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): ~~August~~October 25, 2005 (Date of earliest event reported) GS Mortgage Securities Corp (as Depositor under the Pooling and Servicing Agreement, dated as July 1, 2005, providing for the issuance of FFMLT Trust 2005-FFA Mortgage Pass-Through Certificates, Series 2005-FFA) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120274-29 13-3387389 (Commission File Number) (I.R.S. Employer Identification No.) 85 Broad Street New York, New York 10004 (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 ~~August~~October 25, 2005. Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, in its capacity as Trustee under the Pooling and Servicing Agreement on behalf of GS Mortgage Securities Corp, Registrant Date: ~~Aug~~Oct 2628, 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 ~~August~~October 25, 2005.

FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					11
										7. Foreclosure Report					12
										8. Prepayment Report					1314
										9. Prepayment Detail Report					1617
										10. Realized Loss Report					2428
										11. Realized Loss Detail Report					2731
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2832
				National City Home Loan
										13. Additional Certificate Report					2933
				Underwriter(s)
				Goldman Sachs Mortgage Securities
										Total Number of Pages					2933
				Dates						Contacts
				Cut-Off Date:			July 01, 2005			Hang Luu
				Close Date:			July 21, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~August~~October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~July~~September 2930, 2005
										Main Phone Number:			(714) 247-6000
							August 24, 2005
							October 24, 2005
										https://www.tss.db.com/invr
Page 1 of 29
Page 1 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					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)
A-1	SR	$	300,687,000.00		~~300~~274,~~687~~240,~~000~~399.0039		1890,~~061,905~~290.3799		1014,~~934~~974,~~896~~049.6080		1115,~~996~~864,~~801~~340.9779		0.00		0.00		~~289~~259,~~752~~266,~~103~~349.4059
A-2A	SR	$	146,433,000.00		~~146~~125,~~433~~457,~~000~~221.0022		~~504~~398,~~329~~187.4928		811,~~672~~876,~~871~~473.6367		912,~~177~~274,~~201~~660.1295		0.00		0.00		~~137~~113,~~760~~580,~~128~~747.3755
A-2B	SR	$	92,053,000.00		92,053,000.00		~~331~~304,~~358~~030.8460		0.00		~~331~~304,~~358~~030.8460		0.00		0.00		92,053,000.00
M-1	SUB	$	69,618,000.00		69,618,000.00		~~269~~245,~~552~~635.1951		0.00		~~269~~245,~~552~~635.1951		0.00		0.00		69,618,000.00
M-2	SUB	$	40,364,000.00		40,364,000.00		184,160.75		0.00		184,160.75		0.00		0.00		40,364,000.00
M-3	SUB	$	16,294,000.00		16,294,000.00		74,911.67		0.00		74,911.67		0.00		0.00		16,294,000.00
M-4	SUB	$	14,813,000.00		14,813,000.00		69,300.15		0.00		69,300.15		0.00		0.00		14,813,000.00
B-1	SUB	$	15,553,000.00		15,553,000.00		77,259.53		0.00		77,259.53		0.00		0.00		15,553,000.00
B-2	SUB	$	11,109,000.00		11,109,000.00		56,563.33		0.00		56,563.33		0.00		0.00		11,109,000.00
B-3	SUB	$	14,442,000.00		14,442,000.00		78,311.75		0.00		78,311.75		0.00		0.00		14,442,000.00
B-4	SUB	$	11,850,000.00		11,850,000.00		59,250.00		0.00		59,250.00		0.00		0.00		11,850,000.00
B-5	SUB	$	7,406,000.00		7,406,000.00		37,030.00		0.00		37,030.00		0.00		0.00		7,406,000.00
X	NTL	$	811.95		~~811~~5,291,549.9535		0.00		0.00		0.00		0.00		2,~~667~~604,~~010~~703.7459		27,~~667~~896,~~822~~252.6994
X-1	NTL	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	RES	$	0.00		0.00		~~255~~376,~~159~~465.9565		0.00		~~255~~376,~~159~~465.9565		0.00		0.00		0.00
R-1	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			740,622,811.95		~~740~~698,~~622~~491,~~811~~169.9596		32,~~059~~851,~~093~~397.0221		1926,~~607~~850,~~768~~523.2347		2229,~~666~~701,~~861~~920.2568		0.00		2,~~667~~604,~~010~~703.7459		~~723~~674,~~682~~245,~~054~~350.4608
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)
A-1	0709/2126/05		0810/24/05		A-Act/360		362341HA0		300,687,000.00		~~1,000~~912.~~000000~~046079		32.~~531597~~960856		3649.~~366376~~799459		3952.~~897974~~760315	~~963~~862.~~633624~~246621
A-2A	0709/2126/05		0810/24/05		A-Act/360		362341HB8		146,433,000.00		~~1,000~~856.~~000000~~755111		32.~~444097~~719246		5981.~~227576~~105172		6283.~~671673~~824418	~~940~~775.~~772424~~649939
A-2B	0709/2126/05		0810/24/05		A-Act/360		362341HC6		92,053,000.00		1,000.000000		3.~~599653~~302778		0.000000		3.~~599653~~302778	1,000.000000
M-1	0709/2126/05		0810/24/05		A-Act/360		362341HD4		69,618,000.00		1,000.000000		3.~~871875~~528333		0.000000		3.~~871875~~528333	1,000.000000
M-2	0709/01/05		0709/30/05		F-30/360		362341HE2		40,364,000.00		1,000.000000		4.562500		0.000000		4.562500	1,000.000000
M-3	0709/01/05		0709/30/05		F-30/360		362341HF9		16,294,000.00		1,000.000000		4.597500		0.000000		4.597500	1,000.000000
M-4	0709/01/05		0709/30/05		F-30/360		362341HG7		14,813,000.00		1,000.000000		4.678333		0.000000		4.678333	1,000.000000
B-1	0709/01/05		0709/30/05		F-30/360		362341HH5		15,553,000.00		1,000.000000		4.967500		0.000000		4.967500	1,000.000000
B-2	0709/01/05		0709/30/05		F-30/360		362341HJ1		11,109,000.00		1,000.000000		5.091667		0.000000		5.091667	1,000.000000
B-3	0709/01/05		0709/30/05		F-30/360		362341HK8		14,442,000.00		1,000.000000		5.422500		0.000000		5.422500	1,000.000000
B-4	0709/01/05		0709/30/05		F-30/360		362341HX0		11,850,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
B-5	0709/01/05		0709/30/05		F-30/360		362341HY8		7,406,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
X	0709/2125/05		0810/24/05		A-30/360		362341HL6		740,623,623.90		07.~~001096~~144721		0.000000		0.000000		0.000000	310.~~602130~~661627
X-1	0709/2125/05		0810/24/05		A-30/360		362341HM4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	0709/2125/05		0810/24/05		A-30/360		362341HN2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	0709/2125/05		0810/24/05		A-30/360		362341HP7		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	0709/2125/05		0810/24/05		A-30/360		362341HW2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 29
Page 2 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 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	300,687,000.00		12,~~061~~941,~~905~~538.3782		1040,~~652~~615,~~369~~315.6671		~~282~~805,~~526~~334.9470		1041,~~934~~420,~~896~~650.6041		1144,~~996~~362,~~801~~189.9723		0.00		0.00		~~289~~259,~~752~~266,~~103~~349.4059
A-2A	146,433,000.00		~~504~~1,~~329~~361,870.4926		832,~~448~~213,~~789~~511.0566		~~224~~638,~~082~~740.5879		832,~~672~~852,~~871~~252.6345		934,~~177~~214,~~201~~122.1271		0.00		0.00		~~137~~113,~~760~~580,~~128~~747.3755
A-2B	92,053,000.00		~~331~~955,~~358~~427.8404		0.00		0.00		0.00		~~331~~955,~~358~~427.8404		0.00		0.00		92,053,000.00
M-1	69,618,000.00		~~269~~774,~~552~~553.1943		0.00		0.00		0.00		~~269~~774,~~552~~553.1943		0.00		0.00		69,618,000.00
M-2	40,364,000.00		~~184~~552,~~160~~482.7525		0.00		0.00		0.00		~~184~~552,~~160~~482.7525		0.00		0.00		40,364,000.00
M-3	16,294,000.00		74224,~~911~~735.6701		0.00		0.00		0.00		74224,~~911~~735.6701		0.00		0.00		16,294,000.00
M-4	14,813,000.00		69207,~~300~~900.1545		0.00		0.00		0.00		69207,~~300~~900.1545		0.00		0.00		14,813,000.00
B-1	15,553,000.00		77231,~~259~~778.5359		0.00		0.00		0.00		77231,~~259~~778.5359		0.00		0.00		15,553,000.00
B-2	11,109,000.00		56169,~~563~~689.3399		0.00		0.00		0.00		56169,~~563~~689.3399		0.00		0.00		11,109,000.00
B-3	14,442,000.00		78234,~~311~~935.7525		0.00		0.00		0.00		78234,~~311~~935.7525		0.00		0.00		14,442,000.00
B-4	11,850,000.00		59177,~~250~~750.00		0.00		0.00		0.00		59177,~~250~~750.00		0.00		0.00		11,850,000.00
B-5	7,406,000.00		37111,~~030~~090.00		0.00		0.00		0.00		37111,~~030~~090.00		0.00		0.00		7,406,000.00
X	811.95		0.00		-27,~~598~~736,~~102~~860.6905		-68158,~~908~~580.0594		0.00		0.00		0.00		27,~~667~~895,~~010~~440.7499		27,~~667~~896,~~822~~252.6994
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		~~255~~998,~~159~~341.9586		0.00		0.00		0.00		~~255~~998,~~159~~341.9586		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
Total	740,622,811.95		38,~~059~~942,~~093~~092.0295		1665,~~503~~091,~~056~~967.0232		~~437~~1,~~701~~285,494.4755		1974,~~607~~272,~~768~~902.2386		2283,~~666~~214,~~861~~995.2581		0.00		27,~~667~~895,~~010~~440.7499		~~723~~674,~~682~~245,~~054~~350.4608
Interest Detail -
	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)
A-1	34.~~63250~~03000%		~~300~~274,~~687~~240,~~000~~399.0039		1890,~~061,905~~290.3799		0.00		0.00		0.00		1890,~~061,905~~290.3799		1890,~~061,905~~290.3799		0.00
A-2A	3.~~54250~~94000%		~~146~~125,~~433~~457,~~000~~221.0022		~~504~~398,~~329~~187.4928		0.00		0.00		0.00		~~504~~398,~~329~~187.4928		~~504~~398,~~329~~187.4928		0.00
A-2B	34.~~70250~~10000%		92,053,000.00		~~331~~304,~~358~~030.8460		0.00		0.00		0.00		~~331~~304,~~358~~030.8460		~~331~~304,~~358~~030.8460		0.00
M-1	34.~~98250~~38000%		69,618,000.00		~~269~~245,~~552~~635.1951		0.00		0.00		0.00		~~269~~245,~~552~~635.1951		~~269~~245,~~552~~635.1951		0.00
M-2	5.47500%		40,364,000.00		184,160.75		0.00		0.00		0.00		184,160.75		184,160.75		0.00
M-3	5.51700%		16,294,000.00		74,911.67		0.00		0.00		0.00		74,911.67		74,911.67		0.00
M-4	5.61400%		14,813,000.00		69,300.15		0.00		0.00		0.00		69,300.15		69,300.15		0.00
B-1	5.96100%		15,553,000.00		77,259.53		0.00		0.00		0.00		77,259.53		77,259.53		0.00
B-2	6.11000%		11,109,000.00		56,563.33		0.00		0.00		0.00		56,563.33		56,563.33		0.00
B-3	6.50700%		14,442,000.00		78,311.75		0.00		0.00		0.00		78,311.75		78,311.75		0.00
B-4	6.00000%		11,850,000.00		59,250.00		0.00		0.00		0.00		59,250.00		59,250.00		0.00
B-5	6.00000%		7,406,000.00		37,030.00		0.00		0.00		0.00		37,030.00		37,030.00		0.00
X	~~3,477,915~~590.~~78879~~68604%		~~811~~5,291,549.9535		319,732.3141		-2,~~803~~799,~~933~~614.0684		0.00		0.00		23,~~803~~144,~~936~~030.3755		2,~~667~~604,~~010~~703.7459		~~136~~539,~~925~~326.6397
X-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		~~255~~376,~~159~~465.9565		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
Total			~~740~~698,~~622~~491,~~811~~169.9596		2,~~803~~494,~~936~~663.3897		-2,~~803~~799,~~933~~614.0684		0.00		0.00		5,~~607~~618,~~869~~962.4411		5,~~726~~456,~~103~~100.7680		~~136~~539,~~925~~326.6397
Page 3 of 29
Page 3 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Collection Account Report
SUMMARY
														Total
Principal Collections														1624,~~918~~139,~~619~~164.3472
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														1624,~~918~~139,~~619~~164.3472
Interest Collections														5,~~560~~256,~~062~~651.4596
Interest Withdrawals														-0.00
Interest Other Accounts														~~255~~376,~~159~~465.9565
Interest Fees														-6670,~~980~~361.4965
TOTAL NET INTEREST														5,~~748~~562,~~241~~755.9196
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														2229,~~666~~701,~~861~~920.2568
PRINCIPAL - COLLECTIONS
															Total
Scheduled Principal Received															~~437~~418,~~701~~912.4752
Prepayments In Full															1623,~~215~~502,~~279~~026.4317
Curtailments															~~252~~172,~~295~~425.1467
Liquidations															35152,~~481~~455.4552
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-22106,~~138~~655.1516
Delinquent Principal															-~~346~~323,~~723~~498.9252
Advanced Principal															~~346~~323,~~723~~498.9252
TOTAL PRINCIPAL COLLECTED															1624,~~918~~139,~~619~~164.3472
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00
Page 4 of 29
Page 4 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
INTEREST - COLLECTIONS
														Total
Scheduled Interest														5,~~834~~478,~~318~~192.4726
Liquidation Interest														~~325~~1,173.2531
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-5783,~~485~~134.1060
Compensating Interest														5783,~~485~~134.1060
Delinquent Interest														-4,~~645~~240,~~218~~723.1091
Interest Advanced														4,~~370~~018,~~636~~010.8431
TOTAL INTEREST COLLECTED														5,~~560~~256,~~062~~651.4596
INTEREST - WITHDRAWALS
														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00
INTEREST - OTHER ACCOUNTS
														Total
Prepayment Charges														~~255~~376,~~159~~465.9565
TOTAL INTEREST OTHER ACCOUNTS														~~255~~376,~~159~~465.9565
