		First Franklin Mortgage Loan Trust						Contact:
		Mortgage Pass-Through Certificates, Series 2005-FF9						Diana Kenneally
								Account Administrator
								(617) 603-6406
		REPORTS TO CERTIFICATEHOLDERS						diana.kenneally@Usbank.com
		Section 4.03 of the Trust Agreement, dated September 1, 2005

Distribution Date:

27-Dec-05

	Original	Beginning				Interest		Ending
	Certificate	Certificate	Principal	Interest	Realized Loss	Shortfall	Total	Certificate
Class	Face Value	Balance	Distribution	Distribution	of Principal	Amount	Distribution	Balance
A1	$340,195,000.00	$336,173,156.72	$3,525,956.71	$1,339,836.79	N/A	$0.00	$4,865,793.50	$332,647,200.01
A2	$642,930,000.00	$630,470,665.53	$13,496,937.77	$2,417,504.74	N/A	$0.00	$15,914,442.51	$616,973,727.76
A3	$300,303,000.00	$300,303,000.00	$0.00	$1,194,204.93	N/A	$0.00	$1,194,204.93	$300,303,000.00
A4	$143,251,000.00	$143,251,000.00	$0.00	$579,848.21	N/A	$0.00	$579,848.21	$143,251,000.00
M1	$77,602,000.00	$77,602,000.00	$0.00	$326,531.97	$0.00	$0.00	$326,531.97	$77,602,000.00
M2	$39,227,000.00	$39,227,000.00	$0.00	$167,150.61	$0.00	$0.00	$167,150.61	$39,227,000.00
M3	$25,583,000.00	$25,583,000.00	$0.00	$110,149.03	$0.00	$0.00	$110,149.03	$25,583,000.00
M4	$26,436,000.00	$26,436,000.00	$0.00	$115,466.57	$0.00	$0.00	$115,466.57	$26,436,000.00
M5	$24,730,000.00	$24,730,000.00	$0.00	$117,467.50	$0.00	$0.00	$117,467.50	$24,730,000.00
M6	$13,644,000.00	$13,644,000.00	$0.00	$66,628.20	$0.00	$0.00	$66,628.20	$13,644,000.00
M7	$12,792,000.00	$12,792,000.00	$0.00	$67,584.40	$0.00	$0.00	$67,584.40	$12,792,000.00
M8	$36,669,000.00	$36,669,000.00	$0.00	$218,180.55	$0.00	$0.00	$218,180.55	$36,669,000.00
M9	$8,528,000.00	$8,528,000.00	$0.00	$50,741.60	$0.00	$0.00	$50,741.60	$8,528,000.00
X	$13,644,614.16	$13,644,614.16	$0.00	$1,759,684.07	N/A	$0.00	$1,759,684.07	$13,644,614.16
P	$100.00	$100.00	$0.00	$202,938.91	N/A	$0.00	$202,938.91	$100.00
R	$0.00	$0.00	$0.00	$0.00	N/A	$0.00	$0.00	$0.00
Total	$1,705,534,714.16	$1,689,053,536.41	$17,022,894.48	$8,733,918.08	$0.00	$0.00	$25,756,812.56	$1,672,030,641.93

