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):  November 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
     November 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:  Dec 02, 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 November 25, 2005.










			

Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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:			November 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			October 31, 2005
										Main Phone Number:			(714) 247-6000
							November 23, 2005
										https://www.tss.db.com/invr
Page 1 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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		204,534,495.88		755,144.20		4,355,574.66		5,110,718.86		0.00		0.00		200,178,921.22
I-A2	SR	$	54,436,000.00		51,133,154.30		190,985.88		1,088,883.67		1,279,869.55		0.00		0.00		50,044,270.63
II-A1	SR	$	123,500,000.00		107,051,514.68		382,330.02		4,272,184.74		4,654,514.76		0.00		0.00		102,779,329.94
II-A2	SR	$	154,300,000.00		154,300,000.00		569,677.74		0.00		569,677.74		0.00		0.00		154,300,000.00
II-A3	SR	$	15,999,000.00		15,999,000.00		60,859.53		0.00		60,859.53		0.00		0.00		15,999,000.00
M-1	MEZ	$	40,019,000.00		40,019,000.00		154,987.47		0.00		154,987.47		0.00		0.00		40,019,000.00
M-2	MEZ	$	27,441,000.00		27,441,000.00		106,747.40		0.00		106,747.40		0.00		0.00		27,441,000.00
M-3	MEZ	$	18,675,000.00		18,675,000.00		72,968.67		0.00		72,968.67		0.00		0.00		18,675,000.00
M-4	MEZ	$	13,721,000.00		13,721,000.00		55,029.79		0.00		55,029.79		0.00		0.00		13,721,000.00
M-5	MEZ	$	13,340,000.00		13,340,000.00		53,846.35		0.00		53,846.35		0.00		0.00		13,340,000.00
M-6	MEZ	$	11,815,000.00		11,815,000.00		48,199.46		0.00		48,199.46		0.00		0.00		11,815,000.00
M-7	MEZ	$	12,196,000.00		12,196,000.00		55,004.81		0.00		55,004.81		0.00		0.00		12,196,000.00
M-8	MEZ	$	9,528,000.00		9,528,000.00		44,612.88		0.00		44,612.88		0.00		0.00		9,528,000.00
M-9	MEZ	$	8,004,000.00		8,004,000.00		40,578.61		0.00		40,578.61		0.00		0.00		8,004,000.00
B-1	SUB	$	7,623,000.00		7,623,000.00		44,554.85		0.00		44,554.85		0.00		0.00		7,623,000.00
B-2	SUB	$	9,147,000.00		9,147,000.00		53,462.31		0.00		53,462.31		0.00		0.00		9,147,000.00
B-3	SUB	$	6,098,000.00		6,098,000.00		35,641.54		0.00		35,641.54		0.00		0.00		6,098,000.00
B-4	SUB	$	7,241,000.00		7,241,000.00		42,322.13		0.00		42,322.13		0.00		0.00		7,241,000.00
B-5	SUB	$	7,623,000.00		7,623,000.00		44,554.84		0.00		44,554.84		0.00		0.00		7,623,000.00
C	SEQ/NOF	$	3,810,846.91		3,811,314.73		1,250,313.04		0.00		1,250,313.04		0.00		0.00		3,811,314.73
P	SEQ/NOF	$	100.00		100.00		166,433.73		0.00		166,433.73		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		729,300,579.59		4,228,255.25		9,716,643.07		13,944,898.32		0.00		0.00		719,583,936.52
Page 2 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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	10/25/05		11/24/05		A-Act/360		35729PLF5		217,746,000.00		939.326077		3.468005		20.003007		23.471011	919.323070
I-A2	10/25/05		11/24/05		A-Act/360		35729PLG3		54,436,000.00		939.326076		3.508448		20.003007		23.511455	919.323070
II-A1	10/25/05		11/24/05		A-Act/360		35729PLH1		123,500,000.00		866.813884		3.095790		34.592589		37.688379	832.221295
II-A2	10/25/05		11/24/05		A-Act/360		35729PLJ7		154,300,000.00		1,000.000000		3.692014		0.000000		3.692014	1,000.000000
II-A3	10/25/05		11/24/05		A-Act/360		35729PLK4		15,999,000.00		1,000.000000		3.803958		0.000000		3.803958	1,000.000000