INTEREST - FEES
														Total
Current Servicing Fees														6468,~~820~~324.3438
Current Trustee Fees														2,~~160~~037.1527
TOTAL INTEREST OTHER FEES														6670,~~980~~361.4965
Page 5 of 29
Page 5 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Deposits						0.00
Releases						0.00
Withdrawals						0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
														Total
Overcollateralization Amount														27,~~667~~896,~~822~~252.6994
Overcollateralization Target Amount														29,995,223.88
Overcollateralization Deficiency Amount														2722,~~327~~098,~~401~~970.1994
Overcollateralization Release Amount														0.00
Page 6 of 29
Page 6 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Collateral Report
COLLATERAL
															Total
Loan Count:
Original														15,169
Prior														1514,~~169~~435
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-~~285~~413
Repurchases														-0
Liquidations														-15
Current														14,~~883~~017
Principal Balance:
Original														740,622,811.95
Prior														~~740~~698,~~622~~491,~~811~~169.9596
Prefunding														0.00
Scheduled Principal														-~~437~~418,~~701~~912.4752
Partial Prepayments														-~~252~~172,~~295~~425.1467
Full Voluntary Prepayments														-1623,~~215~~502,~~279~~026.4317
Repurchases														-0.00
Liquidations														-35152,~~481~~455.4552
Current														~~723~~674,~~682~~245,~~054~~350.4608
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 29
Page 7 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
CHARACTERISTICS
														Total
Weighted Average Coupon Original														9.45363%
Weighted Average Coupon Prior														9.~~45363~~44890%
Weighted Average Coupon Current														9.~~45363~~44478%
Weighted Average Months to Maturity Original														219
Weighted Average Months to Maturity Prior														~~219~~218
Weighted Average Months to Maturity Current														~~219~~217
Weighted Avg Remaining Amortization Term Original														220
Weighted Avg Remaining Amortization Term Prior														~~220~~219
Weighted Avg Remaining Amortization Term Current														~~220~~218
Weighted Average Seasoning Original														8.55
Weighted Average Seasoning Prior														89.5554
Weighted Average Seasoning Current														810.5554
Page 8 of 29
Page 8 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
ARM CHARACTERISTICS
														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%
SERVICING FEES & ADVANCES
															Total
Current Servicing Fees														6468,~~820~~324.3438
Delinquent Servicing Fees														~~242~~222,~~196~~713.4561
TOTAL SERVICING FEES														~~307~~291,~~016~~038.8202
Compensating Interest														-5783,~~485~~134.1060
Delinquent Servicing Fees														-~~242~~222,~~196~~713.4561
COLLECTED SERVICING FEES														7-14,~~335~~810.2718
Aggregate Advances with respect to this Distribution														4,~~717~~341,~~360~~508.7683
ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00
Current LIBOR Rate														3.~~432500~~830000%
Next LIBOR Rate														0.000000%
Page 9 of 29
Page 9 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				225,~~827~~254,811.5446		232,~~735~~316,323.5790		40628,~~822~~793.4531		878,~~385~~199,928.5667
			% Balance				0.0078%		0.0034%		0.0109%		01.0122%
			# Loans				1131		155		119		3205
			% # Loans				0.0193%		0.0139%		0.0114%		01.0246%
	FORECLOSURE		Balance		0176,545.0011		016,335.0095		0512,403.0027		02,773,623.0011		03,478,907.0044
			% Balance		0.0003%		0.00%		0.0008%		0.0041%		0.0052%
			# Loans		02		01		010		063		076
			% # Loans		0.0001%		0.0001%		0.0007%		0.0045%		0.0054%
	BANKRUPTCY		Balance		02,265,110.0024		0203,150.0084		0214,491.0023		0186,445.0042		02,869,197.0073
			% Balance		0.0034%		0.0003%		0.0003%		0.0003%		0.0043%
			# Loans		053		06		06		08		073
			% # Loans		0.0038%		0.0004%		0.0004%		0.0006%		0.0052%
	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		02,441,655.0035		225,~~827~~474,298.5425		233,~~735~~043,218.5740		403,~~822~~588,861.4584		8714,~~385~~548,033.5684
			% Balance		0.0036%		0.0081%		0.0045%		0.0153%		02.0116%
			# Loans		055		1138		171		190		3354
			% # Loans		0.0039%		0.0198%		0.0151%		0.0164%		02.0253%
Page 10 of 29
Page 10 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 11 of 29
Page 11 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
1044354523 1
Page 12 of 29
			26,200.00		25,558.69		01-May-2005		9.375%		TN - 100.00%		240		01-Oct-2004
1044356756 1			12,999.00		12,884.16		01-Jun-2005		8.500%		TN - 100.00%		180		01-Nov-2004
1044357475 1			121,500.00		120,951.86		01-Aug-2005		10.990%		CA - 95.00%		240		01-Nov-2004
1044362727 1			39,850.00		39,688.36		01-Jun-2005		11.500%		MI - 99.98%		240		01-Nov-2004
1044362747 1			140,000.00		138,830.48		01-Mar-2005		8.000%		FL - 100.00%		240		01-Nov-2004
1044363478 1			13,200.00		13,100.16		01-May-2005		8.500%		TN - 100.00%		180		01-Nov-2004
1044363679 1			57,400.00		57,180.12		01-May-2005		11.750%		CA - 99.69%		240		01-Nov-2004
1044364239 1			25,600.00		25,492.56		01-May-2005		11.500%		ID - 100.00%		240		01-Nov-2004
1044365217 1			40,000.00		39,854.66		01-Mar-2005		11.750%		UT - 100.00%		240		01-Nov-2004
1044365419 1			53,600.00		53,365.15		01-Apr-2005		11.125%		MI - 100.00%		240		01-Nov-2004
1044365728 1			31,200.00		31,106.65		01-Mar-2005		11.500%		OR - 100.00%		240		01-Nov-2004
1044368162 1			88,000.00		87,585.04		01-May-2005		9.875%		CA - 100.00%		240		01-Nov-2004
1044369666 1			19,000.00		18,879.69		01-Apr-2005		9.375%		CO - 100.00%		240		01-Nov-2004
1044375156 1			125,000.00		124,583.41		01-Feb-2005		10.990%		NV - 96.15%		240		01-Nov-2004
1044375294 1			109,000.00		108,087.57		01-May-2005		7.990%		CA - 100.00%		240		01-Nov-2004
1044377259 1			39,200.00		39,051.10		01-Jun-2005		11.500%		NV - 100.00%		240		01-Nov-2004
1044378618 1			55,600.00		55,414.46		01-Jun-2005		11.500%		MA - 100.00%		180		01-Dec-2004
1044378779 1			47,000.00		46,835.67		01-Apr-2005		11.750%		IL - 100.00%		240		01-Dec-2004
1044382148 1			43,700.00		43,447.47		01-May-2005		9.375%		MN - 99.96%		240		01-Dec-2004
1044382461 1			66,000.00		65,825.43		01-Mar-2005		11.500%		CO - 100.00%		240		01-Dec-2004
1044383361 1			41,000.00		40,831.53		01-May-2005		11.000%		CO - 100.00%		240		01-Dec-2004
1044383767 1			48,800.00		48,539.80		01-May-2005		8.750%		TN - 100.00%		180		01-Dec-2004
1044383805 1			10,700.00		10,629.73		01-May-2005		8.750%		TN - 100.00%		180		01-Dec-2004
1044383830 1			34,000.00		33,867.61		01-May-2005		11.250%		CA - 100.00%		240		01-Dec-2004
1044385378 1			28,000.00		27,925.89		01-Mar-2005		11.500%		WI - 100.00%		240		01-Dec-2004
1044390410 1			90,000.00		89,361.95		01-Jun-2005		7.875%		NY - 91.00%		240		01-Dec-2004
1044390474 1			44,380.00		44,242.06		01-Mar-2005		10.750%		GA - 100.00%		180		01-Dec-2004
1044391105 1			125,000.00		124,365.67		01-Mar-2005		10.000%		CA - 99.24%		180		01-Dec-2004
1044392899 1			23,400.00		23,292.78		01-May-2005		10.500%		TX - 100.00%		240		01-Dec-2004
1044393106 1			47,400.00		47,214.55		01-May-2005		10.375%		KY - 100.00%		240		01-Dec-2004
1044393520 1			30,200.00		30,026.33		01-Apr-2005		10.500%		FL - 100.00%		240		01-Dec-2004
1044394011 1			25,200.00		25,108.82		01-Jun-2005		9.375%		NH - 100.00%		240		01-Jan-2005
1044394643 1			77,250.00		75,638.46		01-Mar-2005		7.875%		NY - 95.00%		180		01-Jan-2005
1044394746 1			17,800.00		17,728.33		01-Apr-2005		10.625%		MI - 100.00%		240		01-Jan-2005
1044395013 1			41,000.00		40,872.50		01-Mar-2005		10.750%		OR - 100.00%		240		01-Dec-2004
1044395256 1			23,900.00		23,761.89		01-Apr-2005		9.375%		OR - 100.00%		240		01-Dec-2004
1044395697 1			37,400.00		37,249.47		01-May-2005		10.625%		MI - 100.00%		240		01-Jan-2005
1044396379 1			21,600.00		21,534.92		01-Mar-2005		10.250%		ME - 100.00%		240		01-Jan-2005
1044396669 1			23,300.00		23,233.42		01-Mar-2005		10.500%		CO - 100.00%		240		01-Jan-2005
1044397369 1			26,000.00		25,919.56		01-Apr-2005		10.125%		NY - 100.00%		180		01-Jan-2005
1044397750 1			29,000.00		28,886.31		01-Apr-2005		10.750%		CO - 100.00%		240		01-Jan-2005
1044397802 1			28,900.00		28,773.97		01-May-2005		10.250%		GA - 99.97%		180		01-Jan-2005
1044398394 1			33,500.00		33,368.63		01-Apr-2005		10.750%		CO - 100.00%		180		01-Jan-2005
1044398552 1			25,000.00		24,916.67		01-Jun-2005		11.000%		GA - 100.00%		180		01-Jan-2005
1044398610 1			26,600.00		26,500.36		01-May-2005		11.000%		MN - 100.00%		240		01-Jan-2005
1044398985 1			20,250.00		20,116.96		01-May-2005		10.125%		IN - 99.98%		180		01-Jan-2005
1044399356 1			80,000.00		79,612.84		01-Apr-2005		9.750%		TX - 100.00%		240		01-Jan-2005
1044400077 1			49,250.00		49,085.14		01-Mar-2005		9.750%		IN - 99.98%		180		01-Jan-2005
1044400542 1			87,000.00		86,729.60		01-May-2005		10.750%		CA - 100.00%		240		01-Jan-2005
Page 12 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
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
1044401847 1
			29,000.00		28,855.91		01-May-2005		9.625%		MN - 97.31%		240		01-Jan-2005
1044402011 1			40,550.00		40,420.58		01-May-2005		10.625%		OH - 99.40%		240		01-Jan-2005
1044402260 1			39,900.00		39,779.87		01-Mar-2005		10.250%		WA - 95.00%		240		01-Jan-2005
1044403788 1			23,600.00		23,482.49		01-Jun-2005		10.375%		MI - 100.00%		240		01-Jan-2005
1044404231 1			18,200.00		17,914.95		01-May-2005		10.750%		MI - 100.00%		240		01-Jan-2005
1044404820 1			32,700.00		32,606.62		01-Apr-2005		10.500%		SC - 100.00%		240		01-Jan-2005
1044406399 1			74,500.00		72,629.64		01-May-2005		9.999%		TX - 100.00%		180		01-Jan-2005
1044407955 1			23,600.00		23,503.26		01-May-2005		10.750%		WI - 100.00%		180		01-Jan-2005
1044408150 1			50,000.00		49,764.28		01-May-2005		9.875%		WA - 100.00%		240		01-Jan-2005
1044409335 1			22,980.00		22,890.29		01-Apr-2005		10.250%		CO - 100.00%		180		01-Feb-2005
1044410118 1			56,000.00		55,813.57		01-May-2005		11.000%		CA - 100.00%		240		01-Feb-2005
1044410186 1			15,600.00		15,509.97		01-May-2005		9.375%		AL - 100.00%		240		01-Feb-2005
1044413522 1			16,400.00		16,335.95		01-Jul-2005		10.250%		TX - 100.00%		180		01-Feb-2005
1044413953 1			55,800.00		55,593.25		01-Sep-2005		10.500%		GA - 100.00%		180		01-Feb-2005
1044414094 1			57,600.00		57,356.57		01-Jun-2005		9.875%		IL - 100.00%		240		01-Feb-2005
1044415672 1			21,600.00		21,552.73		01-Mar-2005		11.000%		WA - 100.00%		240		01-Feb-2005
1044417820 1			53,200.00		53,077.11		01-Mar-2005		10.750%		CO - 100.00%		180		01-Feb-2005
1044419275 1			68,600.00		68,215.16		01-Apr-2005		8.500%		MN - 100.00%		240		01-Feb-2005
1044419947 1			64,000.00		63,622.46		01-Apr-2005		8.250%		CA - 100.00%		240		01-Feb-2005
1044420260 1			31,400.00		31,240.89		01-May-2005		8.999%		TN - 100.00%		180		01-Feb-2005
1044421232 1			26,700.00		26,614.83		01-May-2005		11.000%		IL - 100.00%		240		01-Feb-2005
1044423199 1			27,950.00		27,856.98		01-May-2005		11.000%		UT - 99.94%		240		01-Feb-2005
1044423658 1			89,000.00		88,548.15		01-Mar-2005		8.990%		CA - 100.00%		240		01-Feb-2005
1044423738 1			32,400.00		32,325.14		01-Mar-2005		10.750%		MN - 100.00%		240		01-Feb-2005
1044424374 1			12,800.00		12,768.79		01-Apr-2005		10.500%		IN - 100.00%		180		01-Feb-2005
1044424494 1			18,520.00		18,430.87		01-Apr-2005		9.250%		TN - 100.00%		180		01-Feb-2005
1044424782 1			146,000.00		145,138.69		01-Jun-2005		8.250%		CA - 100.00%		240		01-Feb-2005
TOTAL			3,498,479.00		3,478,907.44
Page 13 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
															Total
Current
Number of Paid in Full Loans														~~285~~413
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														~~285~~413
Curtailments Amount														~~252~~172,~~295~~425.1467
Paid in Full Balance														1623,~~215~~502,~~279~~026.4317
Repurchased Loans Balance														0.00
Total Prepayment Amount														1623,~~467~~674,~~574~~451.5784
Cumulative
Number of Paid in Full Loans														~~285~~1,110
Number of Repurchased Loans														032
Total Number of Loans Prepaid in Full														~~285~~1,142
Paid in Full Balance														1662,~~215~~870,~~279~~259.4357
Repurchased Loans Balance														01,295,743.0092
Curtailments Amount														~~252~~574,~~295~~715.1477
Total Prepayment Amount														1664,~~467~~740,~~574~~719.5726
Page 13 of 29
