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) Financial Asset Securities Corp. (as Depositor under the Pooling and Servicing Agreement, dated as ~~December~~April 1, ~~2004~~2005, providing for the issuance of First Franklin Mortgage Loan Trust ~~2004~~2005-FFH4 Asset-Backed Certificates, Series ~~2004~~2005-FFH4) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-121661-11 06-1442101 (Commission File Number) (I.R.S. Employer Identification No.) 600 Steamboat Road Greenwich, Connecticut 06830 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (203) 625-2700 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 8.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 9.01 Financial Statements and Exhibits (c) Exhibits: Exhibit No. Description 99.1 Monthly Remittance Statement to the Certificateholders dated as of ~~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 Financial Asset Securities Corporation, 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.

First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Greenwich Capital Markets
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15
										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										10. Realized Loss Report					2223
										11. Realized Loss Detail Report					2526
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2627
				National City Home Loan
										13. Additional Certificate Report					2728
				Underwriter(s)
				Greenwich Capital Markets
										Total Number of Pages					2728
				Dates						Contacts
				Cut-Off Date:			April 01, 2005			Marion Hogan
				Close Date:			April 28, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6282
										marion.c.hogan@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 27
Page 1 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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)
I-A-1	FLT/STEP	$	713,502,000.00		~~701~~678,~~909~~957,~~248~~128.6055		2,~~212~~204,~~183~~158.9888		913,~~428~~578,~~046~~315.1964		1115,~~640~~782,~~230~~474.1752		0.00		0.00		~~692~~665,~~481~~378,~~202~~812.4191
II-A-1	FLT/STEP	$	91,800,000.00		7967,~~056~~021,~~531~~636.9519		~~240~~211,~~990~~099.6654		54,~~921~~477,~~416~~648.6369		64,~~162~~688,~~407~~748.2923		0.00		0.00		7362,~~135~~543,~~115~~987.3250
II-A-2	FLT/STEP	$	85,330,000.00		85,330,000.00		~~264~~272,~~523~~890.0008		0.00		~~264~~272,~~523~~890.0008		0.00		0.00		85,330,000.00
II-A-3	FLT/STEP	$	92,580,000.00		92,580,000.00		~~293~~302,~~375~~042.7325		0.00		~~293~~302,~~375~~042.7325		0.00		0.00		92,580,000.00
II-A-4	FLT/STEP	$	35,513,000.00		35,513,000.00		~~114~~118,~~983~~149.2078		0.00		~~114~~118,~~983~~149.2078		0.00		0.00		35,513,000.00
M-1	FLT/STEP	$	66,938,000.00		66,938,000.00		~~224~~229,~~223~~708.7190		0.00		~~224~~229,~~223~~708.7190		0.00		0.00		66,938,000.00
M-2	FLT/STEP	$	33,788,000.00		33,788,000.00		~~114~~117,~~635~~310.1806		0.00		~~114~~117,~~635~~310.1806		0.00		0.00		33,788,000.00
M-3	FLT/STEP	$	23,588,000.00		23,588,000.00		8283,~~060~~796.0337		0.00		8283,~~060~~796.0337		0.00		0.00		23,588,000.00
M-4	FLT/STEP	$	22,950,000.00		22,950,000.00		8182,~~223~~824.8800		0.00		8182,~~223~~824.8800		0.00		0.00		22,950,000.00
M-5	FLT/STEP	$	23,588,000.00		23,588,000.00		8485,~~091~~696.2251		0.00		8485,~~091~~696.2251		0.00		0.00		23,588,000.00
M-6	FLT/STEP	$	16,575,000.00		16,575,000.00		6667,~~511~~160.7998		0.00		6667,~~511~~160.7998		0.00		0.00		16,575,000.00
M-7	FLT/STEP	$	15,300,000.00		15,300,000.00		6263,~~713~~227.0025		0.00		6263,~~713~~227.0025		0.00		0.00		15,300,000.00
M-8	FLT/STEP	$	14,663,000.00		14,663,000.00		65,~~783~~910.9219		0.00		65,~~783~~910.9219		0.00		0.00		14,663,000.00
M-9	FLT/STEP	$	12,113,000.00		12,113,000.00		6766,~~381~~645.9306		0.00		6766,~~381~~645.9306		0.00		0.00		12,113,000.00
B-1	FLT/STEP	$	9,563,000.00		9,563,000.00		5352,~~196~~615.8409		0.00		5352,~~196~~615.8409		0.00		0.00		9,563,000.00
B-2	FLT/STEP	$	10,834,000.00		10,834,000.00		55,~~602~~244.5037		0.00		55,~~602~~244.5037		0.00		0.00		10,834,000.00
C	EXE	$	6,374,900.00		6,375,000.00		2,~~480~~297,~~355~~333.2451		0.00		2,~~480~~297,~~355~~333.2451		0.00		0.00		6,375,000.00
P	EXE	$	100.00		100.00		~~199~~344,~~331~~712.1342		0.00		~~199~~344,~~331~~712.1342		0.00		0.00		100.00
R	EXE/NPR	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,275,000,000.00		1,~~250~~215,~~663~~676,~~880~~864.5574		6,~~763~~720,~~166~~525.9424		1518,~~349~~055,~~462~~964.8233		2224,~~112~~776,~~629~~489.7657		0.00		0.00		1,~~235~~197,~~314~~620,~~417~~900.7341
Page 2 of 27
Page 2 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A-1	0709/2526/05		0810/24/05		A-Act/360		32027NQX2		713,502,000.00		~~983~~951.~~752321~~584058		3.~~100459~~089212		1319.~~213763~~030522		1622.~~314222~~119734	~~970~~932.~~538558~~553536
II-A-1	0709/2526/05		0810/24/05		A-Act/360		32027NQY0		91,800,000.00		~~861~~730.~~182265~~083183		2.~~625171~~299559		6448.~~503449~~776130		6751.~~128620~~075689	~~796~~681.~~678816~~307053
II-A-2	0709/2526/05		0810/24/05		A-Act/360		32027NQZ7		85,330,000.00		1,000.000000		3.~~100000~~198056		0.000000		3.~~100000~~198056	1,000.000000
II-A-3	0709/2526/05		0810/24/05		A-Act/360		32027NRA1		92,580,000.00		1,000.000000		3.~~168889~~262500		0.000000		3.~~168889~~262500	1,000.000000
II-A-4	0709/2526/05		0810/24/05		A-Act/360		32027NRB9		35,513,000.00		1,000.000000		3.~~237778~~326944		0.000000		3.~~237778~~326944	1,000.000000
M-1	0709/2526/05		0810/24/05		A-Act/360		32027NRC7		66,938,000.00		1,000.000000		3.~~349722~~431667		0.000000		3.~~349722~~431667	1,000.000000
M-2	0709/2526/05		0810/24/05		A-Act/360		32027NRD5		33,788,000.00		1,000.000000		3.~~392778~~471944		0.000000		3.~~392778~~471944	1,000.000000
M-3	0709/2526/05		0810/24/05		A-Act/360		32027NRE3		23,588,000.00		1,000.000000		3.~~478889~~552500		0.000000		3.~~478889~~552500	1,000.000000
M-4	0709/2526/05		0810/24/05		A-Act/360		32027NRF0		22,950,000.00		1,000.000000		3.~~539167~~608889		0.000000		3.~~539167~~608889	1,000.000000
