
                                      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):  October 25, 2005
                          (Date of earliest event reported)

           GS Mortgage Securities Corp (as Depositor under the Pooling
        and Servicing Agreement, dated as July 1, 2005, providing for the
          issuance of FFMLT Trust 2005-FFA Mortgage Pass-Through
                        Certificates, Series 2005-FFA)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-120274-29                          13-3387389
          (Commission File Number)        (I.R.S. Employer Identification No.)


               85 Broad Street
               New York, New York                        10004
          (Address of principal executive offices)     (Zip Code)


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

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

                                    Signatures

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


                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of GS Mortgage Securities Corp,
                                  Registrant


          Date:  Oct 28, 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 October 25, 2005.



FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Goldman Sachs Mortgage Securities
										2. Collection Account Report					4

										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10

										6. REO Report					11

										7. Foreclosure Report					12
										8. Prepayment Report					14
										9. Prepayment Detail Report					17

										10. Realized Loss Report					28
										11. Realized Loss Detail Report					31
				Servicer(s)
										12. Triggers and Adj. Cert. Report					32
				National City Home Loan
										13. Additional Certificate Report					33



				Underwriter(s)
				Goldman Sachs Mortgage Securities


										Total Number of Pages					33


				Dates						Contacts

				Cut-Off Date:			July 01, 2005			Hang Luu
				Close Date:			July 21, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6000
										hang-thai.luu@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000

							October 24, 2005


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






Page 1 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal

Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


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

A-1	SR	$	300,687,000.00		274,240,399.39		890,290.99		14,974,049.80		15,864,340.79		0.00		0.00		259,266,349.59

A-2A	SR	$	146,433,000.00		125,457,221.22		398,187.28		11,876,473.67		12,274,660.95		0.00		0.00		113,580,747.55
A-2B	SR	$	92,053,000.00		92,053,000.00		304,030.60		0.00		304,030.60		0.00		0.00		92,053,000.00
M-1	SUB	$	69,618,000.00		69,618,000.00		245,635.51		0.00		245,635.51		0.00		0.00		69,618,000.00
M-2	SUB	$	40,364,000.00		40,364,000.00		184,160.75		0.00		184,160.75		0.00		0.00		40,364,000.00
M-3	SUB	$	16,294,000.00		16,294,000.00		74,911.67		0.00		74,911.67		0.00		0.00		16,294,000.00
M-4	SUB	$	14,813,000.00		14,813,000.00		69,300.15		0.00		69,300.15		0.00		0.00		14,813,000.00
B-1	SUB	$	15,553,000.00		15,553,000.00		77,259.53		0.00		77,259.53		0.00		0.00		15,553,000.00
B-2	SUB	$	11,109,000.00		11,109,000.00		56,563.33		0.00		56,563.33		0.00		0.00		11,109,000.00
B-3	SUB	$	14,442,000.00		14,442,000.00		78,311.75		0.00		78,311.75		0.00		0.00		14,442,000.00
B-4	SUB	$	11,850,000.00		11,850,000.00		59,250.00		0.00		59,250.00		0.00		0.00		11,850,000.00
B-5	SUB	$	7,406,000.00		7,406,000.00		37,030.00		0.00		37,030.00		0.00		0.00		7,406,000.00
X	NTL	$	811.95		5,291,549.35		0.00		0.00		0.00		0.00		2,604,703.59		7,896,252.94
X-1	NTL	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	RES	$	0.00		0.00		376,465.65		0.00		376,465.65		0.00		0.00		0.00
R-1	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total			740,622,811.95		698,491,169.96		2,851,397.21		26,850,523.47		29,701,920.68		0.00		2,604,703.59		674,245,350.08





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	09/26/05		10/24/05		A-Act/360		362341HA0		300,687,000.00		912.046079		2.960856		49.799459		52.760315	862.246621
A-2A	09/26/05		10/24/05		A-Act/360		362341HB8		146,433,000.00		856.755111		2.719246		81.105172		83.824418	775.649939
A-2B	09/26/05		10/24/05		A-Act/360		362341HC6		92,053,000.00		1,000.000000		3.302778		0.000000		3.302778	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		362341HD4		69,618,000.00		1,000.000000		3.528333		0.000000		3.528333	1,000.000000
M-2	09/01/05		09/30/05		F-30/360		362341HE2		40,364,000.00		1,000.000000		4.562500		0.000000		4.562500	1,000.000000
M-3	09/01/05		09/30/05		F-30/360		362341HF9		16,294,000.00		1,000.000000		4.597500		0.000000		4.597500	1,000.000000
M-4	09/01/05		09/30/05		F-30/360		362341HG7		14,813,000.00		1,000.000000		4.678333		0.000000		4.678333	1,000.000000
B-1	09/01/05		09/30/05		F-30/360		362341HH5		15,553,000.00		1,000.000000		4.967500		0.000000		4.967500	1,000.000000
B-2	09/01/05		09/30/05		F-30/360		362341HJ1		11,109,000.00		1,000.000000		5.091667		0.000000		5.091667	1,000.000000
B-3	09/01/05		09/30/05		F-30/360		362341HK8		14,442,000.00		1,000.000000		5.422500		0.000000		5.422500	1,000.000000
B-4	09/01/05		09/30/05		F-30/360		362341HX0		11,850,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
B-5	09/01/05		09/30/05		F-30/360		362341HY8		7,406,000.00		1,000.000000		5.000000		0.000000		5.000000	1,000.000000
X	09/25/05		10/24/05		A-30/360		362341HL6		740,623,623.90		7.144721		0.000000		0.000000		0.000000	10.661627
X-1	09/25/05		10/24/05		A-30/360		362341HM4		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
P	09/25/05		10/24/05		A-30/360		362341HN2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	09/25/05		10/24/05		A-30/360		362341HP7		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-2	09/25/05		10/24/05		A-30/360		362341HW2		0.00		0.000000		0.000000		0.000000		0.000000	0.000000



Page 2 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

Distribution to Date -
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	300,687,000.00		2,941,538.82		40,615,315.71		805,334.70		41,420,650.41		44,362,189.23		0.00		0.00		259,266,349.59
A-2A	146,433,000.00		1,361,870.26		32,213,511.66		638,740.79		32,852,252.45		34,214,122.71		0.00		0.00		113,580,747.55
A-2B	92,053,000.00		955,427.04		0.00		0.00		0.00		955,427.04		0.00		0.00		92,053,000.00
M-1	69,618,000.00		774,553.43		0.00		0.00		0.00		774,553.43		0.00		0.00		69,618,000.00
M-2	40,364,000.00		552,482.25		0.00		0.00		0.00		552,482.25		0.00		0.00		40,364,000.00
M-3	16,294,000.00		224,735.01		0.00		0.00		0.00		224,735.01		0.00		0.00		16,294,000.00
M-4	14,813,000.00		207,900.45		0.00		0.00		0.00		207,900.45		0.00		0.00		14,813,000.00
B-1	15,553,000.00		231,778.59		0.00		0.00		0.00		231,778.59		0.00		0.00		15,553,000.00
B-2	11,109,000.00		169,689.99		0.00		0.00		0.00		169,689.99		0.00		0.00		11,109,000.00
B-3	14,442,000.00		234,935.25		0.00		0.00		0.00		234,935.25		0.00		0.00		14,442,000.00
B-4	11,850,000.00		177,750.00		0.00		0.00		0.00		177,750.00		0.00		0.00		11,850,000.00
B-5	7,406,000.00		111,090.00		0.00		0.00		0.00		111,090.00		0.00		0.00		7,406,000.00
X	811.95		0.00		-7,736,860.05		-158,580.94		0.00		0.00		0.00		7,895,440.99		7,896,252.94
X-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00		998,341.86		0.00		0.00		0.00		998,341.86		0.00		0.00		0.00
R-1	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total	740,622,811.95		8,942,092.95		65,091,967.32		1,285,494.55		74,272,902.86		83,214,995.81		0.00		7,895,440.99		674,245,350.08


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


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

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	4.03000%		274,240,399.39		890,290.99		0.00		0.00		0.00		890,290.99		890,290.99		0.00
A-2A	3.94000%		125,457,221.22		398,187.28		0.00		0.00		0.00		398,187.28		398,187.28		0.00
A-2B	4.10000%		92,053,000.00		304,030.60		0.00		0.00		0.00		304,030.60		304,030.60		0.00
M-1	4.38000%		69,618,000.00		245,635.51		0.00		0.00		0.00		245,635.51		245,635.51		0.00
M-2	5.47500%		40,364,000.00		184,160.75		0.00		0.00		0.00		184,160.75		184,160.75		0.00
M-3	5.51700%		16,294,000.00		74,911.67		0.00		0.00		0.00		74,911.67		74,911.67		0.00
M-4	5.61400%		14,813,000.00		69,300.15		0.00		0.00		0.00		69,300.15		69,300.15		0.00
B-1	5.96100%		15,553,000.00		77,259.53		0.00		0.00		0.00		77,259.53		77,259.53		0.00
B-2	6.11000%		11,109,000.00		56,563.33		0.00		0.00		0.00		56,563.33		56,563.33		0.00
B-3	6.50700%		14,442,000.00		78,311.75		0.00		0.00		0.00		78,311.75		78,311.75		0.00
B-4	6.00000%		11,850,000.00		59,250.00		0.00		0.00		0.00		59,250.00		59,250.00		0.00
B-5	6.00000%		7,406,000.00		37,030.00		0.00		0.00		0.00		37,030.00		37,030.00		0.00
X	590.68604%		5,291,549.35		19,732.41		-2,799,614.84		0.00		0.00		3,144,030.55		2,604,703.59		539,326.97
X-1	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		376,465.65		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			698,491,169.96		2,494,663.97		-2,799,614.84		0.00		0.00		5,618,962.11		5,456,100.80		539,326.97



