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): ~~June~~July 2725, 2005 (Date of earliest event reported) GS Mortgage Securities Corp (as Depositor under the Pooling and Servicing Agreement, dated as April 1, 2005, providing for the issuance of FFMLT Trust 2005-FF2 Mortgage Pass-Through Certificates, Series 2005-FF2) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-120274-17 13-6357101 (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 ~~June~~July 2725, 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: ~~Jun~~Jul 3025, 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 ~~June~~July 2725, 2005.

FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
										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					2325
										11. Realized Loss Detail Report					2628
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2729
				Countrywide Funding Corporation
										13. Additional Certificate Report					2830
										14. Other Related Information					2931
				Underwriter(s)
				Goldman Sachs & Co.
				National City Mortgage
										Total Number of Pages					2931
				Dates						Contacts
				Cut-Off Date:			April 01, 2005			Hang Luu
				Close Date:			April 28, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~June~~July 2725, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~May~~June 3130, 2005
										Main Phone Number:			(714) 247-6000
							June 24, 2005
							July 22, 2005
										https://www.tss.db.com/invr
Page 1 of 29
Page 1 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC V
					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/AF	$	783,060,000.00		~~770~~757,~~542~~172,~~068~~342.9358		2,~~337~~081,~~953~~438.0617		1325,~~369~~523,~~726~~349.3556		1527,~~707~~604,~~679~~787.4173		0.00		0.00		~~757~~731,~~172~~648,~~342~~993.5802
A-2A	FLT/STEP/AF	$	329,624,000.00		~~316~~302,~~121~~755,~~439~~591.5573		~~921~~801,~~494~~651.0073		1314,~~365~~153,~~847~~916.8225		14,~~287~~955,~~341~~567.8298		0.00		0.00		~~302~~288,~~755~~601,~~591~~675.7348
A-2B	FLT/STEP/AF	$	174,940,000.00		174,940,000.00		~~524~~475,~~382~~460.6587		0.00		~~524~~475,~~382~~460.6587		0.00		0.00		174,940,000.00
A-2C	FLT/STEP/AF	$	91,981,000.00		91,981,000.00		~~286~~259,~~674~~290.1296		0.00		~~286~~259,~~674~~290.1296		0.00		0.00		91,981,000.00
M-1	FLT/STEP/AF	$	65,240,000.00		65,240,000.00		~~208~~188,~~713~~475.6390		0.0001		~~208~~188,~~713~~475.6391		0.00		0.00		65,~~240~~239,~~000~~999.0099
M-2	FLT/STEP/AF	$	59,151,000.00		59,151,000.00		~~191~~172,~~402~~725.7826		0.00		~~191~~172,~~402~~725.7826		0.00		0.00		59,151,000.00
M-3	FLT/STEP/AF	$	34,794,000.00		34,794,000.00		~~113~~102,~~863~~683.3751		0.00		~~113~~102,~~863~~683.3751		0.00		0.00		34,794,000.00
M-4	FLT/STEP/AF	$	29,576,000.00		29,576,000.00		9989,~~769~~814.7162		0.00		9989,~~769~~814.7162		0.00		0.00		29,576,000.00
M-5	FLT/STEP/AF	$	28,705,000.00		28,705,000.00		9788,~~884~~062.0567		0.00		9788,~~884~~062.0567		0.00		0.00		28,705,000.00
M-6	FLT/STEP/AF	$	25,226,000.00		25,226,000.00		8778,~~639~~763.3303		0.00		8778,~~639~~763.3303		0.00		0.00		25,226,000.00
B-1	FLT/STEP/AF	$	22,617,000.00		22,617,000.00		9181,~~014~~171.5856		0.00		9181,~~014~~171.5856		0.00		0.00		22,617,000.00
B-2	FLT/STEP/AF	$	20,007,000.00		20,007,000.00		8071,~~511~~804.5037		0.00		8071,~~511~~804.5037		0.00		0.00		20,007,000.00
B-3	FLT/STEP/AF	$	14,788,000.00		14,788,000.00		6961,~~676~~699.1391		0.00		6961,~~676~~699.1391		0.00		0.00		14,788,000.00
B-4	FLT/STEP/AF	$	13,048,000.00		13,048,000.00		6659,~~860~~006.1391		0.00		6659,~~860~~006.1391		0.00		0.00		13,048,000.00
B-5	FLT/STEP/AF	$	17,397,000.00		17,397,000.00		8978,~~145~~674.1338		0.00		8978,~~145~~674.1338		0.00		0.00		17,397,000.00
X	EXE	$	29,575,586.80		29,575,406.38		2,~~315~~358,~~932~~773.4159		0.00		2,~~315~~358,~~932~~773.4159		0.0001		0.0001		29,575,406.38
P	EXE	$	0.00		0.00		~~400~~705,~~393~~552.1940		0.00		~~400~~705,~~393~~552.1940		0.00		0.00		0.00
R-1	EXE	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	EXE	$	100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,739,729,786.80		1,~~713~~686,~~708~~973,~~914~~340.8669		7,~~983~~755,~~309~~049.7784		2639,~~735~~677,~~574~~265.1782		3447,~~718~~432,~~883~~315.9466		0.0001		0.0001		1,~~686~~647,~~973~~296,~~340~~074.6987
Page 2 of 29
Page 2 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 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)
A-1	0506/2527/05		0607/2624/05		A-Act/360		36242DM67		783,060,000.00		~~984~~966.~~014084~~940391		2.~~985663~~658083		1732.~~073693~~594373		2035.~~059356~~252455	~~966~~934.~~940391~~346018
A-2A	0506/2527/05		0607/2624/05		A-Act/360		36242DM75		329,624,000.00		~~959~~918.~~036477~~487706		2.~~795591~~432019		4042.~~548770~~939580		4345.~~344362~~371599	~~918~~875.~~487706~~548126
A-2B	0506/2527/05		0607/2624/05		A-Act/360		36242DM83		174,940,000.00		1,000.000000		2.~~997500~~717851		0.000000		2.~~997500~~717851	1,000.000000
A-2C	0506/2527/05		0607/2624/05		A-Act/360		36242DM91		91,981,000.00		1,000.000000		32.~~116667~~818962		0.000000		32.~~116667~~818962	1,000.000000
M-1	0506/2527/05		0607/2624/05		A-Act/360		36242DN25		65,240,000.00		1,000.000000		32.~~199167~~888962		0.000000		32.~~199167~~888962	1,000.000000
M-2	0506/2527/05		0607/2624/05		A-Act/360		36242DN33		59,151,000.00		1,000.000000		32.~~235833~~920073		0.000000		32.~~235833~~920073	1,000.000000
M-3	0506/2527/05		0607/2624/05		A-Act/360		36242DN41		34,794,000.00		1,000.000000		32.~~272500~~951184		0.000000		32.~~272500~~951184	1,000.000000
M-4	0506/2527/05		0607/2624/05		A-Act/360		36242DN58		29,576,000.00		1,000.000000		3.~~373333~~036740		0.000000		3.~~373333~~036740	1,000.000000
M-5	0506/2527/05		0607/2624/05		A-Act/360		36242DN66		28,705,000.00		1,000.000000		3.~~410000~~067851		0.000000		3.~~410000~~067851	1,000.000000
M-6	0506/2527/05		0607/2624/05		A-Act/360		36242DN74		25,226,000.00		1,000.000000		3.~~474167~~122296		0.000000		3.~~474167~~122296	1,000.000000
B-1	0506/2527/05		0607/2624/05		A-Act/360		36242DN82		22,617,000.00		1,000.000000		43.~~024167~~588962		0.000000		43.~~024167~~588962	1,000.000000
B-2	0506/2527/05		0607/2624/05		A-Act/360		36242DN90		20,007,000.00		1,000.000000		43.~~024167~~588962		0.000000		43.~~024167~~588962	1,000.000000
B-3	0506/2527/05		0607/2624/05		A-Act/360		36242DP23		14,788,000.00		1,000.000000		4.~~711667~~172296		0.000000		4.~~711667~~172296	1,000.000000
B-4	0506/2527/05		0607/2624/05		A-Act/360		36242DQ89		13,048,000.00		1,000.000000		54.~~124167~~522295		0.000000		54.~~124167~~522295	1,000.000000
B-5	0506/2527/05		0607/2624/05		A-Act/360		36242DQ97		17,397,000.00		1,000.000000		54.~~124167~~522296		0.000000		54.~~124167~~522296	1,000.000000
X	0506/01/05		0506/30/05		A-30/360		36242D2Z5		29,575,586.80		999.993900		7879.~~305544~~754076		0.000000		7879.~~305544~~754076	999.993900
P	0506/01/05		0506/30/05		A-30/360		36242D2Y8		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	0506/01/05		0506/30/05		A-30/360		36242D2U6		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	0506/01/05		0506/30/05		A-30/360		36242D2V4		100.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 29
Page 3 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Distribution to Date - REMIC V
																	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	783,060,000.00		46,~~264~~345,~~280~~718.6683		2550,~~375~~570,~~503~~079.7464		~~512~~840,~~153~~927.6834		2551,~~887~~411,~~657~~006.4298		3057,~~151~~756,~~938~~725.0881		0.00		0.00		~~757~~731,~~172~~648,~~342~~993.5802