M-1	10/25/05		11/24/05		A-Act/360		35729PLL2		40,019,000.00		1,000.000000		3.872847		0.000000		3.872847	1,000.000000
M-2	10/25/05		11/24/05		A-Act/360		35729PLM0		27,441,000.00		1,000.000000		3.890070		0.000000		3.890070	1,000.000000
M-3	10/25/05		11/24/05		A-Act/360		35729PLN8		18,675,000.00		1,000.000000		3.907292		0.000000		3.907292	1,000.000000
M-4	10/25/05		11/24/05		A-Act/360		35729PLP3		13,721,000.00		1,000.000000		4.010625		0.000000		4.010625	1,000.000000
M-5	10/25/05		11/24/05		A-Act/360		35729PLQ1		13,340,000.00		1,000.000000		4.036458		0.000000		4.036458	1,000.000000
M-6	10/25/05		11/24/05		A-Act/360		35729PLR9		11,815,000.00		1,000.000000		4.079514		0.000000		4.079514	1,000.000000
M-7	10/25/05		11/24/05		A-Act/360		35729PLS7		12,196,000.00		1,000.000000		4.510070		0.000000		4.510070	1,000.000000
M-8	10/25/05		11/24/05		A-Act/360		35729PLT5		9,528,000.00		1,000.000000		4.682292		0.000000		4.682292	1,000.000000
M-9	10/25/05		11/24/05		A-Act/360		35729PLU2		8,004,000.00		1,000.000000		5.069791		0.000000		5.069791	1,000.000000
B-1	10/25/05		11/24/05		A-Act/360		35729PLV0		7,623,000.00		1,000.000000		5.844792		0.000000		5.844792	1,000.000000
B-2	10/25/05		11/24/05		A-Act/360		35729PLW8		9,147,000.00		1,000.000000		5.844792		0.000000		5.844792	1,000.000000
B-3	10/25/05		11/24/05		A-Act/360		35729PLX6		6,098,000.00		1,000.000000		5.844792		0.000000		5.844792	1,000.000000
B-4	10/25/05		11/24/05		A-Act/360		35729PLY4		7,241,000.00		1,000.000000		5.844791		0.000000		5.844791	1,000.000000
B-5	10/25/05		11/24/05		A-Act/360		35729PLZ1		7,623,000.00		1,000.000000		5.844791		0.000000		5.844791	1,000.000000
C	10/25/05		11/24/05		F-30/360				3,810,846.91		1,000.122760		328.093222		0.000000		328.093222	1,000.122760
P	10/25/05		11/24/05		F-30/360				100.00		1,000.000000		1,664,337.300000		0.000000		1,664,337.300000	1,000.000000
R	10/25/05		11/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	10/25/05		11/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	10/25/05		11/24/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	10/25/05		11/24/05		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
November 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		2,809,569.32		16,830,448.60		736,630.18		17,567,078.78		20,376,648.10		0.00		0.00		200,178,921.22
I-A2	54,436,000.00		711,172.28		4,207,573.51		184,155.85		4,391,729.37		5,102,901.65		0.00		0.00		50,044,270.63
II-A1	123,500,000.00		1,494,501.33		19,928,100.82		792,569.24		20,720,670.06		22,215,171.39		0.00		0.00		102,779,329.94
II-A2	154,300,000.00		2,058,308.43		0.00		0.00		0.00		2,058,308.43		0.00		0.00		154,300,000.00
II-A3	15,999,000.00		220,354.01		0.00		0.00		0.00		220,354.01		0.00		0.00		15,999,000.00
M-1	40,019,000.00		561,852.86		0.00		0.00		0.00		561,852.86		0.00		0.00		40,019,000.00
M-2	27,441,000.00		387,091.52		0.00		0.00		0.00		387,091.52		0.00		0.00		27,441,000.00
M-3	18,675,000.00		264,680.52		0.00		0.00		0.00		264,680.52		0.00		0.00		18,675,000.00
M-4	13,721,000.00		199,955.94		0.00		0.00		0.00		199,955.94		0.00		0.00		13,721,000.00
M-5	13,340,000.00		195,737.63		0.00		0.00		0.00		195,737.63		0.00		0.00		13,340,000.00
M-6	11,815,000.00		175,330.49		0.00		0.00		0.00		175,330.49		0.00		0.00		11,815,000.00
M-7	12,196,000.00		201,311.07		0.00		0.00		0.00		201,311.07		0.00		0.00		12,196,000.00
M-8	9,528,000.00		163,624.22		0.00		0.00		0.00		163,624.22		0.00		0.00		9,528,000.00
