Fremont Home Loan Trust 2005-2 8-K Other Events

                                  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 July 1, 2005,
                providing for the issuance of Fremont Home Loan Trust
                Series 2005-2 Asset-Backed Certificates, Series 2005-2)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121661-29                          06-1442101
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     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 2005-2
Mortgage Pass-Through Certificates
2005-2
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					22
										11. Realized Loss Detail Report					25
				Servicer(s)
										12. Triggers and Adj. Cert. Report					26
				Litton Loan Servicing
										13. Additional Certificate Report					27
										14. Other Related Information					28
				Underwriter(s)
				Greenwich Capital Markets
										Total Number of Pages					28
				Dates						Contacts
				Cut-Off Date:			July 01, 2005			Eiko Akiyama
				Close Date:			July 28, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6328
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			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 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					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	$	217,746,000.00		208,095,728.56		683,941.29		3,561,232.68		4,245,173.97		0.00		0.00		204,534,495.88
I-A2	SR	$	54,436,000.00		52,023,454.29		173,079.14		890,299.99		1,063,379.13		0.00		0.00		51,133,154.30
II-A1	SR	$	123,500,000.00		114,157,458.90		362,323.09		7,105,944.22		7,468,267.31		0.00		0.00		107,051,514.68
II-A2	SR	$	154,300,000.00		154,300,000.00		507,132.67		0.00		507,132.67		0.00		0.00		154,300,000.00
II-A3	SR	$	15,999,000.00		15,999,000.00		54,258.83		0.00		54,258.83		0.00		0.00		15,999,000.00
M-1	MEZ	$	40,019,000.00		40,019,000.00		138,298.99		0.00		138,298.99		0.00		0.00		40,019,000.00
M-2	MEZ	$	27,441,000.00		27,441,000.00		95,273.63		0.00		95,273.63		0.00		0.00		27,441,000.00
M-3	MEZ	$	18,675,000.00		18,675,000.00		65,139.44		0.00		65,139.44		0.00		0.00		18,675,000.00
M-4	MEZ	$	13,721,000.00		13,721,000.00		49,185.97		0.00		49,185.97		0.00		0.00		13,721,000.00
M-5	MEZ	$	13,340,000.00		13,340,000.00		48,142.58		0.00		48,142.58		0.00		0.00		13,340,000.00
M-6	MEZ	$	11,815,000.00		11,815,000.00		43,114.90		0.00		43,114.90		0.00		0.00		11,815,000.00
M-7	MEZ	$	12,196,000.00		12,196,000.00		49,417.51		0.00		49,417.51		0.00		0.00		12,196,000.00
M-8	MEZ	$	9,528,000.00		9,528,000.00		40,141.99		0.00		40,141.99		0.00		0.00		9,528,000.00
M-9	MEZ	$	8,004,000.00		8,004,000.00		36,622.75		0.00		36,622.75		0.00		0.00		8,004,000.00
B-1	SUB	$	7,623,000.00		7,623,000.00		40,406.14		0.00		40,406.14		0.00		0.00		7,623,000.00
B-2	SUB	$	9,147,000.00		9,147,000.00		48,484.18		0.00		48,484.18		0.00		0.00		9,147,000.00
B-3	SUB	$	6,098,000.00		6,098,000.00		32,322.79		0.00		32,322.79		0.00		0.00		6,098,000.00
B-4	SUB	$	7,241,000.00		7,241,000.00		38,381.32		0.00		38,381.32		0.00		0.00		7,241,000.00
B-5	SUB	$	7,623,000.00		7,623,000.00		40,406.14		0.00		40,406.14		0.00		0.00		7,623,000.00
C	SEQ/NOF	$	3,810,846.91		3,811,314.73		1,583,800.78		0.00		1,583,800.78		0.00		0.00		3,811,314.73
P	SEQ/NOF	$	100.00		100.00		198,010.38		0.00		198,010.38		0.00		0.00		100.00
R	RES/NPR	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	NOF/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			762,262,946.91		740,858,056.48		4,327,884.51		11,557,476.89		15,885,361.40		0.00		0.00		729,300,579.59
Page 2 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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		35729PLF5		217,746,000.00		955.681062		3.141005		16.354986		19.495991	939.326077
I-A2	09/26/05		10/24/05		A-Act/360		35729PLG3		54,436,000.00		955.681062		3.179498		16.354985		19.534483	939.326076
