov-06-03	9.050%	Fl - 80.00%	Paid Off - 360	Nov-07-02
6000042953 1			63,000.00	62,709.07	Nov-19-03	10.450%	Fl - 75.00%	Paid Off - 360	Nov-06-02
6000043211 1			9,384.00	8,873.50	Nov-03-03	12.250%	Fl - 95.00%	Paid Off - 120	Nov-07-02
6000043420 1			113,475.00	112,855.17	Nov-29-03	9.650%	So - 85.00%	Paid Off - 360	Nov-27-02
6000043717 1			183,750.00	182,531.43	Nov-20-03	8.700%	Fl - 75.00%	Pa id Off - 360	Nov-07-02
6000044019 1			176,000.00	174,899.69	Nov-17-03	8.990%	Ne - 80.00%	Paid Off - 360	Nov-14-02
6000044534 1			144,000.00	142,877.36	Nov-25-03	7.900%	Fl - 80.00%	Paid Off - 360	Nov-22-02
6000044928 1			167,500.00	166,047.03	Nov-10-03	7.350%	Fl - 63.21%	Paid Off - 360	Nov-29-02
					Page 19 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
&n bsp;
Loan Number			Original			Current	State &
&		Loa n	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Sta tus	Balance	Amount	Date	Rate	Origination	Term	Date
											&nb sp;
6000045439 1			195,000.00	194,118.62	Nov-29-03	10.550%	Fl - 60.00%	Paid Off - 360	Nov-22-02
7000055369 1			190,000.00	188,442.68	Nov-24-03	8.900%	Ne - 79.83%	Paid Off - 360	Aug-30-02
7000055869 1			69,000.00	68,687.43	Nov-29-03	10.540%	Co - 75.00%	Paid Off - 360	Nov-08-02
7000056777 1			112,000.00	111 ,101.76	Nov-24-03	7.750%	Ca - 80.00%	Paid Off - 360	Nov-11-02
7000057094 1			25,000.00	24,323.45	Nov-11-03	12.240%	Ca - 84.90%	Paid Off - 180	Sep-25-02
7000059012 1			175,000.00	173,305.41	Nov-18-03	7.750%	Ha - 100.00 %	Paid Off - 360	Oct-24-02
7000059175 1			204,000.00	202,475.66	Nov-17-03	8.125%	Ca - 80.00%	Paid Off - 360	Nov-08-02
7000059293 1			178,200.00	176,756.73	Nov-24-03	7.700%	Ma - 90.00%	Paid Off - 360	Nov-14-02
7000059411 1			126,750.00	125,780.68	Nov-18-03	7.990%	Ca - 65.00%	Paid Off - 360	Nov-11-02
7000059763 1			256,000.00	253,506.02	Nov-17-03	6.750%	Ca - 80.00%	Paid Off - 360	Oct-30-02
7000060067 1			20,580.00	19,530.97	Nov-26-03	11.750%	Ne - 100.00%	Paid Off - 120	Nov-19-02
7000060205 1			305,000.00	302,275.85	Nov-13-03	7.200%	Ca - 73.49%	Paid Off - 360	Nov-07-02
7000060332 1			161,000.00	159,943.09	Nov-06-03	8.750%	Ne - 70.00%	Paid Off - 360	Nov-22-02
7000060384 1			8,250.00	7,831.76	Nov-17-03	11.850%	Ca - 95.00%	Paid Off - 120	Nov-12-02
1000089313 2			351,000.00	347,764.29	Nov-17-03	7.500%	Ca - 90.00%	Paid Off - 360	Oct-14-02
1000089995 2			241,500.00	240,261.70	Nov-21-03	9.950%	Ca - 70.00%	Paid Off - 360	Nov-04-02
1000090405 2			282,600.00	280,609.51	Nov-24-03	8.850%	Ca - 90.00%	Paid Off - 360	Oct-23-02
1000091154 2			348,000.00	345,597.07	Nov-20-03	8.500%	Ca - 80.00%	Paid Off - 360	Nov-01-02
1000091165 2			440,000.00	435,504.11	Nov-29-03	6.500%	Ca - 89.80%	Paid Off - 360	Nov-04-02
1000091263 2			238,500.00	236,490.96	Nov-10-03	7.500%	Ca - 90.00%	Paid Off - 360	Nov-06-02
1000091318 2			87,000.00	86,047.21	Nov-20-03	12.500%	Ca - 100.00%	Paid Off - 240	Nov-01-02
1000091771 2			323,000.00	320,143.04	Nov-11-03	7.250%	Ca - 85.00%	Paid Off - 360	Nov-05-02
1000092241 2			311,024.72	308,207.11	Nov-14-03	7.625%	Ca - 80.54%	Paid Off - 360	Sep-25-02
5000049648 2			96,800.00	96,190.61	Nov-25-03	9.400%	Il - 80.00%	Paid Off - 360	Oct-23-02
5000051867 2			127,200.00	126,303.82	Nov-14-03	8.400%	Oh - 80.00%	Paid Off - 360	Nov-20-02
6000037305 2			9,500.00	7,723.93	Nov-18-03	11.000%	Ma - 95.00%	Paid Off - 60	Aug-23-02
6000041968 2			79,730.00	79,090.58	Nov-05-03	7.750%	Ne - 68.20%	Paid Off - 360	Nov-27-02
6000045147 2			85,000.00	84,424.81	Nov-10-03	8.600%	Fl - 85.00%	Paid Off - 360	Nov-22-02
7000053521 2			161,955.00	160,586.69	Nov-26-03	8.750%	Ca - 90.00%	Paid Off - 360	Aug-05-02
7000053775 2			81,000.00	79,841.10	Nov-20-03	12.990%	Ca - 100.00%	Paid Off - 240	Jul-26-02
