
                                     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):  July 25, 2005
                          (Date of earliest event reported)

             Financial Asset Securities Corp. (as Depositor under the
               Pooling and Servicing Agreement, dated as March 15, 2005,
               providing for the issuance of Equifirst Mortgage Loan Trust
         Series 2005-1 Asset-Backed Pass-Through Certificates, Series 2005-1)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121661-06                          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
     July 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:  Jul 25, 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 July 25, 2005.



Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Greenwich Capital Financial Products, In						1. Certificate Payment Report					2
				Greenwich Capital Financial Products, In						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					13

										7. Foreclosure Report					14
										8. Prepayment Report					15
										9. Prepayment Detail Report					18
										9. Prepayment Detail Report					18
										10. Realized Loss Report					20
										11. Realized Loss Detail Report					23
				Servicer(s)						11. Realized Loss Detail Report					23
				Servicer(s)						12. Triggers and Adj. Cert. Report					24
				Saxon Mortgage Services, Inc.						12. Triggers and Adj. Cert. Report					24
				Saxon Mortgage Services, Inc.						13. Additional Certificate Report					25
										13. Additional Certificate Report					25


				Underwriter(s)
				Greenwich Capital Markets


										Total Number of Pages					25
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			March 15, 2005			Eiko Akiyama
				Close Date:			March 17, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6328

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92514
				Distribution Date:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							July 22, 2005
							July 22, 2005

										https://www.tss.db.com/invr






Page 1 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	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)

A-1	FLT, STEP,	$	226,500,000.00		204,746,539.55		537,360.93		12,036,745.58		12,574,106.51		0.00		0.00		192,709,793.97
A-1	FLT, STEP,	$	226,500,000.00		204,746,539.55		537,360.93		12,036,745.58		12,574,106.51		0.00		0.00		192,709,793.97
A-2	FLT, STEP,	$	133,240,000.00		133,240,000.00		356,944.93		0.00		356,944.93		0.00		0.00		133,240,000.00
A-3	FLT, STEP,	$	159,880,000.00		159,880,000.00		439,504.08		0.00		439,504.08		0.00		0.00		159,880,000.00
A-4	FLT, STEP,	$	43,761,000.00		43,761,000.00		123,020.24		0.00		123,020.24		0.00		0.00		43,761,000.00
M-1	MEZ, STEP,	$	44,901,000.00		44,901,000.00		130,415.75		0.00		130,415.75		0.00		0.00		44,901,000.00
M-2	MEZ, STEP,	$	26,864,000.00		26,864,000.00		78,653.79		0.00		78,653.79		0.00		0.00		26,864,000.00
M-3	MEZ, STEP,	$	15,351,000.00		15,351,000.00		45,303.63		0.00		45,303.63		0.00		0.00		15,351,000.00
M-4	MEZ, STEP,	$	15,351,000.00		15,351,000.00		46,975.19		0.00		46,975.19		0.00		0.00		15,351,000.00
M-5	MEZ, STEP,	$	14,583,000.00		14,583,000.00		45,192.17		0.00		45,192.17		0.00		0.00		14,583,000.00
M-6	MEZ, STEP,	$	14,583,000.00		14,583,000.00		45,645.86		0.00		45,645.86		0.00		0.00		14,583,000.00
M-7	MEZ, STEP,	$	14,967,000.00		14,967,000.00		52,551.90		0.00		52,551.90		0.00		0.00		14,967,000.00
M-8	MEZ, STEP,	$	10,362,000.00		10,362,000.00		37,188.83		0.00		37,188.83		0.00		0.00		10,362,000.00
M-9	MEZ, STEP,	$	7,675,000.00		7,675,000.00		31,126.95		0.00		31,126.95		0.00		0.00		7,675,000.00
B-1	SUB, STEP,	$	7,675,000.00		7,675,000.00		39,185.70		0.00		39,185.70		0.00		0.00		7,675,000.00
B-2	SUB, STEP,	$	13,816,000.00		13,816,000.00		70,539.37		0.00		70,539.37		0.00		0.00		13,816,000.00
B-3	SUB, STEP,	$	7,675,000.00		7,675,000.00		39,185.70		0.00		39,185.70		0.00		0.00		7,675,000.00
B-4	SUB, STEP,	$	5,757,000.00		5,757,000.00		29,393.11		0.00		29,393.11		0.00		0.00		5,757,000.00
C	OC,IO	$	4,605,470.87		4,605,279.43		1,884,168.95		0.00		1,884,168.95		0.00		0.00		4,605,279.43
P		$	100.00		100.00		138,448.67		0.00		138,448.67		0.00		0.00		100.00
R	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-X	R	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			767,546,570.87		745,792,918.98		4,170,805.75		12,036,745.58		16,207,551.33		0.00		0.00		733,756,173.40
Total