II-A1	09/26/05		10/24/05		A-Act/360		35729PLH1		123,500,000.00		924.351894		2.933790		57.538010		60.471800	866.813884
II-A2	09/26/05		10/24/05		A-Act/360		35729PLJ7		154,300,000.00		1,000.000000		3.286667		0.000000		3.286667	1,000.000000
II-A3	09/26/05		10/24/05		A-Act/360		35729PLK4		15,999,000.00		1,000.000000		3.391389		0.000000		3.391389	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		35729PLL2		40,019,000.00		1,000.000000		3.455833		0.000000		3.455833	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		35729PLM0		27,441,000.00		1,000.000000		3.471945		0.000000		3.471945	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		35729PLN8		18,675,000.00		1,000.000000		3.488056		0.000000		3.488056	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		35729PLP3		13,721,000.00		1,000.000000		3.584722		0.000000		3.584722	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		35729PLQ1		13,340,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		35729PLR9		11,815,000.00		1,000.000000		3.649166		0.000000		3.649166	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		35729PLS7		12,196,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		35729PLT5		9,528,000.00		1,000.000000		4.213055		0.000000		4.213055	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		35729PLU2		8,004,000.00		1,000.000000		4.575556		0.000000		4.575556	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		35729PLV0		7,623,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		35729PLW8		9,147,000.00		1,000.000000		5.300555		0.000000		5.300555	1,000.000000
B-3	09/26/05		10/24/05		A-Act/360		35729PLX6		6,098,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
B-4	09/26/05		10/24/05		A-Act/360		35729PLY4		7,241,000.00		1,000.000000		5.300555		0.000000		5.300555	1,000.000000
B-5	09/26/05		10/24/05		A-Act/360		35729PLZ1		7,623,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
C	09/25/05		10/24/05		F-30/360				3,810,846.91		1,000.122760		415.603360		0.000000		415.603360	1,000.122760
P	09/25/05		10/24/05		F-30/360				100.00		1,000.000000		1,980,103.800000		0.000000		1,980,103.800000	1,000.000000
R	09/25/05		10/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	09/25/05		10/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	09/25/05		10/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	09/25/05		10/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Distribution to Date - REMIC II
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A1	217,746,000.00		2,054,425.12		12,664,099.72		547,404.40		13,211,504.12		15,265,929.24		0.00		0.00		204,534,495.88
I-A2	54,436,000.00		520,186.40		3,165,995.85		136,849.84		3,302,845.70		3,823,032.10		0.00		0.00		51,133,154.30
II-A1	123,500,000.00		1,112,171.31		15,841,519.02		606,966.30		16,448,485.32		17,560,656.63		0.00		0.00		107,051,514.68
II-A2	154,300,000.00		1,488,630.69		0.00		0.00		0.00		1,488,630.69		0.00		0.00		154,300,000.00
II-A3	15,999,000.00		159,494.48		0.00		0.00		0.00		159,494.48		0.00		0.00		15,999,000.00
M-1	40,019,000.00		406,865.39		0.00		0.00		0.00		406,865.39		0.00		0.00		40,019,000.00
M-2	27,441,000.00		280,344.12		0.00		0.00		0.00		280,344.12		0.00		0.00		27,441,000.00
M-3	18,675,000.00		191,711.85		0.00		0.00		0.00		191,711.85		0.00		0.00		18,675,000.00
M-4	13,721,000.00		144,926.15		0.00		0.00		0.00		144,926.15		0.00		0.00		13,721,000.00
M-5	13,340,000.00		141,891.28		0.00		0.00		0.00		141,891.28		0.00		0.00		13,340,000.00
M-6	11,815,000.00		127,131.03		0.00		0.00		0.00		127,131.03		0.00		0.00		11,815,000.00
M-7	12,196,000.00		146,306.26		0.00		0.00		0.00		146,306.26		0.00		0.00		12,196,000.00
M-8	9,528,000.00		119,011.34		0.00		0.00		0.00		119,011.34		0.00		0.00		9,528,000.00
M-9	8,004,000.00		108,879.97		0.00		0.00		0.00		108,879.97		0.00		0.00		8,004,000.00
