
                                    UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

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

            Financial Asset Securities Corp. (as Depositor under the
              Pooling and Servicing Agreement, dated as December 1, 2004,
          providing for the issuance of First Franklin Mortgage Loan Trust 2004-FFH4
              Asset-Backed Certificates, Series 2004-FFH4)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121661-11                          06-1442101
          (Commission File Number)        (I.R.S. Employer Identification No.)


               600 Steamboat Road
               Greenwich, Connecticut                    06830
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (203) 625-2700


         (Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     July 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.

                                   Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Financial Asset Securities
                                  Corporation, Registrant


          Date:  Jul 25, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of July 25, 2005.



First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Greenwich Capital Markets						1. Certificate Payment Report					2
				Greenwich Capital Markets						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					22
										11. Realized Loss Detail Report					25
				Servicer(s)						11. Realized Loss Detail Report					25
				Servicer(s)						12. Triggers and Adj. Cert. Report					26
				National City Home Loan						12. Triggers and Adj. Cert. Report					26
				National City Home Loan						13. Additional Certificate Report					27
										13. Additional Certificate Report					27


				Underwriter(s)
				Greenwich Capital Markets


										Total Number of Pages					27
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			April 01, 2005			Marion Hogan
				Close Date:			April 28, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6282
										marion.c.hogan@db.com
										marion.c.hogan@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			July 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			June 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							July 22, 2005
							July 22, 2005

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






Page 1 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

I-A-1	FLT/STEP	$	713,502,000.00		707,640,720.71		1,934,269.86		5,731,472.11		7,665,741.97		0.00		0.00		701,909,248.60
I-A-1	FLT/STEP	$	713,502,000.00		707,640,720.71		1,934,269.86		5,731,472.11		7,665,741.97		0.00		0.00		701,909,248.60
II-A-1	FLT/STEP	$	91,800,000.00		84,236,293.24		222,389.99		5,179,761.29		5,402,151.28		0.00		0.00		79,056,531.95
II-A-2	FLT/STEP	$	85,330,000.00		85,330,000.00		229,259.52		0.00		229,259.52		0.00		0.00		85,330,000.00
II-A-3	FLT/STEP	$	92,580,000.00		92,580,000.00		254,498.92		0.00		254,498.92		0.00		0.00		92,580,000.00
II-A-4	FLT/STEP	$	35,513,000.00		35,513,000.00		99,833.59		0.00		99,833.59		0.00		0.00		35,513,000.00
M-1	FLT/STEP	$	66,938,000.00		66,938,000.00		194,943.24		0.00		194,943.24		0.00		0.00		66,938,000.00
M-2	FLT/STEP	$	33,788,000.00		33,788,000.00		99,714.62		0.00		99,714.62		0.00		0.00		33,788,000.00
M-3	FLT/STEP	$	23,588,000.00		23,588,000.00		71,447.16		0.00		71,447.16		0.00		0.00		23,588,000.00
M-4	FLT/STEP	$	22,950,000.00		22,950,000.00		70,764.18		0.00		70,764.18		0.00		0.00		22,950,000.00
M-5	FLT/STEP	$	23,588,000.00		23,588,000.00		73,281.78		0.00		73,281.78		0.00		0.00		23,588,000.00
M-6	FLT/STEP	$	16,575,000.00		16,575,000.00		58,197.88		0.00		58,197.88		0.00		0.00		16,575,000.00
M-7	FLT/STEP	$	15,300,000.00		15,300,000.00		54,911.12		0.00		54,911.12		0.00		0.00		15,300,000.00
M-8	FLT/STEP	$	14,663,000.00		14,663,000.00		57,757.00		0.00		57,757.00		0.00		0.00		14,663,000.00
M-9	FLT/STEP	$	12,113,000.00		12,113,000.00		59,489.18		0.00		59,489.18		0.00		0.00		12,113,000.00
B-1	FLT/STEP	$	9,563,000.00		9,563,000.00		46,965.66		0.00		46,965.66		0.00		0.00		9,563,000.00
B-2	FLT/STEP	$	10,834,000.00		10,834,000.00		48,994.55		0.00		48,994.55		0.00		0.00		10,834,000.00
C	EXE	$	6,374,900.00		6,375,000.00		1,787,756.43		0.00		1,787,756.43		0.00		0.00		6,375,000.00
P	EXE	$	100.00		100.00		92,821.48		0.00		92,821.48		0.00		0.00		100.00
R	EXE/NPR	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,275,000,000.00		1,261,575,113.95		5,457,296.16		10,911,233.40		16,368,529.56		0.00		0.00		1,250,663,880.55
Total