Page 2 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	06/27/05		07/24/05		A-Act/360		29445FCK2		226,500,000.00		903.958232		2.372454		53.142365		55.514819	850.815867
A-2	06/27/05		07/24/05		A-Act/360		29445FCL0		133,240,000.00		1,000.000000		2.678962		0.000000		2.678962	1,000.000000
A-3	06/27/05		07/24/05		A-Act/360		29445FCM8		159,880,000.00		1,000.000000		2.748962		0.000000		2.748962	1,000.000000
A-4	06/27/05		07/24/05		A-Act/360		29445FDB1		43,761,000.00		1,000.000000		2.811184		0.000000		2.811184	1,000.000000
M-1	06/27/05		07/24/05		A-Act/360		29445FCN6		44,901,000.00		1,000.000000		2.904518		0.000000		2.904518	1,000.000000
M-2	06/27/05		07/24/05		A-Act/360		29445FCP1		26,864,000.00		1,000.000000		2.927851		0.000000		2.927851	1,000.000000
M-3	06/27/05		07/24/05		A-Act/360		29445FCQ9		15,351,000.00		1,000.000000		2.951184		0.000000		2.951184	1,000.000000
M-4	06/27/05		07/24/05		A-Act/360		29445FCR7		15,351,000.00		1,000.000000		3.060074		0.000000		3.060074	1,000.000000
M-5	06/27/05		07/24/05		A-Act/360		29445FCS5		14,583,000.00		1,000.000000		3.098962		0.000000		3.098962	1,000.000000
M-6	06/27/05		07/24/05		A-Act/360		29445FCT3		14,583,000.00		1,000.000000		3.130073		0.000000		3.130073	1,000.000000
M-7	06/27/05		07/24/05		A-Act/360		29445FCU0		14,967,000.00		1,000.000000		3.511185		0.000000		3.511185	1,000.000000
M-8	06/27/05		07/24/05		A-Act/360		29445FCV8		10,362,000.00		1,000.000000		3.588963		0.000000		3.588963	1,000.000000
M-9	06/27/05		07/24/05		A-Act/360		29445FCW6		7,675,000.00		1,000.000000		4.055629		0.000000		4.055629	1,000.000000
B-1	06/27/05		07/24/05		A-Act/360		29445FCX4		7,675,000.00		1,000.000000		5.105629		0.000000		5.105629	1,000.000000
B-2	06/27/05		07/24/05		A-Act/360		29445FCY2		13,816,000.00		1,000.000000		5.105629		0.000000		5.105629	1,000.000000
B-3	06/27/05		07/24/05		A-Act/360		29445FCZ9		7,675,000.00		1,000.000000		5.105629		0.000000		5.105629	1,000.000000
B-4	06/27/05		07/24/05		A-Act/360		29445FDA3		5,757,000.00		1,000.000000		5.105630		0.000000		5.105630	1,000.000000
C	06/25/05		07/24/05		A-30/360				772,151,941.74		5.964214		2.440153		0.000000		2.440153	5.964214
P	06/25/05		07/24/05		A-30/360				100.00		1,000.000000		1,384,486.700000		0.000000		1,384,486.700000	1,000.000000
R	06/25/05		07/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-X	06/25/05		07/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

Distribution to Date -
																	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)
A-1	226,500,000.00		2,437,228.09		0.00		2,132,817.86		33,790,206.03		36,227,434.12		0.00		0.00		192,709,793.97
A-2	133,240,000.00		1,527,236.27		0.00		0.00		0.00		1,527,236.27		0.00		0.00		133,240,000.00
A-3	159,880,000.00		1,884,552.82		0.00		0.00		0.00		1,884,552.82		0.00		0.00		159,880,000.00
A-4	43,761,000.00		528,465.91		0.00		0.00		0.00		528,465.91		0.00		0.00		43,761,000.00
M-1	44,901,000.00		561,689.86		0.00		0.00		0.00		561,689.86		0.00		0.00		44,901,000.00
M-2	26,864,000.00		338,965.95		0.00		0.00		0.00		338,965.95		0.00		0.00		26,864,000.00
M-3	15,351,000.00		195,359.66		0.00		0.00		0.00		195,359.66		0.00		0.00		15,351,000.00
M-4	15,351,000.00		203,120.44		0.00		0.00		0.00		203,120.44		0.00		0.00		15,351,000.00
M-5	14,583,000.00		195,591.52		0.00		0.00		0.00		195,591.52		0.00		0.00		14,583,000.00
M-6	14,583,000.00		197,697.95		0.00		0.00		0.00		197,697.95		0.00		0.00		14,583,000.00
M-7	14,967,000.00		229,387.01		0.00		0.00		0.00		229,387.01		0.00		0.00		14,967,000.00
M-8	10,362,000.00		162,551.77		0.00		0.00		0.00		162,551.77		0.00		0.00		10,362,000.00
M-9	7,675,000.00		137,029.16		0.00		0.00		0.00		137,029.16		0.00		0.00		7,675,000.00
B-1	7,675,000.00		174,444.79		0.00		0.00		0.00		174,444.79		0.00		0.00		7,675,000.00
B-2	13,816,000.00		314,023.34		0.00		0.00		0.00		314,023.34		0.00		0.00		13,816,000.00
B-3	7,675,000.00		174,444.79		0.00		0.00		0.00		174,444.79		0.00		0.00		7,675,000.00
B-4	5,757,000.00		130,850.64		0.00		0.00		0.00		130,850.64		0.00		0.00		5,757,000.00
C	4,605,470.87		7,003,165.03		0.00		191.44		191.44		7,003,356.47		0.00		0.00		4,605,279.43
P	100.00		267,449.42		0.00		0.00		0.00		267,449.42		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-X	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	767,546,570.87		16,663,254.42		0.00		2,133,009.30		33,790,397.47		50,453,651.89		0.00		0.00		733,756,173.40