B-1	7,623,000.00		120,658.33		0.00		0.00		0.00		120,658.33		0.00		0.00		7,623,000.00
B-2	9,147,000.00		144,780.49		0.00		0.00		0.00		144,780.49		0.00		0.00		9,147,000.00
B-3	6,098,000.00		96,520.34		0.00		0.00		0.00		96,520.34		0.00		0.00		6,098,000.00
B-4	7,241,000.00		114,611.96		0.00		0.00		0.00		114,611.96		0.00		0.00		7,241,000.00
B-5	7,623,000.00		120,658.33		0.00		0.00		0.00		120,658.33		0.00		0.00		7,623,000.00
C	3,810,846.91		5,004,228.71		-440.08		-27.74		0.00		5,004,228.71		0.00		467.82		3,811,314.73
P	100.00		565,439.00		0.00		0.00		0.00		565,439.00		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	762,262,946.91		13,168,872.55		31,671,174.51		1,291,192.80		32,962,835.14		46,131,707.69		0.00		467.82		729,300,579.59
Page 4 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Interest Detail - REMIC II
	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	4.08000%		208,095,728.56		683,941.29		0.00		0.00		0.00		683,941.29		683,941.29		0.00
I-A2	4.13000%		52,023,454.29		173,079.14		0.00		0.00		0.00		173,079.14		173,079.14		0.00
II-A1	3.94000%		114,157,458.90		362,323.09		0.00		0.00		0.00		362,323.09		362,323.09		0.00
II-A2	4.08000%		154,300,000.00		507,132.67		0.00		0.00		0.00		507,132.67		507,132.67		0.00
II-A3	4.21000%		15,999,000.00		54,258.83		0.00		0.00		0.00		54,258.83		54,258.83		0.00
M-1	4.29000%		40,019,000.00		138,298.99		0.00		0.00		0.00		138,298.99		138,298.99		0.00
M-2	4.31000%		27,441,000.00		95,273.63		0.00		0.00		0.00		95,273.63		95,273.63		0.00
M-3	4.33000%		18,675,000.00		65,139.44		0.00		0.00		0.00		65,139.44		65,139.44		0.00
M-4	4.45000%		13,721,000.00		49,185.97		0.00		0.00		0.00		49,185.97		49,185.97		0.00
M-5	4.48000%		13,340,000.00		48,142.58		0.00		0.00		0.00		48,142.58		48,142.58		0.00
M-6	4.53000%		11,815,000.00		43,114.90		0.00		0.00		0.00		43,114.90		43,114.90		0.00
M-7	5.03000%		12,196,000.00		49,417.51		0.00		0.00		0.00		49,417.51		49,417.51		0.00
M-8	5.23000%		9,528,000.00		40,141.99		0.00		0.00		0.00		40,141.99		40,141.99		0.00
M-9	5.68000%		8,004,000.00		36,622.75		0.00		0.00		0.00		36,622.75		36,622.75		0.00
B-1	6.58000%		7,623,000.00		40,406.14		0.00		0.00		0.00		40,406.14		40,406.14		0.00
B-2	6.58000%		9,147,000.00		48,484.18		0.00		0.00		0.00		48,484.18		48,484.18		0.00
B-3	6.58000%		6,098,000.00		32,322.79		0.00		0.00		0.00		32,322.79		32,322.79		0.00
B-4	6.58000%		7,241,000.00		38,381.32		0.00		0.00		0.00		38,381.32		38,381.32		0.00
B-5	6.58000%		7,623,000.00		40,406.14		0.00		0.00		0.00		40,406.14		40,406.14		0.00
C	498.66282%		3,811,314.73		0.00		0.00		0.00		0.00		0.00		1,583,800.78		0.00
P	2,376,124.56000%		100.00		0.00		0.00		0.00		0.00		0.00		198,010.38		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			740,858,056.48		2,546,073.35		0.00		0.00		0.00		2,546,073.35		4,327,884.51		0.00
Page 5 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										7,105,944.22		4,451,532.67		11,557,476.89
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										7,105,944.22		4,451,532.67		11,557,476.89
Interest Collections										2,143,680.65		2,008,381.18		4,152,061.83
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		198,010.38		198,010.38
Interest Fees										-12,268.91		-9,918.79		-22,187.70
TOTAL NET INTEREST										2,131,411.74		2,196,472.77		4,327,884.51
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										9,237,355.96		6,648,005.44		15,885,361.40
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											208,241.79		217,482.32		425,724.11
Curtailments											11,662.07		7,095.99		18,758.06
Prepayments In Full											6,886,040.36		4,226,954.36		11,112,994.72
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-196,493.42		-206,216.88		-402,710.30