M-5	0709/2526/05		0810/24/05		A-Act/360		32027NRG8		23,588,000.00		1,000.000000		3.~~565000~~633055		0.000000		3.~~565000~~633055	1,000.000000
M-6	0709/2526/05		0810/24/05		A-Act/360		32027NRH6		16,575,000.00		1,000.000000		4.~~012778~~051944		0.000000		4.~~012778~~051944	1,000.000000
M-7	0709/2526/05		0810/24/05		A-Act/360		32027NRJ2		15,300,000.00		1,000.000000		4.~~098889~~132500		0.000000		4.~~098889~~132500	1,000.000000
M-8	0709/2526/05		0810/24/05		A-Act/360		32027NRK9		14,663,000.00		1,000.000000		4.~~486389~~495000		0.000000		4.~~486389~~495000	1,000.000000
M-9	0709/2526/05		0810/24/05		A-Act/360		32027NRL7		12,113,000.00		1,000.000000		5.~~562778~~501945		0.000000		5.~~562778~~501945	1,000.000000
B-1	0709/2526/05		0810/24/05		A-Act/360		32027NRM5		9,563,000.00		1,000.000000		5.~~562777~~501944		0.000000		5.~~562777~~501944	1,000.000000
B-2	0709/2526/05		0810/24/05		A-Act/360		32027NRN3		10,834,000.00		1,000.000000		5.~~132223~~099167		0.000000		5.~~132223~~099167	1,000.000000
C	0709/01/05		0709/30/05		A-30/360				6,374,900.00		1,000.015687		~~389~~360.~~081435~~371694		0.000000		~~389~~360.~~081435~~371694	1,000.015687
P	0709/01/05		0709/30/05		A-30/360				100.00		1,000.000000		13,~~993~~447,~~311~~124.~~300000~~200000		0.000000		13,~~993~~447,~~311~~124.~~300000~~200000	1,000.000000
R	0709/01/05		0709/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 27
Page 3 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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)
I-A-1	713,502,000.00		812,~~032~~601,~~607~~205.8330		2046,~~339~~823,~~108~~294.2376		~~681~~1,~~689~~299,892.3633		2148,~~020~~123,~~797~~187.5909		2960,~~053~~724,~~405~~392.4239		0.00		0.00		~~692~~665,~~481~~378,~~202~~812.4191
II-A-1	91,800,000.00		~~939~~1,~~623~~392,637.2247		1828,~~048~~399,~~535~~471.0771		~~616~~856,~~349~~540.6179		1829,~~664~~256,~~884~~012.6850		1930,~~604~~648,~~507~~649.9097		0.00		0.00		7362,~~135~~543,~~115~~987.3250
II-A-2	85,330,000.00		~~951~~1,~~222~~510,916.4312		0.00		0.00		0.00		~~951~~1,~~222~~510,916.4312		0.00		0.00		85,330,000.00
II-A-3	92,580,000.00		1,~~056~~676,~~524~~321.6098		0.00		0.00		0.00		1,~~056~~676,~~524~~321.6098		0.00		0.00		92,580,000.00
II-A-4	35,513,000.00		~~414~~657,~~666~~229.2086		0.00		0.00		0.00		~~414~~657,~~666~~229.2086		0.00		0.00		35,513,000.00
M-1	66,938,000.00		~~810~~1,~~363~~282,313.7886		0.00		0.00		0.00		~~810~~1,~~363~~282,313.7886		0.00		0.00		66,938,000.00
M-2	33,788,000.00		~~414~~655,~~628~~714.1794		0.00		0.00		0.00		~~414~~655,~~628~~714.1794		0.00		0.00		33,788,000.00
M-3	23,588,000.00		~~297~~469,~~256~~560.3918		0.00		0.00		0.00		~~297~~469,~~256~~560.3918		0.00		0.00		23,588,000.00
M-4	22,950,000.00		~~294~~464,~~526~~892.6919		0.00		0.00		0.00		~~294~~464,~~526~~892.6919		0.00		0.00		22,950,000.00
M-5	23,588,000.00		~~305~~481,~~053~~354.5418		0.00		0.00		0.00		~~305~~481,~~053~~354.5418		0.00		0.00		23,588,000.00
M-6	16,575,000.00		~~242~~381,~~847~~336.9972		0.00		0.00		0.00		~~242~~381,~~847~~336.9972		0.00		0.00		16,575,000.00
M-7	15,300,000.00		~~229~~359,~~224~~653.8712		0.00		0.00		0.00		~~229~~359,~~224~~653.8712		0.00		0.00		15,300,000.00
M-8	14,663,000.00		~~241~~377,~~492~~671.5307		0.00		0.00		0.00		~~241~~377,~~492~~671.5307		0.00		0.00		14,663,000.00
M-9	12,113,000.00		~~249~~387,~~545~~697.5266		0.00		0.00		0.00		~~249~~387,~~545~~697.5266		0.00		0.00		12,113,000.00
B-1	9,563,000.00		~~197~~306,~~011~~080.7946		0.00		0.00		0.00		~~197~~306,~~011~~080.7946		0.00		0.00		9,563,000.00
B-2	10,834,000.00		~~205~~319,~~290~~676.0502		0.00		0.00		0.00		~~205~~319,~~290~~676.0502		0.00		0.00		10,834,000.00
C	6,374,900.00		611,~~588~~003,~~855~~160.2262		0.00		0.00		0.00		611,~~588~~003,~~855~~160.2262		0.00		100.00		6,375,000.00
P	100.00		~~419~~1,~~763~~035,508.7497		0.00		0.00		0.00		~~419~~1,~~763~~035,508.7497		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	1,275,000,000.00		2135,~~890~~362,~~504~~930.5672		3875,~~387~~222,~~643~~766.3047		12,~~298~~156,~~038~~433.9712		3977,~~685~~379,~~682~~199.2759		61112,~~576~~742,~~186~~130.8331		0.00		100.00		1,~~235~~197,~~314~~620,~~417~~900.7341
Page 4 of 27
Page 4 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
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)
I-A-1	34.~~66000~~03000%		~~701~~678,~~909~~957,~~248~~128.6055		2,~~212~~204,~~183~~158.9888		0.00		0.00		0.00		2,~~212~~204,~~183~~158.9888		2,~~212~~204,~~183~~158.9888		0.00
II-A-1	3.~~54000~~91000%		7967,~~056~~021,~~531~~636.9519		~~240~~211,~~990~~099.6654		0.00		0.00		0.00		~~240~~211,~~990~~099.6654		~~240~~211,~~990~~099.6654		0.00
II-A-2	3.~~60000~~97000%		85,330,000.00		~~264~~272,~~523~~890.0008		0.00		0.00		0.00		~~264~~272,~~523~~890.0008		~~264~~272,~~523~~890.0008		0.00
II-A-3	34.~~68000~~05000%		92,580,000.00		~~293~~302,~~375~~042.7325		0.00		0.00		0.00		~~293~~302,~~375~~042.7325		~~293~~302,~~375~~042.7325		0.00
II-A-4	34.~~76000~~13000%		35,513,000.00		~~114~~118,~~983~~149.2078		0.00		0.00		0.00		~~114~~118,~~983~~149.2078		~~114~~118,~~983~~149.2078		0.00
M-1	34.~~89000~~26000%		66,938,000.00		~~224~~229,~~223~~708.7190		0.00		0.00		0.00		~~224~~229,~~223~~708.7190		~~224~~229,~~223~~708.7190		0.00
M-2	34.~~94000~~31000%		33,788,000.00		~~114~~117,~~635~~310.1806		0.00		0.00		0.00		~~114~~117,~~635~~310.1806		~~114~~117,~~635~~310.1806		0.00
M-3	4.~~04000~~41000%		23,588,000.00		8283,~~060~~796.0337		0.00		0.00		0.00		8283,~~060~~796.0337		8283,~~060~~796.0337		0.00
M-4	4.~~11000~~48000%		22,950,000.00		8182,~~223~~824.8800		0.00		0.00		0.00		8182,~~223~~824.8800		8182,~~223~~824.8800		0.00
M-5	4.~~14000~~51000%		23,588,000.00		8485,~~091~~696.2251		0.00		0.00		0.00		8485,~~091~~696.2251		8485,~~091~~696.2251		0.00
M-6	45.~~66000~~03000%		16,575,000.00		6667,~~511~~160.7998		0.00		0.00		0.00		6667,~~511~~160.7998		6667,~~511~~160.7998		0.00
M-7	45.~~76000~~13000%		15,300,000.00		6263,~~713~~227.0025		0.00		0.00		0.00		6263,~~713~~227.0025		6263,~~713~~227.0025		0.00
M-8	5.~~21000~~58000%		14,663,000.00		65,~~783~~910.9219		0.00		0.00		0.00		65,~~783~~910.9219		65,~~783~~910.9219		0.00