Page 14 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
															Total
SMM														23.2341%
3 Months Avg SMM														23.2302%
12 Months Avg SMM														23.2302%
Avg SMM Since Cut-off														23.2302%
CPR														2334.7108%
3 Months Avg CPR														2330.7182%
12 Months Avg CPR														2330.7182%
Avg CPR Since Cut-off														2330.7182%
PSA														1,~~386~~617.6410%
3 Months Avg PSA Approximation														1,~~386~~614.6477%
12 Months Avg PSA Approximation														1,~~386~~614.6477%
Avg PSA Since Cut-off Approximation														1,~~386~~614.6477%
Page 14 of 29
Page 15 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(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 15 of 29
Page 16 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044281905 1			48,000.00		47,777.00			12-Jul-2005		11.250%		MN - 100.00%		Paid Off - 240		01-Jul-2004
1044351370 1			78,600.00		78,102.60			12-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Oct-2004
1044353528 1			39,600.00		39,339.45			28-Jul-2005		8.250%		MD - 100.00%		Paid Off - 180		01-Oct-2004
1044353637 1			79,450.00		79,105.15			01-Sep-2005		11.250%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044353559 1			55,400.00		55,204.86			05-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Oct-2004
1044353768 1			57,000.00		56,639.30			15-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		#######
1044354186 1			90,000.00		89,665.43			21-Jul-2005		11.000%		CA - 97.15%		Paid Off - 240		01-Oct-2004
1044354028 1			22,770.00		22,626.70			29-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Oct-2004
1044354232 1			26,600.00		26,515.85			28-Jul-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Oct-2004
1044354234 1			62,000.00		61,762.38			28-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Oct-2004
1044354394 1			83,800.00		83,406.98			28-Jul-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044354355 1			16,400.00		16,282.11			23-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Oct-2004
1044355079 1			32,600.00		32,374.63			07-Jul-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044354850 1			27,500.00		27,343.05			15-Sep-2005		9.875%		UT - 99.93%		Paid Off - 240		01-Oct-2004
1044355137 1			17,050.00		16,994.50			14-Jul-2005		11.250%		MD - 99.94%		Paid Off - 240		01-Nov-2004
1044355111 1			23,950.00		23,741.63			22-Sep-2005		8.875%		OH - 100.00%		Paid Off - 240		01-Oct-2004
1044355699 1			68,000.00		67,681.10			05-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044355450 1			30,600.00		30,493.06			13-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044355796 1			64,250.00		64,068.05			07-Jul-2005		11.750%		CA - 99.98%		Paid Off - 240		01-Nov-2004
1044355473 1			26,400.00		25,760.54			21-Sep-2005		11.500%		TX - 100.00%		Paid Off - 180		01-Nov-2004
1044356913 1			62,400.00		62,107.39			29-Jul-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044355739 1			42,000.00		41,364.50			22-Sep-2005		11.250%		NJ - 100.00%		Paid Off - 240		01-Nov-2004
1044357162 1			69,750.00		69,125.28			11-Jul-2005		7.990%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044355759 1			39,400.00		39,172.36			07-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044357195 1			42,000.00		41,859.80			28-Jul-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044355822 1			74,200.00		73,353.29			26-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357210 1			33,400.00		33,192.85			08-Jul-2005		7.999%		IL - 100.00%		Paid Off - 240		01-Nov-2004
1044355838 1			69,900.00		69,397.62			15-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Oct-2004
1044357484 1			46,000.00		45,869.75			29-Jul-2005		11.750%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044356598 1			18,800.00		18,717.30			01-Sep-2005		11.750%		UT - 100.00%		Paid Off - 240		01-Nov-2004
1044357590 1			16,300.00		16,247.33			18-Jul-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044356864 1			82,000.00		81,388.18			27-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357655 1			38,500.00		38,378.50			19-Jul-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044356932 1			30,600.00		30,477.70			27-Sep-2005		11.125%		MI - 100.00%		Paid Off - 240		01-Nov-2004
1044357667 1			42,600.00		42,372.93			14-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357154 1			26,750.00		26,595.50			16-Sep-2005		9.375%		AZ - 100.00%		Paid Off - 240		01-Nov-2004
1044358561 1			56,600.00		56,315.22			25-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357166 1			66,950.00		66,506.42			13-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044358577 1			51,200.00		50,983.57			27-Jul-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357169 1			76,350.00		75,908.80			12-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044358816 1			39,000.00		38,826.31			27-Jul-2005		9.625%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044357321 1			67,000.00		66,612.96			09-Sep-2005		9.375%		VA - 100.00%		Paid Off - 240		01-Nov-2004
1044358908 1			51,200.00		51,055.03			07-Jul-2005		11.750%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044357359 1			35,800.00		35,573.45			19-Sep-2005		9.375%		NV - 99.98%		Paid Off - 240		01-Oct-2004
1044359062 1			66,000.00		65,802.75			07-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044357517 1			48,000.00		47,719.45			20-Sep-2005		9.375%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044359127 1			40,500.00		40,274.69			28-Jul-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044357752 1			53,200.00		53,014.05			19-Sep-2005		11.750%		VA - 100.00%		Paid Off - 240		01-Nov-2004
1044359365 1			39,800.00		39,559.29			08-Jul-2005		8.125%		RI - 100.00%		Paid Off - 240		01-Nov-2004
1044358455 1			38,600.00		38,449.69			15-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044359392 1			84,000.00		83,489.41			28-Jul-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044358457 1			38,150.00		38,016.69			19-Sep-2005		11.750%		NJ - 99.98%		Paid Off - 240		01-Nov-2004
1044360453 1			35,000.00		34,883.50			06-Jul-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044358524 1			67,900.00		67,507.71			08-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044360583 1			42,000.00		41,867.48			18-Jul-2005		11.250%		IL - 100.00%		Paid Off - 240		01-Nov-2004
1044358534 1			30,720.00		30,612.55			29-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044360779 1			27,500.00		27,308.55			28-Jul-2005		7.750%		CA - 90.00%		Paid Off - 240		01-Nov-2004
1044358597 1			79,000.00		78,692.43			08-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044360795 1			53,800.00		53,639.15			20-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044358772 1			52,400.00		52,198.50			20-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044361052 1			65,900.00		65,053.27			19-Jul-2005		9.625%		GA - 100.00%		Paid Off - 240		01-Nov-2004
1044358866 1			33,400.00		33,180.71			20-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044361268 1			70,000.00		69,671.78			06-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044359068 1			111,000.00		110,271.30			02-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044361402 1			74,800.00		74,423.18			13-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044359236 1			58,000.00		57,602.12			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044361551 1			88,000.00		87,706.95			28-Jul-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044359246 1			18,200.00		18,080.52			26-Sep-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Nov-2004
1044362581 1			33,400.00		33,243.40			28-Jul-2005		9.375%		MN - 100.00%		Paid Off - 240		01-Nov-2004
1044359287 1			30,000.00		29,771.04			15-Sep-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044362697 1			34,050.00		33,933.24			05-Jul-2005		10.990%		AZ - 99.96%		Paid Off - 240		01-Nov-2004
1044359381 1			29,100.00		28,888.25			29-Sep-2005		8.250%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044362732 1			57,500.00		57,125.15			27-Jul-2005		7.750%		CA - 90.00%		Paid Off - 240		01-Nov-2004
1044359439 1			51,400.00		51,188.86			06-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
Page 16 of 29
Page 17 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044362761 1			17,000.00		16,947.71			08-Jul-2005		11.375%		OH - 100.00%		Paid Off - 240		01-Nov-2004
1044359534 1			48,850.00		48,636.84			08-Sep-2005		11.500%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044363149 1			27,300.00		27,220.04			15-Jul-2005		11.750%		NC - 100.00%		Paid Off - 240		01-Nov-2004
1044360402 1			106,000.00		105,510.04			30-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044363611 1			37,800.00		37,680.72			07-Jul-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044360411 1			93,000.00		92,480.94			14-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044363967 1			58,000.00		57,727.95			28-Jul-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044360515 1			94,800.00		94,177.69			26-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044364018 1			30,400.00		30,245.96			29-Jul-2005		9.000%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044360525 1			21,800.00		21,649.51			01-Sep-2005		8.500%		CA - 90.96%		Paid Off - 240		01-Nov-2004
1044364099 1			44,900.00		44,765.70			07-Jul-2005		11.500%		FL - 99.98%		Paid Off - 240		01-Nov-2004
1044360657 1			38,000.00		37,763.89			15-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044364156 1			111,000.00		110,462.87			28-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044360826 1			37,700.00		37,527.57			21-Sep-2005		11.000%		CO - 100.00%		Paid Off - 180		01-Nov-2004
1044364313 1			32,000.00		31,909.42			13-Jul-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044360993 1			120,000.00		119,507.02			28-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044364323 1			54,400.00		54,144.91			05-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044361077 1			69,000.00		68,568.56			02-Sep-2005		8.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044364362 1			67,000.00		66,799.69			28-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044361237 1			33,300.00		33,028.80			20-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044364372 1			67,000.00		66,685.82			21-Jul-2005		9.375%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044361259 1			61,000.00		60,774.98			29-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044364607 1			32,000.00		31,902.84			28-Jul-2005		11.500%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044361381 1			28,000.00		27,894.53			13-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044364922 1			72,800.00		72,557.03			14-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044362621 1			42,000.00		41,580.60			21-Sep-2005		8.875%		MI - 99.98%		Paid Off - 240		01-Nov-2004
1044365299 1			22,700.00		22,635.71			19-Jul-2005		11.750%		NY - 100.00%		Paid Off - 240		01-Nov-2004
1044362647 1			53,600.00		53,379.42			13-Sep-2005		10.999%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044365695 1			31,400.00		31,300.90			29-Jul-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044362870 1			50,000.00		49,787.84			27-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044366040 1			80,000.00		79,733.57			19-Jul-2005		10.999%		CA - 91.80%		Paid Off - 240		01-Nov-2004
1044363031 1			27,200.00		27,088.18			09-Sep-2005		11.000%		AZ - 99.99%		Paid Off - 240		01-Nov-2004
1044366208 1			47,800.00		46,925.38			29-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044363083 1			29,800.00		29,255.32			29-Sep-2005		8.250%		CO - 100.00%		Paid Off - 240		01-Nov-2004
1044366410 1			38,050.00		37,936.23			07-Jul-2005		11.500%		NV - 99.96%		Paid Off - 240		01-Nov-2004
1044363096 1			150,000.00		149,255.70			14-Sep-2005		10.750%		MD - 89.37%		Paid Off - 240		01-Nov-2004
1044366471 1			99,800.00		99,453.63			11-Jul-2005		11.250%		SC - 100.00%		Paid Off - 240		01-Nov-2004
1044363276 1			24,900.00		24,812.90			02-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044366644 1			44,050.00		43,925.33			05-Jul-2005		11.750%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044363324 1			95,950.00		95,086.46			30-Sep-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044366795 1			61,200.00		60,856.68			18-Jul-2005		8.500%		CA - 99.98%		Paid Off - 180		01-Nov-2004
1044363387 1			34,600.00		34,450.24			29-Sep-2005		11.250%		IL - 99.71%		Paid Off - 240		01-Nov-2004