Page 2 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

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

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A-1	06/27/05		07/24/05		A-Act/360		32027NQX2		713,502,000.00		991.785196		2.710952		8.032875		10.743827	983.752321
II-A-1	06/27/05		07/24/05		A-Act/360		32027NQY0		91,800,000.00		917.606680		2.422549		56.424415		58.846964	861.182265
II-A-2	06/27/05		07/24/05		A-Act/360		32027NQZ7		85,330,000.00		1,000.000000		2.686740		0.000000		2.686740	1,000.000000
II-A-3	06/27/05		07/24/05		A-Act/360		32027NRA1		92,580,000.00		1,000.000000		2.748962		0.000000		2.748962	1,000.000000
II-A-4	06/27/05		07/24/05		A-Act/360		32027NRB9		35,513,000.00		1,000.000000		2.811184		0.000000		2.811184	1,000.000000
M-1	06/27/05		07/24/05		A-Act/360		32027NRC7		66,938,000.00		1,000.000000		2.912296		0.000000		2.912296	1,000.000000
M-2	06/27/05		07/24/05		A-Act/360		32027NRD5		33,788,000.00		1,000.000000		2.951184		0.000000		2.951184	1,000.000000
M-3	06/27/05		07/24/05		A-Act/360		32027NRE3		23,588,000.00		1,000.000000		3.028962		0.000000		3.028962	1,000.000000
M-4	06/27/05		07/24/05		A-Act/360		32027NRF0		22,950,000.00		1,000.000000		3.083407		0.000000		3.083407	1,000.000000
M-5	06/27/05		07/24/05		A-Act/360		32027NRG8		23,588,000.00		1,000.000000		3.106740		0.000000		3.106740	1,000.000000
M-6	06/27/05		07/24/05		A-Act/360		32027NRH6		16,575,000.00		1,000.000000		3.511184		0.000000		3.511184	1,000.000000
M-7	06/27/05		07/24/05		A-Act/360		32027NRJ2		15,300,000.00		1,000.000000		3.588962		0.000000		3.588962	1,000.000000
M-8	06/27/05		07/24/05		A-Act/360		32027NRK9		14,663,000.00		1,000.000000		3.938962		0.000000		3.938962	1,000.000000
M-9	06/27/05		07/24/05		A-Act/360		32027NRL7		12,113,000.00		1,000.000000		4.911185		0.000000		4.911185	1,000.000000
B-1	06/27/05		07/24/05		A-Act/360		32027NRM5		9,563,000.00		1,000.000000		4.911185		0.000000		4.911185	1,000.000000
B-2	06/27/05		07/24/05		A-Act/360		32027NRN3		10,834,000.00		1,000.000000		4.522296		0.000000		4.522296	1,000.000000
C	06/01/05		06/30/05		A-30/360				6,374,900.00		1,000.015687		280.436780		0.000000		280.436780	1,000.015687
P	06/01/05		06/30/05		A-30/360				100.00		1,000.000000		928,214.800000		0.000000		928,214.800000	1,000.000000
R	06/01/05		06/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