M-9	6.~~09478~~51061%		12,113,000.00		63,~~572~~528.4458		0.00		0.00		0.00		63,~~572~~528.4458		6766,~~381~~645.9306		0.00
B-1	6.~~09478~~51061%		9,563,000.00		50,~~189~~154.3269		0.00		0.00		0.00		50,~~189~~154.3269		5352,~~196~~615.8409		0.00
B-2	56.~~96000~~33000%		10,834,000.00		55,~~602~~244.5037		0.00		0.00		0.00		55,~~602~~244.5037		55,~~602~~244.5037		0.00
C	~~466~~432.~~89040~~43925%		6,375,000.00		2,~~480~~297,~~355~~333.2451		0.00		0.00		0.00		2,~~480~~297,~~355~~333.2451		2,~~480~~297,~~355~~333.2451		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		~~199~~344,~~331~~712.1342		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,~~250~~215,~~663~~676,~~880~~864.5574		6,~~557~~370,~~018~~235.8094		0.00		0.00		0.00		6,~~557~~370,~~018~~235.8094		6,~~763~~720,~~166~~525.9424		0.00
Page 5 of 27
Page 5 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										54,~~921~~477,~~413~~648.4069		913,~~428~~578,~~043~~315.1164		1518,~~349~~055,~~456~~964.5133
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										30.0300		20.7600		50.7900
TOTAL NET PRINCIPAL										54,~~921~~477,~~416~~648.4369		913,~~428~~578,~~045~~315.8764		1518,~~349~~055,~~462~~964.3033
Interest Collections										1,~~958~~877,~~763~~245.6936		54,~~031~~855,~~551~~233.6116		6,~~990~~732,~~315~~478.3053
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		0.00		~~199~~344,~~331~~712.1342
Interest Fees										-~~129~~109,~~469~~159.9524		-~~297~~247,~~009~~506.0247		-~~426~~356,~~478~~665.9771
TOTAL NET INTEREST										1,~~829~~768,~~293~~086.7312		4,~~734~~607,~~542~~726.5969		6,~~763~~720,~~167~~525.4624
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										76,~~750~~245,~~710~~734.1681		1418,~~162~~186,~~588~~042.4633		2224,~~112~~776,~~629~~489.7657
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											7774,~~982~~823.2288		~~357~~352,~~088~~162.6269		~~435~~426,~~070~~986.8457
Curtailments											~~111~~8,~~850~~109.1988		~~294~~111,~~657~~878.0780		~~406~~119,~~507~~988.2668
Prepayments In Full											54,~~731~~394,~~580~~714.9993		813,~~776~~114,~~297~~274.4215		#######
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-1118,~~594~~911.3815		-64112,~~719~~200.0455		-76131,~~313~~111.4270
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											1118,~~594~~911.3815		64112,~~719~~200.0455		76131,~~313~~111.4270
TOTAL PRINCIPAL COLLECTED											54,~~921~~477,~~413~~648.4069		913,~~428~~578,~~043~~315.1164		1518,~~349~~055,~~456~~964.5133
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										30.0300		20.7600		50.7900
Page 6 of 27
Page 6 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,~~983~~916,~~153~~931.3824		54,~~101~~965,~~792~~908.8950		76,~~084~~882,~~946~~839.2774
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-42,~~806~~152.1362		-59,~~612~~712.1330		-1011,~~418~~864.2692
Delinquent Interest										-~~329~~526,~~643~~920.8937		-~~997~~1,~~201~~560,232.7841		-12,~~326~~087,~~845~~152.6778
Compensating Interest										42,~~806~~152.1362		59,~~612~~712.1430		1011,~~418~~864.2792
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										~~305~~487,~~254~~234.2049		~~926~~1,~~960~~449,557.5006		1,~~232~~936,~~214~~791.7055
TOTAL INTEREST COLLECTED										1,~~958~~877,~~763~~245.6936		54,~~031~~855,~~551~~233.6116		6,~~990~~732,~~315~~478.3053
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Interest from Interest Coverage Account										0.00		0.00		0.00
Prepayment Charges														~~199~~344,~~331~~712.1342
TOTAL INTEREST OTHER ACCOUNTS										0.00		0.00		~~199~~344,~~331~~712.1342
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										~~129~~109,~~469~~159.9524		~~297~~247,~~009~~506.0247		~~426~~356,~~478~~665.9771
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										~~129~~109,~~469~~159.9524		~~297~~247,~~009~~506.0247		~~426~~356,~~478~~665.9771
Page 7 of 27
Page 7 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Amount Deposited in the Account						65,~~817~~576.0188
Amount Withdrawn						65,~~817~~576.0188
Releases						0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														6,375,000.00
Overcollateralization Target Amount														6,375,000.00
Overcollateralization Deficiency Amount														0.5200
Overcollateralization Release Amount														0.00
Page 8 of 27
Page 8 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										422		3,553		3,975
Prior										~~806~~783		5,~~591~~474		6,~~397~~257
Prefunding										~~407~~0		~~2,099~~0		~~2,506~~0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-1210		-4972		-6182
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										~~794~~773		5,~~542~~402		6,~~336~~175
Principal Balance:
Original										202,276,785.92		557,412,462.56		759,689,248.48
Prior										~~369~~357,~~263~~228,~~163~~270.4895		~~881~~858,~~400~~448,~~710~~593.7679		1,~~250~~215,~~663~~676,~~874~~864.2474
Prefunding										30.0300		20.7600		50.7900
Scheduled Principal										-7774,~~982~~823.2288		-~~357~~352,~~088~~162.6269		-~~435~~426,~~070~~986.8457
Partial Prepayments										-~~111~~8,~~850~~109.1988		-~~294~~111,~~657~~878.0780		-~~406~~119,~~507~~988.2668
Full Voluntary Prepayments										-54,~~731~~394,~~580~~714.9993		-813,~~776~~114,~~297~~274.4215		-1417,~~507~~508,~~878~~989.4108
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										~~363~~352,~~341,~~750,622.0826		~~871~~844,~~972~~870,~~667~~278.6515		1,~~235~~197,~~314~~620,~~417~~900.7341
PREFUNDING
										Group 2		Group 1		Total
Prefunding Account Original Balance										179,729,808.00		335,580,943.00		515,310,751.00
Prefunding Account Beginning Balance										~~179,729,808~~0.00		~~335,580,943~~0.00		~~515,310,751~~0.00
Subsequent Loans Added to the Pool										~~179,729,804~~0.9700		~~335,580,940~~0.2400		~~515,310,745~~0.2100
Prefund Release to Certificate Holders										30.0300		20.7600		50.7900
Prefunding Account Ending Balance										0.00		0.00		0.00
Page 9 of 27