Page 3 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Collection Account Report
SUMMARY

														Total
Principal Collections														24,139,164.72
Principal Withrawals														0.00
Principal Other Accounts														0.00
TOTAL NET PRINCIPAL														24,139,164.72
Interest Collections														5,256,651.96
Interest Withdrawals														-0.00
Interest Other Accounts														376,465.65
Interest Fees														-70,361.65
TOTAL NET INTEREST														5,562,755.96
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														29,701,920.68



PRINCIPAL - COLLECTIONS

															Total
Scheduled Principal Received															418,912.52
Prepayments In Full															23,502,026.17
Curtailments															172,425.67
Liquidations															152,455.52
Insurance Principal															0.00
Repurchased Principal Amounts															0.00
Other Principal															0.00
Total Realized Loss Of Principal															-106,655.16
Delinquent Principal															-323,498.52
Advanced Principal															323,498.52
TOTAL PRINCIPAL COLLECTED															24,139,164.72


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS

														Total
TOTAL OTHER ACCOUNTS PRINCIPAL														0.00





Page 4 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

INTEREST - COLLECTIONS

														Total
Scheduled Interest														5,478,192.26
Liquidation Interest														1,173.31
Repurchased Interest														0.00
Insurance Interest														0.00
Other Interest														0.00
Relief Act Interest Shortfalls														-0.00
Prepayment Interest Shortfalls														-83,134.60
Compensating Interest														83,134.60
Delinquent Interest														-4,240,723.91
Interest Advanced														4,018,010.31
TOTAL INTEREST COLLECTED														5,256,651.96


INTEREST - WITHDRAWALS

														Total
Nonrecoverable Advances
TOTAL INTEREST WITHDRAWALS														0.00



INTEREST - OTHER ACCOUNTS

														Total
Prepayment Charges														376,465.65
TOTAL INTEREST OTHER ACCOUNTS														376,465.65



INTEREST - FEES

														Total
Current Servicing Fees														68,324.38
Current Trustee Fees														2,037.27
TOTAL INTEREST OTHER FEES														70,361.65




Page 5 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Credit Enhancement Report

ACCOUNTS


RESERVE

Deposits						0.00
Releases						0.00
Withdrawals						0.00




INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

														Total
Overcollateralization Amount														7,896,252.94
Overcollateralization Target Amount														29,995,223.88
Overcollateralization Deficiency Amount														22,098,970.94
Overcollateralization Release Amount														0.00



Page 6 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Collateral Report


COLLATERAL



															Total



Loan Count:


Original														15,169
Prior														14,435
Prefunding														0
Scheduled Paid Offs														-0
Full Voluntary Prepayments														-413
Repurchases														-0
Liquidations														-5
Current														14,017
Principal Balance:


Original														740,622,811.95
Prior														698,491,169.96
Prefunding														0.00
Scheduled Principal														-418,912.52
Partial Prepayments														-172,425.67
Full Voluntary Prepayments														-23,502,026.17
Repurchases														-0.00
Liquidations														-152,455.52
Current														674,245,350.08





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

CHARACTERISTICS

														Total
Weighted Average Coupon Original														9.45363%
Weighted Average Coupon Prior														9.44890%
Weighted Average Coupon Current														9.44478%
Weighted Average Months to Maturity Original														219
Weighted Average Months to Maturity Prior														218
Weighted Average Months to Maturity Current														217
Weighted Avg Remaining Amortization Term Original														220
Weighted Avg Remaining Amortization Term Prior														219
Weighted Avg Remaining Amortization Term Current														218
Weighted Average Seasoning Original														8.55
Weighted Average Seasoning Prior														9.54
Weighted Average Seasoning Current														10.54









Page 8 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

ARM CHARACTERISTICS

														Total
Weighted Average Margin Original														0.00000%
Weighted Average Margin Prior														0.00000%
Weighted Average Margin Current														0.00000%
Weighted Average Max Rate Original														0.00000%
Weighted Average Max Rate Prior														0.00000%
Weighted Average Max Rate Current														0.00000%
Weighted Average Min Rate Original														0.00000%
Weighted Average Min Rate Prior														0.00000%
Weighted Average Min Rate Current														0.00000%
Weighted Average Cap Up Original														0.00000%
Weighted Average Cap Up Prior														0.00000%
Weighted Average Cap Up Current														0.00000%
Weighted Average Cap Down Original														0.00000%
Weighted Average Cap Down Prior														0.00000%
Weighted Average Cap Down Current														0.00000%




SERVICING FEES & ADVANCES

															Total




Current Servicing Fees														68,324.38
Delinquent Servicing Fees														222,713.61
TOTAL SERVICING FEES														291,038.02


Compensating Interest														-83,134.60
Delinquent Servicing Fees														-222,713.61
COLLECTED SERVICING FEES														-14,810.18


Aggregate Advances with respect to this Distribution														4,341,508.83





ADDITIONAL COLLATERAL INFORMATION
														Total
Net Prepayment Interest Shortfall														0.00

Current LIBOR Rate														3.830000%

Next LIBOR Rate														0.000000%




Page 9 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				5,254,811.46		2,316,323.90		628,793.31		8,199,928.67
			% Balance				0.78%		0.34%		0.09%		1.22%
			# Loans				131		55		19		205
			% # Loans				0.93%		0.39%		0.14%		1.46%
	FORECLOSURE		Balance		176,545.11		16,335.95		512,403.27		2,773,623.11		3,478,907.44
			% Balance		0.03%		0.00%		0.08%		0.41%		0.52%
			# Loans		2		1		10		63		76
			% # Loans		0.01%		0.01%		0.07%		0.45%		0.54%
	BANKRUPTCY		Balance		2,265,110.24		203,150.84		214,491.23		186,445.42		2,869,197.73
			% Balance		0.34%		0.03%		0.03%		0.03%		0.43%
			# Loans		53		6		6		8		73
			% # Loans		0.38%		0.04%		0.04%		0.06%		0.52%
	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		2,441,655.35		5,474,298.25		3,043,218.40		3,588,861.84		14,548,033.84
			% Balance		0.36%		0.81%		0.45%		0.53%		2.16%
			# Loans		55		138		71		90		354
			% # Loans		0.39%		0.98%		0.51%		0.64%		2.53%









Page 10 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 11 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
1044354523 1
			26,200.00		25,558.69		01-May-2005		9.375%		TN - 100.00%		240		01-Oct-2004