AMOUNTS PER $1,000 UNIT
					Interest		Ending	Certificate
		Principal	Interest	Realized Loss	Shortfall	Total	Certificate	Interest
Class	Cusip	Distribution	Distribution	of Principal	Amount	Distribution	Balance	Rate
A1	32027NVS7	$10.36451656	$3.93843763	N/A	$0.00000000	$14.30295419	$977.81331298	4.48375%
A2	32027NVT5	$20.99285734	$3.76013678	N/A	$0.00000000	$24.75299412	$959.62815199	4.31375%
A3	32027NVU2	$0.00000000	$3.97666667	N/A	$0.00000000	$3.97666667	$1,000.00000000	4.47375%
A4	32027NVV0	$0.00000000	$4.04777775	N/A	$0.00000000	$4.04777775	$1,000.00000000	4.55375%
M1	32027NVZ1	$0.00000000	$4.20777776	$0.00000000	$0.00000000	$4.20777776	$1,000.00000000	4.73375%
M2	32027NWA5	$0.00000000	$4.26111122	$0.00000000	$0.00000000	$4.26111122	$1,000.00000000	4.79375%
M3	32027NWB3	$0.00000000	$4.30555564	$0.00000000	$0.00000000	$4.30555564	$1,000.00000000	4.84375%
M4	32027NWC1	$0.00000000	$4.36777765	$0.00000000	$0.00000000	$4.36777765	$1,000.00000000	4.91375%
M5	32027NWD9	$0.00000000	$4.75000000	$0.00000000	$0.00000000	$4.75000000	$1,000.00000000	5.34375%
M6	32027NWE7	$0.00000000	$4.88333333	$0.00000000	$0.00000000	$4.88333333	$1,000.00000000	5.49375%
M7	32027NWF4	$0.00000000	$5.28333333	$0.00000000	$0.00000000	$5.28333333	$1,000.00000000	5.58644%
M8	32027NWG2	$0.00000000	$5.95000000	$0.00000000	$0.00000000	$5.95000000	$1,000.00000000	5.58644%
M9	32027NWH0	$0.00000000	$5.95000000	$0.00000000	$0.00000000	$5.95000000	$1,000.00000000	5.58644%
X	N/A	$0.00000000	$128.96546941	N/A	$0.00000000	$128.96546941	$1,000.00000000	1.25018%
							LIBOR	4.19375%

Page 1

			First Franklin Mortgage Loan Trust						Contact:
			Mortgage Pass-Through Certificates, Series 2005-FF9						Diana Kenneally
									Account Administrator
									(617) 603-6406
			REPORTS TO CERTIFICATEHOLDERS						diana.kenneally@Usbank.com
			Section 4.03 of the Trust Agreement, dated September 1, 2005

Distribution Date:

27-Dec-05

		GROUP 1	GROUP 2	TOTAL
(i), (v), (xv)	Principal Distributions & Pool Balance:
	Beginning Balance	402,667,289.56	1,286,386,246.85	1,689,053,536.41
	Scheduled Principal	91,159.20	208,575.15	299,734.35
	Prepayments (Includes Curtailments)	3,434,797.51	13,288,362.62	16,723,160.13
	Net Liquidation Proceeds	0.00	0.00	0.00
	Repurchases	0.00	0.00	0.00
	Insurance Proceeds	0.00	0.00	0.00
	Total Principal Remittance	3,525,956.71	13,496,937.77	17,022,894.48
	Net Realized Losses	0.00	0.00	0.00
	Negative Amortization	0.00	0.00	0.00
	Ending Balance	399,141,332.85	1,272,889,309.08	1,672,030,641.93
	Ending Count	2,282	4,209	6,491

(v)

Aggregate Pool Balance

399,141,332.85

1,272,889,309.08

1,672,030,641.93

	(xii)	Balance of Deleted Mortgage Loans						0.00
		Balance of Substituted Mortgage Loans						0.00

(xvii)	Ending Overcollateralization Amount	13,644,714.16
	Target Overcollateralization Amount	13,644,714.16
	Overcollateralization Deficiency Amount	0.00

(ix), (xv)	Interest Distributions & Fees:
	Scheduled Interest	2,236,678.39	6,854,448.14	9,091,126.53
	Less: Servicing Fee	167,778.15	535,994.34	703,772.49
	Less: Credit Risk Manager Fee	3,355.56	10,719.89	14,075.45
	Net Interest Available	2,065,544.68	6,307,733.91	8,373,278.59

	(viii)	Realized Losses incurred during the related Due Period				0.00	0.00	0.00
		Cumulative Realized Losses since Cut-Off Date				0.00	0.00	0.00