Distribution to Date -
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A-1	713,502,000.00		5,820,423.85		11,178,294.06		414,457.34		11,592,751.40		17,413,175.25		0.00		0.00		701,909,248.60
II-A-1	91,800,000.00		698,632.56		12,294,957.26		448,510.79		12,743,468.05		13,442,100.61		0.00		0.00		79,056,531.95
II-A-2	85,330,000.00		686,699.43		0.00		0.00		0.00		686,699.43		0.00		0.00		85,330,000.00
II-A-3	92,580,000.00		763,148.87		0.00		0.00		0.00		763,148.87		0.00		0.00		92,580,000.00
II-A-4	35,513,000.00		299,683.00		0.00		0.00		0.00		299,683.00		0.00		0.00		35,513,000.00
M-1	66,938,000.00		586,140.07		0.00		0.00		0.00		586,140.07		0.00		0.00		66,938,000.00
M-2	33,788,000.00		299,992.99		0.00		0.00		0.00		299,992.99		0.00		0.00		33,788,000.00
M-3	23,588,000.00		215,196.36		0.00		0.00		0.00		215,196.36		0.00		0.00		23,588,000.00
M-4	22,950,000.00		213,302.81		0.00		0.00		0.00		213,302.81		0.00		0.00		22,950,000.00
M-5	23,588,000.00		220,962.32		0.00		0.00		0.00		220,962.32		0.00		0.00		23,588,000.00
M-6	16,575,000.00		176,336.20		0.00		0.00		0.00		176,336.20		0.00		0.00		16,575,000.00
M-7	15,300,000.00		166,511.87		0.00		0.00		0.00		166,511.87		0.00		0.00		15,300,000.00
M-8	14,663,000.00		175,708.61		0.00		0.00		0.00		175,708.61		0.00		0.00		14,663,000.00
M-9	12,113,000.00		182,163.59		0.00		0.00		0.00		182,163.59		0.00		0.00		12,113,000.00
B-1	9,563,000.00		143,814.95		0.00		0.00		0.00		143,814.95		0.00		0.00		9,563,000.00
B-2	10,834,000.00		149,687.55		0.00		0.00		0.00		149,687.55		0.00		0.00		10,834,000.00
C	6,374,900.00		4,108,499.98		0.00		0.00		0.00		4,108,499.98		0.00		100.00		6,375,000.00
P	100.00		220,432.61		0.00		0.00		0.00		220,432.61		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,275,000,000.00		15,127,337.62		23,473,251.32		862,968.13		24,336,219.45		39,463,557.07		0.00		100.00		1,250,663,880.55



Page 4 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

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

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A-1	3.51438%		707,640,720.71		1,934,269.86		0.00		0.00		0.00		1,934,269.86		1,934,269.86		0.00
II-A-1	3.39438%		84,236,293.24		222,389.99		0.00		0.00		0.00		222,389.99		222,389.99		0.00
II-A-2	3.45438%		85,330,000.00		229,259.52		0.00		0.00		0.00		229,259.52		229,259.52		0.00
II-A-3	3.53438%		92,580,000.00		254,498.92		0.00		0.00		0.00		254,498.92		254,498.92		0.00
II-A-4	3.61438%		35,513,000.00		99,833.59		0.00		0.00		0.00		99,833.59		99,833.59		0.00
M-1	3.74438%		66,938,000.00		194,943.24		0.00		0.00		0.00		194,943.24		194,943.24		0.00
M-2	3.79438%		33,788,000.00		99,714.62		0.00		0.00		0.00		99,714.62		99,714.62		0.00
M-3	3.89438%		23,588,000.00		71,447.16		0.00		0.00		0.00		71,447.16		71,447.16		0.00
M-4	3.96438%		22,950,000.00		70,764.18		0.00		0.00		0.00		70,764.18		70,764.18		0.00
M-5	3.99438%		23,588,000.00		73,281.78		0.00		0.00		0.00		73,281.78		73,281.78		0.00
M-6	4.51438%		16,575,000.00		58,197.88		0.00		0.00		0.00		58,197.88		58,197.88		0.00
M-7	4.61438%		15,300,000.00		54,911.12		0.00		0.00		0.00		54,911.12		54,911.12		0.00
M-8	5.06438%		14,663,000.00		57,757.00		0.00		0.00		0.00		57,757.00		57,757.00		0.00
M-9	6.31438%		12,113,000.00		59,489.18		0.00		0.00		0.00		59,489.18		59,489.18		0.00
B-1	6.31438%		9,563,000.00		46,965.66		0.00		0.00		0.00		46,965.66		46,965.66		0.00
B-2	5.81438%		10,834,000.00		48,994.55		0.00		0.00		0.00		48,994.55		48,994.55		0.00
C	336.51886%		6,375,000.00		1,787,756.43		0.00		0.00		0.00		1,787,756.43		1,787,756.43		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		92,821.48		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,261,575,113.95		5,364,474.68		0.00		0.00		0.00		5,364,474.68		5,457,296.16		0.00



Page 5 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										5,179,761.29		5,731,472.11		10,911,233.40
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										5,179,761.29		5,731,472.11		10,911,233.40
Interest Collections										1,046,006.43		3,122,370.06		4,168,376.49
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										506,469.48		945,650.07		1,544,941.03
Interest Fees										-66,777.76		-189,243.60		-256,021.36
TOTAL NET INTEREST										1,485,698.16		3,878,776.53		5,457,296.16
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										6,665,459.45		9,610,248.64		16,368,529.56