1044356756 1			12,999.00		12,884.16		01-Jun-2005		8.500%		TN - 100.00%		180		01-Nov-2004
1044357475 1			121,500.00		120,951.86		01-Aug-2005		10.990%		CA - 95.00%		240		01-Nov-2004
1044362727 1			39,850.00		39,688.36		01-Jun-2005		11.500%		MI - 99.98%		240		01-Nov-2004
1044362747 1			140,000.00		138,830.48		01-Mar-2005		8.000%		FL - 100.00%		240		01-Nov-2004
1044363478 1			13,200.00		13,100.16		01-May-2005		8.500%		TN - 100.00%		180		01-Nov-2004
1044363679 1			57,400.00		57,180.12		01-May-2005		11.750%		CA - 99.69%		240		01-Nov-2004
1044364239 1			25,600.00		25,492.56		01-May-2005		11.500%		ID - 100.00%		240		01-Nov-2004
1044365217 1			40,000.00		39,854.66		01-Mar-2005		11.750%		UT - 100.00%		240		01-Nov-2004
1044365419 1			53,600.00		53,365.15		01-Apr-2005		11.125%		MI - 100.00%		240		01-Nov-2004
1044365728 1			31,200.00		31,106.65		01-Mar-2005		11.500%		OR - 100.00%		240		01-Nov-2004
1044368162 1			88,000.00		87,585.04		01-May-2005		9.875%		CA - 100.00%		240		01-Nov-2004
1044369666 1			19,000.00		18,879.69		01-Apr-2005		9.375%		CO - 100.00%		240		01-Nov-2004
1044375156 1			125,000.00		124,583.41		01-Feb-2005		10.990%		NV - 96.15%		240		01-Nov-2004
1044375294 1			109,000.00		108,087.57		01-May-2005		7.990%		CA - 100.00%		240		01-Nov-2004
1044377259 1			39,200.00		39,051.10		01-Jun-2005		11.500%		NV - 100.00%		240		01-Nov-2004
1044378618 1			55,600.00		55,414.46		01-Jun-2005		11.500%		MA - 100.00%		180		01-Dec-2004
1044378779 1			47,000.00		46,835.67		01-Apr-2005		11.750%		IL - 100.00%		240		01-Dec-2004
1044382148 1			43,700.00		43,447.47		01-May-2005		9.375%		MN - 99.96%		240		01-Dec-2004
1044382461 1			66,000.00		65,825.43		01-Mar-2005		11.500%		CO - 100.00%		240		01-Dec-2004
1044383361 1			41,000.00		40,831.53		01-May-2005		11.000%		CO - 100.00%		240		01-Dec-2004
1044383767 1			48,800.00		48,539.80		01-May-2005		8.750%		TN - 100.00%		180		01-Dec-2004
1044383805 1			10,700.00		10,629.73		01-May-2005		8.750%		TN - 100.00%		180		01-Dec-2004
1044383830 1			34,000.00		33,867.61		01-May-2005		11.250%		CA - 100.00%		240		01-Dec-2004
1044385378 1			28,000.00		27,925.89		01-Mar-2005		11.500%		WI - 100.00%		240		01-Dec-2004
1044390410 1			90,000.00		89,361.95		01-Jun-2005		7.875%		NY - 91.00%		240		01-Dec-2004
1044390474 1			44,380.00		44,242.06		01-Mar-2005		10.750%		GA - 100.00%		180		01-Dec-2004
1044391105 1			125,000.00		124,365.67		01-Mar-2005		10.000%		CA - 99.24%		180		01-Dec-2004
1044392899 1			23,400.00		23,292.78		01-May-2005		10.500%		TX - 100.00%		240		01-Dec-2004
1044393106 1			47,400.00		47,214.55		01-May-2005		10.375%		KY - 100.00%		240		01-Dec-2004
1044393520 1			30,200.00		30,026.33		01-Apr-2005		10.500%		FL - 100.00%		240		01-Dec-2004
1044394011 1			25,200.00		25,108.82		01-Jun-2005		9.375%		NH - 100.00%		240		01-Jan-2005
1044394643 1			77,250.00		75,638.46		01-Mar-2005		7.875%		NY - 95.00%		180		01-Jan-2005
1044394746 1			17,800.00		17,728.33		01-Apr-2005		10.625%		MI - 100.00%		240		01-Jan-2005
1044395013 1			41,000.00		40,872.50		01-Mar-2005		10.750%		OR - 100.00%		240		01-Dec-2004
1044395256 1			23,900.00		23,761.89		01-Apr-2005		9.375%		OR - 100.00%		240		01-Dec-2004
1044395697 1			37,400.00		37,249.47		01-May-2005		10.625%		MI - 100.00%		240		01-Jan-2005
1044396379 1			21,600.00		21,534.92		01-Mar-2005		10.250%		ME - 100.00%		240		01-Jan-2005
1044396669 1			23,300.00		23,233.42		01-Mar-2005		10.500%		CO - 100.00%		240		01-Jan-2005
1044397369 1			26,000.00		25,919.56		01-Apr-2005		10.125%		NY - 100.00%		180		01-Jan-2005
1044397750 1			29,000.00		28,886.31		01-Apr-2005		10.750%		CO - 100.00%		240		01-Jan-2005
1044397802 1			28,900.00		28,773.97		01-May-2005		10.250%		GA - 99.97%		180		01-Jan-2005
1044398394 1			33,500.00		33,368.63		01-Apr-2005		10.750%		CO - 100.00%		180		01-Jan-2005
1044398552 1			25,000.00		24,916.67		01-Jun-2005		11.000%		GA - 100.00%		180		01-Jan-2005
1044398610 1			26,600.00		26,500.36		01-May-2005		11.000%		MN - 100.00%		240		01-Jan-2005
1044398985 1			20,250.00		20,116.96		01-May-2005		10.125%		IN - 99.98%		180		01-Jan-2005
1044399356 1			80,000.00		79,612.84		01-Apr-2005		9.750%		TX - 100.00%		240		01-Jan-2005
1044400077 1			49,250.00		49,085.14		01-Mar-2005		9.750%		IN - 99.98%		180		01-Jan-2005
1044400542 1			87,000.00		86,729.60		01-May-2005		10.750%		CA - 100.00%		240		01-Jan-2005


Page 12 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
1044401847 1
			29,000.00		28,855.91		01-May-2005		9.625%		MN - 97.31%		240		01-Jan-2005

1044402011 1			40,550.00		40,420.58		01-May-2005		10.625%		OH - 99.40%		240		01-Jan-2005
1044402260 1			39,900.00		39,779.87		01-Mar-2005		10.250%		WA - 95.00%		240		01-Jan-2005
1044403788 1			23,600.00		23,482.49		01-Jun-2005		10.375%		MI - 100.00%		240		01-Jan-2005
1044404231 1			18,200.00		17,914.95		01-May-2005		10.750%		MI - 100.00%		240		01-Jan-2005
1044404820 1			32,700.00		32,606.62		01-Apr-2005		10.500%		SC - 100.00%		240		01-Jan-2005
1044406399 1			74,500.00		72,629.64		01-May-2005		9.999%		TX - 100.00%		180		01-Jan-2005
1044407955 1			23,600.00		23,503.26		01-May-2005		10.750%		WI - 100.00%		180		01-Jan-2005
1044408150 1			50,000.00		49,764.28		01-May-2005		9.875%		WA - 100.00%		240		01-Jan-2005
1044409335 1			22,980.00		22,890.29		01-Apr-2005		10.250%		CO - 100.00%		180		01-Feb-2005
1044410118 1			56,000.00		55,813.57		01-May-2005		11.000%		CA - 100.00%		240		01-Feb-2005
1044410186 1			15,600.00		15,509.97		01-May-2005		9.375%		AL - 100.00%		240		01-Feb-2005
1044413522 1			16,400.00		16,335.95		01-Jul-2005		10.250%		TX - 100.00%		180		01-Feb-2005
1044413953 1			55,800.00		55,593.25		01-Sep-2005		10.500%		GA - 100.00%		180		01-Feb-2005
1044414094 1			57,600.00		57,356.57		01-Jun-2005		9.875%		IL - 100.00%		240		01-Feb-2005
1044415672 1			21,600.00		21,552.73		01-Mar-2005		11.000%		WA - 100.00%		240		01-Feb-2005
1044417820 1			53,200.00		53,077.11		01-Mar-2005		10.750%		CO - 100.00%		180		01-Feb-2005
1044419275 1			68,600.00		68,215.16		01-Apr-2005		8.500%		MN - 100.00%		240		01-Feb-2005
1044419947 1			64,000.00		63,622.46		01-Apr-2005		8.250%		CA - 100.00%		240		01-Feb-2005
1044420260 1			31,400.00		31,240.89		01-May-2005		8.999%		TN - 100.00%		180		01-Feb-2005
1044421232 1			26,700.00		26,614.83		01-May-2005		11.000%		IL - 100.00%		240		01-Feb-2005
1044423199 1			27,950.00		27,856.98		01-May-2005		11.000%		UT - 99.94%		240		01-Feb-2005
1044423658 1			89,000.00		88,548.15		01-Mar-2005		8.990%		CA - 100.00%		240		01-Feb-2005
1044423738 1			32,400.00		32,325.14		01-Mar-2005		10.750%		MN - 100.00%		240		01-Feb-2005
1044424374 1			12,800.00		12,768.79		01-Apr-2005		10.500%		IN - 100.00%		180		01-Feb-2005
1044424494 1			18,520.00		18,430.87		01-Apr-2005		9.250%		TN - 100.00%		180		01-Feb-2005
1044424782 1			146,000.00		145,138.69		01-Jun-2005		8.250%		CA - 100.00%		240		01-Feb-2005


TOTAL			3,498,479.00		3,478,907.44


Page 13 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


															Total




Current


Number of Paid in Full Loans														413
Number of Repurchased Loans														0
Total Number of Loans Prepaid in Full														413
Curtailments Amount														172,425.67
Paid in Full Balance														23,502,026.17
Repurchased Loans Balance														0.00
Total Prepayment Amount														23,674,451.84

Cumulative


Number of Paid in Full Loans														1,110
Number of Repurchased Loans														32
Total Number of Loans Prepaid in Full														1,142
Paid in Full Balance														62,870,259.57
Repurchased Loans Balance														1,295,743.92
Curtailments Amount														574,715.77
Total Prepayment Amount														64,740,719.26










Page 14 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


															Total



SMM														3.41%
3 Months Avg SMM														3.02%
12 Months Avg SMM														3.02%
Avg SMM Since Cut-off														3.02%


CPR														34.08%
3 Months Avg CPR														30.82%
12 Months Avg CPR														30.82%
Avg CPR Since Cut-off														30.82%


PSA														1,617.10%
3 Months Avg PSA Approximation														1,614.77%
12 Months Avg PSA Approximation														1,614.77%
Avg PSA Since Cut-off Approximation														1,614.77%










Page 15 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 16 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044351370 1			78,600.00		78,102.60			12-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Oct-2004


1044353637 1			79,450.00		79,105.15			01-Sep-2005		11.250%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044353768 1			57,000.00		56,639.30			15-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		#######

1044354028 1			22,770.00		22,626.70			29-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Oct-2004

1044354234 1			62,000.00		61,762.38			28-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Oct-2004

1044354355 1			16,400.00		16,282.11			23-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Oct-2004

1044354850 1			27,500.00		27,343.05			15-Sep-2005		9.875%		UT - 99.93%		Paid Off - 240		01-Oct-2004

1044355111 1			23,950.00		23,741.63			22-Sep-2005		8.875%		OH - 100.00%		Paid Off - 240		01-Oct-2004

1044355450 1			30,600.00		30,493.06			13-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004

1044355473 1			26,400.00		25,760.54			21-Sep-2005		11.500%		TX - 100.00%		Paid Off - 180		01-Nov-2004

1044355739 1			42,000.00		41,364.50			22-Sep-2005		11.250%		NJ - 100.00%		Paid Off - 240		01-Nov-2004