Page 4 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

Interest Detail -
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	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)
A-1	3.37438%		204,746,539.55		537,360.93		0.00		0.00		0.00		537,360.93		537,360.93		0.00
A-2	3.44438%		133,240,000.00		356,944.93		0.00		0.00		0.00		356,944.93		356,944.93		0.00
A-3	3.53438%		159,880,000.00		439,504.08		0.00		0.00		0.00		439,504.08		439,504.08		0.00
A-4	3.61438%		43,761,000.00		123,020.24		0.00		0.00		0.00		123,020.24		123,020.24		0.00
M-1	3.73438%		44,901,000.00		130,415.75		0.00		0.00		0.00		130,415.75		130,415.75		0.00
M-2	3.76438%		26,864,000.00		78,653.79		0.00		0.00		0.00		78,653.79		78,653.79		0.00
M-3	3.79438%		15,351,000.00		45,303.63		0.00		0.00		0.00		45,303.63		45,303.63		0.00
M-4	3.93438%		15,351,000.00		46,975.19		0.00		0.00		0.00		46,975.19		46,975.19		0.00
M-5	3.98438%		14,583,000.00		45,192.17		0.00		0.00		0.00		45,192.17		45,192.17		0.00
M-6	4.02438%		14,583,000.00		45,645.86		0.00		0.00		0.00		45,645.86		45,645.86		0.00
M-7	4.51438%		14,967,000.00		52,551.90		0.00		0.00		0.00		52,551.90		52,551.90		0.00
M-8	4.61438%		10,362,000.00		37,188.83		0.00		0.00		0.00		37,188.83		37,188.83		0.00
M-9	5.21438%		7,675,000.00		31,126.95		0.00		0.00		0.00		31,126.95		31,126.95		0.00
B-1	6.56438%		7,675,000.00		39,185.70		0.00		0.00		0.00		39,185.70		39,185.70		0.00
B-2	6.56438%		13,816,000.00		70,539.37		0.00		0.00		0.00		70,539.37		70,539.37		0.00
B-3	6.56438%		7,675,000.00		39,185.70		0.00		0.00		0.00		39,185.70		39,185.70		0.00
B-4	6.56438%		5,757,000.00		29,393.11		0.00		0.00		0.00		29,393.11		29,393.11		0.00
C	490.95886%		4,605,279.43		0.00		215.09		0.00		0.00		-215.09		1,884,168.95		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		138,448.67		0.00
R	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			745,792,918.98		2,148,188.13		215.09		0.00		0.00		2,147,973.04		4,170,805.75		0.00



Page 5 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
														Total
Principal Collections														12,036,732.09
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														12,036,732.09
Interest Collections														4,262,846.02
Interest Withdrawals														-0.00
Interest Other Accounts														138,448.67
Interest Fees														-230,475.44
TOTAL NET INTEREST														4,170,819.25
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														16,207,551.34



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															523,565.26
Curtailments															-107,495.69
Prepayments In Full															11,620,676.01
Repurchased/Substitutions															0.00
Liquidations															0.00
Other Additional Principal															0.00
Delinquent Principal															-146,559.35
Realized Losses															-13.49
Advanced Principal															146,559.35
TOTAL PRINCIPAL COLLECTED															12,036,732.09


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL PRINCIPAL OTHER ACCOUNTS														0.00





Page 6 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
														Total
Scheduled Interest														4,345,321.50
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-5,796.34
Delinquent Interest														-1,179,519.28
Compensating Interest														5,796.34
Civil Relief Act Shortfalls														-215.09
Interest Advanced														1,097,258.89
TOTAL INTEREST COLLECTED														4,262,846.02


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
														Total
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														138,448.67
TOTAL INTEREST OTHER ACCOUNTS														138,448.67



INTEREST - FEES
INTEREST - FEES
														Total
Current Servicing Fees														228,486.66
Trustee Fees														1,988.78
TOTAL INTEREST FEES														230,475.44




Page 7 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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
STRUCTURAL FEATURES
														Total
Ending Overcollateralization Amount														4,605,279.43
Overcollateralization Target Amount														4,605,279.43
Overcollateralization Deficiency Amount														13.49
Overcollateralization Release Amount														0.00



Page 8 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														4,916
Prior														4,809
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-70
Repurchases														-0
Liquidations														-0
Current														4,739
Principal Balance:


Original														767,546,570.87
Prior														745,792,918.98
Prefunding														0.00
Scheduled Principal														-523,565.26
Partial Prepayments														(107,495.69)
Full Voluntary Prepayments														-11,620,676.01
Repurchases														-0.00
Liquidations														-0.00
Current														733,756,173.40





