
                                      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 September 1, 2005, providing for the issuance
                     of FFMLT Trust 2005-FF8 Mortgage Pass-Through
                        Certificates, Series 2005-FF8)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-127620-01                         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-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Goldman Sachs & Co.						1. Certificate Payment Report					2
				Goldman Sachs & Co.						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
										14. Other Related Information					28


				Underwriter(s)
				Goldman Sachs & Co.


										Total Number of Pages					28
										Total Number of Pages

				Dates						Contacts

				Cut-Off Date:			September 01, 2005			Hang Luu
				Close Date:			September 29, 2005			Administrator
				First Distribution Date:			October 25, 2005			(714) 247-6000
										hang-thai.luu@db.com
										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			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							October 24, 2005
							October 24, 2005

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






Page 1 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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)

A-1	FLT/STEP/AF	$	304,713,000.00		304,713,000.00		900,088.35		2,999,155.22		3,899,243.57		0.00		0.00		301,713,844.78
A-1	FLT/STEP/AF	$	304,713,000.00		304,713,000.00		900,088.35		2,999,155.22		3,899,243.57		0.00		0.00		301,713,844.78
A-2A	FLT/STEP/AF	$	388,977,000.00		388,977,000.00		1,109,664.94		9,000,267.35		10,109,932.29		0.00		0.00		379,976,732.65
A-2B	FLT/STEP/AF	$	105,951,000.00		105,951,000.00		307,611.07		0.00		307,611.07		0.00		0.00		105,951,000.00
A-2C	FLT/STEP/AF	$	197,892,000.00		197,892,000.00		587,409.42		0.00		587,409.42		0.00		0.00		197,892,000.00
A-2D	FLT/STEP/AF	$	131,311,000.00		131,311,000.00		400,206.75		0.00		400,206.75		0.00		0.00		131,311,000.00
M-1	FLT/STEP/AF	$	101,834,000.00		101,834,000.00		318,457.55		0.00		318,457.55		0.00		0.00		101,834,000.00
M-2	FLT/STEP/AF	$	31,778,000.00		31,778,000.00		100,065.39		0.00		100,065.39		0.00		0.00		31,778,000.00
M-3	FLT/STEP/AF	$	46,945,000.00		46,945,000.00		151,554.11		0.00		151,554.11		0.00		0.00		46,945,000.00
M-4	FLT/STEP/AF	$	18,778,000.00		18,778,000.00		61,435.36		0.00		61,435.36		0.00		0.00		18,778,000.00
B-1	FLT/STEP/AF	$	20,945,000.00		20,945,000.00		75,483.45		0.00		75,483.45		0.00		0.00		20,945,000.00
B-2	FLT/STEP/AF	$	15,889,000.00		15,889,000.00		58,983.50		0.00		58,983.50		0.00		0.00		15,889,000.00
B-3	FLT/STEP/AF	$	12,278,000.00		12,278,000.00		49,569.01		0.00		49,569.01		0.00		0.00		12,278,000.00
B-4	FLT/STEP/AF	$	14,444,000.00		14,444,000.00		68,745.42		0.00		68,745.42		0.00		0.00		14,444,000.00
B-5	FLT/STEP/AF	$	20,945,000.00		20,945,000.00		99,686.56		0.00		99,686.56		0.00		0.00		20,945,000.00
X	EXE	$	31,778,361.52		31,778,361.52		2,726,189.15		273.17		2,726,462.32		0.00		0.00		31,778,088.35
P	EXE	$	0.00		0.00		95,048.03		0.00		95,048.03		0.00		0.00		0.00
R-1	EXE	$	50.00		50.00		0.00		50.00		50.00		0.00		0.00		0.00
R-2	EXE	$	100.00		100.00		0.00		100.00		100.00		0.00		0.00		0.00
R-3	EXE	$	50.00		50.00		0.00		50.00		50.00		0.00		0.00		0.00
C	EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,444,458,561.52		1,444,458,561.52		7,110,198.06		11,999,895.74		19,110,093.80		0.00		0.00		1,432,458,665.78
Total