1044366869 1			20,600.00		20,503.30			27-Jul-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044363527 1			21,000.00		20,258.67			30-Sep-2005		11.000%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044366947 1			33,000.00		32,818.89			19-Jul-2005		9.375%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044363784 1			41,375.00		41,189.66			29-Sep-2005		11.250%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044367113 1			27,000.00		26,856.04			28-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044363799 1			38,000.00		37,852.08			23-Sep-2005		11.250%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044367386 1			140,000.00		139,289.23			12-Jul-2005		8.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044363854 1			57,700.00		57,321.19			13-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044367632 1			44,600.00		#######			08-Jul-2005		11.750%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044363918 1			47,000.00		46,658.71			27-Sep-2005		8.250%		FL - 99.98%		Paid Off - 240		01-Nov-2004
1044367876 1			47,950.00		47,736.49			18-Jul-2005		9.625%		MD - 99.98%		Paid Off - 240		01-Nov-2004
1044363986 1			26,600.00		26,506.97			30-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044368041 1			67,000.00		66,771.15			11-Jul-2005		10.990%		CA - 99.98%		Paid Off - 240		01-Nov-2004
1044364009 1			54,550.00		54,139.28			12-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044368123 1			66,700.00		65,590.77			25-Jul-2005		11.750%		NC - 99.97%		Paid Off - 240		01-Nov-2004
1044364363 1			55,000.00		54,672.90			02-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044368259 1			79,600.00		79,374.56			27-Jul-2005		11.750%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044364410 1			48,400.00		48,194.02			16-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044368417 1			19,050.00		18,947.88			25-Jul-2005		8.750%		WA - 95.00%		Paid Off - 240		01-Nov-2004
1044364435 1			62,000.00		61,677.04			09-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044368549 1			61,550.00		61,344.56			11-Jul-2005		10.990%		CA - 99.00%		Paid Off - 240		01-Nov-2004
1044364441 1			27,600.00		27,493.49			02-Sep-2005		11.500%		AZ - 99.98%		Paid Off - 240		01-Nov-2004
1044368561 1			23,000.00		22,892.17			06-Jul-2005		9.375%		DE - 100.00%		Paid Off - 240		01-Nov-2004
1044365031 1			34,000.00		33,867.61			01-Sep-2005		11.250%		ID - 100.00%		Paid Off - 240		01-Nov-2004
1044368563 1			45,400.00		45,248.81			25-Jul-2005		11.000%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044365153 1			46,000.00		45,727.23			07-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044368568 1			92,000.00		90,712.66			06-Jul-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044365200 1			39,400.00		38,802.56			27-Sep-2005		11.500%		RI - 100.00%		Paid Off - 240		01-Nov-2004
1044369283 1			73,000.00		72,657.62			05-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044365461 1			81,000.00		80,526.93			30-Sep-2005		9.625%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044369301 1			122,000.00		121,238.40			13-Jul-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044365512 1			73,000.00		72,441.75			22-Sep-2005		7.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044369351 1			36,000.00		35,831.17			18-Jul-2005		9.375%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044365581 1			118,400.00		117,913.74			28-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
Page 17 of 29
Page 18 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044369564 1			65,000.00		63,889.03			25-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044365685 1			39,900.00		39,669.47			14-Sep-2005		9.375%		CO - 100.00%		Paid Off - 180		01-Nov-2004
1044370017 1			56,750.00		56,589.36			18-Jul-2005		11.750%		MD - 99.99%		Paid Off - 240		01-Nov-2004
1044365690 1			85,000.00		84,382.83			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044373478 1			68,000.00		67,681.00			29-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044365734 1			17,950.00		17,838.01			12-Sep-2005		9.000%		SC - 99.95%		Paid Off - 240		01-Nov-2004
1044374659 1			55,000.00		54,718.76			05-Jul-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044365746 1			46,200.00		46,003.02			28-Sep-2005		11.250%		VA - 100.00%		Paid Off - 240		01-Nov-2004
1044374706 1			61,600.00		61,218.28			06-Jul-2005		8.250%		MD - 95.48%		Paid Off - 240		01-Nov-2004
1044365821 1			52,600.00		52,383.99			08-Sep-2005		11.000%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044374963 1			48,600.00		48,290.62			07-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044366022 1			175,000.00		174,240.82			30-Sep-2005		10.750%		CA - 85.99%		Paid Off - 180		01-Nov-2004
1044375146 1			61,200.00		60,838.24			19-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044366053 1			27,600.00		27,498.09			16-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044375149 1			50,000.00		49,846.39			22-Jul-2005		11.375%		OH - 100.00%		Paid Off - 240		01-Nov-2004
1044366249 1			28,000.00		27,340.26			28-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044375599 1			23,600.00		23,474.16			25-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044366383 1			48,000.00		47,700.53			09-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044375940 1			25,000.00		24,828.89			07-Jul-2005		8.750%		NV - 100.00%		Paid Off - 240		01-Nov-2004
1044366386 1			57,000.00		56,550.78			02-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044376331 1			58,400.00		58,055.48			29-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044366590 1			65,400.00		64,991.89			26-Sep-2005		9.000%		CO - 100.00%		Paid Off - 180		01-Nov-2004
1044376664 1			34,000.00		33,903.74			28-Jul-2005		11.750%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044366621 1			37,650.00		37,495.38			29-Sep-2005		11.000%		FL - 99.99%		Paid Off - 240		01-Nov-2004
1044376874 1			127,934.00		126,120.50			12-Jul-2005		8.250%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044366666 1			69,000.00		68,546.97			21-Sep-2005		8.750%		FL - 99.72%		Paid Off - 240		01-Nov-2004
1044377103 1			17,180.00		17,125.73			18-Jul-2005		11.250%		IL - 100.00%		Paid Off - 240		01-Nov-2004
1044366762 1			28,350.00		28,250.91			29-Sep-2005		11.750%		NC - 99.36%		Paid Off - 240		01-Nov-2004
1044377661 1			37,000.00		36,765.38			06-Jul-2005		8.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044366810 1			47,100.00		46,916.69			19-Sep-2005		11.250%		MD - 100.00%		Paid Off - 240		01-Nov-2004
1044377875 1			39,000.00		38,720.49			15-Jul-2005		9.500%		MI - 100.00%		Paid Off - 240		01-Dec-2004
1044367006 1			35,600.00		35,461.41			30-Sep-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044377889 1			28,000.00		27,858.11			11-Jul-2005		9.000%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044367032 1			34,800.00		34,664.52			01-Sep-2005		11.250%		NC - 100.00%		Paid Off - 240		01-Nov-2004
1044378602 1			71,000.00		70,719.10			05-Jul-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044367052 1			25,600.00		25,510.53			22-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044378654 1			51,000.00		50,784.46			06-Jul-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044367254 1			120,000.00		119,306.75			21-Sep-2005		9.375%		CA - 100.00%		Paid Off - 180		01-Nov-2004
1044378802 1			39,200.00		39,082.78			25-Jul-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044367385 1			27,400.00		27,241.70			21-Sep-2005		9.375%		OR - 100.00%		Paid Off - 240		01-Nov-2004
1044379051 1			66,650.00		66,453.65			11-Jul-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044367644 1			90,000.00		89,466.30			30-Sep-2005		9.375%		CA - 99.27%		Paid Off - 240		01-Nov-2004
1044379058 1			15,000.00		14,744.97			22-Jul-2005		11.500%		MD - 94.67%		Paid Off - 240		01-Dec-2004
1044367709 1			166,950.00		165,675.86			29-Sep-2005		8.000%		CT - 100.00%		Paid Off - 180		01-Nov-2004
1044379125 1			34,350.00		34,187.74			27-Jul-2005		8.750%		FL - 99.99%		Paid Off - 240		01-Dec-2004
1044367990 1			48,000.00		47,714.49			02-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044379211 1			136,800.00		136,232.02			19-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044368013 1			38,000.00		37,874.16			30-Sep-2005		12.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044379411 1			118,000.00		117,413.73			20-Jul-2005		8.500%		CA - 100.00%		Paid Off - 180		01-Dec-2004
1044368075 1			40,300.00		40,143.07			08-Sep-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044379487 1			74,300.00		73,949.16			11-Jul-2005		8.750%		CA - 90.00%		Paid Off - 240		01-Dec-2004
1044368574 1			49,050.00		48,552.16			15-Sep-2005		11.000%		OR - 99.98%		Paid Off - 240		01-Nov-2004
1044379508 1			64,350.00		64,081.95			13-Jul-2005		9.375%		CA - 99.98%		Paid Off - 240		01-Dec-2004
1044368584 1			55,800.00		54,874.82			28-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044379552 1			32,590.00		32,461.54			21-Jul-2005		9.625%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044368643 1			27,500.00		27,187.63			22-Sep-2005		7.999%		MA - 100.00%		Paid Off - 240		01-Nov-2004
1044381175 1			15,225.00		15,149.33			29-Jul-2005		8.500%		IL - 100.00%		Paid Off - 240		01-Dec-2004
1044368663 1			57,000.00		56,556.36			29-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044381431 1			17,000.00		16,909.08			05-Jul-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044368734 1			144,200.00		143,076.48			20-Sep-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Nov-2004
1044381474 1			198,000.00		196,847.16			11-Jul-2005		7.750%		CA - 91.50%		Paid Off - 240		01-Dec-2004
1044368976 1			37,000.00		36,780.68			02-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044381661 1			62,000.00		61,667.16			26-Jul-2005		8.250%		OR - 100.00%		Paid Off - 240		01-Dec-2004
1044369075 1			34,000.00		33,740.52			29-Sep-2005		8.000%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044381687 1			29,400.00		29,277.89			26-Jul-2005		9.375%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
1044369080 1			69,000.00		68,472.33			27-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044381898 1			99,000.00		98,543.95			08-Jul-2005		9.125%		CA - 94.98%		Paid Off - 240		01-Dec-2004
1044369320 1			53,650.00		53,429.12			07-Sep-2005		10.990%		CA - 99.97%		Paid Off - 180		01-Nov-2004
1044382340 1			54,200.00		53,902.16			29-Jul-2005		7.999%		CA - 99.98%		Paid Off - 240		01-Dec-2004
1044369330 1			148,000.00		147,358.78			26-Sep-2005		10.750%		CA - 91.26%		Paid Off - 180		01-Nov-2004
1044382390 1			27,000.00		26,928.59			28-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044369398 1			18,200.00		18,094.84			27-Sep-2005		9.375%		WI - 100.00%		Paid Off - 240		01-Nov-2004
1044382601 1			36,200.00		36,064.52			25-Jul-2005		9.875%		AZ - 99.95%		Paid Off - 240		01-Dec-2004
1044369606 1			34,000.00		33,776.79			29-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044382660 1			46,000.00		45,782.82			05-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044369749 1			200,000.00		198,618.99			15-Sep-2005		8.500%		CA - 86.26%		Paid Off - 240		01-Nov-2004
Page 18 of 29
Page 19 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044382683 1			22,000.00		21,938.74			25-Jul-2005		11.750%		IL - 100.00%		Paid Off - 240		01-Dec-2004
1044369927 1			154,828.00		153,703.76			29-Sep-2005		8.250%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044382843 1			63,000.00		62,653.84			27-Jul-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044374044 1			100,000.00		99,589.19			16-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044382861 1			24,750.00		24,570.41			28-Jul-2005		8.000%		ID - 99.96%		Paid Off - 240		01-Dec-2004
1044374712 1			57,730.00		57,310.81			01-Sep-2005		8.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004
1044382894 1			35,000.00		34,874.76			26-Jul-2005		10.750%		CA - 92.33%		Paid Off - 240		01-Dec-2004
1044375029 1			76,250.00		75,696.40			09-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044382934 1			61,600.00		61,344.22			05-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044375082 1			48,450.00		48,233.62			30-Sep-2005		10.990%		CA - 99.97%		Paid Off - 240		01-Nov-2004
1044383104 1			80,000.00		79,558.38			15-Jul-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044375200 1			39,750.00		39,603.28			28-Sep-2005		11.500%		NV - 100.00%		Paid Off - 240		01-Nov-2004