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											196,493.42		206,216.88		402,710.30
TOTAL PRINCIPAL COLLECTED											7,105,944.22		4,451,532.67		11,557,476.89
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 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,294,584.23		2,146,175.98		4,440,760.21
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-21,928.74		-13,137.27		-35,066.01
Delinquent Interest										-2,121,645.77		-2,005,572.78		-4,127,218.55
Compensating Interest										21,928.73		13,137.27		35,066.00
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,970,742.20		1,867,777.98		3,838,520.18
TOTAL INTEREST COLLECTED										2,143,680.65		2,008,381.18		4,152,061.83
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														198,010.38
TOTAL INTEREST OTHER ACCOUNTS										0.00		198,010.38		198,010.38
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										12,268.91		9,918.79		22,187.70
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										12,268.91		9,918.79		22,187.70
Page 7 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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														3,811,314.73
Overcollateralization Target Amount														3,811,314.73
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00
Page 8 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										1,481		2,200		3,681
Prior										1,450		2,144		3,594
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-24		-23		-47
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										1,426		2,121		3,547
Principal Balance:
Original										395,687,863.79		366,575,083.12		762,262,946.91
Prior										386,345,454.74		354,512,601.75		740,858,056.49
Prefunding										0.00		0.00		0.00
Scheduled Principal										-208,241.79		-217,482.32		-425,724.11
Partial Prepayments										-11,662.07		-7,095.99		-18,758.06
Full Voluntary Prepayments										-6,886,040.36		-4,226,954.36		-11,112,994.72
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										379,239,510.52		350,061,069.08		729,300,579.60
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.13801%		7.27986%		7.20622%
Weighted Average Coupon Prior										7.13633%		7.27310%		7.20179%
Weighted Average Coupon Current										7.12704%		7.26465%		7.19289%
Weighted Average Months to Maturity Original										356		355		355
Weighted Average Months to Maturity Prior										355		354		354
Weighted Average Months to Maturity Current										354		353		353
Weighted Avg Remaining Amortization Term Original										356		355		355
Weighted Avg Remaining Amortization Term Prior										355		354		354
Weighted Avg Remaining Amortization Term Current										354		353		353
Weighted Average Seasoning Original										3.20		3.15		3.18
Weighted Average Seasoning Prior										4.20		4.15		4.18
Weighted Average Seasoning Current										5.19		5.15		5.17
Page 10 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.39422%		6.58322%		6.48394%
Weighted Average Margin Prior										6.39122%		6.57952%		6.48010%
Weighted Average Margin Current										6.38508%		6.57890%		6.47656%
Weighted Average Max Rate Original										13.93750%		14.24411%		14.08304%
Weighted Average Max Rate Prior										13.93536%		14.23577%		14.07717%
Weighted Average Max Rate Current										13.92618%		14.22446%		14.06696%
Weighted Average Min Rate Original										7.04155%		7.33824%		7.18238%
Weighted Average Min Rate Prior										7.03964%		7.33034%		7.17686%
Weighted Average Min Rate Current										7.03072%		7.32019%		7.16735%
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										12,268.91		9,918.79		22,187.70
Delinquent Servicing Fees										148,610.58		137,794.80		286,405.38
TOTAL SERVICING FEES										160,879.50		147,713.59		308,593.09