Page 2 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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)
A-1	09/29/05		10/24/05		A-Act/360		362341QL6		304,713,000.00		1,000.000000		2.953889		9.842557		12.796446	990.157443
A-2A	09/29/05		10/24/05		A-Act/360		362341QM4		388,977,000.00		1,000.000000		2.852778		23.138302		25.991080	976.861698
A-2B	09/29/05		10/24/05		A-Act/360		362341QN2		105,951,000.00		1,000.000000		2.903333		0.000000		2.903333	1,000.000000
A-2C	09/29/05		10/24/05		A-Act/360		362341QP7		197,892,000.00		1,000.000000		2.968333		0.000000		2.968333	1,000.000000
A-2D	09/29/05		10/24/05		A-Act/360		362341QQ5		131,311,000.00		1,000.000000		3.047778		0.000000		3.047778	1,000.000000
M-1	09/29/05		10/24/05		A-Act/360		362341QR3		101,834,000.00		1,000.000000		3.127222		0.000000		3.127222	1,000.000000
M-2	09/29/05		10/24/05		A-Act/360		362341QS1		31,778,000.00		1,000.000000		3.148889		0.000000		3.148889	1,000.000000
M-3	09/29/05		10/24/05		A-Act/360		362341QT9		46,945,000.00		1,000.000000		3.228333		0.000000		3.228333	1,000.000000
M-4	09/29/05		10/24/05		A-Act/360		362341QU6		18,778,000.00		1,000.000000		3.271667		0.000000		3.271667	1,000.000000
B-1	09/29/05		10/24/05		A-Act/360		362341QV4		20,945,000.00		1,000.000000		3.603889		0.000000		3.603889	1,000.000000
B-2	09/29/05		10/24/05		A-Act/360		362341QW2		15,889,000.00		1,000.000000		3.712222		0.000000		3.712222	1,000.000000
B-3	09/29/05		10/24/05		A-Act/360		362341QX0		12,278,000.00		1,000.000000		4.037222		0.000000		4.037222	1,000.000000
B-4	09/29/05		10/24/05		A-Act/360		362341RE1		14,444,000.00		1,000.000000		4.759445		0.000000		4.759445	1,000.000000
B-5	09/29/05		10/24/05		A-Act/360		362341RF8		20,945,000.00		1,000.000000		4.759444		0.000000		4.759444	1,000.000000
X	09/29/05		10/24/05		A-30/360		362341RB7		31,778,361.52		1,000.000000		85.787593		0.008596		85.796189	999.991404
P	09/29/05		10/24/05		A-30/360		362341RC5		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R-1	09/29/05		10/24/05		A-30/360		362341QY8		50.00		1,000.000000		0.000000		1,000.000000		1,000.000000	0.000000
R-2	09/29/05		10/24/05		A-30/360		362341QZ5		100.00		1,000.000000		0.000000		1,000.000000		1,000.000000	0.000000
R-3	09/29/05		10/24/05		A-30/360		362341RA9		50.00		1,000.000000		0.000000		1,000.000000		1,000.000000	0.000000
C	09/29/05		10/24/05		A-30/360		362341RD3		0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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	304,713,000.00		900,088.35		2,904,240.31		94,914.91		2,999,155.22		3,899,243.57		0.00		0.00		301,713,844.78
A-2A	388,977,000.00		1,109,664.94		8,715,433.95		284,833.40		9,000,267.35		10,109,932.29		0.00		0.00		379,976,732.65
A-2B	105,951,000.00		307,611.07		0.00		0.00		0.00		307,611.07		0.00		0.00		105,951,000.00
A-2C	197,892,000.00		587,409.42		0.00		0.00		0.00		587,409.42		0.00		0.00		197,892,000.00
A-2D	131,311,000.00		400,206.75		0.00		0.00		0.00		400,206.75		0.00		0.00		131,311,000.00
M-1	101,834,000.00		318,457.55		0.00		0.00		0.00		318,457.55		0.00		0.00		101,834,000.00
M-2	31,778,000.00		100,065.39		0.00		0.00		0.00		100,065.39		0.00		0.00		31,778,000.00
M-3	46,945,000.00		151,554.11		0.00		0.00		0.00		151,554.11		0.00		0.00		46,945,000.00
M-4	18,778,000.00		61,435.36		0.00		0.00		0.00		61,435.36		0.00		0.00		18,778,000.00
B-1	20,945,000.00		75,483.45		0.00		0.00		0.00		75,483.45		0.00		0.00		20,945,000.00
B-2	15,889,000.00		58,983.50		0.00		0.00		0.00		58,983.50		0.00		0.00		15,889,000.00
B-3	12,278,000.00		49,569.01		0.00		0.00		0.00		49,569.01		0.00		0.00		12,278,000.00
B-4	14,444,000.00		68,745.42		0.00		0.00		0.00		68,745.42		0.00		0.00		14,444,000.00
B-5	20,945,000.00		99,686.56		0.00		0.00		0.00		99,686.56		0.00		0.00		20,945,000.00
X	31,778,361.52		2,726,189.15		264.52		8.64		273.17		2,726,462.32		0.00		0.00		31,778,088.35
P	0.00		95,048.03		0.00		0.00		0.00		95,048.03		0.00		0.00		0.00
R-1	50.00		0.00		48.42		1.58		50.00		50.00		0.00		0.00		0.00
R-2	100.00		0.00		96.84		3.16		100.00		100.00		0.00		0.00		0.00
R-3	50.00		0.00		48.42		1.58		50.00		50.00		0.00		0.00		0.00
C	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,444,458,561.52		7,110,198.06		11,620,132.46		379,763.27		11,999,895.74		19,110,093.80		0.00		0.00		1,432,458,665.78