1044383245 1			58,800.00		58,522.33			27-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044375299 1			30,500.00		30,381.21			29-Sep-2005		11.250%		MN - 100.00%		Paid Off - 180		01-Nov-2004
1044383522 1			125,000.00		124,278.33			06-Jul-2005		8.250%		MN - 99.77%		Paid Off - 240		01-Dec-2004
1044375448 1			100,000.00		99,036.89			15-Sep-2005		11.750%		CA - 98.18%		Paid Off - 240		01-Nov-2004
1044384180 1			67,600.00		67,280.80			15-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044375841 1			46,000.00		45,697.95			23-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044384228 1			98,000.00		97,593.05			29-Jul-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044375971 1			67,000.00		66,724.79			16-Sep-2005		11.000%		CO - 100.00%		Paid Off - 240		01-Nov-2004
1044384442 1			32,600.00		32,517.41			19-Jul-2005		11.750%		IL - 100.00%		Paid Off - 240		01-Dec-2004
1044375995 1			124,000.00		123,517.34			30-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044384659 1			64,000.00		63,648.33			20-Jul-2005		8.000%		CA - 99.93%		Paid Off - 240		01-Dec-2004
1044376038 1			47,000.00		46,691.45			23-Sep-2005		8.750%		NV - 100.00%		Paid Off - 240		01-Nov-2004
1044384711 1			64,000.00		63,737.70			29-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044376361 1			35,200.00		34,817.72			09-Sep-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Nov-2004
1044384769 1			43,000.00		42,804.51			05-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044376441 1			63,000.00		62,518.16			06-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044384956 1			34,000.00		33,910.08			05-Jul-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044376469 1			72,000.00		71,573.17			23-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044385010 1			69,350.00		69,005.46			07-Jul-2005		8.500%		NV - 94.99%		Paid Off - 240		01-Dec-2004
1044376598 1			35,800.00		35,664.08			12-Sep-2005		11.750%		NC - 100.00%		Paid Off - 240		01-Nov-2004
1044385027 1			32,300.00		32,176.77			18-Jul-2005		11.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
1044376714 1			66,750.00		66,353.15			02-Sep-2005		8.750%		CA - 99.98%		Paid Off - 240		01-Dec-2004
1044385714 1			66,800.00		66,450.90			29-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044376990 1			23,200.00		23,039.78			07-Sep-2005		8.500%		TN - 94.33%		Paid Off - 180		01-Nov-2004
1044385820 1			47,950.00		47,706.81			26-Jul-2005		8.750%		OR - 99.99%		Paid Off - 240		01-Dec-2004
1044377010 1			73,400.00		72,918.15			26-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044385972 1			88,400.00		88,139.52			25-Jul-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044377036 1			32,000.00		31,868.61			06-Sep-2005		11.000%		FL - 100.00%		Paid Off - 240		01-Nov-2004
1044386223 1			32,380.00		32,202.10			07-Jul-2005		8.000%		MO - 100.00%		Paid Off - 240		01-Dec-2004
1044377364 1			36,000.00		35,866.16			21-Sep-2005		11.000%		MA - 100.00%		Paid Off - 240		01-Dec-2004
1044386450 1			52,900.00		52,752.32			25-Jul-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044377400 1			38,150.00		37,914.38			16-Sep-2005		11.500%		AZ - 99.99%		Paid Off - 240		01-Nov-2004
1044386632 1			88,600.00		88,177.50			11-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044377657 1			57,900.00		57,499.64			14-Sep-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044386713 1			38,250.00		37,764.84			21-Jul-2005		8.750%		CA - 99.98%		Paid Off - 240		01-Dec-2004
1044377882 1			29,000.00		28,898.65			29-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004
1044386757 1			58,400.00		58,227.94			19-Jul-2005		11.000%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044378088 1			57,950.00		57,745.85			01-Sep-2005		11.250%		MD - 99.99%		Paid Off - 240		01-Dec-2004
1044386906 1			84,000.00		83,789.62			15-Jul-2005		11.750%		CA - 100.00%		Paid Off - 180		01-Dec-2004
1044378676 1			125,000.00		124,133.89			09-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044387194 1			23,200.00		23,086.84			28-Jul-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044378843 1			37,950.00		37,730.72			22-Sep-2005		9.375%		AZ - 99.96%		Paid Off - 240		01-Nov-2004
1044387214 1			62,950.00		60,135.28			14-Jul-2005		9.500%		OH - 100.00%		Paid Off - 240		01-Dec-2004
1044378912 1			53,000.00		52,382.02			02-Sep-2005		11.250%		TX - 100.00%		Paid Off - 240		01-Dec-2004
1044387484 1			97,000.00		96,466.95			22-Jul-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044378927 1			50,600.00		49,318.31			19-Sep-2005		9.875%		NV - 100.00%		Paid Off - 180		01-Nov-2004
1044387952 1			19,800.00		19,738.44			05-Jul-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044378996 1			58,000.00		57,784.43			01-Sep-2005		11.000%		CO - 100.00%		Paid Off - 180		01-Dec-2004
1044388343 1			41,800.00		41,643.47			29-Jul-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044379040 1			27,000.00		26,837.72			28-Sep-2005		9.625%		MD - 100.00%		Paid Off - 240		01-Oct-2004
1044388393 1			28,000.00		27,925.99			08-Jul-2005		11.500%		NV - 100.00%		Paid Off - 240		01-Dec-2004
1044379176 1			46,000.00		45,665.94			08-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004
1044388437 1			30,750.00		30,658.52			20-Jul-2005		11.500%		WA - 99.97%		Paid Off - 180		01-Dec-2004
1044379268 1			24,000.00		23,874.45			20-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044388494 1			54,100.00		53,940.57			08-Jul-2005		10.999%		AZ - 99.99%		Paid Off - 240		01-Dec-2004
1044379320 1			49,000.00		48,836.49			23-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044388539 1			39,000.00		38,854.07			19-Jul-2005		9.875%		UT - 100.00%		Paid Off - 240		01-Dec-2004
1044379421 1			34,000.00		33,764.90			02-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Dec-2004
1044388584 1			82,000.00		81,771.08			14-Jul-2005		11.250%		CA - 100.00%		Paid Off - 180		01-Dec-2004
1044379522 1			71,200.00		70,846.35			28-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044388832 1			48,000.00		47,799.90			29-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044379614 1			80,000.00		79,524.12			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044389064 1			57,700.00		57,529.00			13-Jul-2005		11.750%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044379934 1			54,590.00		54,417.40			15-Sep-2005		11.750%		NY - 100.00%		Paid Off - 240		01-Dec-2004
Page 19 of 29
Page 20 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044389267 1			97,000.00		96,493.10			29-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044380928 1			36,000.00		35,837.30			21-Sep-2005		11.500%		CT - 100.00%		Paid Off - 240		01-Dec-2004
1044389637 1			49,000.00		48,796.52			01-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044381018 1			63,400.00		63,188.36			28-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044389910 1			89,700.00		89,346.43			05-Jul-2005		9.625%		CA - 94.99%		Paid Off - 240		01-Dec-2004
1044381052 1			91,700.00		91,393.95			29-Sep-2005		11.500%		CA - 97.34%		Paid Off - 240		01-Dec-2004
1044390147 1			66,000.00		65,702.34			28-Jul-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044381437 1			21,000.00		20,926.00			21-Sep-2005		11.250%		GA - 100.00%		Paid Off - 180		01-Dec-2004
1044390600 1			44,700.00		44,438.00			15-Jul-2005		8.000%		CO - 99.93%		Paid Off - 180		01-Dec-2004
1044381761 1			51,400.00		51,222.20			01-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044390612 1			37,000.00		36,806.64			29-Jul-2005		8.250%		IL - 99.52%		Paid Off - 240		01-Dec-2004
1044382013 1			48,600.00		48,280.27			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044390630 1			52,000.00		51,754.50			11-Jul-2005		8.750%		MN - 90.00%		Paid Off - 240		01-Dec-2004
1044382075 1			90,000.00		89,407.93			14-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044391018 1			113,600.00		111,963.00			20-Jul-2005		8.250%		NJ - 100.00%		Paid Off - 240		01-Dec-2004
1044382151 1			36,800.00		36,663.17			26-Sep-2005		10.999%		FL - 99.98%		Paid Off - 240		01-Dec-2004
1044391200 1			65,000.00		64,642.79			18-Jul-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044382417 1			18,000.00		17,905.21			01-Sep-2005		9.375%		WI - 100.00%		Paid Off - 240		01-Dec-2004
1044391851 1			57,000.00		56,813.15			05-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044382671 1			53,400.00		53,030.73			13-Sep-2005		7.999%		CA - 99.78%		Paid Off - 240		01-Dec-2004
1044391853 1			42,000.00		41,842.86			13-Jul-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044383196 1			123,300.00		119,953.43			15-Sep-2005		9.625%		IL - 100.00%		Paid Off - 240		01-Dec-2004
1044391902 1			86,950.00		86,693.31			05-Jul-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044383476 1			47,200.00		46,889.08			22-Sep-2005		8.250%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044392272 1			40,400.00		40,274.40			05-Jul-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044383847 1			35,000.00		34,802.21			19-Sep-2005		9.000%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044392281 1			50,550.00		50,311.29			13-Jul-2005		8.750%		AZ - 99.99%		Paid Off - 240		01-Dec-2004
1044384268 1			58,000.00		57,696.65			01-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044392314 1			147,050.00		146,439.40			28-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044384432 1			59,000.00		58,803.14			15-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044392326 1			49,900.00		49,652.00			05-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044384808 1			82,600.00		82,167.96			02-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044392358 1			40,800.00		40,575.79			25-Jul-2005		8.000%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044384850 1			45,400.00		45,142.70			16-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044392436 1			34,500.00		34,293.89			11-Jul-2005		8.000%		RI - 95.00%		Paid Off - 240		01-Dec-2004
1044385062 1			59,950.00		59,636.40			08-Sep-2005		9.375%		MA - 99.99%		Paid Off - 240		01-Dec-2004
1044392454 1			37,000.00		36,544.99			11-Jul-2005		9.000%		IL - 100.00%		Paid Off - 240		01-Dec-2004
1044385254 1			42,600.00		42,346.66			13-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Dec-2004
1044392598 1			75,000.00		74,587.91			27-Jul-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044385567 1			84,000.00		83,416.94			30-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044392605 1			120,000.00		119,585.20			26-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044385614 1			62,000.00		61,768.42			01-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044392786 1			58,000.00		57,741.87			20-Jul-2005		11.875%		OH - 100.00%		Paid Off - 240		01-Dec-2004
1044385669 1			48,900.00		48,519.01			27-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Dec-2004
1044392954 1			89,950.00		89,670.20			08-Jul-2005		10.750%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044385673 1			61,950.00		61,599.91			14-Sep-2005		9.000%		NC - 99.99%		Paid Off - 240		01-Dec-2004
1044393035 1			44,200.00		44,031.79			18-Jul-2005		10.750%		MN - 100.00%		Paid Off - 240		01-Dec-2004
1044385727 1			39,000.00		38,572.04			09-Sep-2005		11.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
1044393366 1			88,800.00		88,401.55			25-Jul-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044385822 1			57,000.00		56,787.63			06-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044393429 1			75,000.00		74,700.45			28-Jul-2005		9.625%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044385865 1			40,600.00		40,370.47			23-Sep-2005		9.375%		CA - 99.97%		Paid Off - 240		01-Dec-2004
1044393446 1			113,000.00		112,466.36			27-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044385956 1			80,400.00		79,962.15			30-Sep-2005		9.375%		CA - 99.96%		Paid Off - 240		01-Dec-2004
1044393475 1			80,100.00		79,883.13			05-Jul-2005		10.750%		CA - 95.00%		Paid Off - 240		01-Jan-2005
1044385965 1			37,200.00		35,613.46			06-Sep-2005		9.375%		IN - 100.00%		Paid Off - 240		01-Dec-2004
1044393749 1			62,000.00		61,707.26			07-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044386317 1			95,000.00		94,342.97			19-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044394154 1			72,600.00		72,294.94			14-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044386430 1			27,000.00		26,033.37			22-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Dec-2004
1044394386 1			69,608.00		69,225.51			29-Jul-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044387008 1			45,750.00		45,588.79			01-Sep-2005		11.250%		CA - 95.00%		Paid Off - 240		01-Dec-2004