Page 9 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.53900%		6.88491%		6.79281%
Weighted Average Coupon Prior										6.~~53490~~44218%		6.~~88155~~94286%		6.~~79110~~79560%
Weighted Average Coupon Current										6.~~44468~~43935%		6.~~94593~~94170%		6.~~79794~~79408%
Weighted Average Months to Maturity Original										358		356		357
Weighted Average Months to Maturity Prior										~~356~~355		~~354~~353		~~354~~353
Weighted Average Months to Maturity Current										~~356~~354		~~354~~352		~~355~~353
Weighted Avg Remaining Amortization Term Original										358		356		357
Weighted Avg Remaining Amortization Term Prior										~~356~~355		~~354~~353		354
Weighted Avg Remaining Amortization Term Current										~~356~~354		~~354~~352		~~355~~353
Weighted Average Seasoning Original										2.19		2.19		2.19
Weighted Average Seasoning Prior										4.1971		45.1904		4.1994
Weighted Average Seasoning Current										35.7371		46.0503		35.9593
Page 10 of 27
Page 10 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.55112%		5.78001%		5.71611%
Weighted Average Margin Prior										5.~~57037~~53108%		5.~~77732~~78075%		5.~~72067~~70373%
Weighted Average Margin Current										5.~~53137~~52924%		5.~~78263~~77853%		5.~~70479~~70171%
Weighted Average Max Rate Original										12.52761%		12.82550%		12.74234%
Weighted Average Max Rate Prior										12.~~52637~~43262%		12.~~82134~~88141%		12.~~74059~~74298%
Weighted Average Max Rate Current										12.~~43546~~42753%		12.~~88484~~87734%		12.~~74563~~73872%
Weighted Average Min Rate Original										6.52761%		6.82550%		6.74234%
Weighted Average Min Rate Prior										6.~~52637~~43262%		6.~~82134~~88141%		6.~~74059~~74298%
Weighted Average Min Rate Current										6.~~43546~~42753%		6.~~88484~~87734%		6.~~74563~~73872%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										~~129~~109,~~469~~159.9524		~~297~~247,~~009~~506.0247		~~426~~356,~~478~~665.9771
Delinquent Servicing Fees										2439,~~389~~685.7088		70110,~~241~~148.2858		94149,~~630~~834.9846
TOTAL SERVICING FEES										~~153~~148,~~859~~845.6511		~~367~~357,~~250~~655.3006		~~521~~506,~~109~~500.9517
Total Servicing Fees										~~153~~148,~~859~~845.6511		~~367~~357,~~250~~655.3006		~~521~~506,~~109~~500.9517
Compensating Interest										-42,~~806~~152.1362		-59,~~612~~712.1430		-1011,~~418~~864.2792
Delinquent Servicing Fees										-2439,~~389~~685.7088		-70110,~~241~~148.2858		-94149,~~630~~834.9846
COLLECTED SERVICING FEES										~~124~~107,~~663~~006.8361		~~291~~237,~~396~~794.8818		~~416~~344,~~060~~800.7179
Total Advaced Interest										~~305~~487,~~254~~234.2049		~~926~~1,~~960~~449,557.5006		1,~~232~~936,~~214~~791.7055
Total Advaced Principal										1118,~~594~~911.3815		64112,~~719~~200.0455		76131,~~313~~111.4270
Aggregate Advances with respect to this Distribution										~~316~~506,~~848~~145.5764		~~991~~1,~~679~~561,757.5462		12,~~308~~067,~~528~~903.1126
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										42,~~806~~152.1362		59,~~612~~712.1330		1011,~~418~~864.2692
Compensating Interest										-42,~~806~~152.1362		-59,~~612~~712.1430		-1011,~~418~~864.2792
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate										5.~~944683~~939349%		6.~~445934~~441005%		6.~~489194~~633860%
Libor For Current Period														3.~~4600~~830000%
Libor For Next Period														30.~~6413~~0000%
Page 11 of 27
Page 11 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				38,~~929~~195,~~788~~675.8701		~~537~~1,~~371~~438,194.9081		0315,661.0077		49,~~467~~949,~~160~~531.7759
			% Balance				0.3268%		0.0412%		0.0003%		0.3683%
			# Loans				2649		28		03		2860
			% # Loans				0.4179%		0.0313%		0.0005%		0.4497%
	FORECLOSURE		Balance		0.00		0.00		12,~~131~~811,~~210~~665.5684		14,~~442~~358,~~856~~850.3421		27,~~574~~170,~~066~~516.9005
			% Balance		0.00%		0.00%		0.0923%		0.1236%		0.2160%
			# Loans		0		0		714		524		1238
			% # Loans		0.00%		0.00%		0.1123%		0.0839%		0.1962%
	BANKRUPTCY		Balance		1,~~525~~711,~~023~~992.8591		~~160~~313,~~000~~433.0092		~~256~~160,~~936~~000.2200		0256,665.0095		12,~~941~~442,~~960~~092.0778
			% Balance		0.1214%		0.0103%		0.0201%		0.0002%		0.1620%
			# Loans		1114		12		21		02		1419
			% # Loans		0.1723%		0.0203%		0.0302%		0.0003%		0.2231%
	REO		Balance		0.00		0.00		0.00		278,~~921~~480.5483		278,~~921~~480.5483
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		1,~~525~~711,~~023~~992.8591		48,~~089~~509,~~788~~108.8793		14,~~925~~409,~~518~~860.6865		15,~~721~~209,~~777~~658.8876		919,~~262~~840,~~109~~621.2825
			% Balance		0.1214%		0.3371%		0.1637%		0.1444%		01.7566%
			# Loans		1114		2751		1123		630		55118
			% # Loans		0.1723%		0.4383%		0.1737%		0.0949%		01.8791%
Page 12 of 27
Page 12 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				26,~~946~~726,~~450~~353.2495		611,~~875~~438,194.0081		0315,661.0077		38,~~008~~480,~~325~~210.2453
			% Balance				0.3480%		0.0117%		0.0004%		01.3500%
			# Loans				2445		18		03		2556
			% # Loans				0.4383%		0.0215%		0.0006%		01.4504%
	FORECLOSURE		Balance		0.00		0.00		~~559~~1,~~212~~578,630.5648		~~483~~1,~~063~~917,952.1207		13,~~042~~496,~~275~~582.6855
			% Balance		0.00%		0.00%		0.0619%		0.0623%		0.1241%
			# Loans		0		0		611		319		930
			% # Loans		0.00%		0.00%		0.1120%		0.0535%		0.1656%
	BANKRUPTCY		Balance		1,~~525~~711,~~023~~992.8591		~~160~~313,~~000~~433.0092		~~256~~160,~~936~~000.2200		0256,665.0095		12,~~941~~442,~~960~~092.0778
			% Balance		0.1720%		0.0204%		0.0302%		0.0003%		0.2229%
			# Loans		1114		12		21		02		1419
			% # Loans		0.2026%		0.0204%		0.0402%		0.0004%		0.2535%
	REO		Balance		0.00		0.00		0.00		278,~~921~~480.5483		278,~~921~~480.5483
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		1,~~525~~711,~~023~~992.8591		37,~~106~~039,~~450~~787.2487		~~878~~3,~~023~~176,825.7829		~~761~~2,~~984~~768,760.6662		614,~~271~~697,~~482~~366.5369
			% Balance		0.1720%		0.3683%		0.1038%		0.0933%		01.7274%
			# Loans		1114		2547		920		425		49106
			% # Loans		0.2026%		0.4587%		0.1637%		0.0746%		01.8896%
Page 13 of 27