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											43,588.33		243,186.39		286,774.72
Curtailments											6,968.24		33,919.61		40,887.85
Prepayments In Full											5,129,204.72		5,454,366.11		#######
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-6,941.73		-39,315.06		-46,256.79
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											6,941.73		39,315.06		46,256.79
TOTAL PRINCIPAL COLLECTED											5,179,761.29		5,731,472.11		10,911,233.40


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 6 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,060,359.14		3,162,939.48		4,223,298.62
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-877.29		-5,092.32		-5,969.61
Delinquent Interest										-191,239.92		-574,377.00		-765,616.92
Compensating Interest										877.29		5,092.31		5,969.61
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										176,887.21		533,807.58		710,694.79
TOTAL INTEREST COLLECTED										1,046,006.43		3,122,370.06		4,168,376.49


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Interest from Interest Coverage Account										506,469.48		945,650.07		1,452,119.55
Prepayment Charges														92,821.48
TOTAL INTEREST OTHER ACCOUNTS										506,469.48		945,650.07		1,544,941.03



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										66,777.76		189,243.60		256,021.36
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										66,777.76		189,243.60		256,021.36




Page 7 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


RESERVE

Amount Deposited in the Account						0.00
Amount Withdrawn						0.00
Releases						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														6,375,000.00
Overcollateralization Target Amount														6,375,000.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00



Page 8 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										422		3,553		3,975
Prior										408		3,524		3,932
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-9		-32		-41
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										399		3,492		3,891
Principal Balance:


Original										202,276,785.92		557,412,462.56		759,689,248.48
Prior										194,713,119.80		551,551,242.63		746,264,362.43
Prefunding										0.00		0.00		0.00
Scheduled Principal										-43,588.33		-243,186.39		-286,774.72
Partial Prepayments										-6,968.24		-33,919.61		-40,887.85
Full Voluntary Prepayments										-5,129,204.72		-5,454,366.11		-10,583,570.83
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										189,533,358.51		545,819,770.52		735,353,129.03





PREFUNDING
PREFUNDING
										Group 2		Group 1		Total
Prefunding Account Original Balance										179,729,808.30		335,580,943.22		515,310,751.52
Prefunding Account Beginning Balance										179,729,808.30		335,580,943.22		515,310,751.52
Subsequent Loans Added to the Pool										0.00		0.00		0.00
Prefund Release to Certificate Holders										0.00		0.00		0.00
Prefunding Account Ending Balance										179,729,808.30		335,580,943.22		515,310,751.52





Page 9 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.53900%		6.88491%		6.79281%
Weighted Average Coupon Prior										6.53833%		6.88298%		6.79158%
Weighted Average Coupon Current										6.53490%		6.88155%		6.79110%
Weighted Average Months to Maturity Original										358		356		357
Weighted Average Months to Maturity Prior										357		355		355
Weighted Average Months to Maturity Current										356		354		354
Weighted Avg Remaining Amortization Term Original										358		356		357
Weighted Avg Remaining Amortization Term Prior										357		355		355
Weighted Avg Remaining Amortization Term Current										356		354		354
Weighted Average Seasoning Original										2.19		2.19		2.19
Weighted Average Seasoning Prior										3.18		3.19		3.19
Weighted Average Seasoning Current										4.19		4.19		4.19









Page 10 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.55112%		5.78001%		5.71611%
Weighted Average Margin Prior										5.55735%		5.77931%		5.71761%
Weighted Average Margin Current										5.57037%		5.77732%		5.72067%
Weighted Average Max Rate Original										12.52761%		12.82550%		12.74234%
Weighted Average Max Rate Prior										12.52675%		12.82362%		12.74109%
Weighted Average Max Rate Current										12.52637%		12.82134%		12.74059%
Weighted Average Min Rate Original										6.52761%		6.82550%		6.74234%
Weighted Average Min Rate Prior										6.52675%		6.82362%		6.74109%
Weighted Average Min Rate Current										6.52637%		6.82134%		6.74059%
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										66,777.76		189,243.60		256,021.36
Delinquent Servicing Fees										14,352.71		40,569.42		54,922.13
TOTAL SERVICING FEES										81,130.47		229,813.03		310,943.50


Total Servicing Fees										81,130.47		229,813.03		310,943.50
Compensating Interest										-877.29		-5,092.31		-5,969.61
Delinquent Servicing Fees										-14,352.71		-40,569.42		-54,922.13
COLLECTED SERVICING FEES										65,900.46		184,151.29		250,051.76


Total Advaced Interest										176,887.21		533,807.58		710,694.79
Total Advaced Principal										6,941.73		39,315.06		46,256.79
Aggregate Advances with respect to this Distribution										183,828.94		573,122.64		756,951.59