M-9	8,004,000.00		149,458.58		0.00		0.00		0.00		149,458.58		0.00		0.00		8,004,000.00
B-1	7,623,000.00		165,213.18		0.00		0.00		0.00		165,213.18		0.00		0.00		7,623,000.00
B-2	9,147,000.00		198,242.80		0.00		0.00		0.00		198,242.80		0.00		0.00		9,147,000.00
B-3	6,098,000.00		132,161.88		0.00		0.00		0.00		132,161.88		0.00		0.00		6,098,000.00
B-4	7,241,000.00		156,934.09		0.00		0.00		0.00		156,934.09		0.00		0.00		7,241,000.00
B-5	7,623,000.00		165,213.17		0.00		0.00		0.00		165,213.17		0.00		0.00		7,623,000.00
C	3,810,846.91		6,254,541.75		-440.08		-27.74		0.00		6,254,541.75		0.00		467.82		3,811,314.73
P	100.00		731,872.73		0.00		0.00		0.00		731,872.73		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		17,397,127.80		40,965,682.85		1,713,327.53		42,679,478.21		60,076,606.01		0.00		467.82		719,583,936.52
Page 4 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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	4.28750%		204,534,495.88		755,144.20		0.00		0.00		0.00		755,144.20		755,144.20		0.00
I-A2	4.33750%		51,133,154.30		190,985.88		0.00		0.00		0.00		190,985.88		190,985.88		0.00
II-A1	4.14750%		107,051,514.68		382,330.02		0.00		0.00		0.00		382,330.02		382,330.02		0.00
II-A2	4.28750%		154,300,000.00		569,677.74		0.00		0.00		0.00		569,677.74		569,677.74		0.00
II-A3	4.41750%		15,999,000.00		60,859.53		0.00		0.00		0.00		60,859.53		60,859.53		0.00
M-1	4.49750%		40,019,000.00		154,987.47		0.00		0.00		0.00		154,987.47		154,987.47		0.00
M-2	4.51750%		27,441,000.00		106,747.40		0.00		0.00		0.00		106,747.40		106,747.40		0.00
M-3	4.53750%		18,675,000.00		72,968.67		0.00		0.00		0.00		72,968.67		72,968.67		0.00
M-4	4.65750%		13,721,000.00		55,029.79		0.00		0.00		0.00		55,029.79		55,029.79		0.00
M-5	4.68750%		13,340,000.00		53,846.35		0.00		0.00		0.00		53,846.35		53,846.35		0.00
M-6	4.73750%		11,815,000.00		48,199.46		0.00		0.00		0.00		48,199.46		48,199.46		0.00
M-7	5.23750%		12,196,000.00		55,004.81		0.00		0.00		0.00		55,004.81		55,004.81		0.00
M-8	5.43750%		9,528,000.00		44,612.88		0.00		0.00		0.00		44,612.88		44,612.88		0.00
M-9	5.88750%		8,004,000.00		40,578.61		0.00		0.00		0.00		40,578.61		40,578.61		0.00
B-1	6.55511%		7,623,000.00		43,029.40		0.00		0.00		0.00		43,029.40		44,554.85		0.00
B-2	6.55511%		9,147,000.00		51,631.89		0.00		0.00		0.00		51,631.89		53,462.31		0.00
B-3	6.55511%		6,098,000.00		34,421.26		0.00		0.00		0.00		34,421.26		35,641.54		0.00
B-4	6.55511%		7,241,000.00		40,873.13		0.00		0.00		0.00		40,873.13		42,322.13		0.00
B-5	6.55511%		7,623,000.00		43,029.40		0.00		0.00		0.00		43,029.40		44,554.84		0.00
C	393.66354%		3,811,314.73		0.00		0.00		0.00		0.00		0.00		1,250,313.04		0.00
P	1,997,204.76000%		100.00		0.00		0.00		0.00		0.00		0.00		166,433.73		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			729,300,579.59		2,803,957.89		0.00		0.00		0.00		2,803,957.89		4,228,255.25		0.00
Page 5 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										4,272,184.74		5,444,458.33		9,716,643.07
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										4,272,184.74		5,444,458.33		9,716,643.07
Interest Collections										2,106,940.25		1,988,586.79		4,095,527.05
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										86,619.82		79,813.91		166,433.73
Interest Fees										-18,606.58		-15,098.95		-33,705.53
TOTAL NET INTEREST										2,174,953.49		2,053,301.75		4,228,255.25
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										6,447,138.23		7,497,760.08		13,944,898.32