1044394519 1			30,600.00		30,455.45			05-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044387117 1			105,800.00		105,246.44			01-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044396087 1			34,000.00		33,892.01			05-Jul-2005		10.000%		CO - 100.00%		Paid Off - 180		01-Jan-2005
1044387207 1			61,650.00		61,190.02			27-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044396603 1			25,650.00		25,538.87			19-Jul-2005		8.500%		AZ - 95.00%		Paid Off - 240		01-Jan-2005
1044387271 1			78,600.00		78,055.31			29-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044396625 1			151,000.00		149,230.13			25-Jul-2005		7.990%		CA - 100.00%		Paid Off - 180		01-Dec-2004
1044387541 1			28,550.00		28,422.23			30-Sep-2005		10.125%		NC - 99.97%		Paid Off - 240		01-Dec-2004
1044396789 1			99,000.00		98,641.75			25-Jul-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044387760 1			56,500.00		56,164.00			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044396841 1			56,200.00		56,021.55			05-Jul-2005		9.999%		VA - 100.00%		Paid Off - 240		01-Jan-2005
1044387797 1			98,000.00		97,582.71			07-Sep-2005		10.375%		OH - 100.00%		Paid Off - 180		01-Dec-2004
1044396875 1			42,400.00		42,206.78			18-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044387883 1			43,050.00		42,836.07			22-Sep-2005		9.625%		NC - 99.98%		Paid Off - 240		01-Dec-2004
Page 20 of 29
Page 21 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044397039 1			250,000.00		248,860.77			27-Jul-2005		8.250%		TX - 82.86%		Paid Off - 240		01-Jan-2005
1044388014 1			63,050.00		62,839.57			01-Sep-2005		11.500%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044397299 1			48,300.00		48,068.55			07-Jul-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044388067 1			57,950.00		57,734.11			30-Sep-2005		10.990%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044397504 1			83,950.00		83,646.15			28-Jul-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Jan-2005
1044388083 1			35,100.00		34,896.43			28-Sep-2005		8.875%		CA - 90.00%		Paid Off - 240		01-Dec-2004
1044397987 1			99,675.00		99,329.42			12-Jul-2005		9.625%		CA - 94.93%		Paid Off - 240		01-Jan-2005
1044388098 1			79,000.00		78,059.27			02-Sep-2005		8.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044398119 1			99,800.00		99,465.63			28-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044388248 1			58,000.00		57,719.43			01-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044398288 1			38,050.00		37,912.24			21-Jul-2005		9.375%		CA - 99.78%		Paid Off - 240		01-Jan-2005
1044388297 1			38,600.00		38,279.00			08-Sep-2005		9.500%		MI - 100.00%		Paid Off - 240		01-Dec-2004
1044398328 1			52,000.00		51,769.38			18-Jul-2005		8.750%		TX - 100.00%		Paid Off - 240		01-Jan-2005
1044388300 1			40,050.00		39,875.42			27-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044398495 1			37,600.00		37,164.57			05-Jul-2005		8.375%		MI - 99.99%		Paid Off - 240		01-Jan-2005
1044388615 1			64,600.00		64,384.40			09-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044398593 1			41,800.00		41,674.11			07-Jul-2005		10.250%		MA - 100.00%		Paid Off - 240		01-Jan-2005
1044388709 1			47,600.00		47,316.95			14-Sep-2005		8.750%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044398696 1			59,000.00		58,933.43			27-Jul-2005		11.750%		NY - 97.36%		Paid Off - 240		01-Jan-2005
1044388768 1			55,800.00		55,481.53			26-Sep-2005		9.000%		NJ - 98.37%		Paid Off - 240		01-Dec-2004
1044399006 1			33,000.00		32,864.11			27-Jul-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044388791 1			29,200.00		29,065.38			01-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044399131 1			30,000.00		29,909.56			25-Jul-2005		10.250%		FL - 100.00%		Paid Off - 180		01-Jan-2005
1044388926 1			59,550.00		59,213.25			01-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Dec-2004
1044399174 1			53,000.00		52,832.51			28-Jul-2005		10.500%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044389191 1			36,500.00		36,257.32			16-Sep-2005		9.500%		CA - 90.00%		Paid Off - 240		01-Dec-2004
1044399265 1			45,470.00		45,282.24			26-Jul-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044389399 1			61,950.00		61,625.46			12-Sep-2005		9.625%		VA - 99.99%		Paid Off - 240		01-Dec-2004
1044399407 1			38,380.00		38,229.85			15-Jul-2005		9.000%		GA - 100.00%		Paid Off - 180		01-Jan-2005
1044389781 1			45,400.00		45,190.95			12-Sep-2005		9.990%		CO - 100.00%		Paid Off - 180		01-Dec-2004
1044399548 1			54,000.00		53,828.51			20-Jul-2005		9.999%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044389884 1			26,200.00		26,062.92			02-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044399904 1			56,000.00		55,814.78			28-Jul-2005		10.750%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044389918 1			34,300.00		34,062.74			30-Sep-2005		8.000%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044400154 1			39,750.00		39,602.33			27-Jul-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Jan-2005
1044389962 1			39,800.00		39,507.38			02-Sep-2005		7.990%		FL - 100.00%		Paid Off - 240		01-Dec-2004
1044400156 1			45,000.00		44,856.78			05-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044390134 1			39,000.00		38,729.75			01-Sep-2005		7.990%		CA - 100.00%		Paid Off - 180		01-Dec-2004
1044400250 1			30,050.00		29,944.02			05-Jul-2005		9.500%		UT - 99.97%		Paid Off - 240		01-Jan-2005
1044390150 1			71,250.00		70,857.63			01-Sep-2005		9.125%		CA - 95.00%		Paid Off - 240		01-Dec-2004
1044400804 1			30,800.00		30,673.15			15-Jul-2005		8.750%		UT - 99.99%		Paid Off - 240		01-Jan-2005
1044390166 1			32,000.00		31,881.01			09-Sep-2005		11.000%		OR - 99.98%		Paid Off - 240		01-Dec-2004
1044401100 1			48,250.00		48,075.38			25-Jul-2005		9.375%		CA - 99.98%		Paid Off - 240		01-Jan-2005
1044390340 1			48,000.00		47,779.54			20-Sep-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044401133 1			52,500.00		52,357.86			15-Jul-2005		10.750%		CA - 95.00%		Paid Off - 240		01-Jan-2005
1044390380 1			40,800.00		40,621.97			28-Sep-2005		10.250%		MN - 100.00%		Paid Off - 240		01-Dec-2004
1044401433 1			75,400.00		75,183.47			15-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044390700 1			54,200.00		53,877.74			16-Sep-2005		8.750%		CA - 99.96%		Paid Off - 240		01-Dec-2004
1044401726 1			52,800.00		52,640.92			05-Jul-2005		10.250%		IL - 100.00%		Paid Off - 240		01-Jan-2005
1044390824 1			59,700.00		59,511.27			26-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044401730 1			43,000.00		42,877.18			19-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044391034 1			50,000.00		49,702.68			14-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044401865 1			56,600.00		56,438.36			05-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044391047 1			71,400.00		70,949.89			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044402545 1			85,000.00		84,631.77			05-Jul-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044391087 1			24,600.00		24,486.93			20-Sep-2005		10.000%		AZ - 95.00%		Paid Off - 240		01-Dec-2004
1044402746 1			24,800.00		24,554.16			19-Jul-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044391232 1			90,900.00		90,404.85			28-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044403085 1			61,000.00		60,748.78			05-Jul-2005		10.250%		NV - 100.00%		Paid Off - 240		01-Jan-2005
1044391243 1			16,000.00		15,894.68			20-Sep-2005		8.250%		GA - 100.00%		Paid Off - 180		01-Dec-2004
1044403912 1			88,500.00		88,187.92			21-Jul-2005		9.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044391396 1			59,000.00		58,742.85			15-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044404320 1			95,000.00		94,713.86			12-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044391410 1			35,000.00		34,816.94			27-Sep-2005		9.375%		RI - 100.00%		Paid Off - 240		01-Dec-2004
1044404512 1			55,000.00		54,834.32			22-Jul-2005		10.250%		CA - 92.94%		Paid Off - 240		01-Jan-2005
1044391930 1			21,000.00		20,837.71			27-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Dec-2004
1044405319 1			44,400.00		44,273.24			20-Jul-2005		10.500%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044392047 1			49,050.00		48,886.29			20-Sep-2005		11.500%		CA - 99.98%		Paid Off - 240		01-Dec-2004
1044405471 1			101,000.00		100,562.51			29-Jul-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044392177 1			87,700.00		87,264.36			07-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044406348 1			24,000.00		23,933.29			25-Jul-2005		10.625%		OH - 100.00%		Paid Off - 180		01-Jan-2005
1044392179 1			115,000.00		113,307.50			02-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044406664 1			79,800.00		79,595.24			05-Jul-2005		10.999%		NJ - 100.00%		Paid Off - 240		01-Jan-2005
1044392746 1			46,400.00		46,208.18			20-Sep-2005		10.500%		MN - 100.00%		Paid Off - 240		01-Dec-2004
1044406939 1			61,500.00		61,283.13			14-Jul-2005		9.500%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044393158 1			28,500.00		28,350.70			21-Sep-2005		9.375%		FL - 96.77%		Paid Off - 240		01-Dec-2004
Page 21 of 29
Page 22 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044407149 1			65,650.00		65,350.82			07-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044393224 1			33,350.00		33,119.28			06-Sep-2005		8.000%		AZ - 99.97%		Paid Off - 240		01-Dec-2004
1044407234 1			43,000.00		42,863.48			18-Jul-2005		9.999%		NV - 100.00%		Paid Off - 240		01-Jan-2005
1044393363 1			47,600.00		47,375.75			08-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004
1044407307 1			67,000.00		66,694.70			27-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044393410 1			33,000.00		32,863.52			14-Sep-2005		10.500%		AZ - 100.00%		Paid Off - 240		01-Dec-2004
1044408101 1			60,600.00		60,391.78			05-Jul-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044393648 1			57,950.00		57,622.56			30-Sep-2005		9.000%		MD - 99.99%		Paid Off - 240		01-Dec-2004
1044408160 1			52,000.00		51,839.17			12-Jul-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044394348 1			25,300.00		25,203.35			28-Sep-2005		10.875%		OH - 100.00%		Paid Off - 180		01-Dec-2004
1044408222 1			55,900.00		55,748.62			27-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044394356 1			150,000.00		149,279.84			26-Sep-2005		9.375%		CA - 96.13%		Paid Off - 240		01-Jan-2005
1044408224 1			38,450.00		38,291.69			22-Jul-2005		8.750%		CA - 92.99%		Paid Off - 240		01-Jan-2005
1044394399 1			58,650.00		58,374.97			09-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Jan-2005
1044408759 1			47,200.00		47,078.88			28-Jul-2005		11.000%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044394663 1			33,600.00		33,468.27			20-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Dec-2004
1044409428 1			81,600.00		81,401.12			07-Jul-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044394744 1			95,700.00		95,163.09			14-Sep-2005		8.500%		CA - 95.00%		Paid Off - 240		01-Jan-2005
1044409553 1			89,250.00		89,016.04			25-Jul-2005		10.500%		CA - 95.00%		Paid Off - 240		01-Feb-2005
1044394991 1			14,000.00		13,925.34			19-Sep-2005		8.750%		TN - 100.00%		Paid Off - 180		01-Jan-2005
1044410114 1			48,000.00		47,704.41			25-Jul-2005		9.250%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044395313 1			69,000.00		68,597.44			28-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044410661 1			23,400.00		23,331.37			06-Jul-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044395384 1			53,700.00		53,380.68			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004
1044410813 1			44,000.00		43,870.95			05-Jul-2005		9.625%		GA - 100.00%		Paid Off - 180		01-Feb-2005
1044395393 1			18,300.00		18,197.67			06-Sep-2005		10.750%		TX - 100.00%		Paid Off - 240		01-Jan-2005
1044411147 1			75,000.00		74,790.93			25-Jul-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044395451 1			37,950.00		37,726.07			29-Sep-2005		8.250%		UT - 99.97%		Paid Off - 240		01-Jan-2005
1044411809 1			87,000.00		86,799.02			18-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044395488 1			89,350.00		88,960.56			01-Sep-2005		10.250%		MD - 97.69%		Paid Off - 240		01-Dec-2004
1044412223 1			79,000.00		78,817.44			22-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044395577 1			53,250.00		53,000.26			16-Sep-2005		9.375%		NV - 99.99%		Paid Off - 240		01-Jan-2005
1044412225 1			28,600.00		28,494.87			13-Jul-2005		9.875%		IL - 100.00%		Paid Off - 240		01-Feb-2005