Page 4 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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)
A-1	4.09000%		304,713,000.00		900,088.35		0.00		0.00		0.00		900,088.35		900,088.35		0.00
A-2A	3.95000%		388,977,000.00		1,109,664.94		0.00		0.00		0.00		1,109,664.94		1,109,664.94		0.00
A-2B	4.02000%		105,951,000.00		307,611.07		0.00		0.00		0.00		307,611.07		307,611.07		0.00
A-2C	4.11000%		197,892,000.00		587,409.42		0.00		0.00		0.00		587,409.42		587,409.42		0.00
A-2D	4.22000%		131,311,000.00		400,206.75		0.00		0.00		0.00		400,206.75		400,206.75		0.00
M-1	4.33000%		101,834,000.00		318,457.55		0.00		0.00		0.00		318,457.55		318,457.55		0.00
M-2	4.36000%		31,778,000.00		100,065.39		0.00		0.00		0.00		100,065.39		100,065.39		0.00
M-3	4.47000%		46,945,000.00		151,554.11		0.00		0.00		0.00		151,554.11		151,554.11		0.00
M-4	4.53000%		18,778,000.00		61,435.36		0.00		0.00		0.00		61,435.36		61,435.36		0.00
B-1	4.99000%		20,945,000.00		75,483.45		0.00		0.00		0.00		75,483.45		75,483.45		0.00
B-2	5.14000%		15,889,000.00		58,983.50		0.00		0.00		0.00		58,983.50		58,983.50		0.00
B-3	5.59000%		12,278,000.00		49,569.01		0.00		0.00		0.00		49,569.01		49,569.01		0.00
B-4	6.59000%		14,444,000.00		68,745.42		0.00		0.00		0.00		68,745.42		68,745.42		0.00
B-5	6.59000%		20,945,000.00		99,686.56		0.00		0.00		0.00		99,686.56		99,686.56		0.00
X	118.78282%		31,778,361.52		0.00		-4,288,960.87		0.00		0.00		4,288,960.87		2,726,189.15		1,562,771.72
P	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		95,048.03		0.00
R-1	0.00000%		50.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-2	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R-3	0.00000%		50.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
C	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,444,458,561.52		4,288,960.88		-4,288,960.87		0.00		0.00		8,577,921.75		7,110,198.06		1,562,771.72



Page 5 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										9,000,622.25		2,999,273.48		11,999,895.73
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										9,000,622.25		2,999,273.48		11,999,895.73
Interest Collections										5,426,368.60		#######		7,498,612.96
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		95,048.03		-261,332.03
Interest Fees										-93,355.66		-33,727.19		-127,082.86
TOTAL NET INTEREST										5,333,012.94		2,133,565.20		7,466,578.13
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										14,333,635.19		5,132,838.68		19,110,093.80



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											206,164.95		173,598.33		379,763.28
Prepayments In Full											8,578,998.47		2,764,769.15		11,343,767.62
Curtailments											215,458.83		60,906.00		276,364.83
Liquidations											0.00		0.00		0.00
Insurance Principal													0.00		0.00
Repurchased Principal Amounts											0.00		0.00		0.00
Other Principal													0.00		0.00
Total Realized Loss Of Principal											-0.00		-0.00		-0.00
Delinquent Principal											-169,546.82		-138,168.15		-307,714.97
Advanced Principal											169,546.82		138,168.15		307,714.97
TOTAL PRINCIPAL COLLECTED											9,000,622.25		2,999,273.48		11,999,895.73