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											206,332.05		215,802.68		422,134.73
Curtailments											1,856.26		1,307.43		3,163.69
Prepayments In Full											4,063,996.43		5,227,348.22		9,291,344.65
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											-185,295.87		-194,256.40		-379,552.27
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											185,295.87		194,256.40		379,552.27
TOTAL PRINCIPAL COLLECTED											4,272,184.74		5,444,458.33		9,716,643.07
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 6 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,252,124.09		2,120,709.58		4,372,833.67
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										-7,750.85		-8,299.21		-16,050.06
Delinquent Interest										-1,992,263.78		-1,900,115.92		-3,892,379.70
Compensating Interest										7,750.85		8,299.21		16,050.07
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,847,079.95		1,767,993.13		3,615,073.08
TOTAL INTEREST COLLECTED										2,106,940.25		1,988,586.79		4,095,527.05
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														166,433.73
TOTAL INTEREST OTHER ACCOUNTS										86,619.82		79,813.91		166,433.73
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										18,606.58		15,098.95		33,705.53
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										18,606.58		15,098.95		33,705.53
Page 7 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
Net WAC Rate Carryover Reserve Account
Begining Balance						0.00
Amount Deposited in the Account						7,550.59
Amount Withdrawn						7,550.59
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
November 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										1,481		2,200		3,681
Prior										1,426		2,121		3,547
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-15		-32		-47
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										1,411		2,089		3,500
Principal Balance:
Original										395,687,863.79		366,575,083.12		762,262,946.91
Prior										379,239,510.52		350,061,069.08		729,300,579.60
Prefunding										0.00		0.00		0.00
Scheduled Principal										-206,332.05		-215,802.68		-422,134.73
Partial Prepayments										-1,856.26		-1,307.43		-3,163.69
Full Voluntary Prepayments										-4,063,996.43		-5,227,348.22		-9,291,344.65
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										374,967,325.78		344,616,610.75		719,583,936.53
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.13801%		7.27986%		7.20622%
Weighted Average Coupon Prior										7.12704%		7.26465%		7.19289%
Weighted Average Coupon Current										7.12623%		7.26282%		7.19179%
Weighted Average Months to Maturity Original										356		355		355
Weighted Average Months to Maturity Prior										354		353		353
Weighted Average Months to Maturity Current										353		352		352
Weighted Avg Remaining Amortization Term Original										356		355		355
Weighted Avg Remaining Amortization Term Prior										354		353		353
Weighted Avg Remaining Amortization Term Current										353		352		352
Weighted Average Seasoning Original										3.20		3.15		3.18
Weighted Average Seasoning Prior										5.19		5.15		5.17
Weighted Average Seasoning Current										6.19		6.15		6.17
Page 10 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										6.39422%		6.58322%		6.48394%
Weighted Average Margin Prior										6.38508%		6.57890%		6.47656%
