FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

External Parties

Table of Contents

Page

Seller

1. Certificate Payment Report

Goldman Sachs & Co.

2. Collection Account Report

3. Credit Enhancement Report

Servicer(s)

4. Collateral Report

Home Loan Services, Inc.

5. Delinquency Report

6. REO Report

Underwriter(s)

7. Foreclosure Report

Goldman Sachs & Co.

8. Prepayment Report

9. Prepayment Detail Report

Swap Counterparty

10. Realized Loss Report

Goldman Sachs Mitsui Marine Derivative Products,L.P

11. Realized Loss Detail Report

12. Triggers and Adj. Cert. Report

13. Additional Certificate Report

14. Other Related Information

Total Number of Pages

Dates

Contacts

Cut-Off Date:

April 01, 2007

Mei Nghia

Close Date:

April 26, 2007

Administrator

First Distribution Date:

May 25, 2007

(714) 247-6248

Mei.nghia@db.com

Address:

Distribution Date:

May 25, 2007

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

Record Date:

April 30, 2007

Factor Information:

(800) 735-7777

May 24, 2007

Main Phone Number:

(714) 247-6000

Determination Date:

May 15, 2007

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

Page 1 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Certificate Payment Report
Current Period Distribution -
			Prior						Current
			Prior

	Class	Original	Principal			Total	Realized	Deferred	Principal

Class	Type	Face Value	Balance	Interest	Principal	Distribution	Loss	Interest	Balance
			(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A	FLT/STEP	295,150,000.00	295,150,000.00	1,317,188.86	26,761,140.48	28,078,329.34	0.00	0.00	268,388,859.52
A	FLT/STEP	295,150,000.00	295,150,000.00	1,317,188.86	26,761,140.48	28,078,329.34	0.00	0.00	268,388,859.52
M-1	FLT/STEP	32,394,000.00	32,394,000.00	155,788.15	0.00	155,788.15	0.00	0.00	32,394,000.00
M-2	FLT/STEP	9,740,000.00	9,740,000.00	48,410.51	0.00	48,410.51	0.00	0.00	9,740,000.00
M-3	FLT/STEP	17,997,000.00	17,997,000.00	106,122.31	0.00	106,122.31	0.00	0.00	17,997,000.00
M-4	FLT/STEP	8,257,000.00	8,257,000.00	52,014.51	0.00	52,014.51	0.00	0.00	8,257,000.00
M-5	FLT/STEP	7,622,000.00	7,622,000.00	51,084.34	0.00	51,084.34	0.00	0.00	7,622,000.00
M-6	FLT/STEP	6,987,000.00	6,987,000.00	46,828.43	0.00	46,828.43	0.00	0.00	6,987,000.00
M-7	FLT/STEP	12,280,000.00	12,280,000.00	82,303.29	1,059,344.19	1,141,647.48	0.00	0.00	11,220,655.81
X	EXE	33,030,323.76	33,030,323.76	84,549.61	0.00	84,549.61	0.00	1,058,691.68	34,089,015.44
P	FIX	0.00	0.00	14,236.10	0.00	14,236.10	0.00	0.00	0.00
R	EXE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-1	EXE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00



Total		423,457,323.76	423,457,323.76	1,958,526.11	27,820,484.67	29,779,010.78	0.00	1,058,691.68	396,695,530.77
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face Value
					Orig. Principal	Prior				Current
					Orig. Principal	Prior				Current
	Period	Period			(with Notional)	Principal			Total	Principal
Class	Starting	Ending	Method	Cusip	Balance	Balance	Interest	Principal	Distribution	Balance
			Method
					(1)	(1)	(2)	(3)	(4)=(2)+(3)	(5)

A	04/26/07	05/24/07	A-Act/360	30248EAA6	295,150,000.00	1,000.000000	4.462778	90.669627	95.132405	909.330373
A	04/26/07	05/24/07	A-Act/360	30248EAA6	295,150,000.00	1,000.000000	4.462778	90.669627	95.132405	909.330373
M-1	04/26/07	05/24/07	A-Act/360	30248EAB4	32,394,000.00	1,000.000000	4.809167	0.000000	4.809167	1,000.000000
M-2	04/26/07	05/24/07	A-Act/360	30248EAC2	9,740,000.00	1,000.000000	4.970278	0.000000	4.970278	1,000.000000
M-3	04/26/07	05/24/07	A-Act/360	30248EAD0	17,997,000.00	1,000.000000	5.896667	0.000000	5.896667	1,000.000000
M-4	04/26/07	05/24/07	A-Act/360	30248EAE8	8,257,000.00	1,000.000000	6.299444	0.000000	6.299444	1,000.000000
M-5	04/26/07	05/24/07	A-Act/360	30248EAF5	7,622,000.00	1,000.000000	6.702223	0.000000	6.702223	1,000.000000
M-6	04/26/07	05/24/07	A-Act/360	30248EAG3	6,987,000.00	1,000.000000	6.702223	0.000000	6.702223	1,000.000000
M-7	04/26/07	05/24/07	A-Act/360	30248EAH1	12,280,000.00	1,000.000000	6.702222	86.265814	92.968036	913.734186
X		30248EAJ7	33,030,323.76	1,000.000000	2.559757	0.000000	2.559757	1,032.052113
P		30248EAL2	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
R		30248EAM0	0.00	0.000000	0.000000	0.000000	0.000000	0.000000
X-1		30248EAK4	0.00	0.000000	0.000000	0.000000	0.000000	0.000000





Page 2 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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	295,150,000.00	1,317,188.86	26,452,756.70	308,383.78	26,761,140.48	28,078,329.34	0.00	0.00	268,388,859.52
M-1	32,394,000.00	155,788.15	0.00	0.00	0.00	155,788.15	0.00	0.00	32,394,000.00
M-2	9,740,000.00	48,410.51	0.00	0.00	0.00	48,410.51	0.00	0.00	9,740,000.00
M-3	17,997,000.00	106,122.31	0.00	0.00	0.00	106,122.31	0.00	0.00	17,997,000.00
M-4	8,257,000.00	52,014.51	0.00	0.00	0.00	52,014.51	0.00	0.00	8,257,000.00
M-5	7,622,000.00	51,084.34	0.00	0.00	0.00	51,084.34	0.00	0.00	7,622,000.00
M-6	6,987,000.00	46,828.43	0.00	0.00	0.00	46,828.43	0.00	0.00	6,987,000.00
M-7	12,280,000.00	82,303.29	1,047,136.77	12,207.42	1,059,344.19	1,141,647.48	0.00	0.00	11,220,655.81
X	33,030,323.76	84,549.61	0.00	0.00	0.00	84,549.61	0.00	1,058,691.68	34,089,015.44
P	0.00	14,236.10	0.00	0.00	0.00	14,236.10	0.00	0.00	0.00
R	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-1	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00



Total	423,457,323.76	1,958,526.11	27,499,893.47	320,591.20	27,820,484.67	29,779,010.78	0.00	1,058,691.68	396,695,530.77


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	5.54000%	295,150,000.00	1,317,188.86	0.00	0.00	0.00	1,317,188.86	1,317,188.86	0.00
M-1	5.97000%	32,394,000.00	155,788.15	0.00	0.00	0.00	155,788.15	155,788.15	0.00
M-2	6.17000%	9,740,000.00	48,410.51	0.00	0.00	0.00	48,410.51	48,410.51	0.00
M-3	7.32000%	17,997,000.00	106,122.31	0.00	0.00	0.00	106,122.31	106,122.31	0.00
M-4	7.82000%	8,257,000.00	52,014.51	0.00	0.00	0.00	52,014.51	52,014.51	0.00
M-5	8.32000%	7,622,000.00	51,084.34	0.00	0.00	0.00	51,084.34	51,084.34	0.00
M-6	8.32000%	6,987,000.00	46,828.43	0.00	0.00	0.00	46,828.43	46,828.43	0.00
M-7	8.32000%	12,280,000.00	82,303.29	0.00	0.00	0.00	82,303.29	82,303.29	0.00
X	41.53424%	33,030,323.76	0.00	0.00	0.00	0.00	0.00	1,143,241.29	0.00
P	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	14,236.10	0.00
R	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
X-1	0.00000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00



Total		423,457,323.76	1,859,740.40	0.00	0.00	0.00	1,859,740.40	3,017,217.79	0.00



Page 3 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Collection Account Report

SUMMARY

Total

Principal Collections

26,632,986.54

Principal Withdrawals

0.00

Principal Other Accounts

0.00

TOTAL NET PRINCIPAL

26,632,986.54

Interest Collections

3,119,910.54

Interest Withdrawals

-0.00

Interest Fees

-72,672.01

Interest Other Accounts

98,785.71

TOTAL NET INTEREST

3,146,024.24

TOTAL AVAILABLE FUNDS FOR DISTRIBUTION

29,779,010.78

PRINCIPAL - COLLECTIONS

Total

Scheduled Principal Received

308,391.30

Curtailments

121,744.15

Prepayments In Full

26,191,033.72

Repurchased/Substitutions

0.00

Liquidations

140,623.82

Insurance Principal

0.00

Other Additional Principal

0.00

Delinquent Principal

-239,105.24

Realized Losses

-128,806.45

Advanced Principal

239,105.24

TOTAL PRINCIPAL COLLECTED

26,632,986.54

PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK

PRINCIPAL - OTHER ACCOUNTS

Total

TOTAL PRINCIPAL OTHER ACCOUNTS

0.00

Page 4 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

INTEREST - COLLECTIONS

Total

Scheduled Interest

3,251,135.27

Repurchased/Substitution Interest

0.00

Liquidation Interest

1,074.99

Insurance Interest

0.00

Other Additional Interest

0.00

Prepayment Interest Shortfalls

-20,677.09

Delinquent Interest

-2,453,415.87

Compensating Interest

20,677.09

Civil Relief Act Shortfalls

-0.00

Interest Realized Loss

-0.00

Interest Advanced

2,321,116.15

TOTAL INTEREST COLLECTED

3,119,910.54

INTEREST - WITHDRAWALS

Total

Non Recoverable Advances

0.00

Extraordinary Trust Fund Expenses

0.00

TOTAL INTEREST WITHDRAWALS

0.00

INTEREST - OTHER ACCOUNTS

Total

Prepayment Charges

14,236.10

Net Swap Receipt

84,549.61

. a) Swap Payment

1,581,390.79

. b) Swap Receipt

1,665,940.39

. c) Swap Termination Payment

0.00

. d) Defaulted Swap Termination Payment

0.00

TOTAL INTEREST OTHER ACCOUNTS

98,785.71

INTEREST FEES

Total

Current Servicing Fees

44,140.84

A Insurance Fee Amt

28,531.17

TOTAL INTEREST FEES

72,672.01

Page 5 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Credit Enhancement Report