(iv)	Amount of Advances required to be made by servicer	312,662.85
	Amount of Advances actually made by servicer	312,662.85
	Amount of Advance shortfall	0.00

Page 2

		First Franklin Mortgage Loan Trust						Contact:
		Mortgage Pass-Through Certificates, Series 2005-FF9						Diana Kenneally
								Account Administrator
								(617) 603-6406
		REPORTS TO CERTIFICATEHOLDERS						diana.kenneally@Usbank.com
		Section 4.03 of the Trust Agreement, dated September 1, 2005

Distribution Date:

27-Dec-05

(v), (x)

Delinquency Information & Mortgage Pool characteristics

	30-59 days delinquent		60-89 days delinquent		90 or more days delinquent
	Count	Balance	Count	Balance	Count	Balance
Group 1	16	2,059,147.88	1	320,000.00	0	0.00
Group 2	27	8,499,014.19	13	3,970,021.46	1	340,000.00
Total	43	10,558,162.07	14	4,290,021.46	1	340,000.00
*Note: The above statistics do not include loans in foreclosure or bankruptcy proceedings or REO properties.

	Outstanding Loans		Foreclosure		Bankruptcy		REO
	Count	Balance	Count	Balance	Count	Balance	Count	Balance	Market Value
Group 1	2,282	399,141,332.85	0	0.00	0	0.00	0	0.00	0.00
Group 2	4,209	1,272,889,309.08	0	0.00	0	0.00	0	0.00	0.00
Total	6,491	1,672,030,641.93	0	0.00	0	0.00	0	0.00	0.00

	Current Delinquency Rate (60+days)						0.27691%
	Rolling Three Month Delinquency Rate (60+days)						0.09901%

	Weighted Average Term to Maturity of Mortgage Loans						354
	Weighted Average Gross Coupon of Mortgage Loans						6.45885%
	Weighted Average Net Coupon of Mortgage Loans *						5.95885%
	* Net of Servicing Fee

(xx)

Trigger Event

(xi)

Balance of Loans which became REO in the prior calendar month

0.00

(vii)

Prepayment Premiums paid to Class P Certificate

202,938.91

Page 3

		First Franklin Mortgage Loan Trust						Contact:
		Mortgage Pass-Through Certificates, Series 2005-FF9						Diana Kenneally
								Account Administrator
								(617) 603-6406
		REPORTS TO CERTIFICATEHOLDERS						diana.kenneally@Usbank.com
		Section 4.03 of the Trust Agreement, dated September 1, 2005

Distribution Date:

27-Dec-05

(xiii)

Interest Shortfall

		Net Prepayment		Unpaid
	Carryforward	Interest	Basis Risk	Basis Risk
	Interest	Shortfall	Shortfall	Shortfall
A1	0.00	0.00	0.00	0.00
A2	0.00	0.00	0.00	0.00
A3	0.00	0.00	0.00	0.00
A4	0.00	0.00	0.00	0.00
M1	0.00	0.00	0.00	0.00
M2	0.00	0.00	0.00	0.00
M3	0.00	0.00	0.00	0.00
M4	0.00	0.00	0.00	0.00
M5	0.00	0.00	0.00	0.00
M6	0.00	0.00	0.00	0.00
M7	0.00	0.00	4,062.86	0.00
M8	0.00	0.00	36,092.43	0.00
M9	0.00	0.00	8,393.91	0.00
TOTAL	0.00	0.00	48,549.20	0.00

(xvi)

Certificate Account Shortfalls

0.00

(xix)

Supplemental Interest Trust and Swap information:

	Net Swap Payment to the Supplemental Interest Trust						157,700.58
	Net Swap Payment to the Swap Counterparty						0.00
	Class I Shortfall						0.00
	Swap Termination Payment to the Supplemental Interest Trust						0.00
	Swap Termination Payment to the Swap Counterparty						0.00

Page 4

First Franklin Mortgage Loan Trust 2005-FF9 8-K