A-2A	329,624,000.00		12,~~700~~501,~~230~~882.7043		2640,~~336~~308,~~499~~094.2682		~~531~~714,~~909~~229.0170		2641,~~868~~022,~~408~~324.2752		2843,~~568~~524,~~638~~206.9795		0.00		0.00		~~302~~288,~~755~~601,~~591~~675.7348
A-2B	174,940,000.00		~~949~~1,~~486~~424,947.8572		0.00		0.00		0.00		~~949~~1,~~486~~424,947.8572		0.00		0.00		174,940,000.00
A-2C	91,981,000.00		~~519~~778,~~156~~447.1006		0.00		0.00		0.00		~~519~~778,~~156~~447.1006		0.00		0.00		91,981,000.00
M-1	65,240,000.00		~~378~~566,~~011~~487.4333		0.0002		0.00		0.0001		~~378~~566,~~011~~487.4334		0.00		0.00		65,~~240~~239,~~000~~999.0099
M-2	59,151,000.00		~~346~~519,~~674~~399.1642		0.00		0.00		0.00		~~346~~519,~~674~~399.1642		0.00		0.00		59,151,000.00
M-3	34,794,000.00		~~206~~308,~~241~~924.4495		0.00		0.00		0.00		~~206~~308,~~241~~924.4495		0.00		0.00		34,794,000.00
M-4	29,576,000.00		~~180~~270,~~734~~548.0163		0.00		0.00		0.00		~~180~~270,~~734~~548.0163		0.00		0.00		29,576,000.00
M-5	28,705,000.00		~~177~~265,~~325~~387.1481		0.00		0.00		0.00		~~177~~265,~~325~~387.1481		0.00		0.00		28,705,000.00
M-6	25,226,000.00		~~158~~237,~~776~~539.6568		0.00		0.00		0.00		~~158~~237,~~776~~539.6568		0.00		0.00		25,226,000.00
B-1	22,617,000.00		~~164~~246,~~972~~143.1773		0.00		0.00		0.00		~~164~~246,~~972~~143.1773		0.00		0.00		22,617,000.00
B-2	20,007,000.00		~~145~~217,~~934~~738.3976		0.00		0.00		0.00		~~145~~217,~~934~~738.3976		0.00		0.00		20,007,000.00
B-3	14,788,000.00		~~126~~188,~~351~~051.1405		0.00		0.00		0.00		~~126~~188,~~351~~051.1405		0.00		0.00		14,788,000.00
B-4	13,048,000.00		~~121~~180,~~270~~277.2920		0.00		0.00		0.00		~~121~~180,~~270~~277.2920		0.00		0.00		13,048,000.00
B-5	17,397,000.00		~~161~~240,~~690~~365.6200		0.00		0.00		0.00		~~161~~240,~~690~~365.6200		0.00		0.00		17,397,000.00
X	29,575,586.80		57,~~139~~497,~~118~~892.8039		176.7978		3.63		180.42		57,~~139~~498,~~299~~072.2281		0.0001		0.0001		29,575,406.38
P	0.00		~~820~~1,~~922~~526,474.4686		0.00		0.00		0.00		~~820~~1,~~922~~526,474.4686		0.00		0.00		0.00
R-1	100.00		0.00		97.99		2.01		100.00		100.00		0.00		0.00		0.00
R-2	100.00		0.00		97.99		2.01		100.00		100.00		0.00		0.00		0.00
Total	1,739,729,786.80		1523,~~561~~316,~~177~~226.0185		5190,~~712~~878,~~375~~547.7724		1,~~044~~555,~~070~~164.3469		5292,~~756~~433,~~446~~711.1193		68115,~~317~~749,~~623~~938.1278		0.0001		0.0001		1,~~686~~647,~~973~~296,~~340~~074.6987
Page 4 of 29
Page 4 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Interest Detail - REMIC V
	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	3.~~31000~~53438%		~~770~~757,~~542~~172,~~068~~342.9358		2,~~337~~081,~~953~~438.0617		0.00		0.00		0.00		2,~~337~~081,~~953~~438.0617		2,~~337~~081,~~953~~438.0617		0.00
A-2A	3.~~18000~~40438%		~~316~~302,~~121~~755,~~439~~591.5573		~~921~~801,~~494~~651.0073		0.00		0.00		0.00		~~921~~801,~~494~~651.0073		~~921~~801,~~494~~651.0073		0.00
A-2B	3.~~27000~~49438%		174,940,000.00		~~524~~475,~~382~~460.6587		0.00		0.00		0.00		~~524~~475,~~382~~460.6587		~~524~~475,~~382~~460.6587		0.00
A-2C	3.~~40000~~62438%		91,981,000.00		~~286~~259,~~674~~290.1296		0.00		0.00		0.00		~~286~~259,~~674~~290.1296		~~286~~259,~~674~~290.1296		0.00
M-1	3.~~49000~~71438%		65,240,000.00		~~208~~188,~~713~~475.6390		0.00		0.00		0.00		~~208~~188,~~713~~475.6390		~~208~~188,~~713~~475.6390		0.00
M-2	3.~~53000~~75438%		59,151,000.00		~~191~~172,~~402~~725.7826		0.00		0.00		0.00		~~191~~172,~~402~~725.7826		~~191~~172,~~402~~725.7826		0.00
M-3	3.~~57000~~79438%		34,794,000.00		~~113~~102,~~863~~683.3751		0.00		0.00		0.00		~~113~~102,~~863~~683.3751		~~113~~102,~~863~~683.3751		0.00
M-4	3.~~68000~~90438%		29,576,000.00		9989,~~769~~814.7162		0.00		0.00		0.00		9989,~~769~~814.7162		9989,~~769~~814.7162		0.00
M-5	3.~~72000~~94438%		28,705,000.00		9788,~~884~~062.0567		0.00		0.00		0.00		9788,~~884~~062.0567		9788,~~884~~062.0567		0.00
M-6	34.~~79000~~01438%		25,226,000.00		8778,~~639~~763.3303		0.00		0.00		0.00		8778,~~639~~763.3303		8778,~~639~~763.3303		0.00
B-1	4.~~39000~~61438%		22,617,000.00		9181,~~014~~171.5856		0.00		0.00		0.00		9181,~~014~~171.5856		9181,~~014~~171.5856		0.00
B-2	4.~~39000~~61438%		20,007,000.00		8071,~~511~~804.5037		0.00		0.00		0.00		8071,~~511~~804.5037		8071,~~511~~804.5037		0.00
B-3	5.~~14000~~36438%		14,788,000.00		6961,~~676~~699.1391		0.00		0.00		0.00		6961,~~676~~699.1391		6961,~~676~~699.1391		0.00
B-4	5.~~59000~~81438%		13,048,000.00		6659,~~860~~006.1391		0.00		0.00		0.00		6659,~~860~~006.1391		6659,~~860~~006.1391		0.00
B-5	5.~~59000~~81438%		17,397,000.00		8978,~~145~~674.1338		0.00		0.00		0.00		8978,~~145~~674.1338		8978,~~145~~674.1338		0.00
X	9395.~~96723~~70548%		29,575,406.38		0.00		-711,~~158~~425,~~706~~220.7067		0.00		0.00		918,~~050~~159,~~429~~717.2551		2,~~315~~358,~~932~~773.4160		615,~~734~~800,~~496~~943.8491
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		~~400~~705,~~393~~552.1940		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			1,~~713~~686,~~708~~973,~~914~~340.8669		54,~~266~~690,~~984~~723.1785		-711,~~158~~425,~~706~~220.7067		0.00		0.00		1422,~~317~~850,~~413~~441.4236		7,~~983~~755,~~309~~049.7785		615,~~734~~800,~~496~~943.8491
Page 5 of 29
Page 5 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										1314,~~364~~153,~~288~~916.7825		1325,~~368~~523,~~166~~349.8656		2639,~~732~~677,~~455~~265.6481
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										1314,~~364~~153,~~288~~916.7825		1325,~~368~~523,~~166~~349.8656		2639,~~732~~677,~~455~~265.6481
Interest Collections										3,~~823~~748,~~409~~513.8084		54,~~061~~982,~~014~~367.9443		8,~~884~~730,~~424~~881.7427
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		~~400~~705,~~393~~552.1940		-~~755~~844,~~923~~449.8188
Interest Fees										-6159,~~742~~531.0811		-8071,~~330~~850.5443		-~~142~~131,~~072~~381.6254
TOTAL NET INTEREST										3,~~761~~688,~~667~~982.7173		5,~~381~~616,~~077~~069.5940		9,~~142~~305,~~745~~052.3113
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										17,~~125~~842,~~956~~898.4998		1831,~~749~~139,~~244~~418.4596		3447,~~718~~432,~~883~~315.9467
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~194~~191,~~353~~682.6266		~~325~~319,~~647~~411.7669		~~520~~511,~~001~~094.3835
Prepayments In Full											13,~~073~~882,~~763~~441.8018		1225,~~781~~158,~~445~~354.6461		2539,~~855~~040,~~209~~795.4479
Curtailments											#######		5645,~~955~~583.0426		~~153~~125,~~126~~375.4067
Liquidations											0.00		~~207,236~~0.9600		~~207,236~~0.9600
Insurance Principal													0.00		0.00
Repurchased Principal Amounts											0.00		0.00		0.00
Other Principal													0.00		0.00
Total Realized Loss Of Principal											-0.00		-~~3,118~~0.5400		-~~3,118~~0.5400
Delinquent Principal											-~~162,~~161,488.3369		-~~265~~272,~~839~~241.4877		-~~428~~433,~~000~~730.8146
Advanced Principal											~~162,~~161,488.3369		~~265~~272,~~839~~241.4877		~~428~~433,~~000~~730.8146
TOTAL PRINCIPAL COLLECTED											1314,~~364~~153,~~288~~916.7825		1325,~~368~~523,~~166~~349.8656		2639,~~732~~677,~~455~~265.6481
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL OTHER ACCOUNTS PRINCIPAL										0.00		0.00		0.00
Page 6 of 29
Page 6 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										43,~~071~~992,~~147~~863.0252		5,~~387~~313,~~897~~337.6047		9,~~459~~306,~~044~~200.6299
Liquidation Interest										0.00		~~1,208~~0.7100		~~1,208~~0.7100
Repurchased Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Interest										0.00		0.00		0.00
Relief Act Interest Shortfalls										-0.00		-0.00		-0.00
Prepayment Interest Shortfalls										-1917,~~854~~173.1672		-1023,~~833~~836.3257		-3041,~~687~~010.4829