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										877.29		5,092.32		5,969.61
Compensating Interest										-877.29		-5,092.31		-5,969.61
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00

Weighted Average Net Mortgage Rate										9.156228%		8.438984%		8.775383%

Libor For Current Period														3.3144%

Libor For Next Period														3.4600%



Page 11 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2,536,306.12		591,375.02		0.00		3,127,681.14
			% Balance				0.34%		0.08%		0.00%		0.43%
			# Loans				17		2		0		19
			% # Loans				0.44%		0.05%		0.00%		0.49%
	FORECLOSURE		Balance		0.00		1,668,103.58		700,000.00		0.00		2,368,103.58
			% Balance		0.00%		0.23%		0.10%		0.00%		0.32%
			# Loans		0		6		1		0		7
			% # Loans		0.00%		0.15%		0.03%		0.00%		0.18%
	BANKRUPTCY		Balance		1,137,400.63		61,875.00		0.00		0.00		1,199,275.63
			% Balance		0.15%		0.01%		0.00%		0.00%		0.16%
			# Loans		8		1		0		0		9
			% # Loans		0.21%		0.03%		0.00%		0.00%		0.23%
	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		1,137,400.63		4,266,284.70		1,291,375.02		0.00		6,695,060.35
			% Balance		0.15%		0.58%		0.18%		0.00%		0.91%
			# Loans		8		24		3		0		35
			% # Loans		0.21%		0.62%		0.08%		0.00%		0.90%









Page 12 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,964,308.12		154,562.39		0.00		2,118,870.51
			% Balance				0.36%		0.03%		0.00%		0.39%
			# Loans				16		1		0		17
			% # Loans				0.46%		0.03%		0.00%		0.49%
	FORECLOSURE		Balance		0.00		707,660.41		0.00		0.00		707,660.41
			% Balance		0.00%		0.13%		0.00%		0.00%		0.13%
			# Loans		0		4		0		0		4
			% # Loans		0.00%		0.11%		0.00%		0.00%		0.11%
	BANKRUPTCY		Balance		1,137,400.63		61,875.00		0.00		0.00		1,199,275.63
			% Balance		0.21%		0.01%		0.00%		0.00%		0.22%
			# Loans		8		1		0		0		9
			% # Loans		0.23%		0.03%		0.00%		0.00%		0.26%
	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		1,137,400.63		2,733,843.53		154,562.39		0.00		4,025,806.55
			% Balance		0.21%		0.50%		0.03%		0.00%		0.74%
			# Loans		8		21		1		0		30
			% # Loans		0.23%		0.60%		0.03%		0.00%		0.86%










Page 13 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				571,998.00		436,812.63		0.00		1,008,810.63
			% Balance				0.30%		0.23%		0.00%		0.53%
			# Loans				1		1		0		2
			% # Loans				0.25%		0.25%		0.00%		0.50%
	FORECLOSURE		Balance		0.00		960,443.17		700,000.00		0.00		1,660,443.17
			% Balance		0.00%		0.51%		0.37%		0.00%		0.88%
			# Loans		0		2		1		0		3
			% # Loans		0.00%		0.50%		0.25%		0.00%		0.75%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		1,532,441.17		1,136,812.63		0.00		2,669,253.80
			% Balance		0.00%		0.81%		0.60%		0.00%		1.41%
			# Loans		0		3		2		0		5
			% # Loans		0.00%		0.75%		0.50%		0.00%		1.25%









Page 14 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

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 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

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
4000163283 1
4000163283 1			158,100.00		156,784.87		01-Apr-2005		7.625%		MI - 84.49%		360		01-Sep-2004

4000250689 1			280,000.00		279,139.88		01-Apr-2005		7.375%		MI - 99.92%		360		01-Apr-2005
4000261883 1			172,000.00		172,000.00		01-Apr-2005		7.625%		LA - 80.00%		360		01-Apr-2005
4000267677 1			100,000.00		99,735.66		01-Apr-2005		8.125%		GA - 71.90%		360		01-Apr-2005
35805357 2			700,000.00		700,000.00		01-Mar-2005		7.875%		NC - 96.55%		360		01-Apr-2005
35830801 2			464,000.00		462,574.64		01-Apr-2005		7.375%		IL - 79.94%		360		01-Apr-2005
4000268582 2			499,000.00		497,868.53		01-Apr-2005		8.875%		NY - 99.94%		360		01-Apr-2005