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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





Page 6 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										5,775,221.32		2,202,018.42		7,977,239.74
Liquidation Interest										0.00		0.00		0.00
Repurchased Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Interest										0.00		0.00		0.00
Relief Act Interest Shortfalls										-0.00		-0.00		-0.00
Prepayment Interest Shortfalls										-23,462.87		-5,617.32		-29,080.19
Compensating Interest										23,462.87		5,617.32		29,080.19
Delinquent Interest										-4,615,702.94		-1,766,336.95		-6,382,039.89
Interest Advanced										4,266,850.22		1,636,562.90		5,903,413.12
TOTAL INTEREST COLLECTED										5,426,368.60		2,072,244.36		7,498,612.96


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



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														95,048.03
SWAP Payment Received from GSMS														3,801,597.28
SWAP Amount Paid to GSMS														-4,157,977.34
TOTAL INTEREST OTHER ACCOUNTS										0.00		95,048.03		-261,332.03



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										90,543.53		32,687.44		123,230.97
Current Trustee Fees										2,812.14		1,039.75		3,851.89
TOTAL INTEREST OTHER FEES										93,355.66		33,727.19		127,082.86




Page 7 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														31,778,088.35
Overcollateralization Target Amount														31,778,088.35
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00



Page 8 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										3,695		2,551		6,246
Prior										3,695		2,551		6,246
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-27		-15		-42
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										3,668		2,536		6,204
Principal Balance:


Original										1,054,550,981.57		389,907,579.95		1,444,458,561.52
Prior										1,054,550,981.57		389,907,579.95		1,444,458,561.52
Prefunding										0.00		0.00		0.00
Scheduled Principal										-206,164.95		-173,598.33		-379,763.28
Partial Prepayments										-215,458.83		-60,906.00		-276,364.83
Full Voluntary Prepayments										-8,578,998.47		-2,764,769.15		-11,343,767.62
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										1,045,550,359.32		386,908,306.47		1,432,458,665.79





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.57177%		6.77705%		6.62718%
Weighted Average Coupon Prior										6.57177%		6.77705%		6.62718%
Weighted Average Coupon Current										6.57177%		6.77705%		6.62718%
Weighted Average Months to Maturity Original										355		354		355
Weighted Average Months to Maturity Prior										355		354		355
Weighted Average Months to Maturity Current										355		354		355
Weighted Avg Remaining Amortization Term Original										355		354		355
Weighted Avg Remaining Amortization Term Prior										355		354		355
Weighted Avg Remaining Amortization Term Current										355		354		355
Weighted Average Seasoning Original										3.45		3.45		3.45
Weighted Average Seasoning Prior										3.45		3.45		3.45
Weighted Average Seasoning Current										3.45		3.45		3.45









Page 10 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.49366%		5.69568%		5.54713%
Weighted Average Margin Prior										5.49366%		5.69568%		5.54713%
Weighted Average Margin Current										5.49366%		5.69568%		5.54713%
Weighted Average Max Rate Original										12.48173%		12.76618%		12.55702%
Weighted Average Max Rate Prior										12.48173%		12.76618%		12.55702%
Weighted Average Max Rate Current										12.48173%		12.76618%		12.55702%
Weighted Average Min Rate Original										6.47773%		6.76683%		6.55425%
Weighted Average Min Rate Prior										6.47773%		6.76683%		6.55425%
Weighted Average Min Rate Current										6.47773%		6.76683%		6.55425%
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										90,543.53		32,687.44		123,230.97
Delinquent Servicing Fees										348,852.71		129,774.05		478,626.76
TOTAL SERVICING FEES										439,396.25		162,461.49		601,857.74


Compensating Interest										-23,462.87		-5,617.32		-29,080.19
Delinquent Servicing Fees										-348,852.71		-129,774.05		-478,626.76
COLLECTED SERVICING FEES										67,080.67		27,070.12		94,150.79


Aggregate Advances with respect to this Distribution										4,436,397.04		1,774,731.05		6,211,128.09





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Net Prepayment Interest Shortfall										0.00		0.00		0.00