Compensating Interest										1917,~~854~~173.1672		1023,~~833~~836.3256		3041,~~687~~010.4828
Delinquent Interest										-3,~~287~~248,~~986~~717.8929		-4,~~360~~400,~~038~~036.7833		-7,648,~~025~~753.6762
Interest Advanced										3,~~040~~004,~~249~~367.6662		4,~~031~~069,~~947~~066.4030		7,~~072~~073,~~197~~433.0692
TOTAL INTEREST COLLECTED										3,~~823~~748,~~409~~513.8084		54,~~061~~982,~~014~~367.9443		8,~~884~~730,~~424~~881.7427
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														~~400~~705,~~393~~552.1940
SWAP Payment Received from GSMS														4,~~772~~246,~~703~~657.6926
SWAP Amount Paid to GSMS														-5,~~929~~796,~~020~~659.6954
TOTAL INTEREST OTHER ACCOUNTS										0.00		~~400~~705,~~393~~552.1940		-~~755~~844,~~923~~449.8188
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										6057,~~079~~898.8797		7869,~~136~~686.9188		~~138~~127,~~216~~585.7885
Current Trustee Fees										1,~~662~~632.2114		2,~~193~~163.6355		3,~~855~~795.8569
TOTAL INTEREST OTHER FEES										6159,~~742~~531.0811		8071,~~330~~850.5443		~~142~~131,~~072~~381.6254
Page 7 of 29
Page 7 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Deposits						0.00
Releases						0.00
Withdrawals						0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														29,575,406.38
Overcollateralization Target Amount														29,575,406.38
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00
Page 8 of 29
Page 8 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										2,327		5,589		7,916
Prior										2,~~291~~251		5,~~527~~463		7,~~818~~714
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-4048		-63123		-~~103~~171
Repurchases										-0		-0		-0
Liquidations										-0		-10		-10
Current										2,~~251~~203		5,~~463~~340		7,~~714~~543
Principal Balance:
Original										752,263,789.79		987,465,997.01		1,739,729,786.80
Prior										~~738~~725,~~761~~396,~~031~~743.9315		~~974~~961,~~947~~576,~~882~~597.9353		1,~~713~~686,~~708~~973,~~914~~340.8668
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~194~~191,~~353~~682.6266		-~~325~~319,~~647~~411.7669		-~~520~~511,~~001~~094.3835
Partial Prepayments										-9679,~~171~~792.3641		-5645,~~955~~583.0426		-~~153~~125,~~126~~375.4067
Full Voluntary Prepayments										-13,~~073~~882,~~763~~441.8018		-1225,~~781~~158,~~445~~354.6461		-2539,~~855~~040,~~209~~795.4479
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-~~207,236~~0.9600		-~~207,236~~0.9600
Current										~~725~~711,~~396~~242,~~743~~826.1590		~~961~~936,~~576~~053,~~597~~247.5397		1,~~686~~647,~~973~~296,~~340~~074.6887
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 29
Page 9 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.62054%		6.63163%		6.62684%
Weighted Average Coupon Prior										6.~~62054~~61293%		6.~~63163~~63310%		6.~~62684~~62441%
Weighted Average Coupon Current										6.~~61293~~60526%		6.~~63310~~63078%		6.~~62441~~61981%
Weighted Average Months to Maturity Original										354		353		354
Weighted Average Months to Maturity Prior										~~354~~353		~~353~~352		~~354~~353
Weighted Average Months to Maturity Current										~~353~~352		~~352~~351		~~353~~352
Weighted Avg Remaining Amortization Term Original										354		353		354
Weighted Avg Remaining Amortization Term Prior										~~354~~353		~~353~~352		~~354~~353
Weighted Avg Remaining Amortization Term Current										~~353~~352		~~352~~351		~~353~~352
Weighted Average Seasoning Original										4.89		4.88		4.88
Weighted Average Seasoning Prior										45.89		45.8887		45.88
Weighted Average Seasoning Current										56.89		56.87		56.88
Page 10 of 29
Page 10 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										4.72795%		4.80544%		4.77087%
Weighted Average Margin Prior										4.~~72795~~72013%		4.~~80544~~80287%		4.~~77087~~76608%
Weighted Average Margin Current										4.~~72013~~71412%		4.~~80287~~80033%		4.~~76608~~76212%
Weighted Average Max Rate Original										12.58995%		12.53968%		12.56210%
Weighted Average Max Rate Prior										12.~~58995~~57935%		12.~~53968~~53469%		12.~~56210~~55455%
Weighted Average Max Rate Current										12.~~57935~~56752%		12.~~53469~~52907%		12.~~55455~~54612%
Weighted Average Min Rate Original										6.58995%		6.54456%		6.56481%
Weighted Average Min Rate Prior										6.~~58995~~57935%		6.~~54456~~53964%		6.~~56481~~55729%
Weighted Average Min Rate Current										6.~~57935~~56752%		6.~~53964~~53408%		6.~~55729~~54890%
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										6057,~~079~~898.8797		7869,~~136~~686.9188		~~138~~127,~~216~~585.7885
Delinquent Servicing Fees										~~247~~244,~~737~~349.2267		~~328~~330,~~091~~970.3704		575,~~828~~319.5971
TOTAL SERVICING FEES										~~307~~302,~~817~~248.1065		~~406~~400,~~228~~656.2892		~~714~~702,~~045~~905.3857
Compensating Interest										-1917,~~854~~173.1672		-1023,~~833~~836.3256		-3041,~~687~~010.4828
Delinquent Servicing Fees										-~~247~~244,~~737~~349.2267		-~~328~~330,~~091~~970.3704		-575,~~828~~319.5971
COLLECTED SERVICING FEES										40,~~225~~725.7126		6745,~~303~~850.5932		~~107~~86,~~529~~575.3058
Aggregate Advances with respect to this Distribution										3,~~202~~165,~~410~~856.9931		4,~~297~~341,~~786~~308.8807		7,~~500~~507,~~197~~164.8738
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall										0.00		0.00		0.00
Current LIBOR Rate														3.~~090000~~314380%
Next LIBOR Rate														30.~~314380~~000000%
Page 11 of 29
Page 11 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				915,~~182~~924,~~573~~257.5970		52,~~188~~183,~~622~~765.8386		2739,~~101,303~~853.4375		1618,~~472~~847,~~499~~877.8531
			% Balance				0.5497%		0.3113%		0.1204%		01.9814%
			# Loans				4796		2211		104		79111
			% # Loans				01.6127%		0.2915%		0.1305%		1.0247%
	FORECLOSURE		Balance		088,902.0057		02,185,817.0077		02,734,632.0023		04,980,147.0097		09,989,500.0054
			% Balance		0.0001%		0.0013%		0.0017%		0.0030%		0.0061%
			# Loans		01		09		014		020		044
			% # Loans		0.0001%		0.0012%		0.0019%		0.0027%		0.0058%
	BANKRUPTCY		Balance		~~438~~3,~~002~~311,419.9687		0246,394.0042		0.00		~~298~~155,~~400~~814.0060		~~736~~3,~~402~~713,628.9689
			% Balance		0.0320%		0.0001%		0.00%		0.0201%		0.0423%
			# Loans		219		02		0		12		323
			% # Loans		0.0325%		0.0003%		0.00%		0.0103%		0.0430%
	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		~~438~~3,~~002~~400,322.9644		918,~~182~~356,~~573~~469.5989		54,~~188~~918,~~622~~398.8309		25,~~399~~875,~~703~~816.4332		1732,~~208~~551,~~902~~006.8174
			% Balance		0.0321%		01.5411%		0.3130%		0.1436%		1.0298%
			# Loans		220		47107		2225		1126		82178
			% # Loans		0.0327%		01.6142%		0.2933%		0.1434%		12.0636%
Page 12 of 29
Page 12 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				59,~~417~~727,~~535~~945.5270		21,~~394~~416,~~621~~922.8480		~~450~~739,~~350~~853.0075		811,~~262~~884,~~507~~722.3625
			% Balance				01.5604%		0.2515%		0.0508%		01.8627%
			# Loans				3061		148		34		4773
			% # Loans				01.5514%		0.2615%		0.0507%		01.8637%
	FORECLOSURE		Balance		0.00		0725,877.0077		01,011,236.0051		01,636,224.0052		03,373,338.0080
			% Balance		0.00%		0.0008%		0.0011%		0.0017%		0.0036%
			# Loans		0		05		06		010		021
			% # Loans		0.00%		0.0009%		0.0011%		0.0019%		0.0039%
	BANKRUPTCY		Balance		~~438~~2,~~002~~817,407.9603		0246,394.0042		0.00		~~298~~96,~~400~~000.00		~~736~~3,~~402~~159,801.9645
			% Balance		0.0530%		0.0003%		0.00%		0.0301%		0.0834%
			# Loans		217		02		0		1		320
			% # Loans		0.0432%		0.0004%		0.00%		0.02%		0.0537%