TOTAL			2,373,100.00		2,368,103.58


Page 16 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										9		32		41
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										9		32		41
Curtailments Amount										6,968.24		33,919.61		40,887.85
Paid in Full Balance										5,129,204.72		5,454,366.11		10,583,570.83
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										5,136,172.96		5,488,285.72		10,624,458.68

Cumulative


Number of Paid in Full Loans										23		61		84
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										23		61		84
Paid in Full Balance										12,591,506.78		10,644,855.27		#######
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										18,822.24		217,972.12		236,794.36
Total Prepayment Amount										12,610,329.02		10,862,827.39		23,473,156.41










Page 17 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										2.64%		1.00%		1.42%
3 Months Avg SMM										2.12%		0.65%		1.04%
12 Months Avg SMM										2.12%		0.65%		1.04%
Avg SMM Since Cut-off										2.12%		0.65%		1.04%


CPR										27.45%		11.31%		15.81%
3 Months Avg CPR										22.71%		7.58%		11.81%
12 Months Avg CPR										22.71%		7.58%		11.81%
Avg CPR Since Cut-off										22.71%		7.58%		11.81%


PSA										3,278.96%		1,351.22%		1,888.84%
3 Months Avg PSA Approximation										3,561.81%		1,189.18%		1,852.76%
12 Months Avg PSA Approximation										3,561.81%		1,189.18%		1,852.76%
Avg PSA Since Cut-off Approximation										3,561.82%		1,189.18%		1,852.75%










Page 18 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

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 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

35808062 1			114,100.00		113,654.50			30-Jun-2005		8.000%		NC - 99.74%		Paid Off - 360		01-Mar-2005
			114,100.00