1044355759 1			39,400.00		39,172.36			07-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044355822 1			74,200.00		73,353.29			26-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044355838 1			69,900.00		69,397.62			15-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Oct-2004

1044356598 1			18,800.00		18,717.30			01-Sep-2005		11.750%		UT - 100.00%		Paid Off - 240		01-Nov-2004

1044356864 1			82,000.00		81,388.18			27-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044356932 1			30,600.00		30,477.70			27-Sep-2005		11.125%		MI - 100.00%		Paid Off - 240		01-Nov-2004

1044357154 1			26,750.00		26,595.50			16-Sep-2005		9.375%		AZ - 100.00%		Paid Off - 240		01-Nov-2004

1044357166 1			66,950.00		66,506.42			13-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044357169 1			76,350.00		75,908.80			12-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044357321 1			67,000.00		66,612.96			09-Sep-2005		9.375%		VA - 100.00%		Paid Off - 240		01-Nov-2004

1044357359 1			35,800.00		35,573.45			19-Sep-2005		9.375%		NV - 99.98%		Paid Off - 240		01-Oct-2004

1044357517 1			48,000.00		47,719.45			20-Sep-2005		9.375%		OR - 100.00%		Paid Off - 240		01-Nov-2004

1044357752 1			53,200.00		53,014.05			19-Sep-2005		11.750%		VA - 100.00%		Paid Off - 240		01-Nov-2004

1044358455 1			38,600.00		38,449.69			15-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044358457 1			38,150.00		38,016.69			19-Sep-2005		11.750%		NJ - 99.98%		Paid Off - 240		01-Nov-2004

1044358524 1			67,900.00		67,507.71			08-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044358534 1			30,720.00		30,612.55			29-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004

1044358597 1			79,000.00		78,692.43			08-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044358772 1			52,400.00		52,198.50			20-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044358866 1			33,400.00		33,180.71			20-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044359068 1			111,000.00		110,271.30			02-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044359236 1			58,000.00		57,602.12			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044359246 1			18,200.00		18,080.52			26-Sep-2005		8.750%		AZ - 100.00%		Paid Off - 240		01-Nov-2004

1044359287 1			30,000.00		29,771.04			15-Sep-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044359381 1			29,100.00		28,888.25			29-Sep-2005		8.250%		OR - 100.00%		Paid Off - 240		01-Nov-2004

1044359439 1			51,400.00		51,188.86			06-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004



Page 17 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044359534 1			48,850.00		48,636.84			08-Sep-2005		11.500%		OR - 100.00%		Paid Off - 240		01-Nov-2004


1044360402 1			106,000.00		105,510.04			30-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044360411 1			93,000.00		92,480.94			14-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044360515 1			94,800.00		94,177.69			26-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044360525 1			21,800.00		21,649.51			01-Sep-2005		8.500%		CA - 90.96%		Paid Off - 240		01-Nov-2004

1044360657 1			38,000.00		37,763.89			15-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044360826 1			37,700.00		37,527.57			21-Sep-2005		11.000%		CO - 100.00%		Paid Off - 180		01-Nov-2004

1044360993 1			120,000.00		119,507.02			28-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044361077 1			69,000.00		68,568.56			02-Sep-2005		8.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004

1044361237 1			33,300.00		33,028.80			20-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Nov-2004

1044361259 1			61,000.00		60,774.98			29-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044361381 1			28,000.00		27,894.53			13-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044362621 1			42,000.00		41,580.60			21-Sep-2005		8.875%		MI - 99.98%		Paid Off - 240		01-Nov-2004

1044362647 1			53,600.00		53,379.42			13-Sep-2005		10.999%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044362870 1			50,000.00		49,787.84			27-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044363031 1			27,200.00		27,088.18			09-Sep-2005		11.000%		AZ - 99.99%		Paid Off - 240		01-Nov-2004

1044363083 1			29,800.00		29,255.32			29-Sep-2005		8.250%		CO - 100.00%		Paid Off - 240		01-Nov-2004

1044363096 1			150,000.00		149,255.70			14-Sep-2005		10.750%		MD - 89.37%		Paid Off - 240		01-Nov-2004

1044363276 1			24,900.00		24,812.90			02-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044363324 1			95,950.00		95,086.46			30-Sep-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044363387 1			34,600.00		34,450.24			29-Sep-2005		11.250%		IL - 99.71%		Paid Off - 240		01-Nov-2004

1044363527 1			21,000.00		20,258.67			30-Sep-2005		11.000%		CA - 100.00%		Paid Off - 180		01-Nov-2004

1044363784 1			41,375.00		41,189.66			29-Sep-2005		11.250%		GA - 100.00%		Paid Off - 180		01-Nov-2004

1044363799 1			38,000.00		37,852.08			23-Sep-2005		11.250%		MD - 100.00%		Paid Off - 240		01-Nov-2004

1044363854 1			57,700.00		57,321.19			13-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044363918 1			47,000.00		46,658.71			27-Sep-2005		8.250%		FL - 99.98%		Paid Off - 240		01-Nov-2004

1044363986 1			26,600.00		26,506.97			30-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044364009 1			54,550.00		54,139.28			12-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044364363 1			55,000.00		54,672.90			02-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044364410 1			48,400.00		48,194.02			16-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044364435 1			62,000.00		61,677.04			09-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044364441 1			27,600.00		27,493.49			02-Sep-2005		11.500%		AZ - 99.98%		Paid Off - 240		01-Nov-2004

1044365031 1			34,000.00		33,867.61			01-Sep-2005		11.250%		ID - 100.00%		Paid Off - 240		01-Nov-2004

1044365153 1			46,000.00		45,727.23			07-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044365200 1			39,400.00		38,802.56			27-Sep-2005		11.500%		RI - 100.00%		Paid Off - 240		01-Nov-2004

1044365461 1			81,000.00		80,526.93			30-Sep-2005		9.625%		WA - 100.00%		Paid Off - 240		01-Nov-2004

1044365512 1			73,000.00		72,441.75			22-Sep-2005		7.990%		CA - 100.00%		Paid Off - 180		01-Nov-2004

1044365581 1			118,400.00		117,913.74			28-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004



Page 18 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044365685 1			39,900.00		39,669.47			14-Sep-2005		9.375%		CO - 100.00%		Paid Off - 180		01-Nov-2004


1044365690 1			85,000.00		84,382.83			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Nov-2004

1044365734 1			17,950.00		17,838.01			12-Sep-2005		9.000%		SC - 99.95%		Paid Off - 240		01-Nov-2004

1044365746 1			46,200.00		46,003.02			28-Sep-2005		11.250%		VA - 100.00%		Paid Off - 240		01-Nov-2004

1044365821 1			52,600.00		52,383.99			08-Sep-2005		11.000%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044366022 1			175,000.00		174,240.82			30-Sep-2005		10.750%		CA - 85.99%		Paid Off - 180		01-Nov-2004

1044366053 1			27,600.00		27,498.09			16-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044366249 1			28,000.00		27,340.26			28-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044366383 1			48,000.00		47,700.53			09-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044366386 1			57,000.00		56,550.78			02-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044366590 1			65,400.00		64,991.89			26-Sep-2005		9.000%		CO - 100.00%		Paid Off - 180		01-Nov-2004

1044366621 1			37,650.00		37,495.38			29-Sep-2005		11.000%		FL - 99.99%		Paid Off - 240		01-Nov-2004

1044366666 1			69,000.00		68,546.97			21-Sep-2005		8.750%		FL - 99.72%		Paid Off - 240		01-Nov-2004

1044366762 1			28,350.00		28,250.91			29-Sep-2005		11.750%		NC - 99.36%		Paid Off - 240		01-Nov-2004

1044366810 1			47,100.00		46,916.69			19-Sep-2005		11.250%		MD - 100.00%		Paid Off - 240		01-Nov-2004

1044367006 1			35,600.00		35,461.41			30-Sep-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004

1044367032 1			34,800.00		34,664.52			01-Sep-2005		11.250%		NC - 100.00%		Paid Off - 240		01-Nov-2004

1044367052 1			25,600.00		25,510.53			22-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004

1044367254 1			120,000.00		119,306.75			21-Sep-2005		9.375%		CA - 100.00%		Paid Off - 180		01-Nov-2004

1044367385 1			27,400.00		27,241.70			21-Sep-2005		9.375%		OR - 100.00%		Paid Off - 240		01-Nov-2004

1044367644 1			90,000.00		89,466.30			30-Sep-2005		9.375%		CA - 99.27%		Paid Off - 240		01-Nov-2004

1044367709 1			166,950.00		165,675.86			29-Sep-2005		8.000%		CT - 100.00%		Paid Off - 180		01-Nov-2004

1044367990 1			48,000.00		47,714.49			02-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044368013 1			38,000.00		37,874.16			30-Sep-2005		12.000%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044368075 1			40,300.00		40,143.07			08-Sep-2005		11.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004

1044368574 1			49,050.00		48,552.16			15-Sep-2005		11.000%		OR - 99.98%		Paid Off - 240		01-Nov-2004

1044368584 1			55,800.00		54,874.82			28-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044368643 1			27,500.00		27,187.63			22-Sep-2005		7.999%		MA - 100.00%		Paid Off - 240		01-Nov-2004

1044368663 1			57,000.00		56,556.36			29-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044368734 1			144,200.00		143,076.48			20-Sep-2005		8.750%		CA - 99.99%		Paid Off - 240		01-Nov-2004