	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		~~438~~2,~~002~~817,407.9603		510,~~417~~700,~~535~~217.5289		2,~~394~~428,~~621~~159.8431		~~748~~2,~~750~~472,078.0027		818,~~998~~417,~~910~~862.3250
			% Balance		0.0530%		01.5614%		0.2526%		0.0826%		01.9497%
			# Loans		217		3068		14		415		50114
			% # Loans		0.0432%		01.5527%		0.26%		0.0728%		02.9213%
Page 13 of 29
Page 13 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				36,~~765~~196,~~038~~312.0700		2766,~~794,000~~843.9906		~~1,650,953~~0.4300		86,~~209~~963,~~992~~155.4906
			% Balance				0.5287%		0.3911%		0.2300%		10.1398%
			# Loans				1735		83		70		3238
			% # Loans				01.7659%		0.3614%		0.3100%		1.4272%
	FORECLOSURE		Balance		088,902.0057		01,459,940.00		01,723,395.0072		03,343,923.0045		06,616,161.0074
			% Balance		0.0001%		0.0021%		0.0024%		0.0047%		0.0093%
			# Loans		01		04		08		010		023
			% # Loans		0.0005%		0.0018%		0.0036%		0.0045%		01.0004%
	BANKRUPTCY		Balance		0494,012.0084		0.00		0.00		059,814.0060		0553,827.0044
			% Balance		0.0007%		0.00%		0.00%		0.0001%		0.0008%
			# Loans		02		0		0		01		03
			% # Loans		0.0009%		0.00%		0.00%		0.0005%		0.0014%
	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		0582,915.0041		37,~~765~~656,~~038~~252.0700		2,~~794~~490,~~000~~238.9978		13,~~650~~403,~~953~~738.4305		814,~~209~~133,~~992~~144.4924
			% Balance		0.0008%		01.5208%		0.3935%		0.2348%		1.1399%
			# Loans		03		1739		811		711		3264
			% # Loans		0.0014%		01.7677%		0.3650%		0.3150%		12.4291%
Page 14 of 29
Page 14 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
Page 15 of 29
Page 15 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
TOTAL
35430743 1
Page 16 of 29
			211,500.00		211,500.00		01-Apr-2005		7.375%		IL - 90.00%		360		01-Dec-2004
35458769 1			216,000.00		216,000.00		01-Apr-2005		7.500%		MN - 90.00%		360		01-Jan-2005
35552066 1			196,000.00		195,999.25		01-Feb-2005		6.375%		CA - 80.00%		360		01-Feb-2005
35589050 1			90,000.00		89,557.77		01-Apr-2005		7.875%		FL - 75.00%		360		01-Jan-2005
35605211 1			172,000.00		172,000.00		01-Feb-2005		6.500%		CO - 80.00%		360		01-Jan-2005
35659093 1			123,920.00		123,920.00		01-Apr-2005		5.875%		GA - 80.00%		360		01-Dec-2004
35741529 1			99,200.00		98,783.60		01-Mar-2005		7.875%		IL - 80.00%		360		01-Feb-2005
35749506 1			332,500.00		331,032.91		01-Mar-2005		7.625%		IL - 95.00%		360		01-Feb-2005
35857788 1			129,600.00		129,600.00		01-Jan-2005		5.750%		MN - 80.00%		360		01-Feb-2005
35858018 1			173,100.00		173,100.00		01-Feb-2005		6.000%		MN - 79.99%		360		01-Feb-2005
35897180 1			322,500.00		322,500.00		01-Feb-2005		7.375%		CA - 75.00%		360		01-Feb-2005
4000189324 1			84,900.00		84,900.00		01-Apr-2005		7.000%		OH - 79.96%		360		01-Dec-2004
4000209072 1			144,000.00		144,000.00		01-Feb-2005		7.999%		MI - 90.00%		360		01-Feb-2005
4000220616 1			62,100.00		61,826.00		01-Feb-2005		7.625%		MI - 90.00%		360		01-Feb-2005
4000225858 1			176,000.00		176,000.00		01-Mar-2005		6.125%		FL - 80.00%		360		01-Feb-2005
4000227063 1			77,900.00		77,900.00		01-Mar-2005		7.750%		OH - 95.00%		360		01-Feb-2005
4000227191 1			224,000.00		224,000.00		01-Feb-2005		6.625%		CA - 80.00%		360		01-Feb-2005
4000232575 1			111,520.00		111,520.00		01-Mar-2005		6.250%		WA - 80.00%		360		01-Feb-2005
4000232824 1			103,950.00		103,949.27		01-Feb-2005		5.625%		KY - 79.98%		360		01-Feb-2005
4000234922 1			216,000.00		216,000.00		01-Mar-2005		5.750%		WV - 80.00%		360		01-Feb-2005
4000238869 1			109,250.00		109,250.00		01-Jan-2005		7.250%		MI - 84.04%		360		01-Feb-2005
35392331 2			159,600.00		158,994.29		01-Mar-2005		8.375%		NM - 95.00%		360		01-Feb-2005
35421130 2			280,000.00		280,000.00		01-Apr-2005		8.125%		TN - 83.33%		360		01-Dec-2004
35447515 2			205,700.00		205,700.00		01-Apr-2005		8.250%		MN - 85.00%		360		01-Dec-2004
35722941 2			427,000.00		427,000.00		01-Mar-2005		7.750%		CA - 84.89%		360		01-Jan-2005
35730340 2			198,050.00		197,259.38		01-Mar-2005		8.125%		CA - 85.00%		360		01-Feb-2005
35748300 2			125,100.00		124,660.14		01-Feb-2005		8.750%		IN - 90.00%		360		01-Feb-2005
35778661 2			73,100.00		72,862.08		01-Mar-2005		9.125%		TN - 85.00%		360		01-Feb-2005
35857051 2			103,000.00		102,628.49		01-Jan-2005		8.625%		MN - 100.00%		360		01-Feb-2005
35874668 2			600,000.00		600,000.00		01-Jan-2005		5.990%		CA - 80.00%		360		01-Feb-2005
4000166500 2			482,400.00		482,400.00		01-Apr-2005		5.750%		VA - 80.00%		360		01-Jan-2005
4000202197 2			156,000.00		155,465.44		01-Mar-2005		8.875%		CT - 80.00%		360		01-Feb-2005
4000205868 2			102,600.00		102,600.00		01-Feb-2005		8.500%		FL - 90.00%		360		01-Jan-2005
4000214773 2			407,000.00		405,204.24		01-Feb-2005		7.625%		MI - 99.27%		360		01-Feb-2005
4000218017 2			60,000.00		59,814.60		01-Jan-2005		9.375%		MI - 78.95%		360		01-Feb-2005
4000218203 2			520,000.00		518,171.93		01-Jan-2005		8.750%		MO - 100.00%		360		01-Feb-2005
4000219343 2			360,000.00		358,971.54		01-Feb-2005		9.750%		NY - 90.00%		360		01-Feb-2005
4000220310 2			491,840.00		491,840.00		01-Apr-2005		6.625%		CO - 79.99%		360		01-Jan-2005
4000222910 2			40,800.00		40,637.12		01-Mar-2005		8.125%		TX - 80.00%		360		01-Feb-2005
4000227542 2			116,000.00		115,622.51		01-Jan-2005		9.125%		MI - 80.00%		360		01-Feb-2005
4000227633 2			484,000.00		481,916.98		01-Mar-2005		7.750%		MA - 100.00%		360		01-Feb-2005
4000230173 2			89,250.00		88,902.57		01-Jun-2005		8.250%		MI - 85.00%		360		01-Feb-2005
4000231659 2			956,250.00		956,250.00		01-Feb-2005		6.999%		CA - 75.00%		360		01-Feb-2005
4000234127 2			190,000.00		189,260.43		01-Mar-2005		8.250%		CO - 100.00%		360		01-Feb-2005
TOTAL			10,003,630.00		9,989,500.54
Page 16 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										4048		63123		~~103~~171
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										4048		63123		~~103~~171
Curtailments Amount										9679,~~171~~792.3641		5645,~~955~~583.0426		~~153~~125,~~126~~375.4067
Paid in Full Balance										13,~~073~~882,~~763~~441.8018		1225,~~781~~158,~~445~~354.6461		2539,~~855~~040,~~209~~795.4479
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										13,~~169~~962,~~935~~233.1659		1225,~~838~~203,~~400~~937.6887		2639,~~008~~166,~~335~~171.8446
Cumulative
Number of Paid in Full Loans										76124		~~125~~248		~~201~~372
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										76124		~~125~~248		~~201~~372
Paid in Full Balance										2640,~~351~~234,~~860~~301.5068		2450,~~910~~068,~~052~~407.5314		5190,~~261~~302,~~913~~708.0382
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										~~125,~~204,996.3071		~~118~~163,~~021~~604.4874		~~243~~368,~~225~~601.7845
Total Prepayment Amount										2640,~~477~~439,~~064~~298.8039		2550,~~028~~232,~~074~~011.0188		5190,~~505~~671,~~138~~310.8127
Page 17 of 29
Page 17 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.7893%		12.3462%		12.5332%
3 Months Avg SMM										1.7883%		1.2973%		1.5077%
12 Months Avg SMM										1.7883%		1.2973%		1.5077%
Avg SMM Since Cut-off										1.7883%		1.2973%		1.5077%
CPR										1920.4281%		1427.9330%		1624.8957%
3 Months Avg CPR										19.3584%		1418.3993%		1619.5733%
12 Months Avg CPR										19.3584%		1418.3993%		1619.5733%
Avg CPR Since Cut-off										19.3584%		1418.3993%		1619.5733%
PSA										1,~~649~~511.0602%		1,~~270~~987.8141%		1,~~436~~786.4279%
3 Months Avg PSA Approximation										1,~~795~~685.9109%		1,~~338~~611.4753%		1,~~539~~643.3346%
12 Months Avg PSA Approximation										1,~~795~~685.9109%		1,~~338~~611.4753%		1,~~539~~643.3346%
Avg PSA Since Cut-off Approximation										1,~~795~~685.9110%		1,~~338~~611.4753%		1,~~539~~643.3346%
Page 18 of 29
Page 18 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 19 of 29