35902295 1			158,950.00		158,950.00			05-Jul-2005		7.875%		AZ - 99.97%		Paid Off - 360		01-Apr-2005
35902295 1					158,950.00			05-Jul-2005		7.875%		AZ - 99.97%		Paid Off - 360		01-Apr-2005
4000154760 1			140,650.00		140,244.31			13-Jul-2005		6.500%		FL - 79.91%		Paid Off - 360		01-Apr-2005
4000154760 1					140,244.31			13-Jul-2005		6.500%		FL - 79.91%		Paid Off - 360		01-Apr-2005
4000188234 1			169,600.00		169,116.10			24-Jun-2005		6.500%		NY - 79.55%		Paid Off - 360		01-Apr-2005
4000188234 1					169,116.10			24-Jun-2005		6.500%		NY - 79.55%		Paid Off - 360		01-Apr-2005
4000221566 2			399,000.00		399,000.00			06-Jul-2005		8.999%		OH - 95.00%		Paid Off - 360		01-Feb-2005
4000221566 2					399,000.00			06-Jul-2005		8.999%		OH - 95.00%		Paid Off - 360		01-Feb-2005
4000246580 2			535,500.00		535,500.00			05-Jul-2005		6.999%		VA - 90.00%		Paid Off - 360		01-Apr-2005
4000246580 2					535,500.00			05-Jul-2005		6.999%		VA - 90.00%		Paid Off - 360		01-Apr-2005
4000253096 2			645,000.00		645,000.00			06-Jul-2005		7.375%		CA - 75.00%		Paid Off - 360		01-Apr-2005
4000253096 2					645,000.00			06-Jul-2005		7.375%		CA - 75.00%		Paid Off - 360		01-Apr-2005
4000254019 1			68,000.00		67,855.09			20-Jun-2005		7.750%		MI - 99.93%		Paid Off - 360		01-Apr-2005
4000254019 1					67,855.09			20-Jun-2005		7.750%		MI - 99.93%		Paid Off - 360		01-Apr-2005
4000254780 1			105,600.00		105,600.00			23-Jun-2005		5.625%		GA - 80.00%		Paid Off - 360		01-Mar-2005
4000254780 1					105,600.00			23-Jun-2005		5.625%		GA - 80.00%		Paid Off - 360		01-Mar-2005
4000255138 1			125,800.00		125,518.17			22-Jun-2005		7.500%		FL - 84.94%		Paid Off - 360		01-Apr-2005
4000255138 1					125,518.17			22-Jun-2005		7.500%		FL - 84.94%		Paid Off - 360		01-Apr-2005
4000255401 1			70,000.00		70,000.00			05-Jul-2005		6.875%		MI - 51.09%		Paid Off - 360		01-Apr-2005
4000255401 1					70,000.00			05-Jul-2005		6.875%		MI - 51.09%		Paid Off - 360		01-Apr-2005
4000257247 1			187,500.00		187,119.96			22-Jun-2005		7.999%		CA - 74.95%		Paid Off - 360		01-Apr-2005
4000257247 1					187,119.96			22-Jun-2005		7.999%		CA - 74.95%		Paid Off - 360		01-Apr-2005
4000257704 1			170,000.00		170,000.00			05-Jul-2005		7.875%		AZ - 85.00%		Paid Off - 360		01-Apr-2005
4000257704 1					170,000.00			05-Jul-2005		7.875%		AZ - 85.00%		Paid Off - 360		01-Apr-2005
4000257934 1			112,000.00		112,000.00			15-Jul-2005		7.375%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
4000257934 1					112,000.00			15-Jul-2005		7.375%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
4000257970 1			304,000.00		304,000.00			13-Jul-2005		8.000%		MA - 80.00%		Paid Off - 360		01-Apr-2005
4000257970 1					304,000.00			13-Jul-2005		8.000%		MA - 80.00%		Paid Off - 360		01-Apr-2005
4000258112 1			175,450.00		175,450.00			07-Jul-2005		8.250%		AZ - 99.97%		Paid Off - 360		01-Mar-2005
4000258112 1					175,450.00			07-Jul-2005		8.250%		AZ - 99.97%		Paid Off - 360		01-Mar-2005
4000259318 1			148,500.00		148,500.00			14-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Apr-2005
4000259318 1					148,500.00			14-Jul-2005		7.750%		IL - 90.00%		Paid Off - 360		01-Apr-2005
4000259796 2			412,000.00		412,000.00			29-Jun-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Apr-2005
4000259796 2					412,000.00			29-Jun-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Apr-2005
4000260353 1			250,000.00		249,439.89			23-Jun-2005		7.500%		IL - 87.65%		Paid Off - 360		01-Apr-2005
4000260353 1					249,439.89			23-Jun-2005		7.500%		IL - 87.65%		Paid Off - 360		01-Apr-2005
4000260976 1			104,800.00		104,492.85			15-Jul-2005		6.125%		TX - 79.92%		Paid Off - 360		01-Apr-2005
4000260976 1					104,492.85			15-Jul-2005		6.125%		TX - 79.92%		Paid Off - 360		01-Apr-2005
4000263344 1			275,000.00		274,428.52			23-Jun-2005		7.875%		AZ - 99.93%		Paid Off - 360		01-Apr-2005
4000263344 1					274,428.52			23-Jun-2005		7.875%		AZ - 99.93%		Paid Off - 360		01-Apr-2005
4000263721 1			171,350.00		171,341.96			16-Jun-2005		6.625%		OR - 84.99%		Paid Off - 360		01-Apr-2005
4000263721 1					171,341.96			16-Jun-2005		6.625%		OR - 84.99%		Paid Off - 360		01-Apr-2005
4000263798 1			180,000.00		179,625.95			13-Jul-2005		7.875%		NV - 74.95%		Paid Off - 360		01-Apr-2005
4000263798 1					179,625.95			13-Jul-2005		7.875%		NV - 74.95%		Paid Off - 360		01-Apr-2005
4000264057 1			72,000.00		72,000.00			17-Jun-2005		7.125%		IL - 40.00%		Paid Off - 180		01-Apr-2005
4000264057 1					72,000.00			17-Jun-2005		7.125%		IL - 40.00%		Paid Off - 180		01-Apr-2005
4000264381 1			340,000.00		340,000.00			30-Jun-2005		6.999%		CA - 68.00%		Paid Off - 360		01-Apr-2005
4000264381 1					340,000.00			30-Jun-2005		6.999%		CA - 68.00%		Paid Off - 360		01-Apr-2005
4000265464 1			318,250.00		318,157.19			27-Jun-2005		6.999%		CA - 95.00%		Paid Off - 360		01-Apr-2005
4000265464 1					318,157.19			27-Jun-2005		6.999%		CA - 95.00%		Paid Off - 360		01-Apr-2005
4000265755 1			275,000.00		274,319.81			16-Jun-2005		7.000%		IL - 76.33%		Paid Off - 360		01-Apr-2005
4000265755 1					274,319.81			16-Jun-2005		7.000%		IL - 76.33%		Paid Off - 360		01-Apr-2005
4000267635 2			893,000.00		893,000.00			30-Jun-2005		5.875%		CA - 65.00%		Paid Off - 360		01-Apr-2005
4000267635 2					893,000.00			30-Jun-2005		5.875%		CA - 65.00%		Paid Off - 360		01-Apr-2005
4000269777 1			200,000.00		200,000.00			29-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000269777 1					200,000.00			29-Jun-2005		6.625%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000270903 2			550,000.00		549,068.12			29-Jun-2005		8.875%		NJ - 98.16%		Paid Off - 360		01-Apr-2005
4000270903 2					549,068.12			29-Jun-2005		8.875%		NJ - 98.16%		Paid Off - 360		01-Apr-2005
4000271454 2			540,000.00		537,786.60			15-Jul-2005		6.500%		IN - 99.79%		Paid Off - 360		01-Apr-2005
4000271454 2					537,786.60			15-Jul-2005		6.500%		IN - 99.79%		Paid Off - 360		01-Apr-2005
4000271524 1			215,000.00		214,481.14			17-Jun-2005		7.125%		MD - 97.21%		Paid Off - 360		01-Apr-2005
4000271524 1					214,481.14			17-Jun-2005		7.125%		MD - 97.21%		Paid Off - 360		01-Apr-2005
4000272733 1			140,000.00		139,999.67			01-Jul-2005		8.500%		CA - 87.50%		Paid Off - 180		01-Apr-2005
4000272733 1					139,999.67			01-Jul-2005		8.500%		CA - 87.50%		Paid Off - 180		01-Apr-2005
4000273408 2			600,000.00		600,000.00			07-Jul-2005		7.500%		CA - 96.00%		Paid Off - 360		01-Apr-2005
4000273408 2					600,000.00			07-Jul-2005		7.500%		CA - 96.00%		Paid Off - 360		01-Apr-2005
4000273434 1			95,900.00		95,612.15			07-Jul-2005		6.000%		NC - 79.90%		Paid Off - 360		01-Apr-2005
4000273434 1					95,612.15			07-Jul-2005		6.000%		NC - 79.90%		Paid Off - 360		01-Apr-2005
4000273833 1			120,000.00		119,672.79			23-Jun-2005		6.500%		OH - 79.93%		Paid Off - 360		01-Apr-2005
4000273833 1					119,672.79			23-Jun-2005		6.500%		OH - 79.93%		Paid Off - 360		01-Apr-2005
4000274963 1			288,000.00		287,354.76			28-Jun-2005		7.500%		IL - 89.93%		Paid Off - 360		01-Apr-2005
4000274963 1					287,354.76					7.500%		IL - 89.93%		Paid Off - 360