1044368976 1			37,000.00		36,780.68			02-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044369075 1			34,000.00		33,740.52			29-Sep-2005		8.000%		WA - 100.00%		Paid Off - 240		01-Nov-2004

1044369080 1			69,000.00		68,472.33			27-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044369320 1			53,650.00		53,429.12			07-Sep-2005		10.990%		CA - 99.97%		Paid Off - 180		01-Nov-2004

1044369330 1			148,000.00		147,358.78			26-Sep-2005		10.750%		CA - 91.26%		Paid Off - 180		01-Nov-2004

1044369398 1			18,200.00		18,094.84			27-Sep-2005		9.375%		WI - 100.00%		Paid Off - 240		01-Nov-2004

1044369606 1			34,000.00		33,776.79			29-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044369749 1			200,000.00		198,618.99			15-Sep-2005		8.500%		CA - 86.26%		Paid Off - 240		01-Nov-2004



Page 19 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044369927 1			154,828.00		153,703.76			29-Sep-2005		8.250%		GA - 100.00%		Paid Off - 180		01-Nov-2004


1044374044 1			100,000.00		99,589.19			16-Sep-2005		10.999%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044374712 1			57,730.00		57,310.81			01-Sep-2005		8.250%		WA - 100.00%		Paid Off - 240		01-Nov-2004

1044375029 1			76,250.00		75,696.40			09-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044375082 1			48,450.00		48,233.62			30-Sep-2005		10.990%		CA - 99.97%		Paid Off - 240		01-Nov-2004

1044375200 1			39,750.00		39,603.28			28-Sep-2005		11.500%		NV - 100.00%		Paid Off - 240		01-Nov-2004

1044375299 1			30,500.00		30,381.21			29-Sep-2005		11.250%		MN - 100.00%		Paid Off - 180		01-Nov-2004

1044375448 1			100,000.00		99,036.89			15-Sep-2005		11.750%		CA - 98.18%		Paid Off - 240		01-Nov-2004

1044375841 1			46,000.00		45,697.95			23-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044375971 1			67,000.00		66,724.79			16-Sep-2005		11.000%		CO - 100.00%		Paid Off - 240		01-Nov-2004

1044375995 1			124,000.00		123,517.34			30-Sep-2005		11.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044376038 1			47,000.00		46,691.45			23-Sep-2005		8.750%		NV - 100.00%		Paid Off - 240		01-Nov-2004

1044376361 1			35,200.00		34,817.72			09-Sep-2005		11.500%		AZ - 100.00%		Paid Off - 240		01-Nov-2004

1044376441 1			63,000.00		62,518.16			06-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044376469 1			72,000.00		71,573.17			23-Sep-2005		9.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044376598 1			35,800.00		35,664.08			12-Sep-2005		11.750%		NC - 100.00%		Paid Off - 240		01-Nov-2004

1044376714 1			66,750.00		66,353.15			02-Sep-2005		8.750%		CA - 99.98%		Paid Off - 240		01-Dec-2004

1044376990 1			23,200.00		23,039.78			07-Sep-2005		8.500%		TN - 94.33%		Paid Off - 180		01-Nov-2004

1044377010 1			73,400.00		72,918.15			26-Sep-2005		8.750%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044377036 1			32,000.00		31,868.61			06-Sep-2005		11.000%		FL - 100.00%		Paid Off - 240		01-Nov-2004

1044377364 1			36,000.00		35,866.16			21-Sep-2005		11.000%		MA - 100.00%		Paid Off - 240		01-Dec-2004

1044377400 1			38,150.00		37,914.38			16-Sep-2005		11.500%		AZ - 99.99%		Paid Off - 240		01-Nov-2004

1044377657 1			57,900.00		57,499.64			14-Sep-2005		8.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044377882 1			29,000.00		28,898.65			29-Sep-2005		11.750%		GA - 100.00%		Paid Off - 180		01-Nov-2004

1044378088 1			57,950.00		57,745.85			01-Sep-2005		11.250%		MD - 99.99%		Paid Off - 240		01-Dec-2004

1044378676 1			125,000.00		124,133.89			09-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044378843 1			37,950.00		37,730.72			22-Sep-2005		9.375%		AZ - 99.96%		Paid Off - 240		01-Nov-2004

1044378912 1			53,000.00		52,382.02			02-Sep-2005		11.250%		TX - 100.00%		Paid Off - 240		01-Dec-2004

1044378927 1			50,600.00		49,318.31			19-Sep-2005		9.875%		NV - 100.00%		Paid Off - 180		01-Nov-2004

1044378996 1			58,000.00		57,784.43			01-Sep-2005		11.000%		CO - 100.00%		Paid Off - 180		01-Dec-2004

1044379040 1			27,000.00		26,837.72			28-Sep-2005		9.625%		MD - 100.00%		Paid Off - 240		01-Oct-2004

1044379176 1			46,000.00		45,665.94			08-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Nov-2004

1044379268 1			24,000.00		23,874.45			20-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044379320 1			49,000.00		48,836.49			23-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044379421 1			34,000.00		33,764.90			02-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Dec-2004

1044379522 1			71,200.00		70,846.35			28-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044379614 1			80,000.00		79,524.12			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044379934 1			54,590.00		54,417.40			15-Sep-2005		11.750%		NY - 100.00%		Paid Off - 240		01-Dec-2004



Page 20 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044380928 1			36,000.00		35,837.30			21-Sep-2005		11.500%		CT - 100.00%		Paid Off - 240		01-Dec-2004


1044381018 1			63,400.00		63,188.36			28-Sep-2005		11.500%		WA - 100.00%		Paid Off - 240		01-Dec-2004

1044381052 1			91,700.00		91,393.95			29-Sep-2005		11.500%		CA - 97.34%		Paid Off - 240		01-Dec-2004

1044381437 1			21,000.00		20,926.00			21-Sep-2005		11.250%		GA - 100.00%		Paid Off - 180		01-Dec-2004

1044381761 1			51,400.00		51,222.20			01-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044382013 1			48,600.00		48,280.27			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044382075 1			90,000.00		89,407.93			14-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044382151 1			36,800.00		36,663.17			26-Sep-2005		10.999%		FL - 99.98%		Paid Off - 240		01-Dec-2004

1044382417 1			18,000.00		17,905.21			01-Sep-2005		9.375%		WI - 100.00%		Paid Off - 240		01-Dec-2004

1044382671 1			53,400.00		53,030.73			13-Sep-2005		7.999%		CA - 99.78%		Paid Off - 240		01-Dec-2004

1044383196 1			123,300.00		119,953.43			15-Sep-2005		9.625%		IL - 100.00%		Paid Off - 240		01-Dec-2004

1044383476 1			47,200.00		46,889.08			22-Sep-2005		8.250%		WA - 100.00%		Paid Off - 240		01-Dec-2004

1044383847 1			35,000.00		34,802.21			19-Sep-2005		9.000%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044384268 1			58,000.00		57,696.65			01-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044384432 1			59,000.00		58,803.14			15-Sep-2005		11.500%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044384808 1			82,600.00		82,167.96			02-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044384850 1			45,400.00		45,142.70			16-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044385062 1			59,950.00		59,636.40			08-Sep-2005		9.375%		MA - 99.99%		Paid Off - 240		01-Dec-2004

1044385254 1			42,600.00		42,346.66			13-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Dec-2004

1044385567 1			84,000.00		83,416.94			30-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044385614 1			62,000.00		61,768.42			01-Sep-2005		11.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044385669 1			48,900.00		48,519.01			27-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Dec-2004

1044385673 1			61,950.00		61,599.91			14-Sep-2005		9.000%		NC - 99.99%		Paid Off - 240		01-Dec-2004

1044385727 1			39,000.00		38,572.04			09-Sep-2005		11.000%		AZ - 100.00%		Paid Off - 240		01-Dec-2004

1044385822 1			57,000.00		56,787.63			06-Sep-2005		10.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044385865 1			40,600.00		40,370.47			23-Sep-2005		9.375%		CA - 99.97%		Paid Off - 240		01-Dec-2004

1044385956 1			80,400.00		79,962.15			30-Sep-2005		9.375%		CA - 99.96%		Paid Off - 240		01-Dec-2004

1044385965 1			37,200.00		35,613.46			06-Sep-2005		9.375%		IN - 100.00%		Paid Off - 240		01-Dec-2004

1044386317 1			95,000.00		94,342.97			19-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044386430 1			27,000.00		26,033.37			22-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Dec-2004

1044387008 1			45,750.00		45,588.79			01-Sep-2005		11.250%		CA - 95.00%		Paid Off - 240		01-Dec-2004

1044387117 1			105,800.00		105,246.44			01-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044387207 1			61,650.00		61,190.02			27-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044387271 1			78,600.00		78,055.31			29-Sep-2005		7.990%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044387541 1			28,550.00		28,422.23			30-Sep-2005		10.125%		NC - 99.97%		Paid Off - 240		01-Dec-2004

1044387760 1			56,500.00		56,164.00			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044387797 1			98,000.00		97,582.71			07-Sep-2005		10.375%		OH - 100.00%		Paid Off - 180		01-Dec-2004

1044387883 1			43,050.00		42,836.07			22-Sep-2005		9.625%		NC - 99.98%		Paid Off - 240		01-Dec-2004



Page 21 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044388014 1			63,050.00		62,839.57			01-Sep-2005		11.500%		CA - 99.99%		Paid Off - 240		01-Dec-2004