Total Servicing Fees										160,879.50		147,713.59		308,593.09
Compensating Interest										-21,928.73		-13,137.27		-35,066.00
Delinquent Servicing Fees										-148,610.58		-137,794.80		-286,405.38
COLLECTED SERVICING FEES										-9,659.82		-3,218.47		-12,878.29
Total Advaced Interest										1,970,742.20		1,867,777.98		3,838,520.18
Total Advaced Principal										196,493.42		206,216.88		402,710.30
Aggregate Advances with respect to this Distribution										2,167,235.61		2,073,994.86		4,241,230.47
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										21,928.74		13,137.27		35,066.01
Compensating Interest										-21,928.73		-13,137.27		-35,066.00
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate												6.620226%		7.010063%
Libor For Current Period														3.830000%
Libor For Next Period														0.000000%
Page 11 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				13,885,155.54		1,116,931.30		679,850.78		15,681,937.62
			% Balance				1.90%		0.15%		0.09%		2.15%
			# Loans				66		9		4		79
			% # Loans				1.86%		0.25%		0.11%		2.23%
	FORECLOSURE		Balance		0.00		70,235.23		3,267,787.99		3,102,049.14		6,440,072.36
			% Balance		0.00%		0.01%		0.45%		0.43%		0.88%
			# Loans		0		1		11		17		29
			% # Loans		0.00%		0.03%		0.31%		0.48%		0.82%
	BANKRUPTCY		Balance		695,052.21		0.00		175,672.13		0.00		870,724.34
			% Balance		0.10%		0.00%		0.02%		0.00%		0.12%
			# Loans		5		0		2		0		7
			% # Loans		0.14%		0.00%		0.06%		0.00%		0.20%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		695,052.21		13,955,390.77		4,560,391.42		3,781,899.92		22,992,734.32
			% Balance		0.10%		1.91%		0.63%		0.52%		3.15%
			# Loans		5		67		22		21		115
			% # Loans		0.14%		1.89%		0.62%		0.59%		3.24%
Page 12 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5,545,491.00		791,355.73		543,862.65		6,880,709.38
			% Balance				1.58%		0.23%		0.16%		1.97%
			# Loans				37		5		2		44
			% # Loans				1.74%		0.24%		0.09%		2.07%
	FORECLOSURE		Balance		0.00		0.00		413,863.85		1,784,236.92		2,198,100.77
			% Balance		0.00%		0.00%		0.12%		0.51%		0.63%
			# Loans		0		0		2		11		13
			% # Loans		0.00%		0.00%		0.09%		0.52%		0.61%
	BANKRUPTCY		Balance		695,052.21		0.00		175,672.13		0.00		870,724.34
			% Balance		0.20%		0.00%		0.05%		0.00%		0.25%
			# Loans		5		0		2		0		7
			% # Loans		0.24%		0.00%		0.09%		0.00%		0.33%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		695,052.21		5,545,491.00		1,380,891.71		2,328,099.57		9,949,534.49
			% Balance		0.20%		1.58%		0.39%		0.67%		2.84%
			# Loans		5		37		9		13		64
			% # Loans		0.24%		1.74%		0.42%		0.61%		3.02%
Page 13 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				8,339,664.54		325,575.57		135,988.13		8,801,228.24
			% Balance				2.20%		0.09%		0.04%		2.32%
			# Loans				29		4		2		35
			% # Loans				2.03%		0.28%		0.14%		2.45%
	FORECLOSURE		Balance		0.00		70,235.23		2,853,924.14		1,317,812.22		4,241,971.59
			% Balance		0.00%		0.02%		0.75%		0.35%		1.12%
			# Loans		0		1		9		6		16
			% # Loans		0.00%		0.07%		0.63%		0.42%		1.12%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		8,409,899.77		3,179,499.71		1,453,800.35		#######
			% Balance		0.00%		2.22%		0.84%		0.38%		3.44%
			# Loans		0		30		13		8		51
			% # Loans		0.00%		2.10%		0.91%		0.56%		3.58%
Page 14 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
TOTAL
Page 15 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
1000233264 1
			181,500.00		180,786.39		01-May-2005		8.200%		OR - 75.00%		360		01-May-2005
1000240504 1			300,000.00		298,693.95		01-Jun-2005		6.750%		CA - 64.52%		360		01-Jun-2005
1000243077 1			227,250.00		226,632.87		01-May-2005		9.100%		CA - 79.74%		360		01-Jun-2005
5000140273 1			216,000.00		215,102.56		01-May-2005		6.990%		IL - 90.00%		360		01-Jun-2005
5000141252 1			110,500.00		110,050.68		01-May-2005		7.100%		IL - 85.00%		360		01-Jun-2005