PREFUNDING
PREFUNDING
														Total
Prefunding Account Original Balance
Prefunding Account Beginning Balance
Subsequent Loans Added to the Pool
Prefund Release to Certificate Holders
Prefunding Account Ending Balance														0.00





Page 9 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
														Total
Weighted Average Coupon Original														6.99376%
Weighted Average Coupon Prior														6.98781%
Weighted Average Coupon Current														6.98908%
Weighted Average Months to Maturity Original														355
Weighted Average Months to Maturity Prior														353
Weighted Average Months to Maturity Current														351
Weighted Avg Remaining Amortization Term Original														355
Weighted Avg Remaining Amortization Term Prior														353
Weighted Avg Remaining Amortization Term Current														351
Weighted Average Seasoning Original														2.52
Weighted Average Seasoning Prior														4.56
Weighted Average Seasoning Current														5.56









Page 10 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														6.38838%
Weighted Average Margin Prior														6.38333%
Weighted Average Margin Current														6.38393%
Weighted Average Max Rate Original														12.85766%
Weighted Average Max Rate Prior														12.85393%
Weighted Average Max Rate Current														12.85551%
Weighted Average Min Rate Original														6.85766%
Weighted Average Min Rate Prior														6.85393%
Weighted Average Min Rate Current														6.85551%
Weighted Average Cap Up Original														1.00000%
Weighted Average Cap Up Prior														1.00000%
Weighted Average Cap Up Current														1.00000%
Weighted Average Cap Down Original														1.00000%
Weighted Average Cap Down Prior														1.00000%
Weighted Average Cap Down Current														1.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														228,486.66
Delinquent Servicing Fees														82,260.39
TOTAL SERVICING FEES														310,747.06


Total Servicing Fees														310,747.06
Compensating Interest														-5,796.34
Delinquent Servicing Fees														-82,260.39
COLLECTED SERVICING FEES														222,690.32


Total Advaced Interest														1,097,258.89
Total Advaced Principal														146,559.35
Aggregate Advances with respect to this Distribution														1,243,818.24





ADDITIONAL COLLATERAL INFORMATION
														Total
Prepayment Interest Shortfall (PPIS)														5,796.34
Compensating Interest														-5,796.34
Net Prepayment Interest Shortfall (PPIS)														0.00

Weighted Average Net Mortgage Rate														6.711302%

Libor For Current Period														3.31438%

Libor For Next Period														3.4600%



Page 11 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5,360,746.95		3,464,241.55		299,701.72		9,124,690.22
			% Balance				0.73%		0.47%		0.04%		1.24%
			# Loans				36		26		1		63
			% # Loans				0.76%		0.55%		0.02%		1.33%
	FORECLOSURE		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%
	BANKRUPTCY		Balance		344,626.69		0.00		89,865.98		0.00		434,492.67
			% Balance		0.05%		0.00%		0.01%		0.00%		0.06%
			# Loans		3		0		1		0		4
			% # Loans		0.06%		0.00%		0.02%		0.00%		0.08%
	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		344,626.69		5,360,746.95		3,554,107.53		299,701.72		9,559,182.89
			% Balance		0.05%		0.73%		0.48%		0.04%		1.30%
			# Loans		3		36		27		1		67
			% # Loans		0.06%		0.76%		0.57%		0.02%		1.41%









Page 12 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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 13 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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




TOTAL


Page 14 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

															Total




Current


Number of Paid in Full Loans														70
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														70
Curtailments Amount														-107,495.69
Paid in Full Balance														11,620,676.01
Repurchased Loans Balance														0.00
Total Prepayment Amount														11,513,180.32

Cumulative


Number of Paid in Full Loans														177
Number of Repurchased Loans														1
Total Number of Loans Prepaid in Full														178
Paid in Full Balance														31,525,845.95
Repurchased Loans Balance														110,672.99
Curtailments Amount														20,869.23
Total Prepayment Amount														31,657,388.17










Page 15 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

															Total



SMM														1.54%
3 Months Avg SMM														1.40%
12 Months Avg SMM														1.05%
Avg SMM Since Cut-off														1.05%


CPR														17.04%
3 Months Avg CPR														15.53%
12 Months Avg CPR														11.89%
Avg CPR Since Cut-off														11.89%


PSA														1,531.36%
3 Months Avg PSA Approximation														1,836.45%
12 Months Avg PSA Approximation														1,564.20%
Avg PSA Since Cut-off Approximation														1,564.20%










Page 16 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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/(0.002min(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 17 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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 Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

602626 1			270,750.00		269,329.59			08-Jul-2005		6.750%		FL - 95.00%		Paid Off - 360		01-Jan-2005
			270,750.00