1044388067 1			57,950.00		57,734.11			30-Sep-2005		10.990%		CA - 99.99%		Paid Off - 240		01-Dec-2004

1044388083 1			35,100.00		34,896.43			28-Sep-2005		8.875%		CA - 90.00%		Paid Off - 240		01-Dec-2004

1044388098 1			79,000.00		78,059.27			02-Sep-2005		8.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044388248 1			58,000.00		57,719.43			01-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044388297 1			38,600.00		38,279.00			08-Sep-2005		9.500%		MI - 100.00%		Paid Off - 240		01-Dec-2004

1044388300 1			40,050.00		39,875.42			27-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044388615 1			64,600.00		64,384.40			09-Sep-2005		11.500%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044388709 1			47,600.00		47,316.95			14-Sep-2005		8.750%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044388768 1			55,800.00		55,481.53			26-Sep-2005		9.000%		NJ - 98.37%		Paid Off - 240		01-Dec-2004

1044388791 1			29,200.00		29,065.38			01-Sep-2005		10.250%		WA - 100.00%		Paid Off - 240		01-Dec-2004

1044388926 1			59,550.00		59,213.25			01-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Dec-2004

1044389191 1			36,500.00		36,257.32			16-Sep-2005		9.500%		CA - 90.00%		Paid Off - 240		01-Dec-2004

1044389399 1			61,950.00		61,625.46			12-Sep-2005		9.625%		VA - 99.99%		Paid Off - 240		01-Dec-2004

1044389781 1			45,400.00		45,190.95			12-Sep-2005		9.990%		CO - 100.00%		Paid Off - 180		01-Dec-2004

1044389884 1			26,200.00		26,062.92			02-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044389918 1			34,300.00		34,062.74			30-Sep-2005		8.000%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044389962 1			39,800.00		39,507.38			02-Sep-2005		7.990%		FL - 100.00%		Paid Off - 240		01-Dec-2004

1044390134 1			39,000.00		38,729.75			01-Sep-2005		7.990%		CA - 100.00%		Paid Off - 180		01-Dec-2004

1044390150 1			71,250.00		70,857.63			01-Sep-2005		9.125%		CA - 95.00%		Paid Off - 240		01-Dec-2004

1044390166 1			32,000.00		31,881.01			09-Sep-2005		11.000%		OR - 99.98%		Paid Off - 240		01-Dec-2004

1044390340 1			48,000.00		47,779.54			20-Sep-2005		10.000%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044390380 1			40,800.00		40,621.97			28-Sep-2005		10.250%		MN - 100.00%		Paid Off - 240		01-Dec-2004

1044390700 1			54,200.00		53,877.74			16-Sep-2005		8.750%		CA - 99.96%		Paid Off - 240		01-Dec-2004

1044390824 1			59,700.00		59,511.27			26-Sep-2005		11.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044391034 1			50,000.00		49,702.68			14-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044391047 1			71,400.00		70,949.89			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044391087 1			24,600.00		24,486.93			20-Sep-2005		10.000%		AZ - 95.00%		Paid Off - 240		01-Dec-2004

1044391232 1			90,900.00		90,404.85			28-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044391243 1			16,000.00		15,894.68			20-Sep-2005		8.250%		GA - 100.00%		Paid Off - 180		01-Dec-2004

1044391396 1			59,000.00		58,742.85			15-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044391410 1			35,000.00		34,816.94			27-Sep-2005		9.375%		RI - 100.00%		Paid Off - 240		01-Dec-2004

1044391930 1			21,000.00		20,837.71			27-Sep-2005		8.000%		OR - 100.00%		Paid Off - 240		01-Dec-2004

1044392047 1			49,050.00		48,886.29			20-Sep-2005		11.500%		CA - 99.98%		Paid Off - 240		01-Dec-2004

1044392177 1			87,700.00		87,264.36			07-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044392179 1			115,000.00		113,307.50			02-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044392746 1			46,400.00		46,208.18			20-Sep-2005		10.500%		MN - 100.00%		Paid Off - 240		01-Dec-2004

1044393158 1			28,500.00		28,350.70			21-Sep-2005		9.375%		FL - 96.77%		Paid Off - 240		01-Dec-2004



Page 22 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044393224 1			33,350.00		33,119.28			06-Sep-2005		8.000%		AZ - 99.97%		Paid Off - 240		01-Dec-2004


1044393363 1			47,600.00		47,375.75			08-Sep-2005		10.250%		MD - 100.00%		Paid Off - 240		01-Dec-2004

1044393410 1			33,000.00		32,863.52			14-Sep-2005		10.500%		AZ - 100.00%		Paid Off - 240		01-Dec-2004

1044393648 1			57,950.00		57,622.56			30-Sep-2005		9.000%		MD - 99.99%		Paid Off - 240		01-Dec-2004

1044394348 1			25,300.00		25,203.35			28-Sep-2005		10.875%		OH - 100.00%		Paid Off - 180		01-Dec-2004

1044394356 1			150,000.00		149,279.84			26-Sep-2005		9.375%		CA - 96.13%		Paid Off - 240		01-Jan-2005

1044394399 1			58,650.00		58,374.97			09-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Jan-2005

1044394663 1			33,600.00		33,468.27			20-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Dec-2004

1044394744 1			95,700.00		95,163.09			14-Sep-2005		8.500%		CA - 95.00%		Paid Off - 240		01-Jan-2005

1044394991 1			14,000.00		13,925.34			19-Sep-2005		8.750%		TN - 100.00%		Paid Off - 180		01-Jan-2005

1044395313 1			69,000.00		68,597.44			28-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044395384 1			53,700.00		53,380.68			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Dec-2004

1044395393 1			18,300.00		18,197.67			06-Sep-2005		10.750%		TX - 100.00%		Paid Off - 240		01-Jan-2005

1044395451 1			37,950.00		37,726.07			29-Sep-2005		8.250%		UT - 99.97%		Paid Off - 240		01-Jan-2005

1044395488 1			89,350.00		88,960.56			01-Sep-2005		10.250%		MD - 97.69%		Paid Off - 240		01-Dec-2004

1044395577 1			53,250.00		53,000.26			16-Sep-2005		9.375%		NV - 99.99%		Paid Off - 240		01-Jan-2005

1044395619 1			66,200.00		65,847.01			29-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Jan-2005

1044395723 1			73,500.00		73,172.77			14-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044396054 1			27,000.00		26,873.32			28-Sep-2005		9.375%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044396106 1			102,000.00		101,367.22			16-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044396219 1			22,400.00		22,302.17			20-Sep-2005		10.625%		OH - 100.00%		Paid Off - 240		01-Jan-2005

1044396647 1			106,000.00		105,502.96			13-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044396800 1			107,000.00		106,256.89			07-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044396963 1			73,800.00		73,342.14			20-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044396967 1			51,000.00		50,690.89			16-Sep-2005		8.750%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044397082 1			27,700.00		27,557.98			21-Sep-2005		9.875%		IL - 100.00%		Paid Off - 240		01-Jan-2005

1044397119 1			53,990.00		53,721.81			01-Sep-2005		9.625%		WA - 100.00%		Paid Off - 180		01-Dec-2004

1044397408 1			118,350.00		117,665.53			06-Sep-2005		9.375%		CA - 99.99%		Paid Off - 240		01-Jan-2005

1044397529 1			66,000.00		65,590.54			15-Sep-2005		7.999%		CA - 98.86%		Paid Off - 240		01-Jan-2005

1044397644 1			68,000.00		67,651.27			13-Sep-2005		9.000%		MD - 100.00%		Paid Off - 240		01-Jan-2005

1044397663 1			58,200.00		57,873.51			08-Sep-2005		8.500%		AZ - 100.00%		Paid Off - 240		01-Jan-2005

1044397693 1			54,800.00		54,535.38			22-Sep-2005		9.625%		NY - 100.00%		Paid Off - 240		01-Jan-2005

1044397985 1			94,000.00		93,669.87			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044398133 1			108,400.00		107,822.07			12-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044398278 1			44,000.00		43,836.95			12-Sep-2005		10.500%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044398320 1			45,600.00		44,905.65			13-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044398347 1			58,000.00		57,640.22			08-Sep-2005		7.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044398368 1			31,400.00		31,277.33			02-Sep-2005		10.250%		WA - 100.00%		Paid Off - 180		01-Jan-2005



Page 23 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044398607 1			68,000.00		67,773.60			30-Sep-2005		11.000%		MD - 100.00%		Paid Off - 240		01-Jan-2005


1044398618 1			36,000.00		35,873.50			15-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044399068 1			24,500.00		24,362.61			07-Sep-2005		8.500%		NH - 100.00%		Paid Off - 240		01-Jan-2005

1044399306 1			33,500.00		33,325.29			02-Sep-2005		9.250%		WA - 100.00%		Paid Off - 240		01-Jan-2005

1044399424 1			153,800.00		152,979.94			12-Sep-2005		8.750%		VA - 100.00%		Paid Off - 240		01-Jan-2005

1044399750 1			31,600.00		31,469.84			14-Sep-2005		10.000%		AZ - 100.00%		Paid Off - 240		01-Jan-2005

1044399953 1			92,000.00		91,668.14			09-Sep-2005		10.625%		OH - 100.00%		Paid Off - 180		01-Jan-2005

1044400023 1			70,000.00		69,593.85			26-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044400124 1			31,800.00		31,638.81			07-Sep-2005		9.000%		AZ - 99.95%		Paid Off - 240		01-Jan-2005