5000146016 1			116,450.00		116,050.04		01-May-2005		7.950%		IL - 85.00%		360		01-Jun-2005
5000147245 1			84,000.00		83,674.84		01-May-2005		7.350%		GA - 80.00%		360		01-Jun-2005
5000148568 1			162,320.00		161,613.29		01-May-2005		6.750%		MN - 80.00%		360		01-Jun-2005
6000148239 1			143,456.40		142,948.69		01-May-2005		7.800%		GA - 90.00%		360		01-Jun-2005
6000149277 1			135,100.00		134,841.06		01-May-2005		10.750%		CT - 70.00%		360		01-Jun-2005
7000137577 1			77,600.00		77,173.57		01-May-2005		7.350%		MO - 80.00%		360		01-Apr-2005
7000144899 1			336,000.00		335,362.93		01-May-2005		10.800%		NY - 70.00%		360		01-Jun-2005
7000146209 1			115,600.00		115,169.90		01-Jun-2005		7.550%		CT - 85.00%		360		01-Jun-2005
1000233749 2			278,000.00		277,052.91		01-May-2005		7.990%		CA - 80.00%		360		01-Jun-2005
1000240723 2			376,000.00		374,587.21		01-Jun-2005		7.500%		CA - 80.00%		360		01-Jun-2005
1000241090 2			440,100.00		438,220.86		01-Jun-2005		6.850%		UT - 90.00%		360		01-Jun-2005
1000241809 2			468,000.00		468,000.00		01-Jun-2005		6.250%		CA - 80.00%		360		01-Jun-2005
5000134846 2			119,250.00		118,820.69		01-May-2005		9.400%		CO - 75.00%		360		01-Apr-2005
5000138736 2			408,000.00		405,221.07		01-Jun-2005		6.200%		MN - 80.00%		360		01-Apr-2005
5000146600 2			76,800.00		76,564.03		01-Jun-2005		8.500%		MI - 80.00%		360		01-Jun-2005
5000148494 2			52,000.00		51,895.98		01-Jun-2005		10.550%		MI - 80.00%		360		01-Jun-2005
5000148603 2			91,200.00		90,931.04		01-May-2005		8.700%		MI - 80.00%		360		01-Jun-2005
5000148713 2			70,400.00		70,235.23		01-Jul-2005		9.800%		MO - 80.00%		360		01-Jun-2005
5000148799 2			134,400.00		134,400.00		01-Jun-2005		6.400%		SC - 80.00%		360		01-Jun-2005
5000149848 2			265,600.00		264,848.27		01-May-2005		8.900%		TX - 80.00%		360		01-Jun-2005
7000141352 2			466,720.00		465,315.09		01-May-2005		8.600%		NY - 79.11%		360		01-Jun-2005
8000041102 2			101,000.00		100,844.22		01-May-2005		11.750%		CT - 63.92%		360		01-Jun-2005
8000044536 2			368,000.00		366,798.33		01-Jun-2005		8.200%		NY - 80.00%		360		01-Jun-2005
8000044921 2			540,000.00		538,236.66		01-Jun-2005		8.200%		NY - 80.00%		360		01-Jun-2005
TOTAL			6,461,246.40		6,440,072.36
Page 16 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										24		23		47
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										24		23		47
Curtailments Amount										11,662.07		7,095.99		18,758.06
Paid in Full Balance										6,886,040.36		4,226,954.36		11,112,994.72
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										6,897,702.43		4,234,050.35		11,131,752.78
Cumulative
Number of Paid in Full Loans										55		78		133
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										55		78		133
Paid in Full Balance										15,770,315.16		15,778,808.75		31,549,123.91
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										45,354.72		76,695.87		122,050.59
Total Prepayment Amount										15,815,669.88		15,855,504.62		31,671,174.50
Page 17 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.79%		1.20%		1.50%
3 Months Avg SMM										1.35%		1.46%		1.41%
12 Months Avg SMM										1.35%		1.46%		1.41%
Avg SMM Since Cut-off										1.35%		1.46%		1.41%
CPR										19.45%		13.43%		16.62%
3 Months Avg CPR										15.07%		16.23%		15.63%
12 Months Avg CPR										15.07%		16.23%		15.63%
Avg CPR Since Cut-off										15.07%		16.23%		15.63%
PSA										1,872.62%		1,304.44%		1,606.76%
3 Months Avg PSA Approximation										1,794.94%		1,955.13%		1,871.65%
12 Months Avg PSA Approximation										1,794.94%		1,955.13%		1,871.65%
Avg PSA Since Cut-off Approximation										1,794.94%		1,955.13%		1,871.65%