ACCOUNTS

Excess Reserve Fund

Begining Balance

0.00

Amount Deposit:

0.00

Amount Withdrawn :

0.00

Ending Balance

0.00

Supplemental Interest Trust

Begining Balance

0.00

Amount Deposit:

1,665,940.39

Amount Withdrawn :

1,581,390.79

Net SWAP Amount

84,549.61

Ending Balance

0.00

INSURANCE

Total

Amount Paid by Certificate Insurer

0.00

Certificate Insurance paid under the policy and

0.00

not yet reimbursed

STRUCTURAL FEATURES

Total

Overcollateralized Amount - Prior Period

33,030,323.76

Current Period Principal Realized Losses

128,806.45

Overcollateralized Amount - After Current Losses

32,901,517.31

Extra Principal Distribution Amount

0.00

Overcollateralization Reduction Amount

0.00

Overcollateralized Amount - Ending

34,089,015.44

Overcollateralization Deficiency Amount

128,153.94

Overcollateralization Excess Amount

Specified Overcollateralization Amount

33,029,671.25

Net Monthly Excess Cashflow

1,059,344.19

Net Monthly Excess Cashflow Allocted :

0.00

. a) Unpaid Interest Amounts

0.00

. b) Applied Realized Loss Amounts

0.00

. c) Basis Risk Carryforward Amounts

0.00

Page 6 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Collateral Report

COLLATERAL

Total

Loan Count:

Original

8,369

Prior

8,369

Prefunding

Scheduled Paid Offs

-1

Full Voluntary Prepayments

-491

Repurchases

-0

Liquidations

-2

Current

7,875

Principal Balance:

Original

423,457,323.76

Prior

423,457,323.76

Prefunding

0.00

Scheduled Principal

-308,391.30

Partial Prepayments

-121,744.15

Full Voluntary Prepayments

-26,191,033.72

Repurchases

-0.00

Liquidations

-140,623.82

Current

396,695,530.77

PREFUNDING

SPACE INTENTIONALLY LEFT BLANK

Page 7 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


CHARACTERISTICS
CHARACTERISTICS

							Total
Weighted Average Coupon Original							9.21616%
Weighted Average Coupon Prior							9.21616%
Weighted Average Coupon Current							9.21616%
Weighted Average Months to Maturity Original							199
Weighted Average Months to Maturity Prior							199
Weighted Average Months to Maturity Current							199
Weighted Avg Remaining Amortization Term Original							329
Weighted Avg Remaining Amortization Term Prior							329
Weighted Avg Remaining Amortization Term Current							329
Weighted Average Seasoning Original							26.84
Weighted Average Seasoning Prior							26.84
Weighted Average Seasoning Current							26.84

Page 8 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


ARM CHARACTERISTICS
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
SERVICING FEES & ADVANCES

							Total




Current Servicing Fees							44,140.84
Delinquent Servicing Fees							132,299.72
TOTAL SERVICING FEES							176,440.57


Total Servicing Fees							176,440.57
Compensating Interest							-20,677.09
Delinquent Servicing Fees							-132,299.72
COLLECTED SERVICING FEES							23,463.76


Total Advanced Interest							2,321,116.15
Total Advanced Principal							239,105.24
Aggregate P&I Advances with respect to this Distribution							2,560,221.39
Non Recoverable Advance							0.00
Servicing Advances							0.00




ADDITIONAL COLLATERAL INFORMATION
ADDITIONAL COLLATERAL INFORMATION
							Total
Prepayment Interest Shortfall (PPIS)							20,677.09
Compensating Interest							(20,677.09)
Net Prepayment Interest Shortfall (PPIS)							0.00






Page 9 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Delinquency Report


TOTAL	0-30	31-60	61-90	91-120	121-150	151-180	181-210	TOTAL
	0-30	31-60	61-90	91-120	121-150	151-180	181-210	TOTAL
DELINQUENT Balance % Balance # Loans % # Loans
		2,113,049.31	35,234.67	0.00	0.00	0.00	0.00	2,148,283.98
		0.53%	0.01%	0.00%	0.00%	0.00%	0.00%	0.54%
		44	1	0	0	0	0	45
		0.56%	0.01%	0.00%	0.00%	0.00%	0.00%	0.57%
FORECLOSURE Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY Balance % Balance # Loans % # Loans
	566,276.63	0.00	0.00	0.00	0.00	0.00	0.00	566,276.63
	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.14%
	11	0	0	0	0	0	0	11
	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.14%
REO Balance % Balance # Loans % # Loans
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0	0	0	0	0	0	0	0
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL Balance % Balance # Loans % # Loans
	566,276.63	2,113,049.31	35,234.67	0.00	0.00	0.00	0.00	2,714,560.61
	0.14%	0.53%	0.01%	0.00%	0.00%	0.00%	0.00%	0.68%
	11	44	1	0	0	0	0	56
	0.14%	0.56%	0.01%	0.00%	0.00%	0.00%	0.00%	0.71%

Page 10 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

REO Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 11 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Foreclosure Report

Loan Number

Original

Stated

Current

State &

First

Principal

Paid to

Note

LTV at

Original

Payment

Loan Group

Balance

Date

Rate

Origination

Term

Date

Page 12 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Prepayment Report

VOLUNTARY PREPAYMENTS

Total

Current

Number of Paid in Full Loans

491

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

491

Curtailments Amount

121,744.15

Paid in Full Balance

26,191,033.72

Repurchased Loans Balance

0.00

Total Prepayment Amount

26,312,777.87

Cumulative

Number of Paid in Full Loans

491

Number of Repurchased Loans

Total Number of Loans Prepaid in Full

491

Paid in Full Balance

26,191,033.72

Repurchased Loans Balance

0.00

Curtailments Amount

121,744.15

Total Prepayment Amount

26,312,777.87

Page 13 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


VOLUNTARY PREPAYMENTS RATES



		Total





SMM	6.25%
3 Months Avg SMM	6.25%
12 Months Avg SMM	6.25%
Avg SMM Since Cut-off	6.25%



CPR	53.91%
3 Months Avg CPR	53.91%
12 Months Avg CPR	53.91%
Avg CPR Since Cut-off	53.91%



PSA	1,004.21%
3 Months Avg PSA Approximation	1,004.21%
12 Months Avg PSA Approximation	1,004.21%
Avg PSA Since Cut-off Approximation	1,004.21%

Page 14 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

PREPAYMENT CALCULATION METHODOLOGY

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

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

PSA Standard Prepayment Model: CPR/(0.20%*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): 1 - [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m)

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

Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.20%*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)

Weighted Average Seasoning (WAS)

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

Dates correspond to distribution dates.

Page 15 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044291294 1		134,550.00	131,035.35	23-Apr-2007	7.875%	CA - 17.50%	Paid Off - 180	01-Jul-2004
1044291294 1		134,550.00	131,035.35	23-Apr-2007	7.875%	CA - 17.50%	Paid Off - 180	01-Jul-2004
1044291924 1		32,000.00	31,526.36	23-Apr-2007	11.125%	MI - 20.00%	Paid Off - 180	01-Aug-2004
1044292267 1		23,500.00	22,989.63	02-May-2007	9.000%	MN - 20.00%	Paid Off - 240	01-Aug-2004
1044297474 1		25,000.00	24,688.98	24-Apr-2007	11.750%	IN - 20.00%	Paid Off - 240	01-Aug-2004
1044299857 1		52,400.00	51,432.27	08-May-2007	9.500%	CA - 20.00%	Paid Off - 240	01-Aug-2004
1044301985 1		27,300.00	26,957.93	02-May-2007	11.500%	MO - 20.00%	Paid Off - 240	01-Aug-2004
1044302058 1		145,000.00	141,808.89	01-May-2007	8.750%	CA - 20.00%	Paid Off - 240	01-Aug-2004
1044303537 1		85,800.00	83,682.50	09-May-2007	8.000%	MA - 15.00%	Paid Off - 240	01-Aug-2004
1044303615 1		32,100.00	31,645.55	08-May-2007	11.250%	GA - 19.97%	Paid Off - 180	01-Aug-2004
1044304689 1		88,600.00	86,514.90	14-May-2007	8.250%	CA - 19.99%	Paid Off - 240	01-Aug-2004
1044305337 1		35,000.00	34,213.98	24-Apr-2007	8.500%	WI - 20.00%	Paid Off - 240	01-Aug-2004
1044306392 1		23,100.00	22,135.99	02-May-2007	11.500%	TX - 20.00%	Paid Off - 240	01-Aug-2004
1044308096 1		24,400.00	22,974.91	04-May-2007	11.250%	TX - 20.02%	Paid Off - 240	01-Aug-2004
1044308889 1		37,800.00	37,158.71	19-Apr-2007	11.750%	IL - 20.00%	Paid Off - 240	01-Aug-2004
1044309020 1		47,600.00	45,536.18	18-Apr-2007	8.250%	MN - 20.01%	Paid Off - 240	01-Aug-2004
1044311327 1		22,400.00	21,920.80	18-Apr-2007	8.750%	MI - 20.00%	Paid Off - 240	01-Aug-2004
1044311434 1		23,200.00	22,653.84	18-Apr-2007	8.250%	GA - 19.50%	Paid Off - 180	01-Aug-2004
1044311453 1		51,950.00	51,014.00	27-Apr-2007	9.625%	WA - 19.99%	Paid Off - 240	01-Aug-2004
1044312837 1		112,000.00	110,269.51	09-May-2007	10.750%	CO - 15.56%	Paid Off - 240	01-Aug-2004
1044313652 1		143,900.00	140,792.30	02-May-2007	8.750%	CA - 20.00%	Paid Off - 240	01-Aug-2004
1044313792 1		57,600.00	56,509.76	02-May-2007	9.375%	CA - 17.04%	Paid Off - 240	01-Aug-2004
1044314262 1		51,000.00	49,799.79	27-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Aug-2004
1044314409 1		42,000.00	41,505.24	19-Apr-2007	11.750%	NC - 20.00%	Paid Off - 240	01-Aug-2004
1044315403 1		72,000.00	66,418.53	19-Apr-2007	7.999%	VA - 20.00%	Paid Off - 240	01-Aug-2004
1044316610 1		52,400.00	51,387.92	01-May-2007	9.375%	CO - 19.99%	Paid Off - 180	01-Aug-2004
1044317785 1		42,000.00	41,406.57	30-Apr-2007	11.000%	CO - 20.00%	Paid Off - 180	01-Aug-2004
1044321395 1		50,800.00	49,858.01	24-Apr-2007	11.750%	WA - 20.00%	Paid Off - 240	01-Sep-2004
1044321486 1		45,400.00	44,317.41	01-May-2007	8.000%	OR - 20.00%	Paid Off - 240	01-Sep-2004
1044321992 1		21,000.00	20,634.57	09-May-2007	9.625%	TX - 20.02%	Paid Off - 240	01-Sep-2004
1044321995 1		44,504.00	44,000.99	08-May-2007	11.750%	GA - 20.00%	Paid Off - 180	01-Sep-2004
1044322845 1		16,000.00	15,766.25	24-Apr-2007	11.500%	IN - 20.03%	Paid Off - 240	01-Sep-2004
1044323709 1		23,000.00	22,506.81	07-May-2007	9.625%	NC - 20.00%	Paid Off - 240	01-Sep-2004
1044324275 1		29,000.00	27,760.72	08-May-2007	10.999%	FL - 20.00%	Paid Off - 240	01-Sep-2004
1044325914 1		29,750.00	29,288.27	30-Apr-2007	10.500%	TX - 19.97%	Paid Off - 240	01-Sep-2004
1044326276 1		54,300.00	53,059.63	01-May-2007	8.500%	CA - 15.00%	Paid Off - 240	01-Sep-2004
1044327225 1		25,000.00	24,702.55	02-May-2007	11.500%	SD - 20.00%	Paid Off - 240	01-Sep-2004
1044327412 1		33,000.00	32,328.75	27-Apr-2007	11.500%	OR - 20.00%	Paid Off - 240	01-Sep-2004
1044328436 1		36,800.00	35,763.12	25-Apr-2007	8.250%	UT - 20.00%	Paid Off - 240	01-Sep-2004
1044330442 1		26,400.00	23,973.89	01-May-2007	9.500%	PA - 20.00%	Paid Off - 180	01-Sep-2004
1044330893 1		68,400.00	66,765.24	23-Apr-2007	7.990%	CA - 20.00%	Paid Off - 240	01-Sep-2004