Page 20 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

4000275222 2			557,850.00		557,850.00			28-Jun-2005		7.500%		MD - 80.00%		Paid Off - 360		01-Apr-2005
			557,850.00

4000276512 1			70,200.00		70,200.00			23-Jun-2005		7.250%		NC - 90.00%		Paid Off - 360		01-Apr-2005
4000276512 1					70,200.00			23-Jun-2005		7.250%		NC - 90.00%		Paid Off - 360		01-Apr-2005
4000277105 1			205,000.00		204,624.79			24-Jun-2005		8.500%		NC - 99.36%		Paid Off - 360		01-Apr-2005
4000277105 1					204,624.79			24-Jun-2005		8.500%		NC - 99.36%		Paid Off - 360		01-Apr-2005
4000279570 1			90,800.00		90,606.51			22-Jun-2005		7.750%		NC - 99.93%		Paid Off - 360		01-Apr-2005
4000279570 1					90,606.51			22-Jun-2005		7.750%		NC - 99.93%		Paid Off - 360		01-Apr-2005


TOTAL			10,593,800.00		10,583,570.83
TOTAL


Page 21 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



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

Cumulative
Cumulative



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










Page 22 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



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


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


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


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












Page 23 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

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 24 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

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

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 25 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred (0=No,1=Yes)								0

						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0

						60+ days Delinqueny Balance								2,959,478.60
						Ending Collateral Balance								735,353,129.03
						Delinquency Percentage								0.4025%

						Senior Enhancement Percentage								34.3410%

						Cumulative Loss Percentage								0.0000%


ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

SPACE INTENTIONALLY LEFT BLANK




Page 26 of 27
First Franklin Mortgage Loan Trust 2005-FF4

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-FF4

July 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

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






Page 27 of 27

First Franklin Mortgage Loan Trust 2005-FF4 8-K