FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

External Parties

Table of Contents

Page

Seller

Goldman Sachs Mortgage Securities

1. Certificate Payment Report

2. Collection Account Report

Servicer(s)

3. Credit Enhancement Report

National City Home Loan

4. Collateral Report

5. Delinquency Report

Underwriter(s)

6. REO Report

Goldman Sachs & Co.

7. Foreclosure Report

8. Prepayment Report

Swap Counterparty

9. Prepayment Detail Report

GoldmanSachsCap. Mkts.L.P

10. Realized Loss Report

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2006

Mei Nghia

Close Date:

May 16, 2006

Administrator

First Distribution Date:

May 25, 2006

(714) 247-6248

Mei.nghia@db.com

Address:

Distribution Date:

May 25, 2006

1761 E. St. Andrew Place, Santa Ana, CA 92705

Record Date:

April 28, 2006

Factor Information:

(800) 735-7777

May 24, 2006

Main Phone Number:

(714) 247-6000

Determination Date:

May 18, 2006

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

Page 1 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates

May 25, 2006 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	FLT,STEP	$	144,738,000.00	144,738,000.00	185,649.28	867,580.39	1,053,229.67	0.00	0.00	143,870,419.61

A-2	FLT,STEP	$	59,157,000.00	59,157,000.00	76,617.63	0.00	76,617.63	0.00	0.00	59,157,000.00
A-3	FLT,STEP	$	64,915,000.00	64,915,000.00	85,048.87	0.00	85,048.87	0.00	0.00	64,915,000.00
A-4	FLT,STEP	$	30,598,000.00	30,598,000.00	40,776.65	0.00	40,776.65	0.00	0.00	30,598,000.00
M-1	MEZ,STEP,FL	$	23,930,000.00	23,930,000.00	32,129.79	0.00	32,129.79	0.00	0.00	23,930,000.00
M-2	MEZ,STEP,FL	$	18,551,000.00	18,551,000.00	25,417.79	0.00	25,417.79	0.00	0.00	18,551,000.00
M-3	MEZ,STEP,FL	$	5,008,000.00	5,008,000.00	6,986.95	0.00	6,986.95	0.00	0.00	5,008,000.00
M-4	MEZ,STEP,FL	$	5,009,000.00	5,009,000.00	7,551.86	0.00	7,551.86	0.00	0.00	5,009,000.00
M-5	MEZ,STEP,FL	$	3,710,000.00	3,710,000.00	5,686.16	0.00	5,686.16	0.00	0.00	3,710,000.00
M-6	MEZ,STEP,FL	$	3,154,000.00	3,154,000.00	5,543.65	0.00	5,543.65	0.00	0.00	3,154,000.00
M-7	MEZ,STEP,FL	$	1,855,000.00	1,855,000.00	3,283.64	0.00	3,283.64	0.00	0.00	1,855,000.00
B-1	SUB,STEP,FL	$	3,710,000.00	3,710,000.00	6,567.28	0.00	6,567.28	0.00	0.00	3,710,000.00
R		$	50.00	50.00	0.00	50.00	50.00	0.00	0.00	0.00
RC		$	100.00	100.00	0.00	100.00	100.00	0.00	0.00	0.00
RX		$	50.00	50.00	0.00	50.00	50.00	0.00	0.00	0.00
X		$	6,678,589.62	6,678,589.62	1,628,493.02	341.41	1,628,834.43	0.00	0.00	6,678,248.21
P		$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C		$	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total			371,013,789.62	371,013,789.62	2,109,752.57	868,121.80	2,977,874.37	0.00	0.00	370,145,667.82





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	05/16/06		05/24/06	A-Act/360	31561EAA3	144,738,000.00	1,000.000000	1.282657	5.994144	7.276801	994.005856