Page 16 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044334794 1		30,050.00	29,526.92	30-Apr-2007	9.625%	GA - 19.98%	Paid Off - 180	01-Sep-2004
1044334794 1		30,050.00	29,526.92	30-Apr-2007	9.625%	GA - 19.98%	Paid Off - 180	01-Sep-2004
1044335181 1		20,000.00	19,542.19	02-May-2007	8.250%	TX - 20.00%	Paid Off - 240	01-Oct-2004
1044335213 1		36,600.00	35,789.35	30-Apr-2007	8.500%	TX - 20.00%	Paid Off - 180	01-Sep-2004
1044336323 1		109,000.00	106,395.70	01-May-2007	7.990%	CA - 20.00%	Paid Off - 240	01-Sep-2004
1044336386 1		28,900.00	28,514.65	18-Apr-2007	11.000%	IN - 20.00%	Paid Off - 240	01-Oct-2004
1044337620 1		18,000.00	17,793.22	26-Apr-2007	11.500%	IN - 20.00%	Paid Off - 240	01-Oct-2004
1044338506 1		80,000.00	68,776.34	09-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044338513 1		93,000.00	90,958.73	09-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044338604 1		18,000.00	17,682.39	03-May-2007	9.375%	FL - 20.00%	Paid Off - 240	01-Oct-2004
1044340090 1		57,000.00	56,273.40	08-May-2007	10.990%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044340223 1		43,600.00	42,576.23	03-May-2007	7.990%	CO - 20.00%	Paid Off - 240	01-Oct-2004
1044340830 1		17,200.00	16,991.29	24-Apr-2007	11.750%	MN - 20.00%	Paid Off - 240	01-Oct-2004
1044342562 1		53,400.00	52,717.55	10-May-2007	11.500%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044343567 1		46,600.00	45,316.10	08-May-2007	11.125%	MI - 20.00%	Paid Off - 240	01-Oct-2004
1044344050 1		28,300.00	27,648.36	24-Apr-2007	8.000%	OR - 20.00%	Paid Off - 240	01-Oct-2004
1044344237 1		25,000.00	24,525.78	03-May-2007	11.500%	TN - 20.00%	Paid Off - 240	01-Oct-2004
1044345440 1		115,950.00	113,280.19	23-Apr-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044346657 1		55,000.00	53,820.25	23-Apr-2007	8.375%	CA - 6.47%	Paid Off - 240	01-Oct-2004
1044349427 1		25,600.00	25,290.49	11-May-2007	11.250%	NC - 20.00%	Paid Off - 240	01-Oct-2004
1044350198 1		38,950.00	38,095.04	19-Apr-2007	8.250%	MN - 20.02%	Paid Off - 240	01-Oct-2004
1044350543 1		29,800.00	29,402.14	04-May-2007	10.990%	LA - 20.00%	Paid Off - 240	01-Oct-2004
1044351465 1		28,000.00	27,643.16	25-Apr-2007	10.990%	NV - 20.00%	Paid Off - 240	01-Oct-2004
1044351510 1		21,800.00	19,531.36	20-Apr-2007	7.999%	WY - 20.00%	Paid Off - 240	01-Oct-2004
1044351631 1		40,000.00	39,093.20	08-May-2007	8.250%	OR - 20.00%	Paid Off - 240	01-Oct-2004
1044351883 1		31,800.00	31,066.38	07-May-2007	7.990%	CA - 20.00%	Paid Off - 240	01-Oct-2004
1044352056 1		30,200.00	29,676.77	01-May-2007	9.625%	TX - 19.93%	Paid Off - 240	01-Oct-2004
1044424865 1		68,000.00	66,938.07	18-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044424908 1		39,900.00	38,699.35	02-May-2007	9.875%	MN - 20.01%	Paid Off - 240	01-Feb-2005
1044425330 1		61,000.00	59,224.94	09-May-2007	8.500%	IL - 20.00%	Paid Off - 180	01-Mar-2005
1044426063 1		31,400.00	30,859.02	18-Apr-2007	8.500%	CO - 20.00%	Paid Off - 180	01-Mar-2005
1044426725 1		31,000.00	30,586.91	11-May-2007	10.000%	CA - 12.66%	Paid Off - 240	01-Mar-2005
1044426881 1		31,600.00	31,215.95	24-Apr-2007	10.250%	FL - 20.00%	Paid Off - 180	01-Mar-2005
1044427136 1		175,000.00	172,627.28	04-May-2007	9.875%	CA - 18.64%	Paid Off - 180	01-Mar-2005
1044427216 1		51,800.00	50,821.77	18-Apr-2007	9.625%	WI - 20.00%	Paid Off - 240	01-Mar-2005
1044427434 1		66,100.00	65,279.36	10-May-2007	10.250%	TX - 20.00%	Paid Off - 240	01-Mar-2005
1044427476 1		80,850.00	79,457.03	24-Apr-2007	8.500%	NY - 20.00%	Paid Off - 180	01-Mar-2005
1044427638 1		103,800.00	102,257.24	02-May-2007	9.250%	CA - 20.00%	Paid Off - 180	01-Mar-2005
1044427982 1		55,200.00	54,249.04	04-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044428056 1		19,000.00	18,791.66	01-May-2007	10.750%	AL - 20.00%	Paid Off - 240	01-Mar-2005
1044428465 1		33,700.00	33,119.54	02-May-2007	8.500%	MO - 20.00%	Paid Off - 180	01-Mar-2005
1044429185 1		75,000.00	67,227.46	30-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044429387 1		24,800.00	24,506.27	01-May-2007	10.375%	MI - 20.00%	Paid Off - 240	01-Mar-2005
1044429387 1			24,506.27		10.375%	MI - 20.00%	Paid Off - 240

Page 17 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044429463 1		44,000.00	43,152.92	02-May-2007	8.500%	OR - 20.00%	Paid Off - 180	01-Mar-2005
1044429463 1		44,000.00	43,152.92	02-May-2007	8.500%	OR - 20.00%	Paid Off - 180	01-Mar-2005
1044429489 1		29,000.00	28,627.87	18-Apr-2007	10.250%	KY - 20.00%	Paid Off - 180	01-Mar-2005
1044430419 1		62,200.00	61,075.02	24-Apr-2007	8.250%	FL - 20.00%	Paid Off - 240	01-Mar-2005
1044430541 1		146,000.00	143,484.86	30-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044430552 1		39,000.00	38,391.05	10-May-2007	9.000%	FL - 19.96%	Paid Off - 180	01-Mar-2005
1044430971 1		85,000.00	83,617.61	30-Apr-2007	9.250%	DC - 20.00%	Paid Off - 240	01-Mar-2005
1044431090 1		67,400.00	65,366.72	03-May-2007	10.750%	WI - 20.00%	Paid Off - 180	01-Mar-2005
1044431146 1		82,000.00	80,840.68	04-May-2007	9.500%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044431370 1		119,800.00	117,489.46	30-Apr-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044431435 1		45,300.00	42,740.00	30-Apr-2007	10.750%	AL - 20.00%	Paid Off - 240	01-Mar-2005
1044431748 1		32,400.00	31,892.87	11-May-2007	8.999%	FL - 20.00%	Paid Off - 240	01-Mar-2005
1044431774 1		84,000.00	82,718.33	24-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044431900 1		136,000.00	134,014.12	14-May-2007	9.625%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044432074 1		58,400.00	57,458.36	23-Apr-2007	9.625%	CA - 19.99%	Paid Off - 240	01-Mar-2005
1044432142 1		46,000.00	45,440.97	20-Apr-2007	10.250%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044432626 1		57,500.00	56,556.52	08-May-2007	8.750%	CA - 11.86%	Paid Off - 240	01-Mar-2005
1044432676 1		81,000.00	79,604.52	11-May-2007	8.500%	CA - 20.00%	Paid Off - 180	01-Mar-2005
1044433289 1		33,000.00	32,656.31	19-Apr-2007	10.999%	TX - 20.00%	Paid Off - 240	01-Mar-2005
1044433471 1		59,000.00	57,965.10	03-May-2007	8.500%	GA - 20.00%	Paid Off - 240	01-Mar-2005
1044433557 1		119,000.00	117,264.42	23-Apr-2007	10.250%	CA - 13.08%	Paid Off - 240	01-Mar-2005
1044433698 1		114,000.00	111,998.70	03-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044434093 1		28,600.00	28,294.21	02-May-2007	10.875%	OH - 20.00%	Paid Off - 240	01-Mar-2005
1044434235 1		15,900.00	15,152.16	27-Apr-2007	9.000%	IA - 20.00%	Paid Off - 180	01-Mar-2005
1044434305 1		55,500.00	54,789.59	26-Apr-2007	10.000%	FL - 15.00%	Paid Off - 240	01-Mar-2005
1044434565 1		87,800.00	84,830.49	30-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044434942 1		33,400.00	32,977.59	20-Apr-2007	10.750%	MO - 20.00%	Paid Off - 180	01-Mar-2005
1044434973 1		95,000.00	93,497.73	18-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-Mar-2005
1044435170 1		41,300.00	40,692.27	01-May-2007	9.625%	CO - 20.00%	Paid Off - 180	01-Mar-2005
1044435220 1		27,000.00	26,671.82	01-May-2007	10.250%	OH - 20.00%	Paid Off - 240	01-Mar-2005
1044435297 1		31,200.00	30,821.63	11-May-2007	10.500%	TX - 20.00%	Paid Off - 240	01-Mar-2005
1044435518 1		39,400.00	38,826.68	10-May-2007	9.625%	OR - 20.00%	Paid Off - 240	01-Mar-2005
1044436160 1		33,120.00	32,648.59	30-Apr-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044436162 1		36,000.00	35,622.22	08-May-2007	10.750%	GA - 20.00%	Paid Off - 180	01-Apr-2005
1044436346 1		49,650.00	48,948.18	18-Apr-2007	9.500%	CA - 19.87%	Paid Off - 240	01-Mar-2005
1044436786 1		23,405.00	22,979.27	23-Apr-2007	7.999%	TX - 20.00%	Paid Off - 240	01-Apr-2005
1044436799 1		30,400.00	30,007.74	03-May-2007	9.750%	MI - 20.00%	Paid Off - 240	01-Apr-2005
1044436922 1		99,800.00	98,034.99	24-Apr-2007	8.250%	FL - 20.00%	Paid Off - 240	01-Apr-2005
1044437067 1		30,800.00	30,441.73	02-May-2007	10.250%	WA - 20.00%	Paid Off - 240	01-Apr-2005
1044437220 1		24,600.00	24,313.90	02-May-2007	10.250%	CT - 20.00%	Paid Off - 180	01-Apr-2005
1044437227 1		14,000.00	13,768.27	24-Apr-2007	9.000%	TX - 20.00%	Paid Off - 240	01-Apr-2005
1044437266 1		43,600.00	42,979.33	23-Apr-2007	9.250%	VA - 20.00%	Paid Off - 240	01-Apr-2005
1044437307 1		104,000.00	102,197.73	20-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044437307 1			102,197.73		8.250%	CA - 20.00%	Paid Off - 240