Page 19 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
34241844 1			243,900.00		242,983.28				7.500%		NM - 79.97%		Paid Off - 360		01-Jan-2005
34656801 1			140,000.00		140,000.00				7.625%		WI - 85.89%		Paid Off - 360		01-Dec-2004
34381376 2			290,000.00		288,522.27			04-May-2005		8.375%		NJ - 100.00%		Paid Off - 360		01-Oct-2004
34743229 1			133,950.00		132,548.39				6.375%		VA - 95.00%		Paid Off - 360		01-Aug-2004
34755785 1			80,000.00		79,424.32			26-May-2005		6.625%		MD - 80.00%		Paid Off - 360		01-Oct-2004
34871533 1			367,550.00		365,455.46				7.125%		NY - 95.00%		Paid Off - 360		01-Dec-2004
34867333 2			175,750.00		175,030.50				8.000%		NY - 95.00%		Paid Off - 360		01-Dec-2004
34880534 1			352,000.00		350,155.82				6.750%		NY - 88.00%		Paid Off - 360		01-Jan-2005
34943001 1			223,550.00		223,550.00				7.750%		CA - 85.00%		Paid Off - 360		01-Dec-2004
35038553 1			227,000.00		227,000.00				5.875%		CA - 79.99%		Paid Off - 360		01-Jan-2005
35038983 2			393,600.00		393,600.00			04-May-2005		7.990%		CA - 80.00%		Paid Off - 360		01-Feb-2005
35096262 1			76,000.00		75,638.83				7.250%		OH - 95.00%		Paid Off - 360		01-Jan-2005
35216290 1			288,800.00		288,800.00				7.500%		CA - 80.00%		Paid Off - 360		01-Dec-2004
35100759 1			80,000.00		79,469.27				6.375%		OH - 80.00%		Paid Off - 360		01-Dec-2004
35221225 1			297,000.00		295,367.03				6.500%		CA - 87.35%		Paid Off - 360		01-Dec-2004
35190966 2			385,350.00		385,350.00				5.250%		CA - 80.00%		Paid Off - 360		01-Dec-2004
35289826 1			227,000.00		225,706.53				7.375%		NJ - 78.28%		Paid Off - 360		01-Dec-2004
35199850 1			169,900.00		169,900.00				6.750%		CA - 79.98%		Paid Off - 360		01-Dec-2004
35309608 2			228,850.00		228,850.00				7.500%		NM - 90.00%		Paid Off - 360		01-Nov-2004
35270982 1			276,000.00		276,000.00				6.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
35387125 2			226,000.00		225,832.74				8.750%		AZ - 87.94%		Paid Off - 360		01-Dec-2004
35277110 2			112,000.00		111,040.98				7.500%		CA - 50.91%		Paid Off - 360		01-Dec-2004
35389667 1			135,850.00		135,117.14				7.375%		NM - 95.00%		Paid Off - 360		01-Dec-2004
35308618 1			191,250.00		190,291.35				8.990%		NV - 85.00%		Paid Off - 360		01-Dec-2004
35391564 1			112,000.00		112,000.00				6.375%		AZ - 68.29%		Paid Off - 360		01-Dec-2004
35338003 2			207,000.00		205,994.19				8.250%		ID - 90.00%		Paid Off - 360		01-Dec-2004
35433556 1			215,000.00		215,000.00				5.125%		IL - 71.67%		Paid Off - 360		01-Dec-2004
35340553 1			161,900.00		161,850.50				7.375%		OR - 89.99%		Paid Off - 360		01-Dec-2004
35437532 1			184,000.00		182,997.98				6.875%		IL - 92.00%		Paid Off - 360		01-Dec-2004
35387703 2			540,000.00		536,019.80				6.500%		AZ - 80.00%		Paid Off - 360		01-Nov-2004
35440973 1			118,000.00		117,411.11				7.000%		IL - 78.15%		Paid Off - 360		01-Dec-2004
35389212 2			118,750.00		118,194.60				8.125%		AZ - 92.05%		Paid Off - 360		01-Dec-2004
35447556 1			310,500.00		310,500.00				7.000%		MN - 90.00%		Paid Off - 360		01-Dec-2004
35389352 2			119,000.00		118,944.81				8.250%		AZ - 85.00%		Paid Off - 360		01-Dec-2004
35448943 2			463,900.00		463,900.00				6.250%		MN - 80.00%		Paid Off - 360		01-Dec-2004
35390343 2			165,000.00		164,303.17				8.625%		AZ - 100.00%		Paid Off - 360		01-Dec-2004
35485424 1			129,600.00		128,968.86				7.125%		MO - 80.00%		Paid Off - 360		01-Dec-2004
35391291 1			124,000.00		124,000.00				6.250%		AZ - 80.00%		Paid Off - 360		01-Dec-2004
35494509 1			291,550.00		290,006.63				7.500%		CA - 85.00%		Paid Off - 360		01-Nov-2004
35392521 1			112,000.00		112,000.00				6.500%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
35497601 1			260,000.00		258,919.74				6.990%		CA - 80.00%		Paid Off - 360		01-Jan-2005
35392737 1			207,350.00		207,296.11				6.625%		AZ - 80.01%		Paid Off - 360		01-Dec-2004
35504257 1			300,000.00		300,000.00				6.375%		CA - 75.00%		Paid Off - 360		01-Dec-2004
35396597 1			348,000.00		348,000.00				6.000%		AZ - 80.00%		Paid Off - 360		01-Jan-2005
35504950 1			330,000.00		328,312.53				6.875%		CA - 75.00%		Paid Off - 360		01-Dec-2004
35406834 1			222,300.00		221,692.97				7.375%		GA - 90.00%		Paid Off - 360		01-Dec-2004
35507698 2			548,000.00		548,000.00				5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
35431709 1			269,800.00		268,406.72				7.625%		IL - 95.00%		Paid Off - 360		01-Dec-2004
35519644 1			63,750.00		63,475.60				7.750%		SC - 85.00%		Paid Off - 360		01-Dec-2004
35431717 1			125,000.00		124,221.27				7.375%		IL - 100.00%		Paid Off - 360		01-Nov-2004
35525070 2			104,550.00		104,550.00				8.000%		NC - 85.00%		Paid Off - 360		01-Dec-2004
35433473 1			161,100.00		161,100.00				7.500%		IL - 90.00%		Paid Off - 360		01-Jan-2005
35527621 2			68,400.00		68,146.91				8.500%		NC - 90.00%		Paid Off - 360		01-Dec-2004
35433952 1			147,250.00		146,324.52				6.625%		IL - 95.00%		Paid Off - 360		01-Dec-2004
35536259 1			96,900.00		96,900.00				7.875%		IN - 85.00%		Paid Off - 360		01-Jan-2005
35434083 1			222,000.00		222,000.00				6.625%		IL - 80.73%		Paid Off - 360		01-Dec-2004
35567593 1			250,000.00		249,043.70			02-May-2005		6.250%		CA - 66.67%		Paid Off - 360		01-Feb-2005
35438076 1			262,000.00		260,506.94				7.125%		IL - 90.00%		Paid Off - 360		01-Dec-2004
35578384 1			166,500.00		165,715.34				7.500%		FL - 75.00%		Paid Off - 360		01-Dec-2004
35438167 1			328,950.00		328,950.00				6.250%		IL - 90.00%		Paid Off - 360		01-Dec-2004
35593540 1			212,000.00		212,000.00				7.875%		CO - 71.62%		Paid Off - 360		01-Nov-2004
35438209 1			171,000.00		170,383.21				8.625%		KS - 92.43%		Paid Off - 360		01-Jan-2005
35605393 1			125,000.00		125,000.00				7.875%		CO - 62.19%		Paid Off - 360		01-Jan-2005
35447390 1			208,000.00		206,693.91				6.625%		MN - 74.29%		Paid Off - 360		01-Dec-2004
35615806 1			270,150.00		270,150.00				7.250%		CA - 67.54%		Paid Off - 360		01-Dec-2004
35450535 1			150,000.00		149,921.68				6.500%		MN - 89.29%		Paid Off - 360		01-Dec-2004
35634450 1			135,000.00		134,444.36				7.500%		WA - 87.10%		Paid Off - 360		01-Jan-2005
35450691 2			155,550.00		155,550.00				8.000%		WI - 85.00%		Paid Off - 360		01-Dec-2004
35714724 2			365,000.00		363,371.94				6.625%		CA - 84.49%		Paid Off - 360		01-Jan-2005
35455492 1			189,000.00		189,000.00			01-Jun-2005		7.000%		MN - 90.00%		Paid Off - 360		01-Feb-2005
35723295 2			131,750.00		131,427.30			12-May-2005		8.500%		CA - 85.00%		Paid Off - 360		01-Feb-2005
35458033 1			232,000.00		232,000.00				6.250%		MN - 88.55%		Paid Off - 360		01-Jan-2005
35730282 2			258,600.00		257,966.63			02-May-2005		8.500%		CA - 100.00%		Paid Off - 360		01-Feb-2005
35497205 2			397,000.00		394,056.47				5.750%		CA - 84.83%		Paid Off - 360		01-Dec-2004
Page 20 of 29
Page 20 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 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
35737543 2			460,000.00		457,631.94				5.875%		IL - 69.70%		Paid Off - 360		01-Jan-2005
35497635 1			323,650.00		323,650.00				5.875%		CA - 79.99%		Paid Off - 360		01-Jan-2005
35742345 2			136,000.00		135,537.62				8.000%		IL - 80.00%		Paid Off - 360		01-Jan-2005
35511336 1			319,000.00		317,246.10				6.500%		CA - 66.46%		Paid Off - 360		01-Jan-2005
35742469 1			342,000.00		340,746.50				7.625%		IL - 90.00%		Paid Off - 360		01-Jan-2005
35526680 1			133,400.00		132,616.05				6.125%		NC - 79.95%		Paid Off - 360		01-Dec-2004
35743939 2			495,000.00		495,000.00				7.125%		IL - 90.00%		Paid Off - 360		01-Jan-2005
35527936 2			202,300.00		202,300.00				8.500%		NC - 85.00%		Paid Off - 360		01-Jan-2005
35744937 1			266,320.00		266,253.53				5.990%		IL - 80.00%		Paid Off - 360		01-Jan-2005
35528488 1			284,000.00		282,571.86				7.000%		NC - 82.32%		Paid Off - 360		01-Jan-2005