A-2	05/16/06		05/24/06	A-Act/360	31561EAB1	59,157,000.00	1,000.000000	1.295157	0.000000	1.295157	1,000.000000
A-3	05/16/06		05/24/06	A-Act/360	31561EAC9	64,915,000.00	1,000.000000	1.310157	0.000000	1.310157	1,000.000000
A-4	05/16/06		05/24/06	A-Act/360	31561EAD7	30,598,000.00	1,000.000000	1.332657	0.000000	1.332657	1,000.000000
M-1	05/16/06		05/24/06	A-Act/360	31561EAE5	23,930,000.00	1,000.000000	1.342657	0.000000	1.342657	1,000.000000
M-2	05/16/06		05/24/06	A-Act/360	31561EAF2	18,551,000.00	1,000.000000	1.370157	0.000000	1.370157	1,000.000000
M-3	05/16/06		05/24/06	A-Act/360	31561EAG0	5,008,000.00	1,000.000000	1.395158	0.000000	1.395158	1,000.000000
M-4	05/16/06		05/24/06	A-Act/360	31561EAH8	5,009,000.00	1,000.000000	1.507658	0.000000	1.507658	1,000.000000
M-5	05/16/06		05/24/06	A-Act/360	31561EAJ4	3,710,000.00	1,000.000000	1.532658	0.000000	1.532658	1,000.000000
M-6	05/16/06		05/24/06	A-Act/360	31561EAN5	3,154,000.00	1,000.000000	1.757657	0.000000	1.757657	1,000.000000
M-7	05/16/06		05/24/06	A-Act/360	31561EAP0	1,855,000.00	1,000.000000	1.770156	0.000000	1.770156	1,000.000000
B-1	05/16/06		05/24/06	A-Act/360	31561EAQ8	3,710,000.00	1,000.000000	1.770156	0.000000	1.770156	1,000.000000
R	04/25/06		05/24/06	F-30/360	31561EAK1	50.00	1,000.000000	0.000000	1,000.000000	1,000.000000	0.000000
RC	04/25/06		05/24/06	F-30/360	31561EAL9	100.00	1,000.000000	0.000000	1,000.000000	1,000.000000	0.000000
RX	04/25/06		05/24/06	F-30/360	31561EAM7	50.00	1,000.000000	0.000000	1,000.000000	1,000.000000	0.000000
X	04/25/06		05/24/06	F-30/360	31561EAS4	377,692,379.24	17.682617	4.311691	0.000904	4.312595	17.681713
P	04/25/06		05/24/06	F-30/360	31561EAT2	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
C	04/25/06		05/24/06	F-30/360	31561EAR6	0.00	0.000000	0.000000	0.000000	0.000000	0.000000



Page 2 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates

May 25, 2006 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	144,738,000.00	185,649.28	696,119.20	171,461.19	867,580.39	1,053,229.67	0.00	0.00	143,870,419.61
A-2	59,157,000.00	76,617.63	0.00	0.00	0.00	76,617.63	0.00	0.00	59,157,000.00
A-3	64,915,000.00	85,048.87	0.00	0.00	0.00	85,048.87	0.00	0.00	64,915,000.00
A-4	30,598,000.00	40,776.65	0.00	0.00	0.00	40,776.65	0.00	0.00	30,598,000.00
M-1	23,930,000.00	32,129.79	0.00	0.00	0.00	32,129.79	0.00	0.00	23,930,000.00
M-2	18,551,000.00	25,417.79	0.00	0.00	0.00	25,417.79	0.00	0.00	18,551,000.00
M-3	5,008,000.00	6,986.95	0.00	0.00	0.00	6,986.95	0.00	0.00	5,008,000.00
M-4	5,009,000.00	7,551.86	0.00	0.00	0.00	7,551.86	0.00	0.00	5,009,000.00
M-5	3,710,000.00	5,686.16	0.00	0.00	0.00	5,686.16	0.00	0.00	3,710,000.00
M-6	3,154,000.00	5,543.65	0.00	0.00	0.00	5,543.65	0.00	0.00	3,154,000.00
M-7	1,855,000.00	3,283.64	0.00	0.00	0.00	3,283.64	0.00	0.00	1,855,000.00
B-1	3,710,000.00	6,567.28	0.00	0.00	0.00	6,567.28	0.00	0.00	3,710,000.00
R	50.00	0.00	40.12	9.88	50.00	50.00	0.00	0.00	0.00
RC	100.00	0.00	80.24	19.76	100.00	100.00	0.00	0.00	0.00
RX	50.00	0.00	40.12	9.88	50.00	50.00	0.00	0.00	0.00
X	6,678,589.62	1,628,493.02	273.94	67.47	341.41	1,628,834.43	0.00	0.00	6,678,248.21
P	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00


Total	371,013,789.62	2,109,752.57	696,553.62	171,568.18	868,121.80	2,977,874.37	0.00	0.00	370,145,667.82