Page 18 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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/(0.002*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) 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 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
1000224044 2			386,000.00		386,000.00			13-Sep-2005		8.000%		FL - 100.00%		Paid Off - 360		01-Apr-2005
1000229539 2			185,800.00		185,028.04			13-Sep-2005		6.990%		CA - 74.32%		Paid Off - 360		01-May-2005
1000229693 2			743,750.00		743,750.00			05-Sep-2005		5.990%		CA - 85.00%		Paid Off - 360		01-Apr-2005
1000234343 2			744,000.00		743,901.65			06-Sep-2005		6.400%		CA - 80.00%		Paid Off - 360		01-May-2005
1000235685 1			92,800.00		92,535.99			13-Sep-2005		8.875%		CA - 80.00%		Paid Off - 360		01-May-2005
1000236755 1			157,000.00		157,000.00			06-Sep-2005		6.350%		CA - 74.76%		Paid Off - 360		01-Jun-2005
1000236992 1			58,000.00		57,829.18			26-Sep-2005		7.750%		VA - 100.00%		Paid Off - 360		01-Jun-2005
1000238621 2			424,000.00		424,000.00			12-Sep-2005		6.990%		NY - 80.00%		Paid Off - 360		01-Jun-2005
1000238798 2			228,000.00		227,207.52			02-Sep-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1000238907 1			310,000.00		308,869.85			20-Sep-2005		6.500%		CA - 79.49%		Paid Off - 360		01-Jun-2005
1000239114 1			183,750.00		183,339.74			13-Sep-2005		8.950%		CA - 75.00%		Paid Off - 360		01-Jun-2005
1000239632 2			655,000.00		652,829.27			26-Sep-2005		6.990%		CA - 74.86%		Paid Off - 360		01-Jun-2005
1000240254 2			67,000.00		66,859.42			16-Sep-2005		9.250%		NY - 90.00%		Paid Off - 360		01-Jun-2005
1000241397 1			308,000.00		307,305.21			08-Sep-2005		8.900%		MD - 77.19%		Paid Off - 360		01-Jun-2005
1000241791 1			188,000.00		187,453.24			31-Aug-2005		7.650%		CA - 80.00%		Paid Off - 360		01-Jun-2005
1000243300 1			310,500.00		310,500.00			22-Sep-2005		5.990%		CA - 62.10%		Paid Off - 360		01-Jun-2005
1000244030 1			58,000.00		57,871.56			01-Sep-2005		8.990%		CA - 100.00%		Paid Off - 360		01-Jun-2005
5000137531 2			110,800.00		110,313.50			05-Sep-2005		7.650%		TX - 80.00%		Paid Off - 360		01-Apr-2005
5000144759 1			175,500.00		174,890.47			19-Sep-2005		6.750%		MN - 90.00%		Paid Off - 360		01-Jun-2005
5000145082 1			203,400.00		202,848.59			06-Sep-2005		8.000%		CO - 90.00%		Paid Off - 360		01-Jun-2005
5000146783 1			135,000.00		134,552.58			12-Sep-2005		6.990%		IL - 90.00%		Paid Off - 360		01-Jun-2005
5000148385 1			90,008.00		89,787.54			13-Sep-2005		8.500%		IL - 90.00%		Paid Off - 360		01-Jun-2005
5000150289 2			412,000.00		410,634.61			19-Sep-2005		6.990%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
6000138238 2			57,443.00		55,951.90			26-Sep-2005		12.525%		DE - 100.00%		Paid Off - 120		01-Apr-2005
6000145989 1			284,750.00		283,772.07			08-Sep-2005		7.950%		FL - 85.00%		Paid Off - 360		01-May-2005
6000146308 1			144,000.00		143,403.55			28-Sep-2005		6.600%		GA - 90.00%		Paid Off - 360		01-Jun-2005
6000150372 1			222,000.00		222,000.00			07-Sep-2005		5.750%		MD - 76.55%		Paid Off - 360		01-Jun-2005
6000150493 1			212,310.00		211,329.28			16-Sep-2005		6.550%		FL - 90.00%		Paid Off - 360		01-Jun-2005
6000150519 1			23,590.00		23,449.33			16-Sep-2005		9.125%		FL - 100.00%		Paid Off - 240		01-Jun-2005
6000151254 1			182,500.00		181,963.90			20-Sep-2005		7.600%		MA - 45.63%		Paid Off - 360		01-Jun-2005
6000151512 2			268,000.00		267,287.99			26-Sep-2005		8.100%		VA - 80.00%		Paid Off - 360		01-Jun-2005
6000151518 1			187,850.00		187,325.13			08-Sep-2005		7.850%		MD - 85.00%		Paid Off - 360		01-Jun-2005
6000151637 2			67,000.00		66,905.68			26-Sep-2005		11.125%		VA - 100.00%		Paid Off - 360		01-Jun-2005
6000152187 2			108,000.00		107,735.49			27-Sep-2005		8.500%		FL - 90.00%		Paid Off - 360		01-Jun-2005
6000153118 2			365,719.00		364,567.27			08-Sep-2005		7.250%		MD - 80.00%		Paid Off - 360		01-Jun-2005
7000133802 2			140,400.00		139,845.08			07-Sep-2005		8.200%		MI - 90.00%		Paid Off - 360		01-Apr-2005