1044395619 1			66,200.00		65,847.01			29-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Jan-2005
1044412568 1			41,200.00		41,079.15			26-Jul-2005		9.625%		OH - 100.00%		Paid Off - 240		01-Feb-2005
1044395723 1			73,500.00		73,172.77			14-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044412767 1			66,400.00		66,220.00			14-Jul-2005		9.999%		VA - 100.00%		Paid Off - 240		01-Feb-2005
1044396054 1			27,000.00		26,873.32			28-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044412904 1			63,000.00		62,778.47			28-Jul-2005		8.750%		MN - 100.00%		Paid Off - 240		01-Feb-2005
1044396106 1			102,000.00		101,367.22			16-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044413257 1			48,000.00		47,883.03			20-Jul-2005		10.500%		MD - 100.00%		Paid Off - 240		01-Feb-2005
1044396219 1			22,400.00		22,302.17			20-Sep-2005		10.625%		OH - 100.00%		Paid Off - 240		01-Jan-2005
1044413425 1			62,800.00		62,634.27			05-Jul-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044396647 1			106,000.00		105,502.96			13-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044413658 1			74,780.00		74,597.26			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044396800 1			107,000.00		106,256.89			07-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044415396 1			32,500.00		32,014.17			19-Jul-2005		9.875%		MD - 100.00%		Paid Off - 180		01-Feb-2005
1044396963 1			73,800.00		73,342.14			20-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044415492 1			24,200.00		24,144.11			18-Jul-2005		10.750%		CO - 100.00%		Paid Off - 180		01-Feb-2005
1044396967 1			51,000.00		50,690.89			16-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044415550 1			58,400.00		58,208.24			05-Jul-2005		10.500%		WA - 100.00%		Paid Off - 180		01-Feb-2005
1044397082 1			27,700.00		27,557.98			21-Sep-2005		9.875%		IL - 100.00%		Paid Off - 240		01-Jan-2005
1044415674 1			38,000.00		37,873.08			12-Jul-2005		9.000%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
1044397119 1			53,990.00		53,721.81			01-Sep-2005		9.625%		WA - 100.00%		Paid Off - 180		01-Dec-2004
1044415736 1			81,450.00		81,177.99			19-Jul-2005		9.000%		CA - 99.99%		Paid Off - 240		01-Feb-2005
1044397408 1			118,350.00		117,665.53			06-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Jan-2005
1044415772 1			45,500.00		45,331.36			14-Jul-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044397529 1			66,000.00		65,590.54			15-Sep-2005		7.999%		CA - 98.86%		Paid Off - 240		01-Jan-2005
1044415778 1			87,800.00		87,561.53			05-Jul-2005		9.990%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044397644 1			68,000.00		67,651.27			13-Sep-2005		9.000%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044415838 1			36,200.00		36,098.55			28-Jul-2005		9.875%		MN - 100.00%		Paid Off - 240		01-Feb-2005
1044397663 1			58,200.00		57,873.51			08-Sep-2005		8.500%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044415941 1			41,900.00		41,760.07			22-Jul-2005		9.000%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044397693 1			54,800.00		54,535.38			22-Sep-2005		9.625%		NY - 100.00%		Paid Off - 240		01-Jan-2005
1044416392 1			43,950.00		43,821.13			01-Jul-2005		9.625%		CA - 99.98%		Paid Off - 240		01-Feb-2005
1044397985 1			94,000.00		93,669.87			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044416450 1			121,150.00		120,685.66			12-Jul-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044398133 1			108,400.00		107,822.07			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044416971 1			133,000.00		132,648.98			06-Jul-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044398278 1			44,000.00		43,836.95			12-Sep-2005		10.500%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044417750 1			62,190.00		62,053.87			27-Jul-2005		11.000%		NJ - 100.00%		Paid Off - 180		01-Feb-2005
1044398320 1			45,600.00		44,905.65			13-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044418211 1			61,800.00		61,536.13			20-Jul-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044398347 1			58,000.00		57,640.22			08-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044418404 1			39,050.00		38,959.81			25-Jul-2005		10.750%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
1044398368 1			31,400.00		31,277.33			02-Sep-2005		10.250%		WA - 100.00%		Paid Off - 180		01-Jan-2005
Page 22 of 29
Page 23 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044418513 1			27,600.00		27,373.78			27-Jul-2005		9.875%		NJ - 100.00%		Paid Off - 240		01-Feb-2005
1044398607 1			68,000.00		67,773.60			30-Sep-2005		11.000%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044419044 1			21,500.00		21,446.21			19-Jul-2005		10.375%		MI - 97.20%		Paid Off - 240		01-Feb-2005
1044398618 1			36,000.00		35,873.50			15-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044419626 1			48,000.00		47,839.70			25-Jul-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044399068 1			24,500.00		24,362.61			07-Sep-2005		8.500%		NH - 100.00%		Paid Off - 240		01-Jan-2005
1044419805 1			71,650.00		71,465.79			11-Jul-2005		10.250%		VA - 100.00%		Paid Off - 240		01-Feb-2005
1044399306 1			33,500.00		33,325.29			02-Sep-2005		9.250%		WA - 100.00%		Paid Off - 240		01-Jan-2005
1044419823 1			#######		41,844.64			18-Jul-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044399424 1			153,800.00		152,979.94			12-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Jan-2005
1044419930 1			59,800.00		59,654.28			05-Jul-2005		10.500%		MD - 99.99%		Paid Off - 240		01-Feb-2005
1044399750 1			31,600.00		31,469.84			14-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044420673 1			35,250.00		34,951.71			15-Jul-2005		9.625%		MA - 95.00%		Paid Off - 240		01-Feb-2005
1044399953 1			92,000.00		91,668.14			09-Sep-2005		10.625%		OH - 100.00%		Paid Off - 180		01-Jan-2005
1044420886 1			34,350.00		34,249.81			25-Jul-2005		10.500%		MN - 100.00%		Paid Off - 240		01-Feb-2005
1044400023 1			70,000.00		69,593.85			26-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044421216 1			59,000.00		58,863.73			05-Jul-2005		10.750%		NV - 100.00%		Paid Off - 240		01-Feb-2005
1044400124 1			31,800.00		31,638.81			07-Sep-2005		9.000%		AZ - 99.95%		Paid Off - 240		01-Jan-2005
1044421620 1			41,400.00		41,238.89			15-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044400148 1			37,400.00		37,265.95			28-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044421700 1			36,000.00		35,916.80			05-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044400356 1			54,000.00		53,673.68			26-Sep-2005		8.999%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044422446 1			66,000.00		65,743.08			14-Jul-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044400416 1			49,000.00		48,792.94			27-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044422612 1			40,000.00		39,876.40			25-Jul-2005		9.375%		CA - 90.00%		Paid Off - 240		01-Feb-2005
1044400655 1			43,580.00		43,434.85			23-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Jan-2005
1044423011 1			63,200.00		62,966.20			18-Jul-2005		8.500%		CO - 100.00%		Paid Off - 180		01-Feb-2005
1044400786 1			115,100.00		114,650.50			20-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044423166 1			37,000.00		36,904.88			20-Jul-2005		10.250%		CO - 100.00%		Paid Off - 180		01-Feb-2005
1044400830 1			63,000.00		62,626.54			29-Sep-2005		8.250%		NH - 100.00%		Paid Off - 180		01-Jan-2005
1044423180 1			37,600.00		37,503.38			26-Jul-2005		10.250%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044400884 1			26,980.00		26,850.12			13-Sep-2005		9.250%		GA - 100.00%		Paid Off - 180		01-Jan-2005
1044423236 1			89,000.00		88,794.38			21-Jul-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044400893 1			32,200.00		32,044.97			13-Sep-2005		9.250%		NC - 100.00%		Paid Off - 240		01-Jan-2005
1044423825 1			31,000.00		30,924.43			08-Jul-2005		10.500%		TX - 100.00%		Paid Off - 240		01-Feb-2005
1044401159 1			47,300.00		47,020.96			29-Sep-2005		8.250%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044424072 1			45,000.00		44,884.31			15-Jul-2005		10.250%		WA - 99.07%		Paid Off - 240		01-Feb-2005
1044401528 1			22,600.00		22,485.20			09-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Jan-2005
1044424132 1			34,450.00		34,315.91			21-Jul-2005		8.250%		CA - 93.00%		Paid Off - 240		01-Feb-2005
1044401720 1			48,000.00		47,756.82			09-Sep-2005		8.999%		WA - 100.00%		Paid Off - 240		01-Jan-2005
TOTAL			16,292,212.00		16,215,279.43
1044401744 1			93,000.00		92,487.73			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005
Page 23 of 29
1044401837 1			45,000.00		44,799.80			01-Sep-2005		9.625%		MA - 100.00%		Paid Off - 240		01-Jan-2005
1044401941 1			59,000.00		58,723.33			02-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402027 1			54,000.00		53,771.69			26-Sep-2005		9.875%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044402063 1			89,000.00		88,670.31			27-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402230 1			97,000.00		96,411.54			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402271 1			83,100.00		82,729.92			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402313 1			74,000.00		73,615.65			20-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402364 1			31,000.00		30,896.71			26-Sep-2005		11.000%		NC - 100.00%		Paid Off - 240		01-Jan-2005
1044402471 1			61,000.00		60,755.42			19-Sep-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044402630 1			78,100.00		77,724.16			15-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Jan-2005
1044402855 1			100,000.00		99,629.56			06-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044403200 1			36,450.00		35,585.30			07-Sep-2005		9.375%		CA - 95.00%		Paid Off - 180		01-Jan-2005
1044403229 1			24,500.00		24,413.98			19-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Jan-2005
1044403342 1			33,200.00		32,805.78			21-Sep-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044403499 1			95,000.00		94,517.72			06-Sep-2005		8.990%		CA - 100.00%		Paid Off - 180		01-Jan-2005
1044403588 1			54,400.00		54,206.32			09-Sep-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044403595 1			50,100.00		49,876.87			08-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005
Page 24 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044404138 1			50,000.00		49,833.45			09-Sep-2005		11.000%		UT - 100.00%		Paid Off - 240		01-Jan-2005
1044404252 1			91,000.00		90,662.84			29-Sep-2005		10.500%		GA - 100.00%		Paid Off - 180		01-Jan-2005
1044404902 1			39,500.00		39,266.86			27-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044404908 1			61,400.00		61,079.89			09-Sep-2005		9.000%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044405149 1			41,200.00		41,062.81			12-Sep-2005		11.000%		MN - 100.00%		Paid Off - 240		01-Jan-2005
1044405188 1			122,000.00		121,381.82			30-Sep-2005		8.999%		CA - 100.00%		Paid Off - 180		01-Jan-2005
1044405409 1			65,800.00		65,365.08			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044405587 1			47,600.00		47,403.99			30-Sep-2005		9.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044405735 1			32,000.00		31,864.77			26-Sep-2005		9.875%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044405764 1			27,000.00		26,832.49			30-Sep-2005		7.999%		AZ - 100.00%		Paid Off - 240		01-Jan-2005
1044405809 1			90,000.00		89,666.57			02-Sep-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Jan-2005
1044406110 1			46,000.00		45,795.13			13-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044406279 1			75,000.00		74,557.53			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044406713 1			32,050.00		31,931.23			30-Sep-2005		10.500%		WA - 100.00%		Paid Off - 240		01-Jan-2005
1044406720 1			33,500.00		33,382.30			16-Sep-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044406792 1			36,200.00		36,029.19			16-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044406817 1			67,500.00		67,140.13			28-Sep-2005		8.750%		CA - 95.00%		Paid Off - 240		01-Jan-2005
1044406944 1			60,000.00		59,696.07			02-Sep-2005		9.000%		MA - 100.00%		Paid Off - 240		01-Jan-2005
1044407253 1			43,250.00		43,098.10			02-Sep-2005		10.750%		NV - 100.00%		Paid Off - 240		01-Jan-2005
1044407337 1			29,000.00		28,883.70			07-Sep-2005		10.125%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044407434 1			49,200.00		48,909.78			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044407656 1			47,250.00		47,010.67			01-Sep-2005		9.000%		NJ - 95.00%		Paid Off - 240		01-Jan-2005