Page 18 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044437409 1		75,950.00	74,811.52	24-Apr-2007	8.990%	CA - 19.99%	Paid Off - 240	01-Apr-2005
1044437409 1		75,950.00	74,811.52	24-Apr-2007	8.990%	CA - 19.99%	Paid Off - 240	01-Apr-2005
1044437416 1		155,000.00	152,441.60	11-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044438107 1		36,472.00	36,033.90	02-May-2007	10.750%	CO - 20.00%	Paid Off - 180	01-Apr-2005
1044438243 1		49,200.00	48,627.49	01-May-2007	10.250%	MN - 20.00%	Paid Off - 240	01-Apr-2005
1044438263 1		46,000.00	45,386.52	08-May-2007	11.000%	MN - 20.00%	Paid Off - 240	01-Apr-2005
1044438353 1		55,980.00	55,183.34	03-May-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044438528 1		42,610.00	41,617.54	07-May-2007	9.625%	CO - 20.01%	Paid Off - 180	01-Apr-2005
1044438651 1		39,200.00	38,538.36	26-Apr-2007	8.500%	CA - 20.01%	Paid Off - 240	01-Apr-2005
1044438705 1		24,000.00	23,718.89	03-May-2007	10.250%	AZ - 20.02%	Paid Off - 240	01-Apr-2005
1044439142 1		39,600.00	38,854.08	08-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044439289 1		107,000.00	104,140.37	03-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044439616 1		45,000.00	41,498.69	26-Apr-2007	8.999%	FL - 20.00%	Paid Off - 180	01-Apr-2005
1044439778 1		17,380.00	17,131.63	24-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044439797 1		170,650.00	167,690.77	18-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044439855 1		34,600.00	34,130.76	03-May-2007	10.625%	KY - 20.00%	Paid Off - 180	01-Apr-2005
1044440112 1		60,000.00	59,096.45	09-May-2007	8.999%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044440124 1		95,250.00	93,825.32	02-May-2007	9.000%	CA - 14.54%	Paid Off - 180	01-Apr-2005
1044440222 1		23,000.00	22,758.57	19-Apr-2007	10.750%	AL - 20.00%	Paid Off - 180	01-Apr-2005
1044440459 1		43,000.00	42,571.40	25-Apr-2007	11.000%	IL - 20.00%	Paid Off - 180	01-Apr-2005
1044440617 1		99,000.00	97,692.85	27-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044440828 1		39,600.00	38,946.39	19-Apr-2007	8.500%	FL - 20.00%	Paid Off - 240	01-Apr-2005
1044440837 1		25,400.00	25,001.46	02-May-2007	9.000%	AZ - 20.00%	Paid Off - 240	01-Apr-2005
1044440852 1		26,720.00	26,439.43	23-Apr-2007	10.750%	WI - 20.00%	Paid Off - 240	01-Apr-2005
1044440866 1		96,950.00	93,521.92	09-May-2007	10.250%	NV - 20.00%	Paid Off - 240	01-Apr-2005
1044440956 1		12,900.00	12,756.48	07-May-2007	10.500%	TX - 19.99%	Paid Off - 240	01-Apr-2005
1044441119 1		89,800.00	88,857.27	18-Apr-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044441178 1		52,000.00	51,222.28	03-May-2007	9.000%	FL - 20.00%	Paid Off - 240	01-Apr-2005
1044441331 1		19,100.00	18,408.46	20-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044441342 1		44,000.00	43,341.74	30-Apr-2007	8.999%	TX - 20.00%	Paid Off - 180	01-Apr-2005
1044441351 1		13,600.00	13,374.57	02-May-2007	8.500%	NC - 20.00%	Paid Off - 240	01-Apr-2005
1044441515 1		15,000.00	14,823.96	30-Apr-2007	10.750%	AL - 20.00%	Paid Off - 240	01-Apr-2005
1044441574 1		57,500.00	56,517.89	02-May-2007	9.625%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044441816 1		70,000.00	69,158.33	01-May-2007	10.250%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044441831 1		35,800.00	35,264.65	02-May-2007	9.000%	CO - 20.00%	Paid Off - 180	01-Apr-2005
1044441963 1		57,000.00	56,431.97	01-May-2007	11.000%	IL - 20.00%	Paid Off - 180	01-Apr-2005
1044441993 1		41,000.00	40,148.03	30-Apr-2007	11.000%	IL - 20.00%	Paid Off - 120	01-Apr-2005
1044442013 1		47,000.00	46,453.23	11-May-2007	10.250%	PA - 20.00%	Paid Off - 240	01-Apr-2005
1044442033 1		30,780.00	30,363.40	18-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044442098 1		57,000.00	56,000.31	10-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044442109 1		49,000.00	48,240.99	24-Apr-2007	8.999%	CO - 20.00%	Paid Off - 180	01-Apr-2005
1044442187 1		36,350.00	35,987.67	03-May-2007	11.000%	SC - 19.97%	Paid Off - 240	01-Apr-2005
1044442192 1		37,990.00	37,027.30	02-May-2007	10.500%	WA - 20.00%	Paid Off - 180	01-Apr-2005
1044442192 1			37,027.30		10.500%	WA - 20.00%	Paid Off - 180

Page 19 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044442385 1		60,500.00	59,501.54	25-Apr-2007	8.500%	CA - 10.00%	Paid Off - 240	01-Apr-2005
1044442385 1		60,500.00	59,501.54	25-Apr-2007	8.500%	CA - 10.00%	Paid Off - 240	01-Apr-2005
1044442647 1		125,000.00	123,687.94	02-May-2007	10.750%	CA - 19.38%	Paid Off - 240	01-Apr-2005
1044442681 1		19,950.00	19,672.84	20-Apr-2007	9.375%	AL - 19.97%	Paid Off - 240	01-Apr-2005
1044442699 1		37,180.00	35,762.59	02-May-2007	9.625%	CO - 20.00%	Paid Off - 240	01-Apr-2005
1044442760 1		128,000.00	124,940.65	10-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044442781 1		42,000.00	41,523.79	08-May-2007	10.375%	MI - 20.00%	Paid Off - 180	01-Apr-2005
1044442818 1		24,300.00	24,007.14	07-May-2007	10.375%	TX - 20.00%	Paid Off - 240	01-Apr-2005
1044442826 1		51,600.00	50,811.82	03-May-2007	8.999%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044442837 1		28,350.00	26,221.44	03-May-2007	8.500%	UT - 20.01%	Paid Off - 180	01-Apr-2005
1044442989 1		36,400.00	35,831.92	08-May-2007	10.875%	OH - 20.00%	Paid Off - 180	01-Apr-2005
1044443049 1		62,804.00	58,705.15	02-May-2007	8.999%	TX - 20.00%	Paid Off - 180	01-Apr-2005
1044443442 1		39,600.00	39,184.31	25-Apr-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044443695 1		48,000.00	47,198.08	27-Apr-2007	8.500%	OR - 20.00%	Paid Off - 240	01-Apr-2005
1044443817 1		72,000.00	71,043.39	20-Apr-2007	9.875%	GA - 20.00%	Paid Off - 180	01-Apr-2005
1044443892 1		36,500.00	35,867.57	24-Apr-2007	8.250%	CO - 20.00%	Paid Off - 180	01-Apr-2005
1044443920 1		36,960.00	36,433.96	01-May-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044443987 1		57,000.00	56,247.07	19-Apr-2007	9.625%	OR - 20.00%	Paid Off - 180	01-Apr-2005
1044444239 1		35,980.00	35,528.39	20-Apr-2007	9.875%	TX - 20.00%	Paid Off - 240	01-Apr-2005
1044444283 1		37,690.00	37,079.53	20-Apr-2007	8.750%	WA - 20.00%	Paid Off - 240	01-Apr-2005
1044444427 1		90,000.00	89,055.37	01-May-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044444613 1		83,400.00	81,954.66	02-May-2007	8.250%	CA - 20.00%	Paid Off - 180	01-Apr-2005
1044444622 1		79,500.00	78,310.96	20-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044444666 1		45,750.00	44,917.55	26-Apr-2007	7.999%	CA - 15.00%	Paid Off - 240	01-Apr-2005
1044444821 1		57,150.00	55,441.11	04-May-2007	9.625%	NV - 19.99%	Paid Off - 240	01-Apr-2005
1044445283 1		60,000.00	59,401.81	03-May-2007	10.999%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044445378 1		28,000.00	27,674.26	01-May-2007	10.250%	CO - 20.00%	Paid Off - 180	01-Apr-2005
1044445456 1		50,000.00	49,174.66	24-Apr-2007	8.500%	NC - 19.61%	Paid Off - 240	01-Apr-2005
1044445480 1		51,050.00	50,115.56	27-Apr-2007	8.500%	NV - 19.99%	Paid Off - 240	01-Apr-2005
1044445540 1		23,800.00	23,477.88	03-May-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044445894 1		39,000.00	38,416.72	20-Apr-2007	9.000%	FL - 20.00%	Paid Off - 240	01-Apr-2005
1044445994 1		48,400.00	47,601.30	24-Apr-2007	8.500%	MN - 20.00%	Paid Off - 240	01-Apr-2005
1044446036 1		88,000.00	87,076.36	01-May-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044446059 1		111,000.00	109,834.10	11-May-2007	10.750%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044446106 1		51,000.00	50,158.12	30-Apr-2007	8.500%	WA - 20.00%	Paid Off - 240	01-Apr-2005
1044446380 1		125,000.00	123,307.55	04-May-2007	9.500%	CA - 19.89%	Paid Off - 240	01-Apr-2005
1044446447 1		85,200.00	79,638.43	02-May-2007	9.000%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044446498 1		103,150.00	101,792.09	24-Apr-2007	9.875%	MN - 20.00%	Paid Off - 240	01-Apr-2005
1044446543 1		11,000.00	10,799.70	30-Apr-2007	8.000%	OR - 8.46%	Paid Off - 240	01-Apr-2005
1044446583 1		14,500.00	14,308.48	07-May-2007	9.625%	OR - 20.00%	Paid Off - 180	01-Apr-2005
1044446666 1		12,850.00	12,637.78	23-Apr-2007	8.500%	UT - 19.95%	Paid Off - 240	01-Apr-2005
1044446675 1		31,500.00	31,051.73	02-May-2007	9.250%	MA - 20.00%	Paid Off - 180	01-Apr-2005
1044446893 1		84,000.00	82,728.90	20-Apr-2007	9.125%	CA - 10.00%	Paid Off - 240	01-Apr-2005
1044446893 1			82,728.90		9.125%	CA - 10.00%	Paid Off - 240