Weighted Average Margin Current										6.37833%		6.57958%		6.47370%
Weighted Average Max Rate Original										13.93750%		14.24411%		14.08304%
Weighted Average Max Rate Prior										13.92618%		14.22446%		14.06696%
Weighted Average Max Rate Current										13.92470%		14.22250%		14.06582%
Weighted Average Min Rate Original										7.04155%		7.33824%		7.18238%
Weighted Average Min Rate Prior										7.03072%		7.32019%		7.16735%
Weighted Average Min Rate Current										7.02699%		7.31899%		7.16536%
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										18,606.58		15,098.95		33,705.53
Delinquent Servicing Fees										139,111.11		130,692.00		269,803.11
TOTAL SERVICING FEES										157,717.69		145,790.95		303,508.64
Total Servicing Fees										157,717.69		145,790.95		303,508.64
Compensating Interest										-7,750.85		-8,299.21		-16,050.07
Delinquent Servicing Fees										-139,111.11		-130,692.00		-269,803.11
COLLECTED SERVICING FEES										10,855.73		6,799.73		17,655.47
Total Advaced Interest										1,847,079.95		1,767,993.13		3,615,073.08
Total Advaced Principal										185,295.87		194,256.40		379,552.27
Aggregate Advances with respect to this Distribution										2,032,375.82		1,962,249.53		3,994,625.35
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										7,750.85		8,299.21		16,050.06
Compensating Interest										-7,750.85		-8,299.21		-16,050.07
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate												6.882047%		6.957222%
Libor For Current Period														4.037500%
Libor For Next Period														4.193750%
Page 11 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				22,161,466.64		10,583,529.18		3,778,545.77		36,523,541.59
			% Balance				3.08%		1.47%		0.53%		5.08%
			# Loans				121		47		19		187
			% # Loans				3.46%		1.34%		0.54%		5.34%
	FORECLOSURE		Balance		0.00		0.00		51,874.62		3,637,841.82		3,689,716.44
			% Balance		0.00%		0.00%		0.01%		0.51%		0.51%
			# Loans		0		0		1		15		16
			% # Loans		0.00%		0.00%		0.03%		0.43%		0.46%
	BANKRUPTCY		Balance		0.00		0.00		0.00		274,302.03		274,302.03
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		4		4
			% # Loans		0.00%		0.00%		0.00%		0.11%		0.11%
	REO		Balance		0.00		0.00		0.00		142,845.16		142,845.16
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.03%		0.03%
	TOTAL		Balance		0.00		22,161,466.64		10,635,403.80		7,833,534.78		40,630,405.22
			% Balance		0.00%		3.08%		1.48%		1.09%		5.65%
			# Loans		0		121		48		39		208
			% # Loans		0.00%		3.46%		1.37%		1.11%		5.94%
Page 12 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,981,409.76		3,710,267.81		1,455,763.82		16,147,441.39
			% Balance				3.19%		1.08%		0.42%		4.69%
			# Loans				79		24		9		112
			% # Loans				3.78%		1.15%		0.43%		5.36%
	FORECLOSURE		Balance		0.00		0.00		0.00		1,597,271.99		1,597,271.99
			% Balance		0.00%		0.00%		0.00%		0.46%		0.46%
			# Loans		0		0		0		8		8
			% # Loans		0.00%		0.00%		0.00%		0.38%		0.38%
	BANKRUPTCY		Balance		0.00		0.00		0.00		175,544.54		175,544.54
			% Balance		0.00%		0.00%		0.00%		0.05%		0.05%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.10%		0.10%
	REO		Balance		0.00		0.00		0.00		142,845.16		142,845.16
			% Balance		0.00%		0.00%		0.00%		0.04%		0.04%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.05%		0.05%
	TOTAL		Balance		0.00		10,981,409.76		3,710,267.81		3,371,425.51		18,063,103.08
			% Balance		0.00%		3.19%		1.08%		0.98%		5.24%
			# Loans		0		79		24		20		123