1044407890 1			32,980.00		32,847.02			08-Sep-2005		10.750%		TX - 100.00%		Paid Off - 240		01-Jan-2005
1044407897 1			18,780.00		18,663.98			14-Sep-2005		10.500%		GA - 100.00%		Paid Off - 180		01-Jan-2005
1044407982 1			104,550.00		104,162.70			29-Sep-2005		10.500%		MD - 99.99%		Paid Off - 240		01-Jan-2005
1044408021 1			43,000.00		42,758.83			21-Sep-2005		8.500%		FL - 100.00%		Paid Off - 240		01-Jan-2005
1044408602 1			39,800.00		39,467.26			07-Sep-2005		10.500%		OH - 99.50%		Paid Off - 180		01-Jan-2005
1044408624 1			19,900.00		19,793.84			01-Sep-2005		8.750%		NC - 100.00%		Paid Off - 240		01-Jan-2005
1044408888 1			73,600.00		73,143.53			23-Sep-2005		8.000%		CT - 100.00%		Paid Off - 240		01-Jan-2005
1044408967 1			56,600.00		56,373.06			02-Sep-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044408991 1			85,000.00		37,012.84			01-Sep-2005		9.625%		CA - 100.00%		Paid Off - 180		01-Jan-2005
1044409131 1			36,100.00		35,966.30			14-Sep-2005		10.500%		MD - 100.00%		Paid Off - 240		01-Jan-2005
1044409509 1			73,000.00		72,698.85			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044409817 1			57,800.00		57,480.53			14-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005
1044409963 1			43,980.00		43,756.69			30-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Jan-2005
1044410242 1			48,000.00		47,730.75			15-Sep-2005		8.500%		OR - 100.00%		Paid Off - 240		01-Jan-2005
1044410525 1			50,800.00		50,534.48			27-Sep-2005		8.250%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
1044410629 1			25,000.00		24,912.19			27-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005
Page 25 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044410687 1			61,300.00		60,963.48			01-Sep-2005		10.750%		MO - 99.99%		Paid Off - 240		01-Feb-2005
1044411266 1			38,242.00		38,070.07			01-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Feb-2005
1044411521 1			44,600.00		44,468.58			19-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Feb-2005
1044411753 1			175,000.00		174,273.38			09-Sep-2005		9.375%		CA - 94.28%		Paid Off - 240		01-Feb-2005
1044411857 1			18,500.00		18,437.73			27-Sep-2005		10.375%		OH - 99.98%		Paid Off - 240		01-Feb-2005
1044411884 1			20,200.00		20,094.42			09-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044411902 1			69,000.00		68,638.74			14-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044412028 1			25,400.00		26,317.35			12-Sep-2005		10.750%		AL - 100.00%		Paid Off - 240		01-Feb-2005
1044412252 1			63,000.00		62,782.25			20-Sep-2005		10.250%		PA - 100.00%		Paid Off - 240		01-Feb-2005
1044412562 1			58,600.00		58,053.29			29-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044412570 1			52,950.00		52,785.41			26-Sep-2005		10.750%		CA - 99.98%		Paid Off - 240		01-Feb-2005
1044412837 1			109,800.00		109,226.22			13-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044412957 1			107,600.00		104,929.48			23-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005
1044412992 1			199,950.00		197,413.91			08-Sep-2005		8.750%		NJ - 99.99%		Paid Off - 240		01-Feb-2005
1044413239 1			58,000.00		57,776.98			16-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044413366 1			57,650.00		57,480.21			21-Sep-2005		11.000%		MD - 99.99%		Paid Off - 240		01-Feb-2005
1044413401 1			57,700.00		57,500.47			21-Sep-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
1044413541 1			32,500.00		32,041.41			09-Sep-2005		8.500%		OR - 100.00%		Paid Off - 240		01-Feb-2005
1044413585 1			54,000.00		53,832.16			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044413815 1			34,400.00		34,290.20			01-Sep-2005		10.625%		MI - 100.00%		Paid Off - 240		01-Feb-2005
1044413926 1			40,400.00		40,079.19			20-Sep-2005		9.875%		WA - 100.00%		Paid Off - 180		01-Feb-2005
1044414036 1			32,000.00		31,643.45			29-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044414204 1			43,000.00		42,807.02			20-Sep-2005		8.999%		AZ - 100.00%		Paid Off - 240		01-Feb-2005
1044415534 1			93,150.00		92,433.05			16-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044415542 1			50,000.00		49,844.61			08-Sep-2005		10.750%		NH - 100.00%		Paid Off - 240		01-Feb-2005
1044415856 1			52,600.00		52,363.99			23-Sep-2005		8.999%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044415861 1			82,900.00		82,466.70			19-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044415911 1			67,650.00		67,361.75			29-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Feb-2005
1044416303 1			51,150.00		50,932.03			01-Sep-2005		9.250%		NC - 99.99%		Paid Off - 240		01-Feb-2005
1044416352 1			66,000.00		65,771.82			29-Sep-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Feb-2005
1044416610 1			38,600.00		38,446.41			28-Sep-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Feb-2005
1044416693 1			29,100.00		28,979.86			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044416771 1			18,400.00		18,021.93			19-Sep-2005		9.625%		WI - 100.00%		Paid Off - 180		01-Feb-2005
1044417138 1			36,000.00		35,815.79			02-Sep-2005		9.875%		OH - 100.00%		Paid Off - 180		01-Feb-2005
1044417412 1			20,600.00		20,512.23			29-Sep-2005		9.250%		WA - 100.00%		Paid Off - 180		01-Feb-2005
1044417570 1			18,600.00		18,362.21			13-Sep-2005		9.125%		PA - 100.00%		Paid Off - 240		01-Feb-2005
1044417581 1			124,000.00		123,351.92			29-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005
1044417785 1			12,300.00		12,071.39			29-Sep-2005		10.750%		WI - 100.00%		Paid Off - 180		01-Feb-2005
Page 26 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
1044417996 1			35,600.00		35,440.26			22-Sep-2005		9.000%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044418006 1			24,400.00		24,324.15			02-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044418053 1			40,780.00		40,646.88			30-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Feb-2005
1044418249 1			29,300.00		29,203.94			26-Sep-2005		10.500%		FL - 92.26%		Paid Off - 240		01-Feb-2005
1044418876 1			149,000.00		148,484.86			19-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044419427 1			30,150.00		30,056.33			09-Sep-2005		10.750%		FL - 99.98%		Paid Off - 120		01-Feb-2005
1044419712 1			55,000.00		54,794.25			16-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044419756 1			189,950.00		189,006.28			30-Sep-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044419814 1			59,350.00		59,083.17			02-Sep-2005		8.990%		CA - 99.98%		Paid Off - 240		01-Feb-2005
1044419935 1			32,270.00		32,164.18			01-Sep-2005		10.500%		WA - 100.00%		Paid Off - 240		01-Feb-2005
1044420000 1			103,000.00		102,583.28			20-Sep-2005		9.500%		NV - 99.99%		Paid Off - 240		01-Feb-2005
1044420183 1			73,000.00		72,760.67			27-Sep-2005		10.500%		FL - 100.00%		Paid Off - 240		01-Feb-2005
1044420276 1			16,000.00		15,928.21			28-Sep-2005		9.000%		FL - 100.00%		Paid Off - 180		01-Feb-2005
1044420436 1			98,600.00		98,211.33			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044420842 1			56,980.00		56,796.23			22-Sep-2005		11.000%		WA - 100.00%		Paid Off - 180		01-Feb-2005
1044421326 1			141,500.00		140,531.84			09-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005
1044421390 1			42,200.00		41,914.22			23-Sep-2005		8.250%		AZ - 100.00%		Paid Off - 180		01-Feb-2005
1044421901 1			28,800.00		28,700.43			21-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044422080 1			54,000.00		53,813.37			29-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044422131 1			47,400.00		47,164.56			28-Sep-2005		8.500%		MD - 99.98%		Paid Off - 240		01-Feb-2005
1044422567 1			21,400.00		21,121.50			02-Sep-2005		10.750%		PA - 100.00%		Paid Off - 240		01-Feb-2005
1044422701 1			139,500.00		138,733.50			01-Sep-2005		8.000%		CA - 95.00%		Paid Off - 240		01-Feb-2005
1044422713 1			60,805.00		60,517.83			30-Sep-2005		8.750%		CO - 100.00%		Paid Off - 180		01-Feb-2005
1044422938 1			77,000.00		76,654.55			26-Sep-2005		9.000%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044423035 1			58,000.00		56,875.91			19-Sep-2005		8.500%		MA - 100.00%		Paid Off - 240		01-Feb-2005
1044423063 1			111,800.00		111,452.53			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044423124 1			47,000.00		46,814.69			20-Sep-2005		9.625%		NV - 100.00%		Paid Off - 240		01-Feb-2005
1044423583 1			21,200.00		21,137.55			14-Sep-2005		11.000%		KY - 100.00%		Paid Off - 180		01-Feb-2005
1044423876 1			46,600.00		46,263.49			01-Sep-2005		9.250%		NC - 100.00%		Paid Off - 240		01-Feb-2005
1044424017 1			81,400.00		81,142.78			02-Sep-2005		10.750%		CA - 98.42%		Paid Off - 240		01-Feb-2005
1044424271 1			40,000.00		39,868.84			21-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044424287 1			79,800.00		79,440.80			21-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044424565 1			117,800.00		117,270.43			27-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Feb-2005
1044424768 1			53,250.00		53,055.50			07-Sep-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Feb-2005
TOTAL			23,690,730.00		23,502,026.17
Page 27 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
															Total
Current
Number of Loans Liquidated														15
Collateral Principal Realized Loss/(Gain) Amount														22106,~~138~~655.1516
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds														~~13,343.30~~
Cumulative
Number of Loans Liquidated														110
Collateral Realized Loss/(Gain) Amount														22238,~~138~~408.1538
Net Liquidation Proceeds														13112,~~343~~839.3068
Page 24 of 29
Page 28 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
DEFAULT SPEEDS
															Total
MDR														0.0002%
3 Months Avg MDR														0.0002%
12 Months Avg MDR														0.0002%
Avg MDR Since Cut-off														0.0002%
CDR														0.0626%
3 Months Avg CDR														0.0620%
12 Months Avg CDR														0.0620%
Avg CDR Since Cut-off														0.0620%
SDA														01.3424%
3 Months Avg SDA Approximation														01.3403%
12 Months Avg SDA Approximation														01.3403%
Avg SDA Since Cut-off Approximation														01.3403%
Loss Severity Approximation for Current Period														6269.3996%
3 Months Avg Loss Severity Approximation														6266.3949%
12 Months Avg Loss Severity Approximation														6266.3949%
Avg Loss Severity Approximation Since Cut-off														6266.3949%
Page 25 of 29
Page 29 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 26 of 29
Page 30 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
1044361487 1
1044358556 1
			11.000%		MN - 100.00%		240		35,481.45				22,138.15		0.00
		Forcls	11.750%		UT - 100.00%		180		22,819.90				12,287.98		0.00
TOTAL									35,481.45			22,138.15		0.00
1044378002 1			8.750%		TN - 100.00%		180		25,726.10				23,052.61		0.00
Page 27 of 29
1044382038 1			9.625%		MN - 96.60%		240		30,080.93				28,460.10		0.00
1044395206 1		Forcls	8.750%		TN - 100.00%		180		32,247.02				22,180.42		0.00
1044411967 1		Forcls	8.250%		TX - 100.00%		240		41,581.57				20,674.05		0.00
TOTAL									152,455.52			106,655.16		0.00
Page 31 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event - a) or b) in effect (0=No , 1=Yes)								0
						a) Does a Delinq Trig Event Exists (0=No,1=Yes)								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						Balances 60+ days includes BK and FC								04,810,062.0034
						Ending Balance								~~723~~674,~~682~~245,~~054~~350.4608
						Senior Enhancement Percentage								2831.~~2053~~0488%
						Cumulative Loss Percentage								0.~~0030~~0322%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
														Total
Net Monthly Excess Cashflow														0.00
Net Monthly Excess Cashflow Alloc to Losses														22106,~~138~~655.1516
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00
Page 28 of 29
Page 32 of 33
FFMLT Trust 2005-FFA
Mortgage Pass-Through Certificates
2005-FFA
August 25, 2005 Distribution
October 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			A-1										$0.00		$0.00
			A-2A										$0.00		$0.00
			A-2B										$0.00		$0.00
			M-1										$0.00		$0.00
			M-2										$470.91		$0.00
Page 33 of 33
			M-3										$439.03		$0.00
			M-4										#######		$0.00
			B-1										$168.49		$0.00
			B-2										-$339.44		$0.00
			B-3										#######		$0.00
			B-4										#######		$0.00
			B-5										#######		$0.00
Page 29 of 29

Filing Compare · FFMLT TRUST 2005-FFA