35746619 1			168,300.00		168,300.00			16-May-2005		7.375%		IL - 90.00%		Paid Off - 360		01-Feb-2005
35554393 1			323,000.00		321,039.75				7.500%		CA - 95.00%		Paid Off - 360		01-Nov-2004
35747377 1			340,000.00		338,753.85				7.625%		IL - 100.00%		Paid Off - 360		01-Jan-2005
35560077 1			153,000.00		152,127.48				7.125%		CA - 90.00%		Paid Off - 360		01-Dec-2004
35750389 1			190,800.00		190,269.55			02-May-2005		7.875%		KS - 85.56%		Paid Off - 360		01-Feb-2005
35569029 1			346,500.00		346,500.00			03-Jun-2005		7.990%		CA - 90.00%		Paid Off - 360		01-Feb-2005
35774090 1			156,750.00		156,750.00			02-May-2005		7.250%		GA - 95.00%		Paid Off - 360		01-Feb-2005
35574631 2			105,000.00		104,519.10				8.250%		FL - 100.00%		Paid Off - 360		01-Dec-2004
35774850 1			49,500.00		49,384.82			25-May-2005		8.750%		GA - 90.00%		Paid Off - 360		01-Feb-2005
35582121 2			128,000.00		127,996.62				7.625%		FL - 80.00%		Paid Off - 360		01-Dec-2004
35794346 2			259,250.00		259,250.00			05-May-2005		8.125%		NC - 85.00%		Paid Off - 360		01-Feb-2005
35582378 1			136,000.00		136,000.00				7.000%		FL - 80.00%		Paid Off - 360		01-Jan-2005
35798800 2			840,000.00		840,000.00			03-May-2005		6.625%		NC - 70.00%		Paid Off - 360		01-Feb-2005
35584705 1			190,000.00		189,231.20			29-Jun-2005		7.125%		FL - 95.00%		Paid Off - 360		01-Feb-2005
35854009 1			169,400.00		168,700.32			10-May-2005		5.875%		MN - 83.04%		Paid Off - 360		01-Feb-2005
35596394 1			185,000.00		185,000.00				7.990%		CO - 89.37%		Paid Off - 360		01-Dec-2004
35855964 1			199,500.00		198,814.40			19-May-2005		7.375%		MN - 95.00%		Paid Off - 360		01-Feb-2005
35615400 1			304,000.00		304,000.00				6.250%		CA - 81.07%		Paid Off - 360		01-Dec-2004
35893296 2			533,800.00		533,800.00			26-May-2005		7.875%		CA - 94.99%		Paid Off - 360		01-Feb-2005
35634773 1			145,800.00		145,800.00			14-Jun-2005		7.250%		OR - 90.00%		Paid Off - 360		01-Feb-2005
4000171203 2			125,000.00		125,000.00				7.500%		CA - 64.11%		Paid Off - 360		01-Nov-2004
35667450 1			190,320.00		190,320.00				7.875%		TN - 80.00%		Paid Off - 360		01-Jan-2005
4000179268 1			220,800.00		220,684.23				4.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
35700541 1			238,500.00		238,499.90			02-Jun-2005		7.750%		UT - 90.00%		Paid Off - 360		01-Feb-2005
4000179390 1			133,500.00		132,810.64			16-May-2005		7.625%		OH - 79.94%		Paid Off - 360		01-Nov-2004
35716695 2			471,000.00		471,000.00				6.625%		CA - 88.04%		Paid Off - 360		01-Jan-2005
4000185151 2			578,000.00		577,998.08				6.625%		CA - 85.00%		Paid Off - 360		01-Dec-2004
35717594 1			168,000.00		168,000.00				5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000194876 1			314,500.00		314,404.99				7.250%		CA - 85.00%		Paid Off - 360		01-Dec-2004
35720697 2			445,500.00		445,399.99				5.500%		CA - 79.99%		Paid Off - 360		01-Jan-2005
4000197039 1			320,000.00		320,000.00			04-May-2005		7.000%		CA - 72.84%		Paid Off - 360		01-Jan-2005
35730399 1			285,000.00		285,000.00			01-Jun-2005		5.990%		CA - 74.03%		Paid Off - 360		01-Feb-2005
4000197323 2			376,000.00		376,000.00				7.250%		CA - 94.00%		Paid Off - 360		01-Dec-2004
35733385 1			198,550.00		197,651.90				7.500%		IL - 95.00%		Paid Off - 360		01-Jan-2005
4000198597 1			168,000.00		167,031.07				6.250%		OH - 80.00%		Paid Off - 360		01-Dec-2004
35745090 1			261,250.00		260,125.64				7.750%		IL - 95.00%		Paid Off - 360		01-Jan-2005
4000199995 2			572,000.00		571,958.23				6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
35746106 1			204,300.00		204,300.00				7.625%		IL - 90.00%		Paid Off - 360		01-Jan-2005
4000201335 1			237,800.00		237,800.00			06-May-2005		6.875%		CA - 82.00%		Paid Off - 360		01-Feb-2005
35750827 2			360,000.00		360,000.00			03-Jun-2005		5.750%		IL - 80.00%		Paid Off - 360		01-Feb-2005
4000202057 2			120,000.00		119,675.81				9.125%		OH - 77.42%		Paid Off - 360		01-Jan-2005
35751270 1			260,500.00		259,417.67			30-Jun-2005		6.990%		IL - 78.94%		Paid Off - 360		01-Feb-2005
4000202117 1			136,000.00		135,346.18				6.875%		FL - 75.98%		Paid Off - 360		01-Jan-2005
35751957 1			143,000.00		142,475.87			03-Jun-2005		7.625%		MO - 86.67%		Paid Off - 360		01-Feb-2005
4000203984 2			335,600.00		334,487.40				8.125%		NJ - 84.97%		Paid Off - 360		01-Jan-2005
35775493 2			400,000.00		400,000.00				5.625%		GA - 80.00%		Paid Off - 360		01-Jan-2005
4000205231 1			65,000.00		64,223.52				7.500%		MD - 59.10%		Paid Off - 360		01-Dec-2004
35795665 1			145,600.00		145,600.00			02-Jun-2005		5.625%		SC - 80.00%		Paid Off - 360		01-Feb-2005
4000206555 1			325,450.00		324,608.44				6.999%		CA - 94.22%		Paid Off - 360		01-Jan-2005
35812239 1			139,000.00		139,000.00			14-Jun-2005		6.750%		IN - 88.25%		Paid Off - 360		01-Feb-2005
4000207662 1			313,650.00		313,650.00				6.875%		CA - 90.00%		Paid Off - 360		01-Jan-2005
35816156 1			151,300.00		151,300.00			21-Jun-2005		5.875%		IL - 85.00%		Paid Off - 360		01-Feb-2005
4000208948 1			273,550.00		273,137.00				6.750%		MA - 94.99%		Paid Off - 360		01-Jan-2005
35816404 1			328,700.00		327,126.85			01-Jun-2005		6.625%		IL - 95.00%		Paid Off - 360		01-Feb-2005
4000209080 2			473,000.00		473,000.00				6.250%		CA - 91.85%		Paid Off - 360		01-Jan-2005
35817659 1			156,750.00		156,146.23			15-Jun-2005		7.375%		IL - 95.00%		Paid Off - 360		01-Feb-2005
4000210747 1			153,000.00		152,425.11				7.500%		MD - 80.53%		Paid Off - 360		01-Jan-2005
35821792 1			270,000.00		268,766.26			30-Jun-2005		6.500%		IL - 90.00%		Paid Off - 360		01-Feb-2005
4000211016 1			320,000.00		320,000.00				7.875%		CA - 81.02%		Paid Off - 360		01-Jan-2005
35832781 2			437,000.00		437,000.00			10-Jun-2005		7.750%		NY - 95.00%		Paid Off - 360		01-Feb-2005
4000211413 2			448,000.00		448,000.00				6.875%		CA - 81.76%		Paid Off - 360		01-Jan-2005
35852706 2			148,500.00		148,499.15			15-Jun-2005		8.250%		MN - 89.46%		Paid Off - 360		01-Feb-2005
4000212301 1			200,000.00		200,000.00				6.750%		FL - 80.00%		Paid Off - 360		01-Jan-2005
35855162 2			226,900.00		226,899.69			16-Jun-2005		8.750%		MN - 84.98%		Paid Off - 360		01-Feb-2005
4000213850 1			109,350.00		108,591.74				7.250%		CA - 37.07%		Paid Off - 360		01-Jan-2005
35856970 1			311,100.00		309,836.21			07-Jun-2005		7.125%		MN - 95.00%		Paid Off - 360		01-Feb-2005
Page 21 of 29
Page 21 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 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
4000214285 1			186,000.00		185,170.36				6.625%		NY - 43.26%		Paid Off - 360		01-Jan-2005
35892256 1			351,200.00		351,200.00			30-Jun-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000214297 1			170,000.00		167,630.19				6.375%		MD - 53.46%		Paid Off - 360		01-Jan-2005
35892777 1			#######		233,000.00			08-Jun-2005		6.990%		CA - 89.62%		Paid Off - 360		01-Feb-2005
4000214394 2			86,000.00		85,761.55				9.000%		WI - 100.00%		Paid Off - 360		01-Jan-2005
35895358 2			434,100.00		432,068.20			20-Jun-2005		6.375%		CA - 94.37%		Paid Off - 360		01-Feb-2005
4000215388 1			141,300.00		141,300.00			31-May-2005		7.750%		OR - 90.00%		Paid Off - 360		01-Feb-2005
4000107010 1			153,300.00		153,121.60				5.500%		CA - 79.98%		Paid Off - 360		01-Dec-2004
4000215511 1			305,900.00		305,900.00				5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000158538 1			175,950.00		175,949.43			30-Jun-2005		5.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000218432 2			416,000.00		414,753.46			04-May-2005		7.500%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000161247 2			472,000.00		472,000.00				5.750%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000218804 2			140,000.00		139,601.74				8.875%		FL - 100.00%		Paid Off - 360		01-Jan-2005