Page 20 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044446973 1		61,400.00	58,494.23	25-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044446973 1		61,400.00	58,494.23	25-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Apr-2005
1044447006 1		26,000.00	25,611.15	27-Apr-2007	9.000%	FL - 20.00%	Paid Off - 180	01-Apr-2005
1044447127 1		41,200.00	40,708.41	30-Apr-2007	10.125%	UT - 20.00%	Paid Off - 180	01-Apr-2005
1044447137 1		34,000.00	33,040.82	30-Apr-2007	8.500%	CO - 20.00%	Paid Off - 180	01-May-2005
1044447621 1		119,800.00	118,085.98	20-Apr-2007	8.999%	CA - 20.00%	Paid Off - 240	01-May-2005
1044447839 1		64,000.00	63,192.20	30-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044447922 1		31,900.00	31,496.47	24-Apr-2007	9.875%	FL - 14.98%	Paid Off - 240	01-Apr-2005
1044448014 1		12,800.00	12,626.67	20-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Apr-2005
1044448027 1		73,800.00	71,432.18	23-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044448368 1		59,000.00	58,068.50	26-Apr-2007	8.500%	FL - 20.00%	Paid Off - 240	01-May-2005
1044448561 1		28,500.00	28,140.17	11-May-2007	9.625%	AZ - 20.00%	Paid Off - 180	01-May-2005
1044448800 1		24,000.00	21,718.54	14-May-2007	9.000%	AL - 20.00%	Paid Off - 240	01-May-2005
1044448893 1		30,900.00	29,807.54	02-May-2007	9.875%	TX - 20.00%	Paid Off - 240	01-May-2005
1044448918 1		64,800.00	63,725.84	18-Apr-2007	8.250%	FL - 20.00%	Paid Off - 180	01-May-2005
1044449333 1		67,500.00	66,558.18	19-Apr-2007	9.125%	CA - 10.00%	Paid Off - 240	01-May-2005
1044449426 1		105,000.00	103,259.39	03-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044449465 1		54,200.00	53,344.35	08-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044449565 1		39,400.00	38,477.61	01-May-2007	8.250%	FL - 20.01%	Paid Off - 240	01-May-2005
1044450749 1		133,000.00	130,317.02	02-May-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044450772 1		27,500.00	27,113.12	01-May-2007	9.500%	UT - 20.00%	Paid Off - 180	01-May-2005
1044450951 1		164,000.00	150,009.80	02-May-2007	8.500%	CA - 16.51%	Paid Off - 240	01-May-2005
1044451021 1		67,200.00	66,351.05	24-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044451471 1		30,600.00	30,116.83	24-Apr-2007	8.500%	GA - 20.00%	Paid Off - 180	01-May-2005
1044451580 1		31,700.00	31,134.66	01-May-2007	8.500%	AR - 20.00%	Paid Off - 180	01-May-2005
1044451621 1		47,000.00	46,405.22	27-Apr-2007	9.625%	CT - 20.00%	Paid Off - 180	01-May-2005
1044451698 1		83,800.00	82,659.56	30-Apr-2007	9.250%	MA - 20.00%	Paid Off - 240	01-May-2005
1044451758 1		57,400.00	56,490.24	07-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044451907 1		41,600.00	40,879.29	25-Apr-2007	8.250%	FL - 20.00%	Paid Off - 240	01-May-2005
1044452751 1		37,480.00	36,965.18	14-May-2007	9.625%	WA - 15.00%	Paid Off - 180	01-May-2005
1044452777 1		56,265.00	55,466.98	04-May-2007	9.875%	TX - 20.00%	Paid Off - 180	01-May-2005
1044452906 1		115,000.00	113,083.40	23-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044453224 1		50,000.00	49,065.02	19-Apr-2007	8.500%	CO - 20.00%	Paid Off - 240	01-May-2005
1044453368 1		59,000.00	58,234.26	30-Apr-2007	9.625%	OH - 20.00%	Paid Off - 180	01-May-2005
1044453572 1		61,000.00	60,104.84	18-Apr-2007	9.125%	CA - 10.00%	Paid Off - 240	01-May-2005
1044453643 1		59,000.00	58,021.89	24-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044453752 1		37,800.00	37,322.76	18-Apr-2007	9.625%	FL - 20.00%	Paid Off - 240	01-May-2005
1044453976 1		17,000.00	16,784.82	02-May-2007	9.625%	OK - 20.00%	Paid Off - 180	01-May-2005
1044454105 1		66,400.00	65,602.32	19-Apr-2007	9.875%	CA - 20.00%	Paid Off - 240	01-May-2005
1044454705 1		28,800.00	28,373.08	30-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-May-2005
1044454936 1		66,000.00	64,905.80	10-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044455122 1		24,800.00	24,346.84	19-Apr-2007	7.750%	CA - 9.96%	Paid Off - 240	01-May-2005
1044455161 1		56,750.00	55,709.97	02-May-2007	8.500%	CA - 19.99%	Paid Off - 240	01-May-2005
1044455161 1			55,709.97		8.500%	CA - 19.99%	Paid Off - 240

Page 21 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044455286 1		54,000.00	52,033.12	27-Apr-2007	9.625%	PA - 20.00%	Paid Off - 240	01-May-2005
1044455286 1		54,000.00	52,033.12	27-Apr-2007	9.625%	PA - 20.00%	Paid Off - 240	01-May-2005
1044455313 1		117,000.00	114,399.54	18-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044455712 1		21,400.00	21,139.12	30-Apr-2007	9.875%	MD - 20.00%	Paid Off - 180	01-May-2005
1044455962 1		56,800.00	56,046.71	23-Apr-2007	9.625%	IL - 20.00%	Paid Off - 240	01-May-2005
1044456090 1		72,828.00	71,560.63	18-Apr-2007	8.000%	CA - 10.00%	Paid Off - 240	01-May-2005
1044456228 1		53,000.00	52,115.21	18-Apr-2007	8.250%	CA - 20.00%	Paid Off - 180	01-May-2005
1044456311 1		80,000.00	78,855.40	07-May-2007	8.999%	NY - 20.00%	Paid Off - 240	01-May-2005
1044456366 1		28,500.00	28,157.99	03-May-2007	9.875%	NC - 20.00%	Paid Off - 240	01-May-2005
1044456469 1		152,000.00	149,825.15	25-Apr-2007	8.999%	CA - 20.00%	Paid Off - 240	01-May-2005
1044456508 1		101,200.00	99,357.44	03-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044456711 1		65,000.00	63,922.56	09-May-2007	8.250%	IN - 20.00%	Paid Off - 240	01-May-2005
1044456800 1		58,200.00	57,426.32	20-Apr-2007	9.375%	CA - 13.79%	Paid Off - 240	01-May-2005
1044456814 1		43,000.00	42,321.21	09-May-2007	8.500%	NV - 20.00%	Paid Off - 240	01-May-2005
1044456819 1		95,800.00	94,270.36	24-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044456847 1		65,700.00	64,662.66	01-May-2007	8.500%	CA - 15.00%	Paid Off - 180	01-May-2005
1044456868 1		34,550.00	34,079.87	09-May-2007	9.250%	WA - 20.01%	Paid Off - 240	01-May-2005
1044456888 1		33,950.00	33,367.28	23-Apr-2007	8.250%	FL - 19.98%	Paid Off - 240	01-May-2005
1044457013 1		58,000.00	56,977.59	23-Apr-2007	8.250%	CA - 20.00%	Paid Off - 180	01-May-2005
1044457179 1		75,050.00	73,958.46	23-Apr-2007	8.999%	CA - 19.99%	Paid Off - 240	01-May-2005
1044457282 1		59,500.00	58,648.63	18-Apr-2007	8.999%	NV - 20.00%	Paid Off - 240	01-May-2005
1044457820 1		79,000.00	77,457.07	01-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044458013 1		33,850.00	31,733.97	14-May-2007	10.250%	FL - 19.91%	Paid Off - 180	01-May-2005
1044458019 1		110,000.00	108,135.83	02-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044458041 1		149,500.00	147,705.93	20-Apr-2007	9.875%	WA - 16.63%	Paid Off - 240	01-May-2005
1044458199 1		29,200.00	28,715.22	25-Apr-2007	8.250%	OR - 20.00%	Paid Off - 240	01-May-2005
1044458385 1		78,000.00	76,768.66	03-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044458535 1		43,000.00	42,320.84	25-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459028 1		43,400.00	41,731.27	02-May-2007	8.500%	OH - 20.00%	Paid Off - 240	01-May-2005
1044459035 1		77,000.00	75,723.44	02-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459074 1		39,000.00	38,507.57	03-May-2007	9.625%	FL - 20.01%	Paid Off - 180	01-May-2005
1044459079 1		117,800.00	116,456.34	01-May-2007	10.125%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459086 1		67,000.00	65,992.93	27-Apr-2007	8.750%	CA - 20.00%	Paid Off - 180	01-May-2005
1044459246 1		49,800.00	49,202.27	08-May-2007	9.875%	MA - 20.00%	Paid Off - 240	01-May-2005
1044459257 1		86,000.00	84,555.21	30-Apr-2007	8.250%	CA - 20.00%	Paid Off - 180	01-May-2005
1044459450 1		48,200.00	47,384.44	02-May-2007	8.250%	MI - 20.00%	Paid Off - 240	01-May-2005
1044459480 1		70,000.00	68,947.91	01-May-2007	8.750%	CA - 20.00%	Paid Off - 180	01-May-2005
1044459521 1		47,300.00	46,091.61	09-May-2007	9.625%	NV - 19.99%	Paid Off - 240	01-May-2005
1044459657 1		87,000.00	85,755.24	07-May-2007	8.999%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459672 1		35,000.00	34,558.08	19-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459689 1		71,000.00	68,953.80	07-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459708 1		131,000.00	128,828.38	23-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459800 1		156,000.00	153,413.86	20-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044459800 1			153,413.86		8.250%	CA - 20.00%	Paid Off - 240