			% # Loans		0.00%		3.78%		1.15%		0.96%		5.89%
Page 13 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				11,180,056.88		6,873,261.37		2,322,781.95		20,376,100.20
			% Balance				2.98%		1.83%		0.62%		5.43%
			# Loans				42		23		10		75
			% # Loans				2.98%		1.63%		0.71%		5.32%
	FORECLOSURE		Balance		0.00		0.00		51,874.62		2,040,569.83		2,092,444.45
			% Balance		0.00%		0.00%		0.01%		0.54%		0.56%
			# Loans		0		0		1		7		8
			% # Loans		0.00%		0.00%		0.07%		0.50%		0.57%
	BANKRUPTCY		Balance		0.00		0.00		0.00		98,757.49		98,757.49
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		2		2
			% # Loans		0.00%		0.00%		0.00%		0.14%		0.14%
	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		11,180,056.88		6,925,135.99		4,462,109.27		#######
			% Balance		0.00%		2.98%		1.85%		1.19%		6.02%
			# Loans		0		42		24		19		85
			% # Loans		0.00%		2.98%		1.70%		1.35%		6.02%
Page 14 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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
6000148239 1
			143,456.40		142,845.16		01-May-2005		7.800%		GA - 90.00%		360		01-Jun-2005
TOTAL			143,456.40		142,845.16
Page 15 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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
1000240504 1
			300,000.00		298,428.31		01-Jun-2005		6.750%		CA - 64.52%		360		01-Jun-2005
1000243077 1			227,250.00		226,506.62		01-May-2005		9.100%		CA - 79.74%		360		01-Jun-2005
5000140273 1			216,000.00		214,919.92		01-May-2005		6.990%		IL - 90.00%		360		01-Jun-2005
5000141252 1			110,500.00		109,959.21		01-May-2005		7.100%		IL - 85.00%		360		01-Jun-2005
5000146016 1			116,450.00		115,968.45		01-May-2005		7.950%		IL - 85.00%		360		01-Jun-2005
5000148568 1			162,320.00		161,469.55		01-May-2005		6.750%		MN - 80.00%		360		01-Jun-2005
6000149277 1			135,100.00		134,787.87		01-May-2005		10.750%		CT - 70.00%		360		01-Jun-2005
7000144899 1			336,000.00		335,232.06		01-May-2005		10.800%		NY - 70.00%		360		01-Jun-2005
1000233749 2			278,000.00		276,859.69		01-May-2005		7.990%		CA - 80.00%		360		01-Jun-2005
1000240723 2			376,000.00		374,299.33		01-Jun-2005		7.500%		CA - 80.00%		360		01-Jun-2005
1000241809 2			468,000.00		468,000.00		01-Jun-2005		6.250%		CA - 80.00%		360		01-Jun-2005
5000148494 2			52,000.00		51,874.62		01-Jul-2005		10.550%		MI - 80.00%		360		01-Jun-2005
5000148603 2			91,200.00		90,876.07		01-May-2005		8.700%		MI - 80.00%		360		01-Jun-2005
5000149848 2			265,600.00		264,694.56		01-May-2005		8.900%		TX - 80.00%		360		01-Jun-2005
7000141352 2			466,720.00		465,028.04		01-May-2005		8.600%		NY - 79.11%		360		01-Jun-2005
8000041102 2			101,000.00		100,812.14		01-May-2005		11.750%		CT - 63.92%		360		01-Jun-2005
TOTAL			3,702,140.00		3,689,716.44
Page 16 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										15		32		47
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										15		32		47
Curtailments Amount										1,856.26		1,307.43		3,163.69
Paid in Full Balance										4,063,996.43		5,227,348.22		9,291,344.65
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										4,065,852.69		5,228,655.65		9,294,508.34
Cumulative
Number of Paid in Full Loans										70		110		180
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										70		110		180
Paid in Full Balance										19,834,311.59		21,006,156.97		40,840,468.56
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										47,210.98		78,003.30		125,214.28