4000176643 2			52,000.00		51,999.17				8.750%		MI - 80.00%		Paid Off - 360		01-Dec-2004
4000219630 2			504,000.00		504,000.00			25-May-2005		7.125%		FL - 80.00%		Paid Off - 360		01-Feb-2005
4000179970 2			276,040.00		275,014.82				9.250%		NY - 100.00%		Paid Off - 360		01-Dec-2004
4000220100 1			142,500.00		142,083.48			31-May-2005		7.625%		OH - 95.00%		Paid Off - 360		01-Feb-2005
4000182360 2			764,000.00		764,000.00				6.375%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000220147 2			680,000.00		680,000.00				6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000183299 1			228,000.00		228,000.00				6.625%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000222032 1			165,000.00		165,000.00			25-May-2005		6.875%		MD - 68.75%		Paid Off - 360		01-Feb-2005
4000185615 1			227,750.00		226,630.98				7.875%		FL - 92.96%		Paid Off - 360		01-Dec-2004
4000222236 1			173,600.00		173,600.00			16-May-2005		5.625%		OR - 80.00%		Paid Off - 360		01-Jan-2005
4000187338 2			68,800.00		68,523.97				8.875%		MI - 80.00%		Paid Off - 360		01-Dec-2004
4000223224 1			198,000.00		197,983.65			31-May-2005		7.250%		CT - 90.00%		Paid Off - 360		01-Feb-2005
4000188425 2			460,000.00		460,000.00				5.875%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000224681 1			228,000.00		228,000.00			24-May-2005		5.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000188538 1			205,500.00		204,209.61				6.625%		MA - 62.28%		Paid Off - 360		01-Dec-2004
4000225217 2			425,650.00		425,329.36			27-May-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000189251 2			34,000.00		33,856.41				8.625%		MI - 85.00%		Paid Off - 360		01-Dec-2004
4000225515 2			139,500.00		139,499.99			27-May-2005		8.500%		AZ - 90.00%		Paid Off - 360		01-Feb-2005
4000189398 1			144,000.00		143,309.85				7.999%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000226219 1			200,000.00		199,354.52			10-May-2005		7.125%		NV - 88.89%		Paid Off - 360		01-Feb-2005
4000189935 1			296,000.00		296,000.00				7.500%		NV - 77.70%		Paid Off - 360		01-Dec-2004
4000227394 1			196,000.00		196,000.00			13-May-2005		6.250%		WA - 80.00%		Paid Off - 360		01-Feb-2005
4000191012 1			194,000.00		194,000.00				7.875%		MD - 76.08%		Paid Off - 360		01-Dec-2004
4000227834 2			279,000.00		279,000.00			18-May-2005		8.000%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000191300 2			213,750.00		213,750.00				7.625%		FL - 95.00%		Paid Off - 360		01-Dec-2004
4000230153 1			172,000.00		172,000.00			17-May-2005		6.875%		MO - 92.98%		Paid Off - 360		01-Feb-2005
4000192313 1			201,600.00		201,600.00				6.125%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000230571 2			398,800.00		398,800.00			04-May-2005		5.875%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000192642 1			354,400.00		354,400.00				6.125%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000231570 1			99,750.00		99,443.40			31-May-2005		7.500%		WI - 95.00%		Paid Off - 360		01-Feb-2005
4000192716 1			260,000.00		258,444.47				6.875%		NJ - 70.95%		Paid Off - 360		01-Dec-2004
4000233459 2			304,200.00		304,199.99			20-May-2005		9.250%		VA - 90.00%		Paid Off - 360		01-Feb-2005
4000192961 2			650,000.00		650,000.00				5.999%		CA - 61.33%		Paid Off - 360		01-Dec-2004
4000236342 2			55,000.00		54,881.58			23-May-2005		9.125%		WI - 100.00%		Paid Off - 360		01-Feb-2005
4000193576 1			226,000.00		224,832.96				7.625%		CA - 100.00%		Paid Off - 360		01-Dec-2004
4000236575 2			169,000.00		168,575.42			18-May-2005		8.375%		OH - 100.00%		Paid Off - 360		01-Feb-2005
4000193849 1			245,000.00		243,386.04				6.375%		CA - 57.65%		Paid Off - 360		01-Dec-2004
4000237928 1			193,500.00		193,500.00			16-May-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000193866 2			400,000.00		400,000.00			17-Jun-2005		7.500%		CA - 72.08%		Paid Off - 360		01-Feb-2005
4000241903 2			83,700.00		83,323.34			02-May-2005		8.500%		TX - 90.00%		Paid Off - 360		01-Feb-2005
4000193867 1			130,500.00		130,500.00				7.875%		MA - 75.00%		Paid Off - 360		01-Jan-2005
4000243532 2			399,500.00		399,500.00			27-May-2005		7.125%		CA - 85.00%		Paid Off - 360		01-Feb-2005
4000194027 1			135,000.00		135,000.00				7.500%		MD - 65.86%		Paid Off - 360		01-Dec-2004
TOTAL			25,897,170.00		25,855,209.44
4000194632 1			204,000.00		203,776.25				6.625%		CA - 81.60%		Paid Off - 360		01-Dec-2004
Page 22 of 29
4000194742 1			165,000.00		164,104.79				7.375%		NV - 80.49%		Paid Off - 360		01-Dec-2004
4000194965 1			168,600.00		168,600.00				5.875%		NV - 79.99%		Paid Off - 360		01-Dec-2004
4000195350 1			216,000.00		216,000.00				7.375%		ID - 90.00%		Paid Off - 360		01-Dec-2004
4000195635 1			235,600.00		235,583.24				6.999%		MI - 95.00%		Paid Off - 360		01-Dec-2004
4000196378 2			170,100.00		170,100.00			30-Jun-2005		8.750%		FL - 90.00%		Paid Off - 360		01-Feb-2005
4000196783 1			274,500.00		274,500.00				6.250%		CA - 90.00%		Paid Off - 360		01-Dec-2004
4000198972 1			280,000.00		279,999.40				5.375%		CA - 80.00%		Paid Off - 360		01-Dec-2004
4000201043 1			90,400.00		90,400.00				5.875%		VA - 80.00%		Paid Off - 360		01-Dec-2004
4000202050 1			161,500.00		161,500.00				6.250%		NV - 85.00%		Paid Off - 360		01-Jan-2005
Page 22 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 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
4000203520 1			205,000.00		204,388.88				6.125%		CA - 89.14%		Paid Off - 360		01-Jan-2005
4000204255 1			155,300.00		155,300.00				5.375%		VA - 73.96%		Paid Off - 360		01-Dec-2004
4000204571 1			155,000.00		155,000.00				5.625%		CA - 83.79%		Paid Off - 360		01-Jan-2005
4000204871 2			328,700.00		328,700.00				8.000%		MO - 95.00%		Paid Off - 360		01-Dec-2004
4000205641 1			195,500.00		195,500.00				6.625%		NV - 85.00%		Paid Off - 360		01-Jan-2005
4000208154 1			276,000.00		275,712.00				5.625%		FL - 88.75%		Paid Off - 360		01-Jan-2005
4000208441 1			240,000.00		238,680.48				6.500%		CT - 82.76%		Paid Off - 360		01-Jan-2005
4000208502 1			255,000.00		253,727.44				7.000%		NJ - 85.00%		Paid Off - 360		01-Jan-2005
4000209095 2			360,000.00		360,000.00				7.500%		CA - 90.00%		Paid Off - 360		01-Jan-2005
4000209552 1			280,000.00		278,346.17				6.125%		CA - 77.78%		Paid Off - 360		01-Jan-2005
4000209723 2			195,000.00		194,400.92			07-Jun-2005		8.500%		FL - 75.00%		Paid Off - 360		01-Feb-2005
4000210091 2			346,500.00		345,435.44			29-Jun-2005		8.500%		NJ - 90.00%		Paid Off - 360		01-Feb-2005
4000211257 1			280,250.00		279,940.76				7.125%		NJ - 95.00%		Paid Off - 360		01-Jan-2005
4000211660 2			152,900.00		152,895.83			21-Jun-2005		8.625%		MD - 90.00%		Paid Off - 360		01-Feb-2005
4000212372 1			220,000.00		218,980.00				7.375%		NY - 74.58%		Paid Off - 360		01-Jan-2005
4000212437 1			105,000.00		104,928.05			15-Jun-2005		6.375%		PA - 75.00%		Paid Off - 360		01-Jan-2005
4000212526 1			194,000.00		192,881.08				6.250%		NJ - 89.98%		Paid Off - 360		01-Jan-2005
4000213418 1			234,800.00		234,800.00			02-Jun-2005		5.125%		CA - 79.99%		Paid Off - 360		01-Jan-2005
4000213604 2			127,300.00		124,208.53				8.625%		OH - 95.00%		Paid Off - 180		01-Jan-2005
4000213778 1			196,000.00		195,177.26				7.875%		WI - 80.00%		Paid Off - 360		01-Jan-2005
4000214073 2			404,900.00		404,900.00			29-Jun-2005		7.250%		IN - 90.00%		Paid Off - 360		01-Feb-2005
4000214167 1			216,000.00		216,000.00				6.250%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000215018 1			214,460.00		214,460.00			21-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Feb-2005
4000215495 1			352,000.00		350,155.82			17-Jun-2005		6.750%		CA - 80.00%		Paid Off - 360		01-Jan-2005
4000216326 1			215,900.00		215,899.95			22-Jun-2005		6.125%		CA - 79.99%		Paid Off - 360		01-Jan-2005