Page 22 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044459815 1		33,000.00	30,900.59	08-May-2007	9.875%	WA - 20.00%	Paid Off - 240	01-May-2005
1044459815 1		33,000.00	30,900.59	08-May-2007	9.875%	WA - 20.00%	Paid Off - 240	01-May-2005
1044459899 1		100,600.00	98,906.18	01-May-2007	8.500%	CA - 19.99%	Paid Off - 180	01-May-2005
1044459977 1		28,500.00	28,027.55	02-May-2007	8.250%	FL - 15.00%	Paid Off - 240	01-May-2005
1044464061 1		52,000.00	51,178.78	19-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464263 1		59,000.00	58,023.72	23-Apr-2007	9.000%	FL - 20.00%	Paid Off - 240	01-May-2005
1044464339 1		29,000.00	28,405.30	30-Apr-2007	8.250%	KY - 20.00%	Paid Off - 240	01-May-2005
1044464345 1		78,500.00	77,134.41	02-May-2007	8.250%	CA - 19.87%	Paid Off - 240	01-May-2005
1044464511 1		45,750.00	45,027.67	23-Apr-2007	8.500%	MN - 20.01%	Paid Off - 240	01-May-2005
1044464544 1		19,000.00	18,685.06	27-Apr-2007	8.250%	FL - 20.00%	Paid Off - 240	01-May-2005
1044464550 1		118,000.00	115,962.13	18-Apr-2007	8.999%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464571 1		44,000.00	43,444.48	10-May-2007	9.625%	CO - 19.98%	Paid Off - 180	01-May-2005
1044464662 1		55,800.00	55,001.77	26-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464664 1		26,000.00	25,683.09	01-May-2007	9.875%	NC - 20.00%	Paid Off - 180	01-May-2005
1044464687 1		48,000.00	47,346.83	20-Apr-2007	9.250%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464717 1		65,950.00	64,856.73	20-Apr-2007	8.250%	CA - 19.99%	Paid Off - 240	01-May-2005
1044464791 1		48,000.00	47,204.24	26-Apr-2007	8.250%	FL - 20.00%	Paid Off - 240	01-May-2005
1044464815 1		76,000.00	74,879.46	14-May-2007	8.999%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464870 1		37,900.00	37,357.88	26-Apr-2007	9.000%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464923 1		61,200.00	60,501.84	04-May-2007	10.125%	CA - 20.00%	Paid Off - 240	01-May-2005
1044464933 1		27,340.00	26,884.65	25-Apr-2007	8.250%	CO - 20.00%	Paid Off - 180	01-May-2005
1044464934 1		63,000.00	61,869.17	02-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044465064 1		82,500.00	81,132.50	30-Apr-2007	8.250%	AZ - 20.00%	Paid Off - 180	01-May-2005
1044465106 1		35,500.00	34,939.64	18-Apr-2007	8.500%	FL - 20.00%	Paid Off - 240	01-May-2005
1044465424 1		43,470.00	42,903.81	03-May-2007	9.625%	WA - 20.00%	Paid Off - 180	01-May-2005
1044465581 1		68,800.00	67,931.61	10-May-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044465637 1		51,450.00	50,554.46	01-May-2007	7.999%	CA - 15.00%	Paid Off - 240	01-May-2005
1044465664 1		48,200.00	47,510.46	03-May-2007	9.000%	MN - 20.00%	Paid Off - 240	01-May-2005
1044465774 1		52,000.00	50,161.62	09-May-2007	8.750%	MD - 20.00%	Paid Off - 180	01-May-2005
1044465834 1		11,400.00	11,063.53	26-Apr-2007	8.750%	TX - 20.00%	Paid Off - 240	01-May-2005
1044465965 1		58,000.00	57,475.73	01-May-2007	11.250%	VA - 20.00%	Paid Off - 180	01-May-2005
1044465970 1		12,600.00	12,399.95	02-May-2007	9.500%	TN - 20.00%	Paid Off - 180	01-May-2005
1044466026 1		38,950.00	38,488.58	18-Apr-2007	10.125%	MN - 20.01%	Paid Off - 240	01-May-2005
1044466031 1		21,000.00	20,746.88	10-May-2007	9.875%	TX - 20.00%	Paid Off - 240	01-May-2005
1044466138 1		24,000.00	23,670.17	25-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-May-2005
1044466213 1		17,800.00	17,616.77	26-Apr-2007	10.625%	KY - 20.00%	Paid Off - 180	01-May-2005
1044466222 1		27,672.00	27,420.73	26-Apr-2007	11.250%	TX - 20.00%	Paid Off - 240	01-May-2005
1044468334 1		31,600.00	31,085.60	02-May-2007	9.000%	FL - 20.00%	Paid Off - 240	01-May-2005
1044468388 1		48,750.00	47,587.98	04-May-2007	9.375%	OR - 15.00%	Paid Off - 240	01-Jun-2005
1044468489 1		123,400.00	121,521.19	18-Apr-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044468570 1		91,000.00	89,563.37	14-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-May-2005
1044468668 1		19,400.00	19,131.61	25-Apr-2007	9.625%	CA - 20.00%	Paid Off - 240	01-May-2005
1044468733 1		58,000.00	57,380.71	09-May-2007	10.500%	CO - 20.00%	Paid Off - 180	01-Jun-2005
1044468733 1			57,380.71		10.500%	CO - 20.00%	Paid Off - 180

Page 23 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044468781 1		70,600.00	69,465.90	26-Apr-2007	8.250%	CA - 20.00%	Paid Off - 180	01-Jun-2005
1044468781 1		70,600.00	69,465.90	26-Apr-2007	8.250%	CA - 20.00%	Paid Off - 180	01-Jun-2005
1044468817 1		71,000.00	68,163.58	18-Apr-2007	8.500%	CO - 20.00%	Paid Off - 240	01-Jun-2005
1044469069 1		140,000.00	135,121.32	07-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044469089 1		37,400.00	36,984.02	30-Apr-2007	10.250%	FL - 20.01%	Paid Off - 240	01-Jun-2005
1044469466 1		120,000.00	118,427.11	03-May-2007	9.250%	CA - 20.00%	Paid Off - 180	01-Jun-2005
1044469476 1		67,500.00	66,854.15	30-Apr-2007	10.750%	AZ - 20.00%	Paid Off - 180	01-Jun-2005
1044469480 1		42,400.00	41,961.69	08-May-2007	10.375%	CO - 20.00%	Paid Off - 180	01-Jun-2005
1044469546 1		22,420.00	22,113.77	27-Apr-2007	8.999%	TN - 20.00%	Paid Off - 180	01-Jun-2005
1044469554 1		21,950.00	21,619.01	02-May-2007	8.500%	FL - 19.97%	Paid Off - 240	01-Jun-2005
1044469743 1		31,000.00	30,520.74	30-Apr-2007	8.500%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044469745 1		34,350.00	33,835.04	23-Apr-2007	9.500%	UT - 19.99%	Paid Off - 240	01-Jun-2005
1044469801 1		25,000.00	24,433.24	19-Apr-2007	9.500%	TN - 20.00%	Paid Off - 180	01-Jun-2005
1044469914 1		81,000.00	79,893.52	23-Apr-2007	8.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044469951 1		48,800.00	47,739.09	27-Apr-2007	10.250%	NV - 20.00%	Paid Off - 180	01-Jun-2005
1044469995 1		37,980.00	37,545.00	18-Apr-2007	9.875%	CO - 20.00%	Paid Off - 240	01-Jun-2005
1044470220 1		81,800.00	80,564.82	25-Apr-2007	8.500%	WA - 20.00%	Paid Off - 180	01-Jun-2005
1044470302 1		20,980.00	20,194.73	24-Apr-2007	9.000%	TX - 20.00%	Paid Off - 240	01-Jun-2005
1044470545 1		66,000.00	65,299.80	30-Apr-2007	10.250%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044470651 1		33,000.00	32,654.51	10-May-2007	10.500%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044470870 1		72,000.00	67,588.23	07-May-2007	8.250%	CA - 20.01%	Paid Off - 240	01-Jun-2005
1044470985 1		76,800.00	75,547.16	26-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044471079 1		24,400.00	24,083.10	02-May-2007	9.250%	AZ - 19.97%	Paid Off - 180	01-Jun-2005
1044471157 1		60,000.00	59,278.39	11-May-2007	9.875%	WA - 20.00%	Paid Off - 180	01-Jun-2005
1044471220 1		31,000.00	30,638.58	04-May-2007	10.750%	TX - 20.00%	Paid Off - 180	01-Jun-2005
1044471243 1		65,100.00	64,069.53	19-Apr-2007	8.250%	CA - 15.00%	Paid Off - 180	01-Jun-2005
1044471252 1		27,800.00	27,338.05	02-May-2007	9.500%	TX - 20.00%	Paid Off - 240	01-Jun-2005
1044471341 1		50,950.00	50,126.07	18-Apr-2007	8.250%	CA - 19.99%	Paid Off - 240	01-Jun-2005
1044471380 1		60,000.00	59,095.46	10-May-2007	8.500%	CA - 7.89%	Paid Off - 240	01-Jun-2005
1044471400 1		38,600.00	38,099.93	20-Apr-2007	9.625%	NV - 20.00%	Paid Off - 180	01-Jun-2005
1044471626 1		47,200.00	46,567.50	02-May-2007	11.000%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044471705 1		107,000.00	105,464.52	23-Apr-2007	8.750%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044471735 1		32,400.00	31,911.50	04-May-2007	8.500%	FL - 20.00%	Paid Off - 180	01-Jun-2005
1044471808 1		22,200.00	21,833.81	25-Apr-2007	10.750%	CO - 20.00%	Paid Off - 180	01-Jun-2005
1044471910 1		45,550.00	44,846.19	24-Apr-2007	8.500%	OH - 20.00%	Paid Off - 240	01-Jun-2005
1044471936 1		32,350.00	32,040.48	02-May-2007	10.750%	OR - 20.02%	Paid Off - 180	01-Jun-2005
1044472001 1		39,300.00	38,923.91	24-Apr-2007	10.750%	FL - 20.00%	Paid Off - 180	01-Jun-2005
1044472094 1		30,580.00	30,095.84	02-May-2007	8.250%	WI - 20.00%	Paid Off - 240	01-Jun-2005
1044472151 1		22,100.00	21,474.54	11-May-2007	9.250%	NV - 20.00%	Paid Off - 240	01-Jun-2005
1044472182 1		42,990.00	42,556.74	20-Apr-2007	10.500%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044472252 1		90,000.00	88,965.62	02-May-2007	10.125%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044472291 1		22,200.00	22,013.60	20-Apr-2007	11.375%	IN - 20.00%	Paid Off - 180	01-Jun-2005
1044472303 1		58,400.00	57,519.52	02-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044472303 1			57,519.52		8.500%	CA - 20.00%	Paid Off - 240