Total Prepayment Amount										19,881,522.57		21,084,160.27		40,965,682.84
Page 17 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.07%		1.49%		1.28%
3 Months Avg SMM										1.55%		1.50%		1.53%
12 Months Avg SMM										1.28%		1.47%		1.37%
Avg SMM Since Cut-off										1.28%		1.47%		1.37%
CPR										12.14%		16.53%		14.27%
3 Months Avg CPR										17.11%		16.62%		16.88%
12 Months Avg CPR										14.35%		16.30%		15.29%
Avg CPR Since Cut-off										14.35%		16.30%		15.29%
PSA										980.22%		1,344.49%		1,156.49%
3 Months Avg PSA Approximation										1,646.60%		1,614.09%		1,631.15%
12 Months Avg PSA Approximation										1,527.41%		1,753.29%		1,635.84%
Avg PSA Since Cut-off Approximation										1,527.41%		1,753.29%		1,635.83%
Page 18 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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
November 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
1000227801 2			356,800.00		355,023.11			25-Oct-2005		6.050%		NY - 80.00%		Paid Off - 360		01-Jun-2005
1000229422 1			168,866.85		168,051.01			27-Oct-2005		7.200%		CA - 66.22%		Paid Off - 360		01-May-2005
1000234091 1			142,200.00		141,530.91			19-Oct-2005		7.300%		DE - 90.00%		Paid Off - 360		01-May-2005
1000235165 2			386,400.00		386,399.34			28-Oct-2005		6.990%		CA - 80.00%		Paid Off - 360		01-May-2005
1000237534 1			216,000.00		215,977.64			27-Oct-2005		7.400%		NV - 80.00%		Paid Off - 360		01-Jun-2005
1000237565 1			151,900.00		151,470.07			27-Oct-2005		8.900%		WI - 95.00%		Paid Off - 360		01-Jun-2005
1000237603 2			572,000.00		569,909.77			19-Oct-2005		7.640%		NC - 71.50%		Paid Off - 360		01-Jun-2005
1000237619 1			54,000.00		53,852.70			25-Oct-2005		9.475%		NV - 100.00%		Paid Off - 360		01-Jun-2005
1000238486 1			203,200.00		203,200.00			26-Oct-2005		7.100%		WA - 80.00%		Paid Off - 360		01-Jun-2005
1000238625 1			50,800.00		50,694.49			26-Oct-2005		10.375%		WA - 100.00%		Paid Off - 360		01-Jun-2005
1000240223 1			268,850.00		267,926.65			24-Oct-2005		7.950%		MD - 95.00%		Paid Off - 360		01-Jun-2005
1000241608 1			220,000.00		219,315.08			31-Oct-2005		8.500%		MA - 72.13%		Paid Off - 360		01-Jun-2005
1000241946 1			120,000.00		119,562.36			25-Oct-2005		7.650%		CA - 20.34%		Paid Off - 360		01-Jun-2005
1000243119 2			26,500.00		24,823.93			31-Oct-2005		11.500%		VA - 85.00%		Paid Off - 60		01-Jun-2005
1000243629 1			255,000.00		254,012.96			25-Oct-2005		7.350%		CA - 85.00%		Paid Off - 360		01-Jun-2005
1000244447 2			166,500.00		165,957.55			18-Oct-2005		8.250%		AZ - 90.00%		Paid Off - 360		01-Jun-2005
5000133230 2			84,000.00		83,760.05			04-Oct-2005		10.500%		IL - 95.00%		Paid Off - 360		01-Apr-2005
5000145236 1			136,000.00		135,999.99			19-Oct-2005		5.850%		FL - 80.00%		Paid Off - 360		01-May-2005
5000145962 2			204,000.00		203,067.86			18-Oct-2005		6.500%		MN - 80.00%		Paid Off - 360		01-Jun-2005
5000146078 1			51,000.00		50,862.19			20-Oct-2005		9.125%		MN - 100.00%		Paid Off - 360		01-Jun-2005
5000148059 1			96,050.00		95,647.77			21-Oct-2005		6.950%		FL - 85.00%		Paid Off - 360		01-Jun-2005
5000149042 1			328,500.00		327,499.11			21-Oct-2005		8.550%		MD - 75.00%		Paid Off - 360		01-Jun-2005
5000149480 1			284,000.00		283,244.56			20-Oct-2005		9.200%		IL - 80.00%		Paid Off - 360		01-Jun-2005
6000138109 2			264,000.00		262,967.53			18-Oct-2005		9.000%		FL - 80.00%		Paid Off - 360		01-Apr-2005
6000139694 1			98,000.00		97,672.68			19-Oct-2005		9.000%		SC - 76.15%		Paid Off - 360		01-May-2005