7000056665 2			395,250.00	391,479.57	Nov-07-03	7.750%	Ca - 85.00%	Paid Off - 360	Sep-13-02
7000057757 2			329,800.00	326,798.65	Nov-06-03	7.750%	Ca - 85.00%	Paid Off - 360	Oct-02-02
7000058027 2			25,000.00	24,378.88	Nov-12-03	12.240%	Ca - 84.90%	Paid Off - 180	Oct-09-02
7000058549 2			65,000.00	64,081.87	Nov-05-03	11.250%	Ca - 100.00%	Paid Off - 240	Oct-25-02
7000058636 2			7,250.00	4,837.20	Nov-15-03	11.490%	Co - 95.00%	Paid Off - 120	Oct-30-02
					Page 20 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
								&n bsp;
COLLATERAL REALIZED LOSSES						NON CONFORM.	CONFORM.	TOTAL
	Current
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					11,544.39	-	11,544.39
	Net Liquidation Proceeds					84,425.06	-	84,425.06
				;
	Cumulative
	Number of Loans Liquidated					1	-	1
	Collateral Realized Loss/(Gain) Amount					11,544.39	-	11,544.39
	Net Liquidation Proceeds					84,425.06	-	84,425.06
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
SPACE INTENTIONALLY LEFT BLANK
	Conform.						3 Months Moving Average
	Non Conform.
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 21 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
		;
DEFAULT SPEEDS						NON CONFORM.	CONFORM.	TOTAL
	MDR					0.09%	0.00%	0.03%
	3 Months Avg MDR					0.03%	0.00%	0.01%
	12 Months Avg MDR
	Avg MDR Since Cut-off					0.01%	0.00%	0.00%
	CDR					1.06%	0.00%	0.38%
	3 Months Avg CDR					0.36%	0.00%	0.13%
	12 Months Avg CDR
	Avg CDR Since Cut-off					0.13%	0.00%	0.05%
	SDA					4.19%	0.00%	1.52%
	3 Months Avg SDA Approximation					1.52%	0.00%	0.55%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation					0.73%	0.00%	0.26%
	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
&n bsp;	Conform.
	Non Conform.
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 22 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
	Conform.
	Non Conform.
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
Conditional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) * (1-MDRn+1) *.......*(1-MDRm)]^(1/months in period n,m)
Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
Average SDA Approximation over period between the nth month and mth month:
AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period n,m)
Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
Dates correspond to distribution dates.
				Page 23 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for December 26, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 1						Loan Group 1 = Conform. Group
Total Original Principal Balance = 97,000.00						Loan Group 2 = Non Conform. Group
Total Prior Principal Balance = 95,969.45
Total Realized Loss Amount = 11,544.39
Total Net Liquidation Proceeds = 84,425.06
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
7000057408 2			97,000.00	95,969.45	11,544.39	0.000%	Ca - 100.00%	240	Oct-17-02
					Page 24 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS						NON CONFORM.	CONFORM.	TOTAL
	Step Down Date?							No
	Trigger Event Occuring?							No
	Delinquency Percentage							3.887523%
	Beginning Credit Enhancement Percentage							19.099536%
	Ending Credit Enhancement Percentage							19.914023%
ADJUSTABLE RATE CERTIFICATE INFORMATION						NON CONFORM.	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION						NON CONFORM .	CONFORM.	TOTAL
SPACE INTENTIONALLY LEFT BLANK
				Page 25 of 26				© COPYRIGHT 2003 Deutsche Bank
	Fremont Home Loan Trust 2003-1
	Mortgage Pass-Through Certificates
	Additional Certificate Report for December 26, 2003 Distribution
	Additional Certificate Rep ort
	CLASS
	M-1					0.00	0.00	0.00
	M-2					0.00	0.00	0.00
	M-3					0.00	0.00	0.00
	C						0.00	0.00
	P						0.00	0.00
				Page 26 of 26				© COPYRIGHT 2003 Deutsche Bank