4000216926 2			459,000.00		456,652.93				6.875%		TX - 90.00%		Paid Off - 360		01-Jan-2005
4000218787 1			117,000.00		117,000.00				6.875%		OH - 90.00%		Paid Off - 360		01-Jan-2005
4000220266 2			205,000.00		204,370.21			02-Jun-2005		8.500%		CT - 100.00%		Paid Off - 360		01-Feb-2005
4000220277 1			147,250.00		146,668.69			13-Jun-2005		7.250%		MD - 95.00%		Paid Off - 360		01-Feb-2005
4000220613 1			80,000.00		79,706.82			24-Jun-2005		7.625%		OH - 80.00%		Paid Off - 360		01-Feb-2005
4000220758 1			104,000.00		103,547.24			21-Jun-2005		6.750%		CA - 49.53%		Paid Off - 360		01-Feb-2005
4000221160 2			360,000.00		360,000.00			01-Jun-2005		6.999%		CA - 88.89%		Paid Off - 360		01-Jan-2005
4000221673 2			192,100.00		191,553.52			16-Jun-2005		8.875%		PA - 100.00%		Paid Off - 360		01-Feb-2005
4000221734 1			292,000.00		292,000.00			07-Jun-2005		6.875%		CA - 87.17%		Paid Off - 360		01-Feb-2005
4000222091 1			156,750.00		156,750.00			02-Jun-2005		7.125%		RI - 95.00%		Paid Off - 360		01-Feb-2005
4000223868 1			64,350.00		64,350.00			03-Jun-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Feb-2005
4000223959 1			196,000.00		195,999.79				6.875%		MD - 80.00%		Paid Off - 360		01-Jan-2005
4000224568 1			192,000.00		192,000.00			01-Jun-2005		5.875%		MN - 80.00%		Paid Off - 360		01-Feb-2005
Page 23 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
July 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
4000224925 1			174,150.00		174,099.21				7.000%		OR - 90.00%		Paid Off - 360		01-Jan-2005
4000225242 1			110,000.00		110,000.00			03-Jun-2005		7.125%		CA - 36.07%		Paid Off - 360		01-Feb-2005
4000225547 2			41,750.00		41,724.71			30-Jun-2005		8.500%		OH - 89.69%		Paid Off - 360		01-Feb-2005
4000225699 1			240,000.00		239,529.20			22-Jun-2005		5.375%		CA - 36.93%		Paid Off - 360		01-Feb-2005
4000226051 2			263,700.00		263,700.00			17-Jun-2005		8.750%		MI - 90.00%		Paid Off - 360		01-Feb-2005
4000227867 1			211,500.00		210,619.21			21-Jun-2005		6.999%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000228656 2			361,250.00		361,250.00			10-Jun-2005		8.625%		WA - 88.98%		Paid Off - 360		01-Feb-2005
4000229123 1			307,000.00		306,987.77			02-Jun-2005		5.999%		NC - 88.48%		Paid Off - 360		01-Feb-2005
4000229434 1			169,600.00		169,600.00			27-Jun-2005		5.999%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
4000230675 2			500,000.00		497,769.84			30-Jun-2005		6.625%		CA - 91.40%		Paid Off - 360		01-Feb-2005
4000231082 1			62,400.00		62,227.03			07-Jun-2005		9.000%		OH - 80.00%		Paid Off - 360		01-Feb-2005
4000232535 1			161,500.00		161,500.00			29-Jun-2005		6.500%		CA - 85.00%		Paid Off - 360		01-Feb-2005
4000233172 1			243,000.00		243,000.00			24-Jun-2005		6.625%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000233573 1			94,400.00		92,918.29			21-Jun-2005		7.250%		TX - 80.00%		Paid Off - 180		01-Feb-2005
4000233736 1			283,200.00		283,200.00			30-Jun-2005		6.999%		AZ - 80.00%		Paid Off - 360		01-Feb-2005
4000234594 2			103,600.00		103,600.00			23-Jun-2005		9.375%		OH - 80.00%		Paid Off - 360		01-Feb-2005
4000236220 1			99,200.00		98,690.27			13-Jun-2005		6.750%		TX - 80.00%		Paid Off - 360		01-Feb-2005
4000236272 2			387,000.00		386,898.11			03-Jun-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Feb-2005
4000236976 1			40,200.00		40,078.98			07-Jun-2005		7.500%		OH - 29.78%		Paid Off - 360		01-Mar-2005
4000237157 1			170,000.00		169,799.68			30-Jun-2005		5.999%		FL - 85.00%		Paid Off - 360		01-Feb-2005
TOTAL			39,120,370.00		39,040,795.79
Page 24 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
July 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		10		10
Collateral Principal Realized Loss/(Gain) Amount										0.00		~~3,118~~0.5400		~~3,118~~0.5400
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		~~204,118~~0.4200		~~204,118~~0.4200
Cumulative
Number of Loans Liquidated										0		1		1
Collateral Realized Loss/(Gain) Amount										0.00		3,118.54		3,118.54
Net Liquidation Proceeds										0.00		204,118.42		204,118.42
Page 23 of 29
Page 25 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.0200%		0.0100%
3 Months Avg MDR										0.00%		0.01%		0.0100%
12 Months Avg MDR										0.00%		0.01%		0.0100%
Avg MDR Since Cut-off										0.00%		0.01%		0.0100%
CDR										0.00%		0.2500%		0.1500%
3 Months Avg CDR										0.00%		0.1309%		0.0705%
12 Months Avg CDR										0.00%		0.1309%		0.0705%
Avg CDR Since Cut-off										0.00%		0.1309%		0.0705%
SDA										0.00%		20.1700%		10.2300%
3 Months Avg SDA Approximation										0.00%		10.1972%		0.6741%
12 Months Avg SDA Approximation										0.00%		10.1972%		0.6741%
Avg SDA Since Cut-off Approximation										0.00%		10.1972%		0.6741%
Loss Severity Approximation for Current Period										0.00%		10.5000%		10.5000%
3 Months Avg Loss Severity Approximation										0.00%		0.7550%		0.7550%
12 Months Avg Loss Severity Approximation										0.00%		0.7550%		0.7550%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.7550%		0.7550%
Page 24 of 29
Page 26 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 25 of 29
Page 27 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 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)
4000203327 1
TOTAL
			6.999%		TX - 88.56%		360		207,236.96				3,118.54		0.00
Page 28 of 31
TOTAL									207,236.96			3,118.54		0.00
Page 26 of 29
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		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								59,~~661~~316,~~331~~470.0034
						Ending Balance								1,~~686~~647,~~973~~296,~~340~~074.6887
						Senior Enhancement Percentage								21.~~3474~~8615%
						Cumulative Loss Percentage								0.0002%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Net Monthly Excess Cashflow														2,~~657~~663,~~461~~280.0558
Net Monthly Excess Cashflow Alloc to Losses														~~3,118~~0.5400
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00
Page 27 of 29
Page 29 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			A-1										$0.00		$0.00
			A-2A										$0.00		$0.00
			A-2B										$0.00		$0.00
			A-2C										$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
			B-1										$0.00		$0.00
			B-2										$0.00		$0.00
			B-3										$0.00		$0.00
			B-4										$0.00		$0.00
			B-5										$0.00		$0.00
Page 28 of 29
Page 30 of 31
FFMLT Trust 2005-FF2
Asset Backed Certificates
2005-FF2
June 27, 2005 Distribution
July 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current Scheduled Payments										4,~~265~~184,~~500~~546.6418		5,~~713~~632,~~545~~749.3716		9,~~979~~817,~~046~~295.0133
Current Scheduled Payments 1 Month Prior										4,~~345~~265,~~956~~500.6764		5,~~785~~713,~~532~~545.5337		109,~~131~~979,~~489~~046.1901
Current Scheduled Payments 2 Month Prior										04,345,956.0067		05,785,532.0053		010,131,489.0019
Current Scheduled Payments 3 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 4 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 5 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 6 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 7 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 8 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 9 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 10 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 11 Month Prior										0.00		0.00		0.00
Sched. Payments for 60+Day Delinquent Loans										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior										0.00		0.00		0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior										0.00		0.00		0.00
Page 29 of 29
Page 31 of 31

Filing Compare · First Franklin Mortgage Loan Trust 2005-FF2