Page 24 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044472322 1		97,000.00	95,500.58	02-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044472322 1		97,000.00	95,500.58	02-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044472335 1		35,600.00	35,089.00	20-Apr-2007	8.750%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044472451 1		44,000.00	43,392.24	30-Apr-2007	9.250%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044472474 1		42,800.00	42,088.32	02-May-2007	8.250%	RI - 20.00%	Paid Off - 180	01-Jun-2005
1044472528 1		27,800.00	27,368.10	19-Apr-2007	11.000%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044472640 1		73,600.00	72,260.15	01-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044472879 1		39,000.00	38,645.63	07-May-2007	11.000%	AZ - 20.01%	Paid Off - 180	01-Jun-2005
1044472945 1		33,000.00	32,700.14	10-May-2007	11.000%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044473059 1		32,800.00	32,486.19	24-Apr-2007	10.750%	AL - 20.00%	Paid Off - 240	01-Jun-2005
1044473106 1		27,400.00	26,980.51	02-May-2007	8.500%	FL - 20.00%	Paid Off - 180	01-Jun-2005
1044473141 1		47,750.00	47,064.77	25-Apr-2007	8.750%	CA - 19.99%	Paid Off - 240	01-Jun-2005
1044473146 1		45,400.00	44,748.56	09-May-2007	8.750%	NV - 20.00%	Paid Off - 180	01-Jun-2005
1044473164 1		47,800.00	47,165.21	18-Apr-2007	9.250%	CT - 20.00%	Paid Off - 180	01-Jun-2005
1044473235 1		102,000.00	100,304.51	02-May-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044473434 1		55,200.00	54,658.04	02-May-2007	10.625%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044473444 1		33,000.00	32,666.13	02-May-2007	10.750%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044473498 1		40,582.00	39,951.55	02-May-2007	10.500%	CO - 20.00%	Paid Off - 240	01-Jun-2005
1044473584 1		51,800.00	50,711.41	26-Apr-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044473621 1		71,000.00	69,876.01	25-Apr-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044473835 1		32,000.00	30,920.48	01-May-2007	9.875%	TX - 20.00%	Paid Off - 240	01-Jun-2005
1044473888 1		19,500.00	19,287.79	11-May-2007	10.125%	TX - 20.00%	Paid Off - 240	01-Jun-2005
1044474214 1		32,500.00	31,860.50	10-May-2007	9.500%	MA - 20.00%	Paid Off - 240	01-Jun-2005
1044474343 1		31,120.00	30,781.30	30-Apr-2007	10.125%	AR - 20.00%	Paid Off - 180	01-Jun-2005
1044474435 1		32,600.00	32,108.47	02-May-2007	8.500%	UT - 20.00%	Paid Off - 180	01-Jun-2005
1044474446 1		32,500.00	32,189.06	30-Apr-2007	10.750%	TX - 20.00%	Paid Off - 180	01-Jun-2005
1044474512 1		25,000.00	24,276.49	30-Apr-2007	8.500%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044474522 1		24,350.00	24,117.10	10-May-2007	10.750%	FL - 19.98%	Paid Off - 180	01-Jun-2005
1044474570 1		51,900.00	51,306.46	02-May-2007	11.000%	VA - 20.00%	Paid Off - 180	01-Jun-2005
1044474648 1		105,000.00	103,417.14	02-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044474731 1		45,600.00	44,945.53	24-Apr-2007	8.750%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044474760 1		39,820.00	39,458.17	01-May-2007	11.000%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044475166 1		165,000.00	162,378.16	02-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044475283 1		46,000.00	45,252.91	02-May-2007	9.625%	CA - 20.01%	Paid Off - 240	01-Jun-2005
1044475337 1		27,000.00	26,438.34	03-May-2007	9.875%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044475340 1		56,000.00	55,272.44	30-Apr-2007	9.250%	CO - 20.00%	Paid Off - 240	01-Jun-2005
1044475435 1		21,660.00	21,412.07	10-May-2007	9.875%	OK - 20.00%	Paid Off - 180	01-Jun-2005
1044475454 1		36,000.00	35,672.89	09-May-2007	10.999%	RI - 20.01%	Paid Off - 180	01-Jun-2005
1044475465 1		47,400.00	46,057.97	24-Apr-2007	11.250%	CA - 20.01%	Paid Off - 240	01-Jun-2005
1044475487 1		31,420.00	30,990.00	02-May-2007	8.990%	TN - 20.00%	Paid Off - 180	01-Jun-2005
1044475525 1		46,000.00	45,473.23	03-May-2007	9.875%	NH - 20.01%	Paid Off - 240	01-Jun-2005
1044475588 1		38,606.00	38,138.98	10-May-2007	9.875%	MN - 20.00%	Paid Off - 240	01-Jun-2005
1044475600 1		39,000.00	37,969.23	03-May-2007	8.750%	MD - 20.00%	Paid Off - 180	01-Jun-2005
1044475600 1			37,969.23		8.750%	MD - 20.00%	Paid Off - 180

Page 25 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044475668 1		24,000.00	23,624.11	25-Apr-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Jun-2005
1044475668 1		24,000.00	23,624.11	25-Apr-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Jun-2005
1044475669 1		48,300.00	47,746.91	09-May-2007	9.875%	AL - 20.00%	Paid Off - 240	01-Jun-2005
1044475704 1		171,600.00	168,607.34	01-May-2007	7.750%	CA - 14.99%	Paid Off - 240	01-Jun-2005
1044475706 1		59,000.00	58,374.14	02-May-2007	10.250%	IL - 20.00%	Paid Off - 180	01-Jun-2005
1044475749 1		45,800.00	45,383.89	30-Apr-2007	10.999%	AZ - 20.00%	Paid Off - 240	01-Jun-2005
1044475818 1		38,980.00	38,447.74	02-May-2007	9.000%	IL - 20.00%	Paid Off - 240	01-Jun-2005
1044475829 1		63,000.00	62,139.71	03-May-2007	9.000%	CT - 20.00%	Paid Off - 180	01-Jun-2005
1044475972 1		83,500.00	82,559.63	30-Apr-2007	10.125%	CA - 20.00%	Paid Off - 180	01-Jun-2005
1044476083 1		39,800.00	39,398.87	08-May-2007	10.500%	OH - 20.01%	Paid Off - 180	01-Jun-2005
1044476097 1		38,000.00	37,391.95	26-Apr-2007	11.000%	OR - 20.01%	Paid Off - 180	01-Jun-2005
1044476156 1		26,600.00	26,139.07	27-Apr-2007	7.990%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044476168 1		42,000.00	41,554.47	01-May-2007	10.250%	CA - 14.00%	Paid Off - 240	01-Jun-2005
1044476323 1		98,748.00	97,752.94	10-May-2007	10.500%	CO - 20.00%	Paid Off - 240	01-Jun-2005
1044476470 1		25,000.00	24,696.21	08-May-2007	9.875%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044476729 1		44,800.00	44,286.95	08-May-2007	9.875%	WA - 20.00%	Paid Off - 240	01-Jun-2005
1044476900 1		42,000.00	41,592.50	10-May-2007	11.000%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044477396 1		70,000.00	68,827.67	23-Apr-2007	9.500%	IL - 20.00%	Paid Off - 240	01-Jun-2005
1044477593 1		148,600.00	146,129.99	02-May-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044477936 1		34,950.00	34,377.96	09-May-2007	8.250%	WA - 19.98%	Paid Off - 240	01-Jun-2005
1044477965 1		125,000.00	123,206.08	04-May-2007	8.750%	CA - 19.69%	Paid Off - 240	01-Jun-2005
1044478171 1		38,300.00	37,952.05	02-May-2007	10.999%	KS - 20.00%	Paid Off - 240	01-Jun-2005
1044478238 1		32,000.00	31,709.41	14-May-2007	11.000%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044478365 1		18,930.00	18,108.62	10-May-2007	11.000%	WA - 20.00%	Paid Off - 180	01-Jun-2005
1044478531 1		23,400.00	23,064.17	03-May-2007	8.750%	NC - 20.00%	Paid Off - 240	01-Jun-2005
1044478554 1		33,400.00	32,965.36	02-May-2007	9.500%	UT - 20.00%	Paid Off - 240	01-Jun-2005
1044478764 1		94,000.00	93,189.51	08-May-2007	11.250%	VA - 20.00%	Paid Off - 240	01-Jun-2005
1044478921 1		34,000.00	33,629.99	02-May-2007	10.125%	IL - 20.00%	Paid Off - 180	01-Jun-2005
1044478997 1		35,800.00	35,457.38	02-May-2007	10.750%	VA - 20.01%	Paid Off - 180	01-Jun-2005
1044479003 1		182,000.00	178,956.38	25-Apr-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044479098 1		104,950.00	103,204.48	11-May-2007	7.999%	CA - 19.99%	Paid Off - 240	01-Jun-2005
1044479391 1		26,980.00	26,708.05	10-May-2007	10.500%	MO - 20.00%	Paid Off - 240	01-Jun-2005
1044479449 1		26,000.00	25,588.39	07-May-2007	8.250%	FL - 20.00%	Paid Off - 240	01-Jun-2005
1044479548 1		25,900.00	25,125.90	07-May-2007	10.875%	IN - 19.96%	Paid Off - 240	01-Jun-2005
1044479782 1		155,000.00	152,546.35	09-May-2007	8.250%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044479900 1		49,800.00	49,049.23	11-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044480018 1		42,550.00	41,372.32	09-May-2007	8.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044480237 1		16,100.00	15,929.29	10-May-2007	10.250%	UT - 10.00%	Paid Off - 180	01-Jun-2005
1044480263 1		85,000.00	83,853.67	03-May-2007	9.250%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044480383 1		35,650.00	35,306.09	04-May-2007	10.750%	NC - 19.92%	Paid Off - 240	01-Jun-2005
1044480420 1		20,380.00	18,948.41	02-May-2007	6.000%	IA - 20.00%	Paid Off - 180	01-Jun-2005
1044480929 1		48,000.00	47,258.22	11-May-2007	8.500%	AZ - 20.00%	Paid Off - 180	01-Jun-2005
1044481333 1		49,000.00	48,438.89	08-May-2007	9.875%	OR - 20.01%	Paid Off - 180	01-Jun-2005
1044481333 1			48,438.89		9.875%	OR - 20.01%	Paid Off - 180