Page 13 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				~~983~~1,~~338~~469,321.6306		~~475,496~~0.9000		0.00		1,~~458~~469,~~835~~321.5306
			% Balance				0.2742%		0.1300%		0.00%		0.4042%
			# Loans				24		10		0		34
			% # Loans				0.2552%		0.1300%		0.00%		0.3852%
	FORECLOSURE		Balance		0.00		0.00		~~571~~1,~~998~~233,035.0036		~~959~~2,~~793~~440,898.2214		13,~~531~~673,~~791~~933.2250
			% Balance		0.00%		0.00%		0.1635%		0.2669%		01.4204%
			# Loans		0		0		13		25		38
			% # Loans		0.00%		0.00%		0.1339%		0.2565%		01.3803%
	BANKRUPTCY		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%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		~~983~~1,~~338~~469,321.6306		1,~~047~~233,~~494~~035.9036		~~959~~2,~~793~~440,898.2214		25,~~990~~143,~~626~~254.7556
			% Balance		0.00%		0.2742%		0.2935%		0.2669%		01.8246%
			# Loans		0		24		23		25		612
			% # Loans		0.00%		0.2552%		0.2539%		0.2565%		01.7655%
Page 14 of 27
Page 14 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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
4000250689 1
			280,000.00		278,~~921~~480.5483		01-Mar-2005		7.375%		MI - 99.92%		360		01-Apr-2005
TOTAL			280,000.00		278,~~921~~480.5483
Page 15 of 27
Page 15 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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
35808534 1
35862374 1
			172,000.00		171,385.13		01-Apr-2005		7.750%		SC - 99.93%		360		01-Apr-2005
			179,900.00		179,900.00		01-Jun-2005		7.375%		MN - 89.99%		360		01-Apr-2005
4000163283 1			158,100.00		156,662.09		01-Mar-2005		7.625%		MI - 84.49%		360		01-Sep-2004
35912047 1			61,875.00		61,875.00		01-Apr-2005		7.750%		IL - 90.00%		360		01-Apr-2005
4000163283 1			158,100.00		156,414.18		01-Mar-2005		7.625%		MI - 84.49%		360		01-Sep-2004
4000215192 1			68,000.00		68,000.00		01-Apr-2005		8.125%		MI - 85.00%		360		01-Jan-2005
4000230319 1			52,000.00		51,696.32		01-Jun-2005		6.999%		WI - 79.93%		360		01-Apr-2005
4000237370 1			77,200.00		77,200.00		01-Jun-2005		6.500%		KY - 79.92%		360		01-Mar-2005
4000241465 1			47,000.00		46,791.22		01-Jun-2005		8.375%		NY - 83.88%		360		01-Apr-2005
4000246459 1			35,200.00		35,079.36		01-May-2005		8.875%		OH - 79.96%		360		01-Apr-2005
4000249946 1			69,600.00		69,600.00		01-Apr-2005		6.500%		ME - 80.00%		360		01-Apr-2005
4000251643 1			37,600.00		37,487.39		01-Apr-2005		8.625%		MI - 79.95%		360		01-Apr-2005
4000251659 1			51,200.00		50,886.18		01-May-2005		6.750%		AL - 79.93%		360		01-Apr-2005
4000253009 1			60,000.00		59,622.40		01-May-2005		6.625%		OH - 79.93%		360		01-Apr-2005
4000254198 1			140,000.00		139,043.71		01-Jun-2005		6.500%		CA - 79.93%		360		01-Apr-2005
4000255135 1			175,500.00		175,500.00		01-Jun-2005		8.750%		CO - 90.00%		360		01-Apr-2005
4000255986 1			44,800.00		44,574.30		01-May-2005		7.750%		IN - 79.94%		360		01-Apr-2005
4000256531 1			33,300.00		33,300.00		01-May-2005		8.250%		IN - 90.00%		360		01-Jun-2005
4000261883 1			172,000.00		172,000.00		01-Mar-2005		7.625%		LA - 80.00%		360		01-Apr-2005
4000264227 1			155,200.00		154,401.03		01-Mar-2005		5.875%		OH - 79.92%		360		01-Apr-2005
4000263844 1			101,900.00		101,899.95		01-May-2005		8.125%		TX - 100.00%		360		01-Mar-2005
4000264227 1			155,200.00		154,075.94		01-Mar-2005		5.875%		OH - 79.92%		360		01-Apr-2005
4000266983 1			346,750.00		344,465.45		01-May-2005		6.375%		NY - 94.91%		360		01-Apr-2005
4000267826 1			66,000.00		65,691.55		01-May-2005		8.125%		TN - 99.93%		360		01-Apr-2005
4000268624 1			97,600.00		96,954.76		01-May-2005		6.375%		TX - 79.93%		360		01-Apr-2005
4000270286 1			148,750.00		148,750.00		01-Apr-2005		8.375%		CO - 85.00%		360		01-Apr-2005
4000272015 1			64,250.00		63,~~990~~883.0489		01-Apr-2005		7.125%		AL - 79.89%		360		01-Apr-2005
35830801 2			464,000.00		462,212.81		01-Mar-2005		7.375%		IL - 79.94%		360		01-Apr-2005
4000276813 1			160,500.00		160,500.00		01-Jun-2005		8.625%		CO - 100.00%		360		01-Apr-2005
4000298558 1			127,600.00		127,070.80		01-May-2005		6.999%		MI - 82.19%		360		01-Jun-2005
4000316144 1			64,000.00		63,808.31		01-May-2005		8.625%		MO - 79.91%		360		01-Jun-2005
4000331682 1			135,000.00		134,660.82		01-Jun-2005		8.375%		IN - 89.94%		360		01-Jul-2005
4000333342 1			76,000.00		75,777.89		01-Jun-2005		7.625%		IN - 94.93%		360		01-Jul-2005
4000335938 1			243,900.00		243,900.00		01-Jun-2005		7.375%		CO - 90.00%		360		01-Jul-2005
4000338691 1			294,500.00		293,660.52		01-Jun-2005		7.750%		CA - 94.93%		360		01-Jul-2005
35830801 2			464,000.00		461,482.46		01-Mar-2005		7.375%		IL - 79.94%		360		01-Apr-2005
4000253181 2			437,000.00		437,000.00		01-Jun-2005		5.999%		CA - 76.00%		360		01-Mar-2005
4000254790 2			410,000.00		408,035.36		01-Jun-2005		8.000%		NY - 99.93%		360		01-Apr-2005
4000257031 2			388,000.00		388,000.00		01-Jun-2005		6.125%		CA - 80.00%		360		01-Apr-2005
4000260671 2			572,000.00		571,998.00		01-Apr-2005		6.999%		CA - 80.00%		360		01-Apr-2005
4000268582 2			499,000.00		497,580.41		01-Mar-2005		8.875%		NY - 99.94%		360		01-Apr-2005
4000267574 2			438,000.00		435,901.16		01-May-2005		8.000%		NJ - 99.93%		360		01-Apr-2005
TOTAL			2,580,500.00		2,574,066.90
4000268257 2			477,900.00		474,518.76		01-Apr-2005		5.999%		CA - 79.92%		360		01-Apr-2005
Page 16 of 27
4000268582 2			499,000.00		496,997.76		01-Apr-2005		8.875%		NY - 99.94%		360		01-Apr-2005
TOTAL			7,193,525.00		7,170,516.05
Page 16 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										1210		4972		6182
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										1210		4972		6182
Curtailments Amount										~~111~~8,~~850~~109.1988		~~294~~111,~~657~~878.0780		~~406~~119,~~507~~988.2668
Paid in Full Balance										54,~~731~~394,~~580~~714.9993		813,~~776~~114,~~297~~274.4215		1417,~~507~~508,~~878~~989.4108
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										54,~~843~~402,~~431~~824.1881		913,~~070~~226,~~954~~152.4995		1417,~~914~~628,~~385~~977.6776
Cumulative
Number of Paid in Full Loans										3556		~~110~~250		~~145~~306
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										3556		~~110~~250		~~145~~306