606178 1			66,150.00		66,022.38			16-Jun-2005		9.650%		MO - 90.00%		Paid Off - 360		01-Mar-2005
606178 1					66,022.38			16-Jun-2005		9.650%		MO - 90.00%		Paid Off - 360		01-Mar-2005
611006 1			204,250.00		203,215.67			23-Jun-2005		6.925%		NC - 95.00%		Paid Off - 360		01-Dec-2004
611006 1					203,215.67			23-Jun-2005		6.925%		NC - 95.00%		Paid Off - 360		01-Dec-2004
615029 1			150,000.00		147,890.35			30-Jun-2005		8.900%		MI - 100.00%		Paid Off - 180		01-Feb-2005
615029 1					147,890.35			30-Jun-2005		8.900%		MI - 100.00%		Paid Off - 180		01-Feb-2005
618877 1			290,000.00		288,556.99			14-Jul-2005		6.400%		MD - 66.67%		Paid Off - 360		01-Feb-2005
618877 1					288,556.99			14-Jul-2005		6.400%		MD - 66.67%		Paid Off - 360		01-Feb-2005
620324 1			185,500.00		184,464.54			22-Jun-2005		5.450%		NJ - 71.35%		Paid Off - 360		01-Feb-2005
620324 1					184,464.54			22-Jun-2005		5.450%		NJ - 71.35%		Paid Off - 360		01-Feb-2005
622049 1			103,500.00		103,198.99			30-Jun-2005		7.650%		NC - 75.00%		Paid Off - 360		01-Feb-2005
622049 1					103,198.99			30-Jun-2005		7.650%		NC - 75.00%		Paid Off - 360		01-Feb-2005
622838 1			112,000.00		111,587.43			30-Jun-2005		7.600%		NC - 100.00%		Paid Off - 360		01-Feb-2005
622838 1					111,587.43			30-Jun-2005		7.600%		NC - 100.00%		Paid Off - 360		01-Feb-2005
626710 1			164,000.00		163,326.58			01-Jul-2005		7.050%		MD - 86.32%		Paid Off - 360		01-Feb-2005
626710 1					163,326.58			01-Jul-2005		7.050%		MD - 86.32%		Paid Off - 360		01-Feb-2005
626774 1			318,750.00		318,662.43			22-Jun-2005		6.550%		VA - 85.00%		Paid Off - 360		01-Feb-2005
626774 1					318,662.43			22-Jun-2005		6.550%		VA - 85.00%		Paid Off - 360		01-Feb-2005
627657 1			203,000.00		202,450.79			30-Jun-2005		8.010%		IL - 70.00%		Paid Off - 360		01-Mar-2005
627657 1					202,450.79			30-Jun-2005		8.010%		IL - 70.00%		Paid Off - 360		01-Mar-2005
628537 1			207,400.00		206,386.59			06-Jul-2005		6.150%		NJ - 85.00%		Paid Off - 360		01-Feb-2005
628537 1					206,386.59			06-Jul-2005		6.150%		NJ - 85.00%		Paid Off - 360		01-Feb-2005
630898 1			101,600.00		101,218.21			23-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
630898 1					101,218.21			23-Jun-2005		7.500%		FL - 80.00%		Paid Off - 360		01-Feb-2005
631829 1			87,000.00		86,779.26			17-Jun-2005		9.450%		SC - 100.00%		Paid Off - 360		01-Feb-2005
631829 1					86,779.26			17-Jun-2005		9.450%		SC - 100.00%		Paid Off - 360		01-Feb-2005
633094 1			271,000.00		269,998.81			12-Jul-2005		7.585%		OH - 88.27%		Paid Off - 360		01-Feb-2005
633094 1					269,998.81			12-Jul-2005		7.585%		OH - 88.27%		Paid Off - 360		01-Feb-2005
633488 1			189,000.00		188,253.82			24-Jun-2005		7.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005
633488 1					188,253.82			24-Jun-2005		7.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005
633640 1			118,000.00		117,422.20			08-Jul-2005		6.900%		VA - 54.50%		Paid Off - 360		01-Feb-2005
633640 1					117,422.20			08-Jul-2005		6.900%		VA - 54.50%		Paid Off - 360		01-Feb-2005
633674 1			77,850.00		77,616.71			15-Jul-2005		7.500%		MS - 100.00%		Paid Off - 360		01-Mar-2005
633674 1					77,616.71			15-Jul-2005		7.500%		MS - 100.00%		Paid Off - 360		01-Mar-2005
633935 1			75,000.00		74,711.91			21-Jun-2005		7.950%		WI - 100.00%		Paid Off - 360		01-Feb-2005
633935 1					74,711.91			21-Jun-2005		7.950%		WI - 100.00%		Paid Off - 360		01-Feb-2005