Current LIBOR Rate														3.840000%

Next LIBOR Rate														4.037500%




Page 11 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,985,263.35		87,742.78		0.00		4,073,006.13
			% Balance				0.28%		0.01%		0.00%		0.28%
			# Loans				22		1		0		23
			% # Loans				0.35%		0.02%		0.00%		0.37%
	FORECLOSURE		Balance		0.00		0.00		376,895.20		0.00		376,895.20
			% Balance		0.00%		0.00%		0.03%		0.00%		0.03%
			# Loans		0		0		1		0		1
			% # Loans		0.00%		0.00%		0.02%		0.00%		0.02%
	BANKRUPTCY		Balance		1,099,379.51		216,000.00		0.00		0.00		1,315,379.51
			% Balance		0.08%		0.02%		0.00%		0.00%		0.09%
			# Loans		9		1		0		0		10
			% # Loans		0.15%		0.02%		0.00%		0.00%		0.16%
	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		1,099,379.51		4,201,263.35		464,637.98		0.00		5,765,280.84
			% Balance		0.08%		0.29%		0.03%		0.00%		0.40%
			# Loans		9		23		2		0		34
			% # Loans		0.15%		0.37%		0.03%		0.00%		0.55%









Page 12 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,410,092.09		0.00		0.00		1,410,092.09
			% Balance				0.36%		0.00%		0.00%		0.36%
			# Loans				9		0		0		9
			% # Loans				0.35%		0.00%		0.00%		0.35%
	FORECLOSURE		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%
	BANKRUPTCY		Balance		534,441.87		216,000.00		0.00		0.00		750,441.87
			% Balance		0.14%		0.06%		0.00%		0.00%		0.19%
			# Loans		4		1		0		0		5
			% # Loans		0.16%		0.04%		0.00%		0.00%		0.20%
	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		534,441.87		1,626,092.09		0.00		0.00		2,160,533.96
			% Balance		0.14%		0.42%		0.00%		0.00%		0.56%
			# Loans		4		10		0		0		14
			% # Loans		0.16%		0.39%		0.00%		0.00%		0.55%










Page 13 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				2,575,171.26		87,742.78		0.00		2,662,914.04
			% Balance				0.25%		0.01%		0.00%		0.25%
			# Loans				13		1		0		14
			% # Loans				0.35%		0.03%		0.00%		0.38%
	FORECLOSURE		Balance		0.00		0.00		376,895.20		0.00		376,895.20
			% Balance		0.00%		0.00%		0.04%		0.00%		0.04%
			# Loans		0		0		1		0		1
			% # Loans		0.00%		0.00%		0.03%		0.00%		0.03%
	BANKRUPTCY		Balance		564,937.64		0.00		0.00		0.00		564,937.64
			% Balance		0.05%		0.00%		0.00%		0.00%		0.05%
			# Loans		5		0		0		0		5
			% # Loans		0.14%		0.00%		0.00%		0.00%		0.14%
	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		564,937.64		2,575,171.26		464,637.98		0.00		3,604,746.88
			% Balance		0.05%		0.25%		0.04%		0.00%		0.34%
			# Loans		5		13		2		0		20
			% # Loans		0.14%		0.35%		0.05%		0.00%		0.55%









Page 14 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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 15 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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
4000322167 2
4000322167 2			378,000.00		376,895.20		01-Jun-2005		7.625%		CO - 92.20%		360		01-Jul-2005



TOTAL			378,000.00		376,895.20


Page 16 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										27		15		42
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										27		15		42
Curtailments Amount										215,458.83		60,906.00		276,364.83
Paid in Full Balance										8,578,998.47		2,764,769.15		11,343,767.62
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										8,794,457.30		2,825,675.15		11,620,132.45

Cumulative


Number of Paid in Full Loans										27		15		42
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										27		15		42
Paid in Full Balance										8,578,998.47		2,764,769.15		11,343,767.62
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										215,458.83		60,906.00		276,364.83
Total Prepayment Amount										8,794,457.30		2,825,675.15		11,620,132.45










Page 17 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										0.83%		0.73%		0.80%
3 Months Avg SMM										0.83%		0.73%		0.80%
12 Months Avg SMM										0.83%		0.73%		0.80%
Avg SMM Since Cut-off										0.83%		0.73%		0.80%


CPR										9.56%		8.36%		9.24%
3 Months Avg CPR										9.56%		8.36%		9.24%
12 Months Avg CPR										9.56%		8.36%		9.24%
Avg CPR Since Cut-off										9.56%		8.36%		9.24%