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	5.13063%	144,738,000.00	185,649.28	0.00	0.00	0.00	185,649.28	185,649.28	0.00
A-2	5.18063%	59,157,000.00	76,617.63	0.00	0.00	0.00	76,617.63	76,617.63	0.00
A-3	5.24063%	64,915,000.00	85,048.87	0.00	0.00	0.00	85,048.87	85,048.87	0.00
A-4	5.33063%	30,598,000.00	40,776.65	0.00	0.00	0.00	40,776.65	40,776.65	0.00
M-1	5.37063%	23,930,000.00	32,129.79	0.00	0.00	0.00	32,129.79	32,129.79	0.00
M-2	5.48063%	18,551,000.00	25,417.79	0.00	0.00	0.00	25,417.79	25,417.79	0.00
M-3	5.58063%	5,008,000.00	6,986.95	0.00	0.00	0.00	6,986.95	6,986.95	0.00
M-4	6.03063%	5,009,000.00	7,551.86	0.00	0.00	0.00	7,551.86	7,551.86	0.00
M-5	6.13063%	3,710,000.00	5,686.16	0.00	0.00	0.00	5,686.16	5,686.16	0.00
M-6	6.82374%	3,154,000.00	5,380.52	0.00	0.00	0.00	5,380.52	5,543.65	0.00
M-7	6.82374%	1,855,000.00	3,164.51	0.00	0.00	0.00	3,164.51	3,283.64	0.00
B-1	6.82374%	3,710,000.00	6,329.02	0.00	0.00	0.00	6,329.02	6,567.28	0.00
R	0.00000%	50.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RC	0.00000%	100.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
RX	0.00000%	50.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X	292.60544%	6,678,589.62	0.00	0.00	0.00	0.00	0.00	1,628,493.02	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
C	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total		371,013,789.62	480,739.03	0.00	0.00	0.00	480,739.03	2,109,752.57	0.00



Page 3 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

868,121.80

Principal Withdrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

868,121.80

Interest Collections

2,169,065.68

Interest Withdrawals

-0.00

Interest Fees

-32,574.34

Interest Other Accounts

(26,738.77)

TOTAL NET INTEREST

2,109,752.57

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

2,977,874.37

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

171,568.19

Curtailments

12,324.32

Prepayments In Full

684,229.29

Repurchased/Substitutions

0.00

Liquidations

0.00

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-133,901.26

Realized Losses

-0.00

Advanced Principal

133,901.26

TOTAL PRINCIPAL COLLECTED

868,121.80

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 4 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


INTEREST - COLLECTIONS

														Total
Scheduled Interest														2,294,172.20
Repurchased/Substitution Interest														0.00
Liquidation Interest														0.00
Insurance Interest														0.00
Other Additional Interest														0.00
Prepayment Interest Shortfalls														-2,977.08
Delinquent Interest														-1,865,288.02
Compensating Interest														2,977.08
Civil Relief Act Shortfalls														-0.00
Interest Realized Loss														0.00
Interest Advanced														1,740,181.50
TOTAL INTEREST COLLECTED														2,169,065.68




INTEREST - WITHDRAWALS

														Total
Non Recoverable Advances														0.00
Extraordinary Trust Fund Expenses														0.00
TOTAL INTEREST WITHDRAWALS														0.00




INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														0.00
Net Swap Receipt														0.00
Net Swap Payment														(26,738.77)

. a) Swap Payment														(488,232.13)
. b) Swap Receipt														461,493.36
. c) Swap Termination Payment														0.00
. d) Defaulted Swap Termination Payment														0.00


TOTAL INTEREST OTHER ACCOUNTS														(26,738.77)





Page 5 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

INTEREST - FEES

Total

Current Servicing Fees

29,482.56

Trustee Fees

3,091.78

TOTAL INTEREST FEES

32,574.34

Page 6 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund

Beginning Balance

0.00

Amount Deposited

520.52

Amount Withdrawn

520.52

Ending Balance

0.00

Supplemental Interest Trust

Beginning Balance

0.00

Amount Deposited

461,493.36

Amount Withdrawn

(488,232.13)

Net SWAP Amount

(26,738.77)

Ending Balance

0.00

INSURANCE

SPACE INTENTIONALLY LEFT BLANK

STRUCTURAL FEATURES

Total

Overcollateralized Amount - Prior Period

6,678,589.62

Current Period Principal Realized Losses

0.00

Overcollateralized Amount - After Current

6,678,589.62

Extra Principal Distribution Amount

0.00

Overcollateralization Reduction Amount

341.41

Overcollateralized Amount - Ending

6,678,248.21

Overcollateralization Deficiency Amount

0.00

Overcollateralization Excess Amount

0.00

Specified Overcollateralization Amount

6,678,248.21

Net Monthly Excess Cashflow

1,628,493.02

Net Monthly Excess Cashflow Allocated to :

520.52

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

0.00

. c) Basis Risk Carryforward Amounts

520.52

Page 7 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

2,222

Prior

2,222

Prefunding

Scheduled Paid Offs

-0

Full Voluntary Prepayments

-3

Repurchases

-0

Liquidations

-0

Current

2,219

Principal Balance:

Original

371,013,789.62

Prior

371,013,789.62

Prefunding

0.00

Scheduled Principal

-171,568.19

Partial Prepayments

-12,324.32

Full Voluntary Prepayments

-684,229.29

Repurchases

-0.00

Liquidations

-0.00

Current

370,145,667.82

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 8 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


CHARACTERISTICS
CHARACTERISTICS

														Total
Weighted Average Coupon Original														7.42023%
Weighted Average Coupon Prior														7.42023%
Weighted Average Coupon Current														7.42023%
Weighted Average Months to Maturity Original														356
Weighted Average Months to Maturity Prior														356
Weighted Average Months to Maturity Current														356
Weighted Avg Remaining Amortization Term Original														359
Weighted Avg Remaining Amortization Term Prior														359
Weighted Avg Remaining Amortization Term Current														359
Weighted Average Seasoning Original														2.41
Weighted Average Seasoning Prior														2.41
Weighted Average Seasoning Current														2.41

Page 9 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


ARM CHARACTERISTICS
ARM CHARACTERISTICS

				Total
	Weighted Average Margin Original			5.49272%
	Weighted Average Margin Prior			5.49272%
	Weighted Average Margin Current			5.49272%
	Weighted Average Max Rate Original			13.42981%
	Weighted Average Max Rate Prior			13.42981%
	Weighted Average Max Rate Current			13.42981%
	Weighted Average Min Rate Original			7.42897%
	Weighted Average Min Rate Prior			7.42897%
	Weighted Average Min Rate Current			7.42897%
	Weighted Average Cap Up Original			1.00000%
	Weighted Average Cap Up Prior			1.00000%
	Weighted Average Cap Up Current			1.00000%
	Weighted Average Cap Down Original			1.00000%
	Weighted Average Cap Down Prior			1.00000%
	Weighted Average Cap Down Current			1.00000%




SERVICING FEES & ADVANCES
SERVICING FEES & ADVANCES

				Total




Current Servicing Fees			29,482.56
Delinquent Servicing Fees			125,106.52
TOTAL SERVICING FEES			154,589.08


Total Servicing Fees			154,589.08
Compensating Interest			-2,977.08
Delinquent Servicing Fees			-125,106.52
COLLECTED SERVICING FEES			26,505.48


Total Advanced Interest			1,740,181.50
Total Advanced Principal			133,901.26
Aggregate P&I Advances with respect to this Distribution			253,055.51
Non Recoverable Advance			0.00
Servicing Advances			0.00





ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
					Total
		Prepayment Interest Shortfall (PPIS)			2,977.08
		Compensating Interest			(2,977.08)
		Net Prepayment Interest Shortfall (PPIS)			0.00


		Pool Factor			0.9976600000
		Subsequent Recoveries			0.00





Page 10 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Delinquency Report


TOTAL	<31 Days	31-60 Days	61-90 Days	91-120 Days	121-150 Days	151-180 Days	181-210 Days	211-240 Days

DELINQUENT Balance % Balance # Loans % # Loans
		182,684.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	182,684.72
		0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%
		1	0	0	0	0	0	0	0	1
		0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	0.00	182,684.72	0.00	0.00	0.00	0.00	0.00	0.00	0.00	182,684.72
	0.00%	0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%
	0	1	0	0	0	0	0	0	0	1
	0.00%	0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%

Page 11 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 12 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 13 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Curtailments Amount

12,324.32

Paid in Full Balance

684,229.29

Repurchased Loans Balance

0.00

Total Prepayment Amount

696,553.61

Cumulative

Number of Paid in Full Loans

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

Paid in Full Balance

684,229.29

Repurchased Loans Balance

0.00

Curtailments Amount

12,324.32

Total Prepayment Amount

696,553.61

Page 14 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	0.19%
3 Months Avg SMM	0.19%
12 Months Avg SMM	0.19%
Avg SMM Since Cut-off	0.19%



CPR	2.23%
3 Months Avg CPR	2.23%
12 Months Avg CPR	2.23%
Avg CPR Since Cut-off	2.23%



PSA	461.91%
3 Months Avg PSA Approximation	461.91%
12 Months Avg PSA Approximation	461.91%
Avg PSA Since Cut-off Approximation	461.91%

Page 15 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidation Balance)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)

PSA Standard Prepayment Model: CPR/(0.02*min(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)

Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*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)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.

Dates correspond to distribution dates.