6000142736 1			35,000.00		34,883.37			28-Oct-2005		11.125%		MD - 100.00%		Paid Off - 360		01-Jun-2005
6000149723 1			97,000.00		96,666.85			26-Oct-2005		7.950%		FL - 100.00%		Paid Off - 360		01-Jun-2005
6000149798 1			157,250.00		156,766.88			19-Oct-2005		8.500%		FL - 85.00%		Paid Off - 360		01-Jun-2005
6000149862 1			189,000.00		188,999.99			20-Oct-2005		8.450%		GA - 96.43%		Paid Off - 360		01-Jun-2005
6000151977 1			158,000.00		157,298.62			27-Oct-2005		6.650%		MD - 63.45%		Paid Off - 360		01-Jun-2005
6000152161 1			160,000.00		159,433.68			26-Oct-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Jun-2005
6000152804 2			96,000.00		95,769.21			28-Oct-2005		9.700%		FL - 80.00%		Paid Off - 360		01-Jun-2005
7000130701 1			283,500.00		283,500.00			21-Oct-2005		6.990%		CA - 90.00%		Paid Off - 360		01-Mar-2005
7000135732 2			78,000.00		77,799.39			31-Oct-2005		10.990%		CA - 100.00%		Paid Off - 360		01-Apr-2005
7000141654 2			463,500.00		461,955.57			21-Oct-2005		8.100%		FL - 90.00%		Paid Off - 360		01-Jun-2005
7000142514 1			140,000.00		140,000.00			26-Oct-2005		6.300%		OR - 80.00%		Paid Off - 360		01-Jun-2005
7000143919 1			115,200.00		114,698.44			19-Oct-2005		6.750%		MD - 90.00%		Paid Off - 360		01-Jun-2005
Page 20 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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
8000038771 1			201,600.00		200,739.18			28-Oct-2005		6.850%		NJ - 80.00%		Paid Off - 360		01-Jun-2005
8000038898 1			50,400.00		50,293.04			28-Oct-2005		10.275%		NJ - 100.00%		Paid Off - 360		01-Jun-2005
8000039422 2			135,000.00		134,531.67			18-Oct-2005		7.900%		FL - 44.26%		Paid Off - 360		01-Jun-2005
8000042274 1			182,000.00		181,362.27			27-Oct-2005		7.850%		NJ - 68.68%		Paid Off - 360		01-Jun-2005
8000042461 1			220,500.00		219,564.77			26-Oct-2005		6.900%		FL - 88.20%		Paid Off - 360		01-Jun-2005
8000043325 2			463,250.00		461,560.54			19-Oct-2005		7.650%		NJ - 85.00%		Paid Off - 360		01-Jun-2005
8000043485 2			182,750.00		182,083.51			19-Oct-2005		7.650%		RI - 85.00%		Paid Off - 360		01-Jun-2005
8000043727 1			187,000.00		186,442.83			25-Oct-2005		8.650%		NJ - 85.00%		Paid Off - 360		01-Jun-2005
8000044496 1			220,500.00		220,178.13			14-Oct-2005		12.000%		NJ - 63.36%		Paid Off - 360		01-Jun-2005
8000044828 2			600,000.00		598,387.40			27-Oct-2005		9.150%		PA - 60.00%		Paid Off - 360		01-Jun-2005
TOTAL			9,320,016.85		9,291,344.65
Page 21 of 28
Fremont Home Loan Trust 2005-2
Mortgage Pass-Through Certificates
2005-2
November 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										0.00		0.00		0.00
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
November 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
November 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
November 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
November 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								18,468,938.58
						Ending Collateral Balance								719,583,936.53
						Delinquency Percentage								2.5666%
						Senior Enhancement Percentage								26.910000%
						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
November 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		#######
			B-2							$0.00			$0.00		#######
			B-3							$0.00			$0.00		#######
			B-4							$0.00			$0.00		#######
			B-5							$0.00			$0.01		#######
			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
November 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