99.1

Litton Loan Servicing Company Logo Here
Litton Loan Servicing LP
An affiliate of C-Bass
4828 Loop Central Drive
Houstong, Texas  77081
Telephone (713) 960-9676
Fax (713) 960-0539

February 20, 2004

GC03F1
Deutsche Bank National Trust Company
1761 East St. Andrew Place
Santa Ana, CA  92705-4934

RE: Fremont 2003-1, Asset-Backed Certificates

To Whom It May Concern:

The undersigned officer of Litton Loan Servicing LP provides
the Annual Statement as to Compliance as required by the
Pooling and Servicing Agreement for the above referenced
security and certifies that (i) a review of the activities
of the Servicer during such preceding fiscal year (or such
shorter period in the case of the first such report) and of
performance under this Agreement has been made under my
supervision, and (ii) to the best of my knowledge, based on
such review, the Servicer has fulfilled all its obligations
under this Agreement for 2003.

Sincerely,

BY: /s/: Janice McClure
Janice McClure
Senior Vice President

BY:  /s/:  Ann Kelley
Ann Kelley
Secretary


701