PSA										1,386.79%		1,210.40%		1,339.33%
3 Months Avg PSA Approximation										1,386.80%		1,210.41%		1,339.32%
12 Months Avg PSA Approximation										1,386.80%		1,210.41%		1,339.32%
Avg PSA Since Cut-off Approximation										1,386.80%		1,210.41%		1,339.32%










Page 18 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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













Page 19 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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 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

4000306823 2			124,000.00		123,794.86			23-Sep-2005		8.990%		IL - 100.00%		Paid Off - 360		01-Jul-2005
			124,000.00

4000311049 2			420,000.00		419,269.78			28-Sep-2005		8.750%		MA - 100.00%		Paid Off - 360		01-Jul-2005
4000311049 2					419,269.78			28-Sep-2005		8.750%		MA - 100.00%		Paid Off - 360		01-Jul-2005
4000320584 1			85,000.00		84,773.79			21-Sep-2005		6.625%		IL - 70.83%		Paid Off - 360		01-Jul-2005
4000320584 1					84,773.79			21-Sep-2005		6.625%		IL - 70.83%		Paid Off - 360		01-Jul-2005
4000322827 1			215,000.00		215,000.00			01-Sep-2005		7.125%		MA - 79.63%		Paid Off - 360		01-Jul-2005
4000322827 1					215,000.00			01-Sep-2005		7.125%		MA - 79.63%		Paid Off - 360		01-Jul-2005
4000324337 2			502,500.00		500,956.41			08-Sep-2005		7.375%		CA - 100.00%		Paid Off - 360		01-Jun-2005
4000324337 2					500,956.41			08-Sep-2005		7.375%		CA - 100.00%		Paid Off - 360		01-Jun-2005
4000327210 1			151,050.00		150,795.47			30-Sep-2005		6.875%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000327210 1					150,795.47			30-Sep-2005		6.875%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000327961 1			90,900.00		90,900.00			28-Sep-2005		8.125%		NC - 90.00%		Paid Off - 360		01-Jul-2005
4000327961 1					90,900.00			28-Sep-2005		8.125%		NC - 90.00%		Paid Off - 360		01-Jul-2005
4000329288 2			190,000.00		189,569.10			28-Sep-2005		7.750%		MA - 51.49%		Paid Off - 360		01-Jul-2005
4000329288 2					189,569.10			28-Sep-2005		7.750%		MA - 51.49%		Paid Off - 360		01-Jul-2005
4000329952 2			457,000.00		456,904.77			29-Sep-2005		6.625%		CA - 83.85%		Paid Off - 360		01-Jul-2005
4000329952 2					456,904.77			29-Sep-2005		6.625%		CA - 83.85%		Paid Off - 360		01-Jul-2005
4000331376 2			102,000.00		101,826.72			20-Sep-2005		8.875%		OH - 86.19%		Paid Off - 360		01-Jul-2005
4000331376 2					101,826.72			20-Sep-2005		8.875%		OH - 86.19%		Paid Off - 360		01-Jul-2005
4000333052 1			282,400.00		281,718.48			19-Sep-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000333052 1					281,718.48			19-Sep-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000333155 1			135,000.00		134,471.13			30-Sep-2005		6.125%		OR - 90.00%		Paid Off - 360		01-Jun-2005
4000333155 1					134,471.13			30-Sep-2005		6.125%		OR - 90.00%		Paid Off - 360		01-Jun-2005
4000337341 1			295,450.00		295,010.09			27-Sep-2005		7.500%		VA - 95.00%		Paid Off - 360		01-Aug-2005
4000337341 1					295,010.09			27-Sep-2005		7.500%		VA - 95.00%		Paid Off - 360		01-Aug-2005
4000338635 2			552,500.00		551,322.58			01-Sep-2005		7.750%		IL - 85.00%		Paid Off - 360		01-Jul-2005
4000338635 2					551,322.58			01-Sep-2005		7.750%		IL - 85.00%		Paid Off - 360		01-Jul-2005
4000339463 2			341,500.00		341,500.00			13-Sep-2005		5.999%		NV - 80.00%		Paid Off - 360		01-Jul-2005
4000339463 2					341,500.00			13-Sep-2005		5.999%		NV - 80.00%		Paid Off - 360		01-Jul-2005
4000341003 2			360,000.00		358,944.93			30-Sep-2005		6.125%		CA - 71.57%		Paid Off - 360		01-Jul-2005
4000341003 2					358,944.93			30-Sep-2005		6.125%		CA - 71.57%		Paid Off - 360		01-Jul-2005
4000342035 1			116,700.00		116,700.00			29-Sep-2005		5.750%		FL - 79.99%		Paid Off - 360		01-Jul-2005
4000342035 1					116,700.00			29-Sep-2005		5.750%		FL - 79.99%		Paid Off - 360		01-Jul-2005