634151 1			176,800.00		176,052.41			27-Jun-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
634151 1					176,052.41			27-Jun-2005		6.900%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
635109 1			141,480.00		141,083.09			14-Jul-2005		7.830%		VA - 90.00%		Paid Off - 360		01-Mar-2005
635109 1					141,083.09			14-Jul-2005		7.830%		VA - 90.00%		Paid Off - 360		01-Mar-2005
636041 1			144,000.00		143,443.87			08-Jul-2005		6.200%		MA - 90.00%		Paid Off - 360		01-Mar-2005
636041 1					143,443.87			08-Jul-2005		6.200%		MA - 90.00%		Paid Off - 360		01-Mar-2005
636064 1			211,500.00		210,820.75			11-Jul-2005		7.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005
636064 1					210,820.75			11-Jul-2005		7.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005
636768 1			90,000.00		89,723.45			01-Jul-2005		8.500%		VA - 90.00%		Paid Off - 360		01-Feb-2005
636768 1					89,723.45			01-Jul-2005		8.500%		VA - 90.00%		Paid Off - 360		01-Feb-2005
637152 1			132,240.00		131,720.47			11-Jul-2005		7.275%		VA - 95.00%		Paid Off - 360		01-Feb-2005
637152 1					131,720.47			11-Jul-2005		7.275%		VA - 95.00%		Paid Off - 360		01-Feb-2005
637977 1			236,000.00		234,960.33			29-Jun-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
637977 1					234,960.33			29-Jun-2005		6.700%		CA - 80.00%		Paid Off - 360		01-Feb-2005
638007 1			164,000.00		163,119.18			21-Jun-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Feb-2005
638007 1					163,119.18			21-Jun-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Feb-2005
639020 1			58,000.00		57,889.23			15-Jul-2005		9.700%		OK - 100.00%		Paid Off - 360		01-Feb-2005
639020 1					57,889.23			15-Jul-2005		9.700%		OK - 100.00%		Paid Off - 360		01-Feb-2005
639098 1			403,750.00		401,894.22			16-Jun-2005		6.700%		MD - 95.00%		Paid Off - 360		01-Feb-2005
639098 1					401,894.22			16-Jun-2005		6.700%		MD - 95.00%		Paid Off - 360		01-Feb-2005
639866 1			156,000.00		155,994.37			11-Jul-2005		7.550%		AZ - 100.00%		Paid Off - 360		01-Mar-2005
639866 1					155,994.37			11-Jul-2005		7.550%		AZ - 100.00%		Paid Off - 360		01-Mar-2005
640419 1			212,000.00		211,999.99			12-Jul-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Mar-2005
640419 1					211,999.99			12-Jul-2005		6.950%		CA - 80.00%		Paid Off - 360		01-Mar-2005
640907 1			139,500.00		139,037.65			28-Jun-2005		6.990%		ME - 90.00%		Paid Off - 360		01-Mar-2005
640907 1					139,037.65			28-Jun-2005		6.990%		ME - 90.00%		Paid Off - 360		01-Mar-2005
641349 1			328,000.00		326,708.84			29-Jun-2005		6.100%		MD - 80.00%		Paid Off - 360		01-Mar-2005
641349 1					326,708.84			29-Jun-2005		6.100%		MD - 80.00%		Paid Off - 360		01-Mar-2005
641511 1			89,990.00		89,805.11			30-Jun-2005		9.350%		GA - 100.00%		Paid Off - 360		01-Mar-2005
641511 1					89,805.11			30-Jun-2005		9.350%		GA - 100.00%		Paid Off - 360		01-Mar-2005
642572 1			188,000.00		187,245.72			06-Jul-2005		6.000%		MD - 79.66%		Paid Off - 360		01-Mar-2005
642572 1					187,245.72			06-Jul-2005		6.000%		MD - 79.66%		Paid Off - 360		01-Mar-2005
642752 1			294,500.00		294,499.99			29-Jun-2005		6.650%		CA - 95.00%		Paid Off - 360		01-Mar-2005
642752 1					294,499.99			29-Jun-2005		6.650%		CA - 95.00%		Paid Off - 360		01-Mar-2005
642776 1			85,000.00		84,692.86			12-Jul-2005		8.250%		IL - 100.00%		Paid Off - 360		01-Feb-2005
642776 1					84,692.86					8.250%		IL - 100.00%		Paid Off - 360