Page 16 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 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

Note

LTV at

Payment

Loan Group

Status

Balance

Amount

Date

Rate

Origination

Original Term

Date

4000636070 1

262,400.00

262,195.30

06-Apr-2006

7.250%

WI - 80.00%

Paid Off - 360

01-Apr-2006

4000674444 1

286,320.00

286,122.96

11-Apr-2006

7.875%

GA - 80.00%

Paid Off - 360

01-Apr-2006

4000698414 1

136,000.00

135,911.03

11-Apr-2006

8.125%

IL - 80.00%

Paid Off - 360

01-Apr-2006

TOTAL

684,720.00

684,229.29

Page 17 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

0.00

Collateral Interest Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

0.00

Net Liquidation Proceeds

0.00

Current Applied Realized Loss X

0.00

Current Applied Realized Loss B-1

0.00

Current Applied Realized Loss M-7

0.00

Current Applied Realized Loss M-6

0.00

Current Applied Realized Loss M-5

0.00

Current Applied Realized Loss M-4

0.00

Current Applied Realized Loss M-3

0.00

Current Applied Realized Loss M-2

0.00

Current Applied Realized Loss M-1

0.00

Page 18 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution


DEFAULT SPEEDS

															Total



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


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


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


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

Page 19 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 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 20 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

TOTAL

Page 21 of 24

FFMLT 2006-FF6

Mortgage Pass-Through Certificates

May 25, 2006 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Stepdown Date has occurred (0 = No, 1=Yes)

Step Down-Distribution Date May 2009

Credit Enhancement Percentage (For Stepdown Date)

19.3452%

Trigger Event in effect (0=No , 1=Yes)

3 Mo Rolling Avg Delinquency %

0.0000%

60+ Day Deliquent Mortgage Loan Balance

0.00

Prior Balance of Mezzanine and X

71,605,589.62

Prior Pool Balance

371,013,789.62

Prior Credit Enhancement Percentage

0.0000%

Senior Specified Enhancement %

38.6000%

Cumulative Realized Loss

0.00

Cutoff Pool Balance

371,013,789.62

Realized Loss Percentage

0.0000%

Applicable Percentage (on and after Stepdown Date)

41.0000%

Servicer Event of Default?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current LIBOR Rate

5.080630%

Current LIBOR Determination Date

05/12/2006

Next LIBOR Rate

5.081250%

Next LIBOR Determination Date

05/23/2006

Current Swap LIBOR Rate

5.080630%

Page 22 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		Prior Unpaid Carryover	Next Pass Through Rate	Total Carryover Unpaid	Int Earnings	Total Carryover	Carryover Paid
CLASS

	A-1	$0.00	5.13125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.13125%	$0.00	$0.00	$0.00	$0.00
	A-2	$0.00	5.18125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.18125%	$0.00	$0.00	$0.00	$0.00
	A-3	$0.00	5.24125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.24125%	$0.00	$0.00	$0.00	$0.00
	A-4	$0.00	5.33125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.33125%	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	5.37125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.37125%	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	5.48125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.48125%	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	5.58125%	$0.00	$0.00	$0.00	$0.00
		$0.00	5.58125%	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	6.03125%	$0.00	$0.00	$0.00	$0.00
		$0.00	6.03125%	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	6.13125%	$0.00	$0.00	$0.00	$0.00
		$0.00	6.13125%	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	7.03125%	$0.00	$0.00	$163.13	$163.13
		$0.00	7.03125%	$0.00	$0.00	$163.13	$163.13
	M-7	$0.00	7.08125%	$0.00	$0.00	$119.13	$119.13
		$0.00	7.08125%	$0.00	$0.00	$119.13	$119.13
	B-1	$0.00	7.08125%	$0.00	$0.00	$238.26	$238.26
		$0.00	7.08125%	$0.00	$0.00	$238.26	$238.26
	R	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
	RC	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
	RX	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
	X	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
	P	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
	C	$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00
		$0.00	0.00000%	$0.00	$0.00	$0.00	$0.00




Page 23 of 24

FFMLT 2006-FF6



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2006 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
														Total
Scheduled Payments for all Mortgage Loans														2,465,740.39
Current Scheduled Payments 1 Month Prior														0.00
Current Scheduled Payments 2 Month Prior														0.00
Current Scheduled Payments 3 Month Prior														0.00
Current Scheduled Payments 4 Month Prior														0.00
Current Scheduled Payments 5 Month Prior														0.00
Current Scheduled Payments 6 Month Prior														0.00
Current Scheduled Payments 7 Month Prior														0.00
Current Scheduled Payments 8 Month Prior														0.00
Current Scheduled Payments 9 Month Prior														0.00
Current Scheduled Payments 10 Month Prior														0.00
Current Scheduled Payments 11 Month Prior														0.00





Sched. Payments for 60+Day Delinquent Loans														0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior														0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior														0.00





Page 24 of 24

FFMLT 2006-FF6 10-D