1044400148 1			37,400.00		37,265.95			28-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044400356 1			54,000.00		53,673.68			26-Sep-2005		8.999%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044400416 1			49,000.00		48,792.94			27-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044400655 1			43,580.00		43,434.85			23-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Jan-2005

1044400786 1			115,100.00		114,650.50			20-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044400830 1			63,000.00		62,626.54			29-Sep-2005		8.250%		NH - 100.00%		Paid Off - 180		01-Jan-2005

1044400884 1			26,980.00		26,850.12			13-Sep-2005		9.250%		GA - 100.00%		Paid Off - 180		01-Jan-2005

1044400893 1			32,200.00		32,044.97			13-Sep-2005		9.250%		NC - 100.00%		Paid Off - 240		01-Jan-2005

1044401159 1			47,300.00		47,020.96			29-Sep-2005		8.250%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044401528 1			22,600.00		22,485.20			09-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Jan-2005

1044401720 1			48,000.00		47,756.82			09-Sep-2005		8.999%		WA - 100.00%		Paid Off - 240		01-Jan-2005

1044401744 1			93,000.00		92,487.73			30-Sep-2005		8.750%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044401837 1			45,000.00		44,799.80			01-Sep-2005		9.625%		MA - 100.00%		Paid Off - 240		01-Jan-2005

1044401941 1			59,000.00		58,723.33			02-Sep-2005		9.375%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402027 1			54,000.00		53,771.69			26-Sep-2005		9.875%		MD - 100.00%		Paid Off - 240		01-Jan-2005

1044402063 1			89,000.00		88,670.31			27-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402230 1			97,000.00		96,411.54			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402271 1			83,100.00		82,729.92			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402313 1			74,000.00		73,615.65			20-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402364 1			31,000.00		30,896.71			26-Sep-2005		11.000%		NC - 100.00%		Paid Off - 240		01-Jan-2005

1044402471 1			61,000.00		60,755.42			19-Sep-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044402630 1			78,100.00		77,724.16			15-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Jan-2005

1044402855 1			100,000.00		99,629.56			06-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044403200 1			36,450.00		35,585.30			07-Sep-2005		9.375%		CA - 95.00%		Paid Off - 180		01-Jan-2005

1044403229 1			24,500.00		24,413.98			19-Sep-2005		10.750%		WA - 100.00%		Paid Off - 240		01-Jan-2005

1044403342 1			33,200.00		32,805.78			21-Sep-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Jan-2005

1044403499 1			95,000.00		94,517.72			06-Sep-2005		8.990%		CA - 100.00%		Paid Off - 180		01-Jan-2005

1044403588 1			54,400.00		54,206.32			09-Sep-2005		10.750%		MD - 100.00%		Paid Off - 240		01-Jan-2005

1044403595 1			50,100.00		49,876.87			08-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Jan-2005



Page 24 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044404138 1			50,000.00		49,833.45			09-Sep-2005		11.000%		UT - 100.00%		Paid Off - 240		01-Jan-2005


1044404252 1			91,000.00		90,662.84			29-Sep-2005		10.500%		GA - 100.00%		Paid Off - 180		01-Jan-2005

1044404902 1			39,500.00		39,266.86			27-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044404908 1			61,400.00		61,079.89			09-Sep-2005		9.000%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044405149 1			41,200.00		41,062.81			12-Sep-2005		11.000%		MN - 100.00%		Paid Off - 240		01-Jan-2005

1044405188 1			122,000.00		121,381.82			30-Sep-2005		8.999%		CA - 100.00%		Paid Off - 180		01-Jan-2005

1044405409 1			65,800.00		65,365.08			30-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044405587 1			47,600.00		47,403.99			30-Sep-2005		9.999%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044405735 1			32,000.00		31,864.77			26-Sep-2005		9.875%		MD - 100.00%		Paid Off - 240		01-Jan-2005

1044405764 1			27,000.00		26,832.49			30-Sep-2005		7.999%		AZ - 100.00%		Paid Off - 240		01-Jan-2005

1044405809 1			90,000.00		89,666.57			02-Sep-2005		10.500%		CA - 100.00%		Paid Off - 180		01-Jan-2005

1044406110 1			46,000.00		45,795.13			13-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044406279 1			75,000.00		74,557.53			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044406713 1			32,050.00		31,931.23			30-Sep-2005		10.500%		WA - 100.00%		Paid Off - 240		01-Jan-2005

1044406720 1			33,500.00		33,382.30			16-Sep-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044406792 1			36,200.00		36,029.19			16-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044406817 1			67,500.00		67,140.13			28-Sep-2005		8.750%		CA - 95.00%		Paid Off - 240		01-Jan-2005

1044406944 1			60,000.00		59,696.07			02-Sep-2005		9.000%		MA - 100.00%		Paid Off - 240		01-Jan-2005

1044407253 1			43,250.00		43,098.10			02-Sep-2005		10.750%		NV - 100.00%		Paid Off - 240		01-Jan-2005

1044407337 1			29,000.00		28,883.70			07-Sep-2005		10.125%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044407434 1			49,200.00		48,909.78			30-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044407656 1			47,250.00		47,010.67			01-Sep-2005		9.000%		NJ - 95.00%		Paid Off - 240		01-Jan-2005

1044407890 1			32,980.00		32,847.02			08-Sep-2005		10.750%		TX - 100.00%		Paid Off - 240		01-Jan-2005

1044407897 1			18,780.00		18,663.98			14-Sep-2005		10.500%		GA - 100.00%		Paid Off - 180		01-Jan-2005

1044407982 1			104,550.00		104,162.70			29-Sep-2005		10.500%		MD - 99.99%		Paid Off - 240		01-Jan-2005

1044408021 1			43,000.00		42,758.83			21-Sep-2005		8.500%		FL - 100.00%		Paid Off - 240		01-Jan-2005

1044408602 1			39,800.00		39,467.26			07-Sep-2005		10.500%		OH - 99.50%		Paid Off - 180		01-Jan-2005

1044408624 1			19,900.00		19,793.84			01-Sep-2005		8.750%		NC - 100.00%		Paid Off - 240		01-Jan-2005

1044408888 1			73,600.00		73,143.53			23-Sep-2005		8.000%		CT - 100.00%		Paid Off - 240		01-Jan-2005

1044408967 1			56,600.00		56,373.06			02-Sep-2005		10.125%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044408991 1			85,000.00		37,012.84			01-Sep-2005		9.625%		CA - 100.00%		Paid Off - 180		01-Jan-2005

1044409131 1			36,100.00		35,966.30			14-Sep-2005		10.500%		MD - 100.00%		Paid Off - 240		01-Jan-2005

1044409509 1			73,000.00		72,698.85			01-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044409817 1			57,800.00		57,480.53			14-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Jan-2005

1044409963 1			43,980.00		43,756.69			30-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Jan-2005

1044410242 1			48,000.00		47,730.75			15-Sep-2005		8.500%		OR - 100.00%		Paid Off - 240		01-Jan-2005

1044410525 1			50,800.00		50,534.48			27-Sep-2005		8.250%		AZ - 100.00%		Paid Off - 240		01-Feb-2005

1044410629 1			25,000.00		24,912.19			27-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Jan-2005



Page 25 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044410687 1			61,300.00		60,963.48			01-Sep-2005		10.750%		MO - 99.99%		Paid Off - 240		01-Feb-2005


1044411266 1			38,242.00		38,070.07			01-Sep-2005		8.990%		TN - 100.00%		Paid Off - 180		01-Feb-2005

1044411521 1			44,600.00		44,468.58			19-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Feb-2005

1044411753 1			175,000.00		174,273.38			09-Sep-2005		9.375%		CA - 94.28%		Paid Off - 240		01-Feb-2005

1044411857 1			18,500.00		18,437.73			27-Sep-2005		10.375%		OH - 99.98%		Paid Off - 240		01-Feb-2005

1044411884 1			20,200.00		20,094.42			09-Sep-2005		8.250%		FL - 100.00%		Paid Off - 240		01-Feb-2005

1044411902 1			69,000.00		68,638.74			14-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044412028 1			25,400.00		26,317.35			12-Sep-2005		10.750%		AL - 100.00%		Paid Off - 240		01-Feb-2005

1044412252 1			63,000.00		62,782.25			20-Sep-2005		10.250%		PA - 100.00%		Paid Off - 240		01-Feb-2005

1044412562 1			58,600.00		58,053.29			29-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044412570 1			52,950.00		52,785.41			26-Sep-2005		10.750%		CA - 99.98%		Paid Off - 240		01-Feb-2005

1044412837 1			109,800.00		109,226.22			13-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044412957 1			107,600.00		104,929.48			23-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005

1044412992 1			199,950.00		197,413.91			08-Sep-2005		8.750%		NJ - 99.99%		Paid Off - 240		01-Feb-2005

1044413239 1			58,000.00		57,776.98			16-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044413366 1			57,650.00		57,480.21			21-Sep-2005		11.000%		MD - 99.99%		Paid Off - 240		01-Feb-2005

1044413401 1			57,700.00		57,500.47			21-Sep-2005		10.250%		AZ - 100.00%		Paid Off - 240		01-Feb-2005

1044413541 1			32,500.00		32,041.41			09-Sep-2005		8.500%		OR - 100.00%		Paid Off - 240		01-Feb-2005

1044413585 1			54,000.00		53,832.16			19-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044413815 1			34,400.00		34,290.20			01-Sep-2005		10.625%		MI - 100.00%		Paid Off - 240		01-Feb-2005