Paid in Full Balance										1828,~~323~~739,~~087~~627.7783		1945,~~421~~587,~~152~~505.6943		3774,~~744~~327,~~240~~133.4626
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										~~130~~153,~~672~~874.4392		~~512~~741,~~629~~657.1906		~~643~~895,~~301~~531.6298
Total Prepayment Amount										1828,~~453~~893,~~760~~502.2075		1946,~~933~~329,~~781~~162.8849		3875,~~387~~222,~~542~~665.0824
Page 17 of 27
Page 17 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.5823%		1.0354%		1.1945%
3 Months Avg SMM										21.2849%		01.8136%		1.2040%
12 Months Avg SMM										1.9981%		01.7501%		1.0822%
Avg SMM Since Cut-off										1.9981%		01.7501%		1.0822%
CPR										1713.4283%		1117.6801%		1316.4108%
3 Months Avg CPR										2416.1551%		915.3116%		1315.5156%
12 Months Avg CPR										2119.4267%		811.6245%		1213.2171%
Avg CPR Since Cut-off										2119.4267%		811.6245%		1213.2171%
PSA										21,~~336~~211.4365%		1,~~443~~410.4013%		1,~~696~~355.7304%
3 Months Avg PSA Approximation										31,~~264~~750.3194%		1,~~222~~504.7778%		1,~~790~~574.0817%
12 Months Avg PSA Approximation										32,~~222~~488.9998%		1,~~267~~392.3538%		1,~~807~~685.5388%
Avg PSA Since Cut-off Approximation										32,~~222~~488.9998%		1,~~267~~392.3639%		1,~~807~~685.5388%
Page 18 of 27
Page 18 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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 19 of 27
Page 19 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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
35391234 1			97,750.00		97,306.99			28-Jul-2005		9.000%		AZ - 84.76%		Paid Off - 360		01-Dec-2004
35808807 1			67,950.00		67,950.00			23-Sep-2005		6.000%		NC - 79.99%		Paid Off - 360		01-Mar-2005
35805357 2			700,000.00		700,000.00			29-Jul-2005		7.875%		NC - 96.55%		Paid Off - 360		01-Apr-2005
4000149065 1			158,400.00		158,367.00			30-Sep-2005		6.375%		FL - 79.98%		Paid Off - 360		01-Oct-2004
35806694 1			315,000.00		314,188.17			25-Jul-2005		8.250%		NC - 99.94%		Paid Off - 360		01-Apr-2005
4000226734 1			125,600.00		124,795.80			30-Sep-2005		8.000%		VA - 79.91%		Paid Off - 360		01-Apr-2005
35806801 1			134,000.00		134,000.00			22-Jul-2005		8.875%		NC - 100.00%		Paid Off - 360		01-Mar-2005
4000229991 1			222,450.00		222,050.00			04-Oct-2005		5.999%		NJ - 79.99%		Paid Off - 360		01-Apr-2005
35806819 1			101,400.00		101,072.20			20-Jul-2005		8.250%		NC - 99.83%		Paid Off - 360		01-Mar-2005
4000232757 1			255,150.00		255,150.00			23-Sep-2005		6.000%		CA - 79.99%		Paid Off - 360		01-Apr-2005
35809466 1			246,600.00		246,600.00			08-Aug-2005		7.500%		SC - 90.00%		Paid Off - 360		01-Apr-2005
4000235385 1			292,500.00		189,788.96			16-Sep-2005		7.875%		MA - 98.18%		Paid Off - 360		01-Feb-2005
35827054 1			22,950.00		22,886.18			03-Aug-2005		7.875%		IL - 84.94%		Paid Off - 360		01-Apr-2005
4000238561 1			66,000.00		65,658.44			04-Oct-2005		8.000%		FL - 79.89%		Paid Off - 360		01-Mar-2005
35861053 1			172,000.00		172,000.00			01-Aug-2005		6.750%		MN - 80.00%		Paid Off - 360		01-Apr-2005
4000243466 1			71,200.00		70,763.60			16-Sep-2005		6.750%		TX - 78.97%		Paid Off - 360		01-Mar-2005
35862804 1			165,000.00		164,424.01			01-Aug-2005		7.875%		MN - 97.50%		Paid Off - 360		01-Mar-2005
4000244461 1			152,000.00		152,000.00			11-Oct-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Apr-2005
35901610 2			402,550.00		402,550.00			02-Aug-2005		5.875%		CA - 79.99%		Paid Off - 360		01-Apr-2005
4000249227 1			179,000.00		178,106.54			20-Sep-2005		6.999%		MD - 74.83%		Paid Off - 360		01-Apr-2005
4000157628 1			211,223.00		211,223.00			02-Aug-2005		5.625%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000249261 1			138,000.00		137,327.97			04-Oct-2005		7.125%		AZ - 99.92%		Paid Off - 360		01-Apr-2005
4000182863 1			133,500.00		133,495.16			02-Aug-2005		7.875%		AZ - 89.97%		Paid Off - 360		01-Apr-2005
4000250176 1			192,000.00		190,851.32			22-Sep-2005		6.875%		AZ - 79.87%		Paid Off - 360		01-Mar-2005
4000230204 1			256,000.00		256,000.00			22-Jul-2005		6.125%		MA - 84.77%		Paid Off - 360		01-Feb-2005
4000250310 1			223,000.00		221,954.99			13-Oct-2005		7.750%		CA - 75.54%		Paid Off - 360		01-Apr-2005
4000233554 1			284,000.00		284,000.00			04-Aug-2005		6.625%		MA - 80.00%		Paid Off - 360		01-Feb-2005
4000250655 1			150,000.00		149,026.33			23-Sep-2005		5.625%		AZ - 76.84%		Paid Off - 360		01-Apr-2005
4000241059 1			72,000.00		71,749.94			21-Jul-2005		6.750%		TX - 79.93%		Paid Off - 360		01-Apr-2005
4000252676 1			327,200.00		327,200.00			03-Oct-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Mar-2005
4000246643 2			420,800.00		420,800.00			20-Jul-2005		6.999%		CA - 80.00%		Paid Off - 360		01-Mar-2005
4000253846 1			216,000.00		214,754.18			04-Oct-2005		6.250%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000247810 1			65,250.00		65,059.54			03-Aug-2005		8.750%		KS - 74.91%		Paid Off - 360		01-Mar-2005
4000254027 1			359,200.00		359,200.00			05-Oct-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000251867 1			199,500.00		198,916.91			03-Aug-2005		7.625%		AL - 94.71%		Paid Off - 360		01-Apr-2005
4000254352 1			96,000.00		96,000.00			06-Oct-2005		6.125%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000252997 2			508,000.00		508,000.00			09-Aug-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Mar-2005
4000255588 1			165,000.00		164,196.44			29-Sep-2005		7.125%		NJ - 82.43%		Paid Off - 360		01-Apr-2005
4000255507 2			642,000.00		639,602.53			26-Jul-2005		6.375%		MA - 79.93%		Paid Off - 360		01-Apr-2005
4000257015 1			238,500.00		238,483.77			21-Sep-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Apr-2005
4000258540 1			122,400.00		121,973.29			29-Jul-2005		7.875%		GA - 79.89%		Paid Off - 360		01-Mar-2005
4000258183 1			220,000.00		219,265.33			26-Sep-2005		9.000%		MN - 99.95%		Paid Off - 360		01-Apr-2005
4000258581 1			280,000.00		280,000.00			27-Jul-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Mar-2005
4000258563 1			179,200.00		179,133.73			30-Sep-2005		6.875%		FL - 79.97%		Paid Off - 360		01-Mar-2005