7000139772 2			387,000.00		385,574.51			14-Sep-2005		7.600%		CA - 89.58%		Paid Off - 360		01-May-2005
Page 20 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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
7000141792 2			110,200.00		109,886.97			29-Aug-2005		8.875%		CA - 100.00%		Paid Off - 360		01-May-2005
7000142898 2			183,200.00		183,200.00			16-Sep-2005		7.150%		CA - 80.00%		Paid Off - 360		01-Jun-2005
7000144356 1			159,000.00		158,568.10			29-Sep-2005		7.990%		IL - 64.90%		Paid Off - 360		01-Jun-2005
7000146043 2			383,905.00		382,532.24			07-Sep-2005		6.600%		MI - 69.17%		Paid Off - 360		01-Jun-2005
8000039810 1			192,000.00		191,364.91			12-Sep-2005		7.000%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
8000041636 2			396,000.00		394,542.34			13-Sep-2005		6.450%		NY - 80.00%		Paid Off - 360		01-Jun-2005
8000041972 2			99,000.00		98,801.82			13-Sep-2005		9.475%		NY - 100.00%		Paid Off - 360		01-Jun-2005
8000042469 2			360,000.00		358,843.84			15-Sep-2005		7.150%		MA - 90.00%		Paid Off - 360		01-Jun-2005
8000042493 2			20,000.00		19,841.22			15-Sep-2005		12.250%		MA - 95.00%		Paid Off - 180		01-Jun-2005
8000045438 1			360,000.00		358,994.14			15-Sep-2005		7.850%		NY - 80.00%		Paid Off - 360		01-Jun-2005
TOTAL			11,140,175.00		11,112,994.72
Page 21 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 22 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 23 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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 24 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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)
TOTAL
Page 25 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
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								8,412,526.57
						Ending Collateral Balance								729,300,579.60
						Delinquency Percentage								1.1535%
						Senior Enhancement Percentage								26.490000%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Trust Fund Expenses														0.00
Cumulative Subsequent Recoveries														0.00
Page 26 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
										Interest Shortfall Unpaid			NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			I-A1							$0.00			$0.00		$0.00
			I-A2							$0.00			$0.00		$0.00
			II-A1							$0.00			$0.00		$0.00
			II-A2							$0.00			$0.00		$0.00
			II-A3							$0.00			$0.00		$0.00
			M-1							$0.00			$0.00		$0.00
			M-2							$0.00			$0.00		$0.00
			M-3							$0.00			$0.00		$0.00
			M-4							$0.00			$0.00		$0.00
			M-5							$0.00			$0.00		$0.00
			M-6							$0.00			$0.00		$0.00
			M-7							$0.00			$0.00		$0.00
			M-8							$0.00			$0.00		$0.00
			M-9							$0.00			$0.00		$0.00
			B-1							$0.00			$0.00		$0.00
			B-2							$0.00			$0.00		$0.00
			B-3							$0.00			$0.00		$0.00
			B-4							$0.00			$0.00		$0.00
			B-5							$0.00			$0.00		$0.00
			C							$0.00			$0.00		$0.00
			P							$0.00			$0.00		$0.00
			R							$0.00			$0.00		$0.00
Page 27 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
October 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
I-A1 Cap Payment														0.00
I-A2 Cap Payment														0.00
II-A1 Cap Payment														0.00
II-A2 Cap Payment														0.00
II-A3 Cap Payment														0.00
M-1 Cap Payment														0.00
M-2 Cap Payment														0.00
M-3 Cap Payment														0.00
M-4 Cap Payment														0.00
M-5 Cap Payment														0.00
M-6 Cap Payment														0.00
M-7 Cap Payment														0.00
M-8 Cap Payment														0.00
M-9 Cap Payment														0.00
B-1 Cap Payment														0.00
B-2 Cap Payment														0.00
B-3 Cap Payment														0.00
B-4 Cap Payment														0.00
B-5 Cap Payment														0.00
Page 28 of 28