Page 18 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

642922 1			203,000.00		202,146.08			15-Jul-2005		5.750%		CA - 81.20%		Paid Off - 360		01-Mar-2005
			203,000.00

642928 1			76,000.00		75,813.46			30-Jun-2005		8.490%		TX - 80.00%		Paid Off - 360		01-Mar-2005
642928 1					75,813.46			30-Jun-2005		8.490%		TX - 80.00%		Paid Off - 360		01-Mar-2005
642931 1			82,320.00		82,139.19			30-Jun-2005		7.600%		IL - 84.00%		Paid Off - 360		01-Mar-2005
642931 1					82,139.19			30-Jun-2005		7.600%		IL - 84.00%		Paid Off - 360		01-Mar-2005
643324 1			376,000.00		374,629.26			01-Jul-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Mar-2005
643324 1					374,629.26			01-Jul-2005		6.500%		MD - 80.00%		Paid Off - 360		01-Mar-2005
643335 1			169,600.00		169,188.84			30-Jun-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005
643335 1					169,188.84			30-Jun-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005
643421 1			128,300.00		127,952.70			22-Jun-2005		8.800%		MD - 100.00%		Paid Off - 360		01-Mar-2005
643421 1					127,952.70			22-Jun-2005		8.800%		MD - 100.00%		Paid Off - 360		01-Mar-2005
643712 1			124,000.00		123,589.79			12-Jul-2005		7.000%		OH - 80.00%		Paid Off - 360		01-Mar-2005
643712 1					123,589.79			12-Jul-2005		7.000%				Paid Off - 360		01-Mar-2005
643748 1			52,500.00		52,028.44			22-Jun-2005		7.250%		MI - 70.00%		Paid Off - 360		01-Mar-2005
643748 1					52,028.44			22-Jun-2005		7.250%		MI - 70.00%		Paid Off - 360		01-Mar-2005
643904 1			267,750.00		266,801.80			22-Jun-2005		6.650%		MD - 92.33%		Paid Off - 360		01-Mar-2005
643904 1					266,801.80			22-Jun-2005		6.650%		MD - 92.33%		Paid Off - 360		01-Mar-2005
644211 1			99,500.00		99,186.46			21-Jun-2005		7.250%		OH - 100.00%		Paid Off - 360		01-Feb-2005
644211 1					99,186.46			21-Jun-2005		7.250%		OH - 100.00%		Paid Off - 360		01-Feb-2005
644388 1			138,550.00		138,073.44			15-Jul-2005		6.800%		WI - 85.00%		Paid Off - 360		01-Mar-2005
644388 1					138,073.44			15-Jul-2005		6.800%		WI - 85.00%		Paid Off - 360		01-Mar-2005
644528 1			144,500.00		144,083.93			30-Jun-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Mar-2005
644528 1					144,083.93			30-Jun-2005		7.700%		MI - 85.00%		Paid Off - 360		01-Mar-2005
644786 1			213,550.00		212,909.26			15-Jul-2005		7.500%		NV - 80.00%		Paid Off - 360		01-Mar-2005
644786 1					212,909.26			15-Jul-2005		7.500%		NV - 80.00%		Paid Off - 360		01-Mar-2005
646031 1			152,000.00		151,420.30			05-Jul-2005		7.300%		MI - 80.00%		Paid Off - 360		01-Mar-2005
646031 1					151,420.30			05-Jul-2005		7.300%		MI - 80.00%		Paid Off - 360		01-Mar-2005
646698 1			172,000.00		171,999.68			27-Jun-2005		6.100%		MD - 80.00%		Paid Off - 360		01-Apr-2005
646698 1					171,999.68			27-Jun-2005		6.100%		MD - 80.00%		Paid Off - 360		01-Apr-2005
647102 1			168,150.00		167,544.16			28-Jun-2005		6.800%		MD - 95.00%		Paid Off - 360		01-Mar-2005
647102 1					167,544.16			28-Jun-2005		6.800%		MD - 95.00%		Paid Off - 360		01-Mar-2005
647490 1			90,000.00		89,765.68			30-Jun-2005		8.200%		NC - 90.00%		Paid Off - 360		01-Mar-2005
647490 1					89,765.68			30-Jun-2005		8.200%		NC - 90.00%		Paid Off - 360		01-Mar-2005
648132 1			177,000.00		176,255.46			05-Jul-2005		5.750%		MD - 76.96%		Paid Off - 360		01-Mar-2005
648132 1					176,255.46			05-Jul-2005		5.750%		MD - 76.96%		Paid Off - 360		01-Mar-2005
649117 1			439,200.00		439,200.00			29-Jun-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Mar-2005
649117 1					439,200.00			29-Jun-2005		7.000%		MD - 80.00%		Paid Off - 360		01-Mar-2005
650005 1			80,000.00		79,806.06			28-Jun-2005		8.550%		PA - 33.33%		Paid Off - 360		01-Mar-2005
650005 1					79,806.06			28-Jun-2005		8.550%		PA - 33.33%		Paid Off - 360		01-Mar-2005
650148 1			146,200.00		145,792.12			29-Jun-2005		7.900%		WI - 85.00%		Paid Off - 360		01-Mar-2005
650148 1					145,792.12			29-Jun-2005		7.900%		WI - 85.00%		Paid Off - 360		01-Mar-2005
650269 1			164,000.00		163,456.48			30-Jun-2005		6.990%		NJ - 84.54%		Paid Off - 360		01-Mar-2005
650269 1					163,456.48			30-Jun-2005		6.990%		NJ - 84.54%		Paid Off - 360		01-Mar-2005
650411 1			190,000.00		189,419.21			28-Jun-2005		7.400%		AZ - 100.00%		Paid Off - 360		01-Mar-2005
650411 1					189,419.21			28-Jun-2005		7.400%		AZ - 100.00%		Paid Off - 360		01-Mar-2005
651199 1			106,000.00		105,691.70			14-Jul-2005		7.650%		NC - 100.00%		Paid Off - 360		01-Mar-2005
651199 1					105,691.70			14-Jul-2005		7.650%		NC - 100.00%		Paid Off - 360		01-Mar-2005
651200 1			158,000.00		157,581.50			14-Jul-2005		6.650%		MD - 65.83%		Paid Off - 360		01-Apr-2005
651200 1					157,581.50			14-Jul-2005		6.650%		MD - 65.83%		Paid Off - 360		01-Apr-2005
652306 1			355,000.00		354,999.98			15-Jul-2005		6.650%		AZ - 78.02%		Paid Off - 360		01-Mar-2005
652306 1					354,999.98			15-Jul-2005		6.650%		AZ - 78.02%		Paid Off - 360		01-Mar-2005
654697 1			325,125.00		324,414.54			30-Jun-2005		7.625%		MD - 75.00%		Paid Off - 360		01-Apr-2005
654697 1					324,414.54			30-Jun-2005		7.625%		MD - 75.00%		Paid Off - 360		01-Apr-2005
656131 1			163,000.00		162,604.66			14-Jul-2005		7.100%		PA - 93.14%		Paid Off - 360		01-Apr-2005
656131 1					162,604.66			14-Jul-2005		7.100%		PA - 93.14%		Paid Off - 360		01-Apr-2005
99622049 1			34,500.00		34,450.08			30-Jun-2005		11.000%		NC - 100.00%		Paid Off - 360		01-Feb-2005
99622049 1					34,450.08			30-Jun-2005		11.000%		NC - 100.00%		Paid Off - 360		01-Feb-2005
99643324 1			94,000.00		93,809.09			01-Jul-2005		10.650%		MD - 100.00%		Paid Off - 360		01-Mar-2005
99643324 1					93,809.09			01-Jul-2005		10.650%		MD - 100.00%		Paid Off - 360		01-Mar-2005
99643712 1			31,000.00		30,956.08			12-Jul-2005		11.100%		OH - 100.00%		Paid Off - 360		01-Mar-2005
99643712 1					30,956.08			12-Jul-2005		11.100%		OH - 100.00%		Paid Off - 360		01-Mar-2005
99644786 1			53,390.00		53,309.63			15-Jul-2005		10.850%		NV - 100.00%		Paid Off - 360		01-Mar-2005
99644786 1					53,309.63			15-Jul-2005		10.850%		NV - 100.00%		Paid Off - 360		01-Mar-2005
99646031 1			38,000.00		37,872.17			05-Jul-2005		10.250%		MI - 100.00%		Paid Off - 360		01-Mar-2005
99646031 1					37,872.17			05-Jul-2005		10.250%		MI - 100.00%		Paid Off - 360		01-Mar-2005