4000342119 2			78,400.00		78,210.78			15-Sep-2005		7.125%		MO - 80.00%		Paid Off - 360		01-Jul-2005
4000342119 2					78,210.78			15-Sep-2005		7.125%		MO - 80.00%		Paid Off - 360		01-Jul-2005
4000342988 2			188,000.00		188,000.00			02-Sep-2005		6.500%		GA - 80.00%		Paid Off - 360		01-Jul-2005
4000342988 2					188,000.00			02-Sep-2005		6.500%		GA - 80.00%		Paid Off - 360		01-Jul-2005
4000350711 2			442,850.00		442,850.00			15-Sep-2005		6.625%		CA - 76.09%		Paid Off - 360		01-Jul-2005
4000350711 2					442,850.00			15-Sep-2005		6.625%		CA - 76.09%		Paid Off - 360		01-Jul-2005
4000351000 2			200,000.00		199,491.28			06-Sep-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Jul-2005
4000351000 2					199,491.28			06-Sep-2005		7.625%		IL - 80.00%		Paid Off - 360		01-Jul-2005
4000353902 2			72,900.00		72,809.07			28-Sep-2005		8.375%		IN - 90.00%		Paid Off - 360		01-Aug-2005
4000353902 2					72,809.07			28-Sep-2005		8.375%		IN - 90.00%		Paid Off - 360		01-Aug-2005
4000356559 2			252,500.00		252,500.00			02-Sep-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000356559 2					252,500.00			02-Sep-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000359151 2			171,000.00		171,000.00			12-Sep-2005		7.875%		CA - 90.00%		Paid Off - 360		01-Aug-2005
4000359151 2					171,000.00			12-Sep-2005		7.875%		CA - 90.00%		Paid Off - 360		01-Aug-2005
4000360328 1			167,000.00		166,642.09			15-Sep-2005		5.625%		IL - 61.85%		Paid Off - 360		01-Aug-2005
4000360328 1					166,642.09			15-Sep-2005		5.625%		IL - 61.85%		Paid Off - 360		01-Aug-2005
4000361342 2			500,000.00		500,000.00			09-Sep-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Aug-2005
4000361342 2					500,000.00			09-Sep-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Aug-2005
4000362985 2			166,250.00		166,250.00			02-Sep-2005		7.375%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000362985 2					166,250.00			02-Sep-2005		7.375%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000363872 2			534,600.00		534,600.00			22-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jul-2005
4000363872 2					534,600.00			22-Sep-2005		6.750%		CA - 90.00%		Paid Off - 360		01-Jul-2005
4000364002 2			104,550.00		104,429.25			30-Sep-2005		8.750%		IL - 85.00%		Paid Off - 360		01-Aug-2005
4000364002 2					104,429.25			30-Sep-2005		8.750%		IL - 85.00%		Paid Off - 360		01-Aug-2005
4000365758 1			175,000.00		175,000.00			23-Sep-2005		7.250%		OR - 71.87%		Paid Off - 360		01-Aug-2005
4000365758 1					175,000.00			23-Sep-2005		7.250%		OR - 71.87%		Paid Off - 360		01-Aug-2005
4000371353 2			759,200.00		759,193.17			27-Sep-2005		6.250%		MD - 80.00%		Paid Off - 360		01-Jul-2005
4000371353 2					759,193.17			27-Sep-2005		6.250%		MD - 80.00%		Paid Off - 360		01-Jul-2005
4000372158 2			78,750.00		78,749.61			16-Sep-2005		8.375%		FL - 89.99%		Paid Off - 360		01-Aug-2005
4000372158 2					78,749.61			16-Sep-2005		8.375%		FL - 89.99%		Paid Off - 360		01-Aug-2005
4000374350 2			318,300.00		318,300.00			26-Sep-2005		8.250%		FL - 94.99%		Paid Off - 360		01-Aug-2005
4000374350 2					318,300.00			26-Sep-2005		8.250%		FL - 94.99%		Paid Off - 360		01-Aug-2005
4000377109 1			177,000.00		176,716.08			26-Sep-2005		7.125%		WA - 89.85%		Paid Off - 360		01-Aug-2005
4000377109 1					176,716.08			26-Sep-2005		7.125%		WA - 89.85%		Paid Off - 360		01-Aug-2005
4000377462 2			180,000.00		181,237.50			23-Sep-2005		8.250%		IL - 80.00%		Paid Off - 360		01-Aug-2005
4000377462 2					181,237.50			23-Sep-2005		8.250%		IL - 80.00%		Paid Off - 360		01-Aug-2005
4000377533 2			188,257.00		187,989.93			30-Sep-2005		7.750%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000377533 2					187,989.93			30-Sep-2005		7.750%		IL - 95.00%		Paid Off - 360		01-Aug-2005
4000378416 1			180,000.00		179,718.31			01-Sep-2005		7.250%		IL - 90.00%		Paid Off - 360		01-Aug-2005
4000378416 1					179,718.31					7.250%		IL - 90.00%		Paid Off - 360