1044413926 1			40,400.00		40,079.19			20-Sep-2005		9.875%		WA - 100.00%		Paid Off - 180		01-Feb-2005

1044414036 1			32,000.00		31,643.45			29-Sep-2005		9.625%		FL - 100.00%		Paid Off - 240		01-Feb-2005

1044414204 1			43,000.00		42,807.02			20-Sep-2005		8.999%		AZ - 100.00%		Paid Off - 240		01-Feb-2005

1044415534 1			93,150.00		92,433.05			16-Sep-2005		8.999%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044415542 1			50,000.00		49,844.61			08-Sep-2005		10.750%		NH - 100.00%		Paid Off - 240		01-Feb-2005

1044415856 1			52,600.00		52,363.99			23-Sep-2005		8.999%		FL - 100.00%		Paid Off - 240		01-Feb-2005

1044415861 1			82,900.00		82,466.70			19-Sep-2005		8.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044415911 1			67,650.00		67,361.75			29-Sep-2005		9.250%		CA - 99.99%		Paid Off - 240		01-Feb-2005

1044416303 1			51,150.00		50,932.03			01-Sep-2005		9.250%		NC - 99.99%		Paid Off - 240		01-Feb-2005

1044416352 1			66,000.00		65,771.82			29-Sep-2005		10.250%		CO - 100.00%		Paid Off - 240		01-Feb-2005

1044416610 1			38,600.00		38,446.41			28-Sep-2005		10.750%		OR - 100.00%		Paid Off - 240		01-Feb-2005

1044416693 1			29,100.00		28,979.86			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044416771 1			18,400.00		18,021.93			19-Sep-2005		9.625%		WI - 100.00%		Paid Off - 180		01-Feb-2005

1044417138 1			36,000.00		35,815.79			02-Sep-2005		9.875%		OH - 100.00%		Paid Off - 180		01-Feb-2005

1044417412 1			20,600.00		20,512.23			29-Sep-2005		9.250%		WA - 100.00%		Paid Off - 180		01-Feb-2005

1044417570 1			18,600.00		18,362.21			13-Sep-2005		9.125%		PA - 100.00%		Paid Off - 240		01-Feb-2005

1044417581 1			124,000.00		123,351.92			29-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005

1044417785 1			12,300.00		12,071.39			29-Sep-2005		10.750%		WI - 100.00%		Paid Off - 180		01-Feb-2005



Page 26 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution

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


&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

1044417996 1			35,600.00		35,440.26			22-Sep-2005		9.000%		FL - 100.00%		Paid Off - 240		01-Feb-2005


1044418006 1			24,400.00		24,324.15			02-Sep-2005		10.750%		FL - 100.00%		Paid Off - 240		01-Feb-2005

1044418053 1			40,780.00		40,646.88			30-Sep-2005		11.000%		IL - 100.00%		Paid Off - 240		01-Feb-2005

1044418249 1			29,300.00		29,203.94			26-Sep-2005		10.500%		FL - 92.26%		Paid Off - 240		01-Feb-2005

1044418876 1			149,000.00		148,484.86			19-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044419427 1			30,150.00		30,056.33			09-Sep-2005		10.750%		FL - 99.98%		Paid Off - 120		01-Feb-2005

1044419712 1			55,000.00		54,794.25			16-Sep-2005		9.875%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044419756 1			189,950.00		189,006.28			30-Sep-2005		8.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044419814 1			59,350.00		59,083.17			02-Sep-2005		8.990%		CA - 99.98%		Paid Off - 240		01-Feb-2005

1044419935 1			32,270.00		32,164.18			01-Sep-2005		10.500%		WA - 100.00%		Paid Off - 240		01-Feb-2005

1044420000 1			103,000.00		102,583.28			20-Sep-2005		9.500%		NV - 99.99%		Paid Off - 240		01-Feb-2005

1044420183 1			73,000.00		72,760.67			27-Sep-2005		10.500%		FL - 100.00%		Paid Off - 240		01-Feb-2005

1044420276 1			16,000.00		15,928.21			28-Sep-2005		9.000%		FL - 100.00%		Paid Off - 180		01-Feb-2005

1044420436 1			98,600.00		98,211.33			02-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044420842 1			56,980.00		56,796.23			22-Sep-2005		11.000%		WA - 100.00%		Paid Off - 180		01-Feb-2005

1044421326 1			141,500.00		140,531.84			09-Sep-2005		8.250%		CA - 100.00%		Paid Off - 180		01-Feb-2005

1044421390 1			42,200.00		41,914.22			23-Sep-2005		8.250%		AZ - 100.00%		Paid Off - 180		01-Feb-2005

1044421901 1			28,800.00		28,700.43			21-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044422080 1			54,000.00		53,813.37			29-Sep-2005		10.250%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044422131 1			47,400.00		47,164.56			28-Sep-2005		8.500%		MD - 99.98%		Paid Off - 240		01-Feb-2005

1044422567 1			21,400.00		21,121.50			02-Sep-2005		10.750%		PA - 100.00%		Paid Off - 240		01-Feb-2005

1044422701 1			139,500.00		138,733.50			01-Sep-2005		8.000%		CA - 95.00%		Paid Off - 240		01-Feb-2005

1044422713 1			60,805.00		60,517.83			30-Sep-2005		8.750%		CO - 100.00%		Paid Off - 180		01-Feb-2005

1044422938 1			77,000.00		76,654.55			26-Sep-2005		9.000%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044423035 1			58,000.00		56,875.91			19-Sep-2005		8.500%		MA - 100.00%		Paid Off - 240		01-Feb-2005

1044423063 1			111,800.00		111,452.53			13-Sep-2005		10.750%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044423124 1			47,000.00		46,814.69			20-Sep-2005		9.625%		NV - 100.00%		Paid Off - 240		01-Feb-2005

1044423583 1			21,200.00		21,137.55			14-Sep-2005		11.000%		KY - 100.00%		Paid Off - 180		01-Feb-2005

1044423876 1			46,600.00		46,263.49			01-Sep-2005		9.250%		NC - 100.00%		Paid Off - 240		01-Feb-2005

1044424017 1			81,400.00		81,142.78			02-Sep-2005		10.750%		CA - 98.42%		Paid Off - 240		01-Feb-2005

1044424271 1			40,000.00		39,868.84			21-Sep-2005		10.500%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044424287 1			79,800.00		79,440.80			21-Sep-2005		9.625%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044424565 1			117,800.00		117,270.43			27-Sep-2005		8.990%		CA - 100.00%		Paid Off - 240		01-Feb-2005

1044424768 1			53,250.00		53,055.50			07-Sep-2005		9.990%		CA - 95.00%		Paid Off - 240		01-Feb-2005



TOTAL			23,690,730.00		23,502,026.17



Page 27 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



															Total


Current




Number of Loans Liquidated														5
Collateral Principal Realized Loss/(Gain) Amount														106,655.16
Collateral Interest Realized Loss/(Gain) Amount														0.00
Net Liquidation Proceeds

Cumulative




Number of Loans Liquidated														10
Collateral Realized Loss/(Gain) Amount														238,408.38
Net Liquidation Proceeds														112,839.68










Page 28 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution


DEFAULT SPEEDS



															Total



MDR														0.02%
3 Months Avg MDR														0.02%
12 Months Avg MDR														0.02%
Avg MDR Since Cut-off														0.02%


CDR														0.26%
3 Months Avg CDR														0.20%
12 Months Avg CDR														0.20%
Avg CDR Since Cut-off														0.20%


SDA														1.24%
3 Months Avg SDA Approximation														1.03%
12 Months Avg SDA Approximation														1.03%
Avg SDA Since Cut-off Approximation														1.03%


Loss Severity Approximation for Current Period														69.96%
3 Months Avg Loss Severity Approximation														66.49%
12 Months Avg Loss Severity Approximation														66.49%
Avg Loss Severity Approximation Since Cut-off														66.49%












Page 29 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 30 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative

&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

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

1044358556 1
		Forcls	11.750%		UT - 100.00%		180		22,819.90				12,287.98		0.00

1044378002 1			8.750%		TN - 100.00%		180		25,726.10				23,052.61		0.00
1044382038 1			9.625%		MN - 96.60%		240		30,080.93				28,460.10		0.00
1044395206 1		Forcls	8.750%		TN - 100.00%		180		32,247.02				22,180.42		0.00
1044411967 1		Forcls	8.250%		TX - 100.00%		240		41,581.57				20,674.05		0.00


TOTAL									152,455.52			106,655.16		0.00



Page 31 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS

														Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event - a) or b) in effect (0=No , 1=Yes)								0
						a) Does a Delinq Trig Event Exists (0=No,1=Yes)								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0

						Balances 60+ days includes BK and FC								4,810,062.34
						Ending Balance								674,245,350.08
						Senior Enhancement Percentage								31.0488%
						Cumulative Loss Percentage								0.0322%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

														Total
Net Monthly Excess Cashflow														0.00
Net Monthly Excess Cashflow Alloc to Losses														106,655.16
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00





Page 32 of 33
FFMLT Trust 2005-FFA

Mortgage Pass-Through Certificates

2005-FFA

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-1										$0.00		$0.00

			A-2A										$0.00		$0.00

			A-2B										$0.00		$0.00

			M-1										$0.00		$0.00







Page 33 of 33

FFMLT TRUST 2005-FFA 8-K