TOTAL			11,657,645.00		11,620,676.01
TOTAL


Page 19 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current
Current



Number of Loans Liquidated														0
Collateral Principal Realized Loss/(Gain) Amount														13.49
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														(13.49)

Cumulative
Cumulative



Number of Loans Liquidated														0
Collateral Realized Loss/(Gain) Amount														13.49
Net Liquidation Proceeds														(13.49)










Page 20 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.00%
3 Months Avg MDR														0.00%
12 Months Avg MDR														0.00%
Avg MDR Since Cut-off														0.00%


CDR														0.00%
3 Months Avg CDR														0.00%
12 Months Avg CDR														0.00%
Avg CDR Since Cut-off														0.00%


SDA														0.00%
3 Months Avg SDA Approximation														0.00%
12 Months Avg SDA Approximation														0.00%
Avg SDA Since Cut-off Approximation														0.00%


Loss Severity Approximation for Current Period														0.00%
3 Months Avg Loss Severity Approximation														0.00%
12 Months Avg Loss Severity Approximation														0.00%
Avg Loss Severity Approximation Since Cut-off														0.00%












Page 21 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 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 22 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
638118 1
638118 1					MI - 94.99%		360				Revision		13.49



TOTAL												13.49



Page 23 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
														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

						60+ days Delinqueny Balance								3,853,809.25
						Ending Collateral Balance								733,756,173.40
						Delinquency Percentage								0.5252%

						Senior Enhancement Percentage								27.380000%

						Cumulative Loss Percentage								0.000001758%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 24 of 25
Equifirst Mortgage Loan Trust 2005-1

Asset Backed Certificates
Asset Backed Certificates
2005-1

July 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-1										$0.00		$0.00
													$0.00		$0.00
			A-2										$0.00		$0.00
													$0.00		$0.00
			A-3										$0.00		$0.00
													$0.00		$0.00
			A-4										$0.00		$0.00
													$0.00		$0.00
			M-1										$0.00		$0.00
													$0.00		$0.00
			M-2										$0.00		$0.00
													$0.00		$0.00
			M-3										$0.00		$0.00
													$0.00		$0.00
			M-4										$0.00		$0.00
													$0.00		$0.00
			M-5										$0.00		$0.00
													$0.00		$0.00
			M-6										$0.00		$0.00
													$0.00		$0.00
			M-7										$0.00		$0.00
													$0.00		$0.00
			M-8										$0.00		$0.00
													$0.00		$0.00
			M-9										$0.00		$0.00
													$0.00		$0.00
			B-1										$0.00		$0.00
													$0.00		$0.00
			B-2										$0.00		$0.00
													$0.00		$0.00
			B-3										$0.00		$0.00
													$0.00		$0.00
			B-4										$0.00		$0.00
													$0.00		$0.00






Page 25 of 25

Equifirst Mortgage Loan Trust 2005-1 8-K