4000258770 1			59,500.00		59,346.67			15-Aug-2005		8.250%		FL - 69.96%		Paid Off - 360		01-Apr-2005
4000258660 1			154,000.00		153,353.57			06-Oct-2005		7.875%		VA - 83.19%		Paid Off - 360		01-Apr-2005
4000259576 1			72,000.00		71,639.74			25-Jul-2005		6.750%		NC - 79.89%		Paid Off - 360		01-Apr-2005
4000258824 1			153,850.00		152,186.98			13-Oct-2005		7.625%		MI - 83.00%		Paid Off - 360		01-Apr-2005
4000260286 1			122,850.00		122,443.68			15-Aug-2005		7.000%		CA - 79.91%		Paid Off - 360		01-Apr-2005
4000259593 1			133,600.00		133,600.00			03-Oct-2005		6.875%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000260335 1			86,000.00		85,748.64			15-Aug-2005		7.625%		IL - 59.27%		Paid Off - 360		01-Apr-2005
4000260459 1			258,400.00		257,323.68			04-Oct-2005		5.875%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000260655 1			238,000.00		238,000.00			11-Aug-2005		5.500%		CA - 71.04%		Paid Off - 360		01-Apr-2005
4000260488 1			144,000.00		143,263.64			30-Sep-2005		6.875%		OR - 89.92%		Paid Off - 360		01-Apr-2005
4000261753 2			450,000.00		448,367.88			04-Aug-2005		6.999%		CA - 90.47%		Paid Off - 360		01-Apr-2005
4000260686 1			129,500.00		129,174.48			29-Sep-2005		6.750%		CA - 78.36%		Paid Off - 360		01-Apr-2005
4000261806 1			238,450.00		238,426.00			08-Aug-2005		6.500%		CA - 95.00%		Paid Off - 360		01-Apr-2005
4000260991 1			172,000.00		172,000.00			04-Oct-2005		8.250%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000263529 1			310,000.00		309,093.94			25-Jul-2005		7.625%		NJ - 99.93%		Paid Off - 360		01-Apr-2005
4000261553 2			390,000.00		388,362.98			21-Sep-2005		7.875%		MD - 99.93%		Paid Off - 360		01-Apr-2005
4000263631 1			162,900.00		162,276.90			09-Aug-2005		6.250%		MI - 89.91%		Paid Off - 360		01-Apr-2005
4000261744 1			206,300.00		206,300.00			23-Sep-2005		6.625%		NV - 79.99%		Paid Off - 360		01-Apr-2005
4000264397 2			520,000.00		520,000.00			19-Jul-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000261847 1			141,750.00		141,076.47			28-Sep-2005		7.250%		CA - 62.95%		Paid Off - 360		01-Apr-2005
4000264483 1			235,000.00		234,409.58			27-Jul-2005		8.375%		MD - 99.94%		Paid Off - 360		01-Apr-2005
4000262085 2			500,000.00		500,000.00			04-Oct-2005		8.250%		CA - 100.00%		Paid Off - 360		01-Apr-2005
4000264538 1			157,000.00		156,441.20			15-Aug-2005		6.625%		FL - 92.82%		Paid Off - 360		01-Apr-2005
4000262649 1			265,000.00		265,000.00			16-Sep-2005		6.625%		CA - 82.30%		Paid Off - 360		01-Apr-2005
4000265640 1			140,250.00		140,250.00			25-Jul-2005		6.625%		AZ - 79.98%		Paid Off - 360		01-Apr-2005
4000262995 1			103,300.00		103,300.00			22-Sep-2005		6.875%		FL - 81.34%		Paid Off - 360		01-Apr-2005
4000265789 1			203,200.00		203,200.00			03-Aug-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Apr-2005
4000263089 1			199,500.00		199,500.00			03-Oct-2005		6.625%		CA - 71.25%		Paid Off - 360		01-Apr-2005
4000266217 1			297,500.00		296,672.96			12-Aug-2005		7.875%		IL - 83.28%		Paid Off - 360		01-Apr-2005
4000263127 1			191,900.00		191,900.00			13-Oct-2005		6.500%		FL - 95.00%		Paid Off - 360		01-Apr-2005
Page 20 of 27
Page 20 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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
4000266261 1			288,000.00		288,000.00			01-Aug-2005		7.250%		WA - 80.00%		Paid Off - 360		01-Apr-2005
4000263519 1			60,001.00		59,778.99			29-Sep-2005		8.500%		MO - 99.94%		Paid Off - 360		01-Apr-2005
4000269876 1			261,000.00		260,217.91			20-Jul-2005		7.500%		CA - 89.93%		Paid Off - 360		01-Apr-2005
4000264096 1			373,500.00		373,500.00			20-Sep-2005		7.375%		MA - 90.00%		Paid Off - 360		01-Apr-2005
4000272111 1			160,000.00		159,470.80			10-Aug-2005		7.000%		AZ - 52.68%		Paid Off - 360		01-Apr-2005
4000264182 1			229,600.00		229,600.00			14-Oct-2005		6.250%		NV - 80.00%		Paid Off - 360		01-Apr-2005
4000273469 1			71,200.00		70,952.73			01-Aug-2005		6.750%		UT - 79.93%		Paid Off - 360		01-Apr-2005
4000264184 1			127,500.00		127,028.30			27-Sep-2005		8.500%		NH - 74.95%		Paid Off - 360		01-Apr-2005
4000277435 1			232,000.00		231,250.25			29-Jul-2005		7.125%		CA - 44.15%		Paid Off - 360		01-Apr-2005
4000264360 1			168,000.00		166,992.17			27-Sep-2005		6.250%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000277696 1			322,500.00		321,509.32			08-Aug-2005		7.375%		NY - 82.63%		Paid Off - 360		01-Apr-2005
4000265026 1			58,000.00		57,762.54			14-Oct-2005		7.999%		MI - 28.14%		Paid Off - 360		01-Apr-2005
4000278410 1			80,800.00		80,505.44			21-Jul-2005		6.500%		SC - 79.93%		Paid Off - 360		01-Apr-2005
4000265602 1			150,450.00		149,762.78			12-Oct-2005		7.875%		FL - 84.94%		Paid Off - 360		01-Apr-2005
4000278938 1			133,200.00		132,665.61			19-Jul-2005		6.000%		FL - 88.12%		Paid Off - 360		01-Apr-2005
4000265829 1			356,000.00		356,000.00			23-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000278980 1			109,710.00		109,388.10			05-Aug-2005		8.125%		TX - 89.94%		Paid Off - 360		01-Apr-2005
4000266385 2			370,400.00		370,325.63			30-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000280234 1			44,000.00		43,906.24			25-Jul-2005		7.750%		IN - 79.83%		Paid Off - 360		01-May-2005
4000267383 1			40,500.00		40,345.81			28-Sep-2005		8.375%		MI - 72.93%		Paid Off - 360		01-Apr-2005
4000317990 1			285,000.00		285,000.00			11-Jul-2005		7.875%		CA - 65.52%		Paid Off - 360		01-Jul-2005
4000270762 2			493,000.00		489,648.07			12-Oct-2005		6.375%		NY - 84.90%		Paid Off - 360		01-Apr-2005
4000318847 1			325,000.00		324,781.49			02-Aug-2005		7.990%		IL - 99.93%		Paid Off - 360		01-Jul-2005
4000271028 1			130,400.00		130,364.00			11-Oct-2005		6.625%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
4000320029 1			31,000.00		30,982.16			27-Jul-2005		8.750%		AL - 99.94%		Paid Off - 360		01-Jul-2005
4000271091 2			464,000.00		464,000.00			13-Oct-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000320447 1			348,500.00		348,228.14			28-Jul-2005		7.250%		IL - 84.93%		Paid Off - 360		01-Jul-2005
4000272043 1			266,300.00		266,300.00			23-Sep-2005		7.750%		FL - 90.00%		Paid Off - 360		01-Apr-2005