Page 26 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 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

1044481406 1		105,000.00	90,504.17	08-May-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044481406 1		105,000.00	90,504.17	08-May-2007	7.999%	CA - 20.00%	Paid Off - 240	01-Jun-2005
1044481728 1		91,800.00	90,854.82	08-May-2007	10.750%	MD - 20.00%	Paid Off - 180	01-Jun-2005
1044481734 1		45,000.00	44,591.48	10-May-2007	11.250%	MD - 20.00%	Paid Off - 180	01-Jun-2005
1044481853 1		25,700.00	25,420.39	08-May-2007	10.125%	OH - 20.00%	Paid Off - 180	01-Jun-2005
1044481857 1		48,000.00	47,607.34	08-May-2007	11.500%	TX - 20.01%	Paid Off - 180	01-Jun-2005
1044481869 1		25,200.00	24,351.61	02-May-2007	9.500%	KY - 20.00%	Paid Off - 180	01-Jun-2005
1044482396 1		31,000.00	30,703.38	07-May-2007	10.750%	MN - 20.00%	Paid Off - 180	01-Jun-2005
1044482514 1		50,250.00	49,432.21	25-Apr-2007	8.750%	WA - 15.00%	Paid Off - 240	01-Jun-2005
1044482978 1		82,000.00	80,808.87	08-May-2007	8.750%	OR - 20.00%	Paid Off - 240	01-Jun-2005
1044483584 1		44,950.00	44,253.90	03-May-2007	11.000%	FL - 19.99%	Paid Off - 240	01-Jul-2005
1044483646 1		20,600.00	20,421.90	09-May-2007	10.999%	OR - 20.02%	Paid Off - 240	01-Jul-2005
1044484082 1		10,600.00	10,437.95	02-May-2007	9.250%	TN - 20.00%	Paid Off - 180	01-Jul-2005
1044484406 1		45,450.00	44,881.86	11-May-2007	9.500%	WA - 20.00%	Paid Off - 180	01-Jul-2005
1044484697 1		35,200.00	34,862.23	08-May-2007	10.500%	FL - 20.00%	Paid Off - 240	01-Jul-2005
1044485469 1		110,000.00	107,910.90	25-Apr-2007	7.990%	CA - 20.00%	Paid Off - 240	01-Jul-2005
1044486143 1		46,000.00	45,498.60	20-Apr-2007	10.125%	TX - 20.00%	Paid Off - 240	01-Jul-2005
1044487094 1		30,400.00	30,059.90	04-May-2007	9.750%	CA - 20.00%	Paid Off - 240	01-Jul-2005
1044487098 1		135,950.00	133,979.18	18-Apr-2007	8.500%	MD - 20.00%	Paid Off - 240	01-Jul-2005
1044488338 1		150,000.00	147,844.93	09-May-2007	8.500%	CA - 20.00%	Paid Off - 240	01-Jul-2005
1044488794 1		34,150.00	33,822.42	30-Apr-2007	10.500%	OK - 19.99%	Paid Off - 240	01-Jul-2005
1044489022 1		97,000.00	95,781.99	27-Apr-2007	9.250%	CA - 20.00%	Paid Off - 240	01-Jul-2005
1044490332 1		39,400.00	37,931.70	14-May-2007	10.125%	TX - 19.99%	Paid Off - 240	01-Jul-2005
1044490410 1		39,000.00	38,411.58	07-May-2007	8.250%	OR - 20.00%	Paid Off - 240	01-Jul-2005
1044490505 1		33,350.00	33,084.25	10-May-2007	11.750%	NC - 19.99%	Paid Off - 240	01-Jul-2005
1044494014 1		16,650.00	13,578.42	26-Apr-2007	9.125%	UT - 9.99%	Paid Off - 180	01-Jul-2005
1044494092 1		23,600.00	23,329.09	24-Apr-2007	9.625%	MI - 20.00%	Paid Off - 180	01-Jul-2005
1044494604 1		69,000.00	68,418.68	01-May-2007	11.125%	CA - 20.00%	Paid Off - 240	01-Jul-2005
1044494755 1		38,640.00	38,262.15	18-Apr-2007	11.000%	WI - 20.00%	Paid Off - 240	01-Jul-2005
1044495863 1		11,770.00	11,630.26	30-Apr-2007	9.500%	TX - 20.00%	Paid Off - 240	01-Jul-2005
1044497168 1		39,000.00	38,541.06	01-May-2007	9.500%	MI - 20.00%	Paid Off - 180	01-Jul-2005
1044498607 1		38,400.00	37,970.23	19-Apr-2007	9.750%	OR - 20.00%	Paid Off - 240	01-Jul-2005


TOTAL	26,707,116.00	26,191,033.72

Page 27 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Realized Loss Report

COLLATERAL REALIZED LOSSES

Total

Current

Subsequent Recoveries

0.00

Number of Loans Liquidated

Collateral Principal Realized Loss/(Gain) Amount

128,806.45

Net Liquidation Proceeds

11,817.37

Cumulative

Number of Loans Liquidated

Collateral Realized Loss/(Gain) Amount

128,806.45

Net Liquidation Proceeds

11,817.37

Cumulative Subsequent Recoveries

0.00

Current Applied Realized Loss X

0.00

Current Applied Realized Loss M-7

0.00

Current Applied Realized Loss M-6

0.00

Current Applied Realized Loss M-5

0.00

Current Applied Realized Loss M-4

0.00

Current Applied Realized Loss M-3

0.00

Current Applied Realized Loss M-2

0.00

Current Applied Realized Loss M-1

0.00

Page 28 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution


DEFAULT SPEEDS

								Total




MDR								0.03%
3 Months Avg MDR								0.03%
12 Months Avg MDR								0.03%
Avg MDR Since Cut-off								0.03%


CDR								0.40%
3 Months Avg CDR								0.40%
12 Months Avg CDR								0.40%
Avg CDR Since Cut-off								0.40%


SDA								74.09%
3 Months Avg SDA Approximation								74.09%
12 Months Avg SDA Approximation								74.09%
Avg SDA Since Cut-off Approximation								74.09%


Loss Severity Approximation for Current Period								91.60%
3 Months Avg Loss Severity Approximation								91.60%
12 Months Avg Loss Severity Approximation								91.60%
Avg Loss Severity Approximation Since Cut-off								91.60%

Page 29 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 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 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Realized Loss Detail Report

Loan Number

Current

State &

Prior

Realized

Cumulative

Loan

Note

LTV at

Original

Principal

Loss/(Gain)

Realized

Loan Group

Status

Rate

Origination

Term

Balance

Revision

Loss/(Gain)

1044458140 1

9.625%

CA - 20.00%

240

68,030.31

62,500.61

1044491930 1

8.750%

CA - 20.00%

240

72,593.51

66,305.84

TOTAL

140,623.82

128,806.45

Page 31 of 34

FFMLT Trust 2007-FFB-SS

Mortgage Pass-Through Certificates

May 25, 2007 Distribution

Triggers and Adj. Cert. Report

TRIGGER EVENTS

Total

Has the Stepdown Date occured?

Does the Trigger Event exist?

(A Trigger Event exists if either (i) or (ii) are true)

(i) If (A)>(B)

(A) 60+ Day Delq % (1)/(2)

0.151600%

(1) 60+ day Rolling Delq Loans

601,511.30

(2) Stated Principal Balance

396,695,530.77

(B) 13.2% OF Sr. Enhancement Percentage

3.999592%

(ii) If (A)>(B)

(Into Effect after March 2008)

(A) Cumulative Loss % (1)/(2)

0.030418%

(1) Aggregate Realized Losses Since Cutoff Date

128,806.45

(2) Cutoff Date Pool Principal Balance

423,457,323.76

(B) Applicable Loss Percentage

100.000000%

Servicer Event of Default?

ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK

ADDITIONAL INFORMATION

Total

Current LIBOR Rate

5.320000%

Current LIBOR Determination Date

04/24/2007

Next LIBOR Rate

5.320000%

Next LIBOR Determination Date

05/23/2007

Current Swap LIBOR Rate

5.320000%

Page 32 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

		NET WAC Shortfall Prior (1)	Int on Prior SF (2)	Curr NET WAC SF (3)	Total NET WAC SF (1+2+3)	NET WAC Shortfall Paid	NET WAC Shortfall UnPaid


CLASS
	A	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-1	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-2	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-3	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-4	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-5	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-6	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
	M-7	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00




Page 33 of 34

FFMLT Trust 2007-FFB-SS



Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
May 25, 2007 Distribution

Other Related Information
ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
							Total
Scheduled Payments for all Mortgage Loans							3,559,526.57
Current Scheduled Payments 1 Month Prior							0.00
Current Scheduled Payments 2 Month Prior							0.00
Current Scheduled Payments 3 Month Prior							0.00
Current Scheduled Payments 4 Month Prior							0.00
Current Scheduled Payments 5 Month Prior							0.00
Current Scheduled Payments 6 Month Prior							0.00
Current Scheduled Payments 7 Month Prior							0.00
Current Scheduled Payments 8 Month Prior							0.00
Current Scheduled Payments 9 Month Prior							0.00
Current Scheduled Payments 10 Month Prior							0.00
Current Scheduled Payments 11 Month Prior							0.00





Sched. Payments for 60+Day Delinquent Loans							5,180.81
Sched. Pmts - 60+Day Delinquent Loans, 1 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 2 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 3 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 4 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 5 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 6 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 7 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 8 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 9 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 10 Month Prior							0.00
Sched. Pmts - 60+Day Delinquent Loans, 11 Month Prior							0.00





Page 34 of 34

FFMLT 2007 FFB-SS 10-D