Page 20 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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

4000378529 1			240,000.00		240,000.00			07-Sep-2005		6.375%		CA - 80.00%		Paid Off - 360		01-Aug-2005
			240,000.00

4000382020 1			160,000.00		159,723.71			19-Sep-2005		6.750%		OH - 91.43%		Paid Off - 360		01-Aug-2005
4000382020 1					159,723.71			19-Sep-2005		6.750%		OH - 91.43%		Paid Off - 360		01-Aug-2005
4000384183 1			297,600.00		297,600.00			27-Sep-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Aug-2005
4000384183 1					297,600.00			27-Sep-2005		6.750%		VA - 80.00%		Paid Off - 360		01-Aug-2005
4000385236 2			99,450.00		99,298.73			15-Sep-2005		7.500%		OH - 85.00%		Paid Off - 360		01-Aug-2005
4000385236 2					99,298.73			15-Sep-2005		7.500%		OH - 85.00%		Paid Off - 360		01-Aug-2005
4000395431 2			1,200,000.00		1,200,000.00			01-Sep-2005		5.875%		CA - 79.21%		Paid Off - 360		01-Aug-2005
4000395431 2					1,200,000.00			01-Sep-2005		5.875%		CA - 79.21%		Paid Off - 360		01-Aug-2005


TOTAL			11,352,607.00		11,343,767.62
TOTAL


Page 21 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



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


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


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


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












Page 23 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution





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



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

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

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

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

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

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

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




Page 24 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 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 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Stepdown Date has occurred (0 = No, 1=Yes)								0
						Trigger Event - a) or b) in effect (0=No , 1=Yes)								0
						a) Does a Delinq Trig Event Exists (0=No,1=Yes)								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0

						Balances 60+ days includes BK and FC								0.00
						Ending Balance								1,432,458,665.79
						Senior Enhancement Percentage								22.0330%
						Cumulative Loss Percentage								0.0000%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Net Monthly Excess Cashflow														2,726,462.32
Net Monthly Excess Cashflow Alloc to Losses														0.00
Net Monthly Excess Cashflow Alloc to Unpaid Int														0.00





Page 26 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

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
													$0.00		$0.00
			A-2A										$0.00		$0.00
													$0.00		$0.00
			A-2B										$0.00		$0.00
													$0.00		$0.00
			A-2C										$0.00		$0.00
													$0.00		$0.00
			A-2D										$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
			B-1										$0.00		$0.00
													$0.00		$0.00
			B-2										$0.00		$0.00
													$0.00		$0.00
			B-3										$0.00		$0.00
													$0.00		$0.00
			B-4										$0.00		$0.00
													$0.00		$0.00
			B-5										$0.00		$0.00
													$0.00		$0.00




Page 27 of 28
FFMLT Trust 2005-FF8

Asset Backed Certificates
Asset Backed Certificates
2005-FF8

October 25, 2005 Distribution
Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current Scheduled Payments										5,981,386.27		2,375,616.74		8,357,003.01
Current Scheduled Payments 1 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 2 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 3 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 4 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 5 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 6 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 7 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 8 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 9 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 10 Month Prior										0.00		0.00		0.00
Current Scheduled Payments 11 Month Prior										0.00		0.00		0.00


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




Page 28 of 28

FFMLT Trust 2005-FF8 8-K