4000323619 1			315,000.00		314,575.87			22-Jul-2005		8.000%		VA - 89.88%		Paid Off - 360		01-Jun-2005
4000272228 1			265,000.00		265,000.00			29-Sep-2005		7.750%		CA - 100.00%		Paid Off - 360		01-Apr-2005
4000331042 2			133,000.00		132,910.58			08-Aug-2005		7.990%		IL - 88.61%		Paid Off - 360		01-Jul-2005
4000272323 1			112,000.00		111,517.99			26-Sep-2005		7.750%		FL - 79.94%		Paid Off - 360		01-Apr-2005
4000333278 1			102,400.00		102,400.00			02-Aug-2005		7.125%		FL - 80.00%		Paid Off - 360		01-Jul-2005
4000272505 2			440,000.00		437,694.81			29-Sep-2005		6.750%		CA - 79.93%		Paid Off - 360		01-Apr-2005
4000339366 1			150,000.00		149,857.67			28-Jul-2005		6.250%		IL - 74.93%		Paid Off - 360		01-Jul-2005
4000273925 1			153,000.00		153,000.00			30-Sep-2005		6.750%		CA - 77.66%		Paid Off - 360		01-Apr-2005
4000339855 2			760,000.00		760,000.00			19-Jul-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000274628 1			97,000.00		96,578.82			16-Sep-2005		8.125%		AZ - 99.93%		Paid Off - 360		01-Apr-2005
4000340294 1			279,800.00		279,800.00			11-Aug-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Jul-2005
4000275448 1			312,000.00		312,000.00			27-Sep-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000341612 2			600,000.00		600,000.00			28-Jul-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000276162 1			196,000.00		194,948.01			11-Oct-2005		6.625%		CA - 79.93%		Paid Off - 360		01-Apr-2005
4000343123 2			490,000.00		490,000.00			11-Aug-2005		6.375%		CA - 81.67%		Paid Off - 360		01-Jul-2005
4000276853 1			334,900.00		333,528.81			05-Oct-2005		7.999%		CA - 99.93%		Paid Off - 360		01-Apr-2005
4000344883 1			50,000.00		49,960.99			02-Aug-2005		7.250%		UT - 27.76%		Paid Off - 360		01-Jul-2005
4000277172 1			115,650.00		115,650.00			19-Sep-2005		7.875%		FL - 94.97%		Paid Off - 360		01-Apr-2005
4000363897 2			109,350.00		109,350.00			05-Jul-2005		6.875%		AZ - 80.00%		Paid Off - 360		01-Jul-2005
4000277907 1			184,000.00		183,273.59			28-Sep-2005		8.250%		FL - 99.94%		Paid Off - 360		01-Apr-2005
TOTAL			14,526,033.00		14,507,878.41
4000277922 1			337,250.00		337,250.00			13-Oct-2005		7.875%		MN - 95.00%		Paid Off - 360		01-May-2005
Page 21 of 27
4000279609 1			64,800.00		64,541.31			19-Sep-2005		8.125%		SC - 89.94%		Paid Off - 360		01-Apr-2005
4000283235 1			144,000.00		144,000.00			29-Sep-2005		8.500%		KS - 100.00%		Paid Off - 360		01-Apr-2005
4000309881 2			398,000.00		396,683.60			13-Oct-2005		7.000%		MA - 72.24%		Paid Off - 360		01-Jun-2005
4000317142 2			388,000.00		387,063.62			16-Sep-2005		7.125%		IL - 79.94%		Paid Off - 360		01-Jul-2005
4000320176 1			350,000.00		350,000.00			28-Sep-2005		8.000%		NJ - 100.00%		Paid Off - 360		01-Jul-2005
4000323128 1			293,700.00		293,700.00			19-Sep-2005		9.500%		AZ - 100.00%		Paid Off - 360		01-Jul-2005
4000326355 1			96,000.00		95,731.82			29-Sep-2005		6.375%		MI - 79.93%		Paid Off - 360		01-Jul-2005
4000326688 1			120,000.00		119,702.60			05-Oct-2005		6.990%		IL - 79.93%		Paid Off - 360		01-Jul-2005
4000326765 1			115,400.00		115,053.95			21-Sep-2005		8.250%		IN - 91.44%		Paid Off - 360		01-Jun-2005
4000327750 1			192,000.00		192,000.00			11-Oct-2005		6.500%		MA - 80.00%		Paid Off - 360		01-Jul-2005
4000328616 1			259,500.00		259,378.74			04-Oct-2005		6.500%		CA - 73.07%		Paid Off - 360		#######
4000332271 1			240,000.00		239,349.26			03-Oct-2005		7.999%		FL - 99.87%		Paid Off - 360		01-Jun-2005
4000333179 2			430,000.00		428,936.22			30-Sep-2005		6.999%		CA - 68.20%		Paid Off - 360		01-Jul-2005
Page 21 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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
4000335339 1			80,250.00		79,480.91			14-Oct-2005		7.500%		TX - 74.77%		Paid Off - 180		01-Jul-2005
4000338451 1			92,000.00		92,000.00			22-Sep-2005		7.750%		OH - 79.31%		Paid Off - 360		01-Jul-2005
4000340287 1			212,500.00		212,500.00			16-Sep-2005		7.625%		NV - 85.00%		Paid Off - 360		01-Jul-2005
4000342700 2			532,000.00		532,000.00			07-Oct-2005		5.999%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000343414 1			258,500.00		258,499.02			30-Sep-2005		7.125%		CA - 80.78%		Paid Off - 360		01-Jul-2005
4000345356 1			192,850.00		192,417.93			03-Oct-2005		7.500%		VA - 90.90%		Paid Off - 360		01-Jul-2005
4000361881 1			116,000.00		115,733.58			03-Oct-2005		7.375%		IL - 79.94%		Paid Off - 360		01-Jul-2005
TOTAL			17,647,401.00		17,508,989.08
Page 22 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										~~0.00~~		~~0.00~~		~~0.00~~
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 22 of 27
Page 23 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 23 of 27
Page 24 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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 24 of 27
Page 25 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
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)
TOTAL
Page 25 of 27
Page 26 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred (0=No,1=Yes)								0
						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						60+ days Delinqueny Balance								39,~~647~~619,~~296~~519.5641
						Ending Collateral Balance								1,~~235~~197,~~314~~620,~~417~~900.7341
						Delinquency Percentage								0.~~2953~~8032%
						Senior Enhancement Percentage								2021.~~4911~~0808%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
SPACE INTENTIONALLY LEFT BLANK
Page 26 of 27
Page 27 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
August 25, 2005 Distribution
October 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			I-A-1										$0.00		$0.00
			II-A-1										$0.00		$0.00
			II-A-2										$0.00		$0.00
			II-A-3										$0.00		$0.00
			II-A-4										$0.00		$0.00
			M-1										$0.00		$0.00
			M-2										$0.00		$0.00
			M-3										$0.00		$0.00
			M-4										$0.00		$0.00
			M-5										$0.00		$0.00
			M-6										$0.00		$0.00
			M-7										$0.00		$0.00
			M-8										$0.00		$0.00
			M-9										$0.00		#######
			B-1										$0.00		#######
			B-2										$0.00		$0.00
Page 27 of 27
Page 28 of 28

Filing Compare · First Franklin Mortgage Loan Trust 2005-FF4