Financial Asset Securities 8-K Other Events

FIRST FRANKLIN 2005-FFH4: MARKETING POOL

Michigan Loans

Zip Code	# of Loans	Current Principal Balance	Percent by Current Principal Balance	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
48382	4	1,470,406.14	1.91%	8.030	359	100.00	667
48322	4	1,379,677.93	1.80%	7.926	359	100.00	673
48180	8	1,337,423.81	1.74%	7.831	359	100.00	683
48239	10	1,242,569.24	1.62%	7.882	337	100.00	646
48228	14	1,168,198.20	1.52%	8.028	359	99.83	663
48076	5	1,124,772.87	1.46%	7.884	359	100.00	665
48186	8	1,030,469.39	1.34%	8.092	359	99.81	653
48167	4	985,889.04	1.28%	6.956	358	99.68	706
48219	9	967,432.46	1.26%	7.566	358	100.00	649
48089	8	952,436.02	1.24%	7.997	359	99.54	639
48185	6	936,048.24	1.22%	7.951	358	100.00	666
48439	4	864,470.23	1.13%	7.676	359	100.00	651
48235	9	863,764.74	1.12%	7.885	359	100.00	673
48306	2	846,500.00	1.10%	8.203	359	100.00	642
48237	5	819,713.60	1.07%	7.727	359	100.00	632
48111	5	791,450.00	1.03%	7.687	358	100.00	685
48911	6	788,270.88	1.03%	7.804	358	100.00	662
48135	5	773,298.20	1.01%	8.300	358	100.00	624
48124	3	770,224.23	1.00%	7.042	359	100.00	712
48603	7	764,107.51	1.00%	8.262	359	100.00	631
48224	8	757,427.31	0.99%	7.951	358	99.73	646
48127	4	741,839.00	0.97%	7.713	359	100.00	682
48021	6	734,505.72	0.96%	8.065	359	100.00	636
48178	4	733,808.94	0.96%	7.784	359	100.62	624
48025	1	727,700.00	0.95%	8.750	359	100.00	704
48009	2	724,000.00	0.94%	7.334	359	100.00	686
48324	3	719,844.21	0.94%	7.895	358	100.00	654
48034	5	715,101.89	0.93%	7.775	359	100.00	647
48066	6	686,263.81	0.89%	8.216	358	100.00	632
48221	4	684,814.50	0.89%	7.209	359	100.00	680
48310	3	676,954.00	0.88%	7.856	358	100.00	631
48183	4	638,172.34	0.83%	7.931	359	99.99	643
48192	5	610,912.76	0.80%	7.474	358	100.00	652
48141	6	586,301.56	0.76%	7.795	359	100.00	631
48026	4	578,550.47	0.75%	7.627	359	100.00	689
48823	4	567,430.82	0.74%	7.836	359	100.00	616
48314	2	547,468.57	0.71%	7.447	359	100.00	656
48116	3	536,801.66	0.70%	7.826	359	100.00	663
48336	3	535,250.00	0.70%	7.441	359	100.71	652
48348	1	534,162.78	0.70%	7.250	358	100.00	646
49426	3	515,736.67	0.67%	8.020	358	100.00	631
48313	3	505,844.39	0.66%	7.972	359	100.00	654
48240	4	489,249.43	0.64%	7.315	359	100.00	688
48072	3	481,631.45	0.63%	6.982	358	100.00	689
48071	3	477,504.23	0.62%	7.985	359	100.00	668
48504	6	467,912.68	0.61%	7.994	359	100.00	651
48166	3	467,226.74	0.61%	8.473	358	99.78	646
48091	3	445,915.91	0.58%	8.054	359	100.00	638
48340	2	436,408.31	0.57%	9.544	359	100.00	636
48092	3	432,843.36	0.56%	7.686	359	100.00	661

48036	3	429,485.89	0.56%	7.085	358	100.00	670
48065	1	427,087.92	0.56%	7.750	357	100.00	693
48096	1	425,600.00	0.55%	7.250	359	95.65	724
48205	4	424,398.96	0.55%	8.562	358	94.71	599
48082	3	424,000.00	0.55%	7.770	359	100.00	629
49202	5	406,232.89	0.53%	8.436	359	100.00	612
48043	2	406,000.00	0.53%	8.037	359	100.00	662
48390	3	404,863.87	0.53%	8.273	358	99.99	618
48030	3	401,654.65	0.52%	7.183	358	100.00	701
48836	2	398,200.00	0.52%	7.399	358	100.00	702
48125	3	396,088.04	0.52%	7.270	359	100.00	669
48150	2	393,848.25	0.51%	7.863	359	100.00	664
48146	4	378,155.50	0.49%	7.856	359	99.99	626
48206	3	369,781.99	0.48%	8.174	358	100.00	651
49509	3	363,242.62	0.47%	8.036	359	100.00	621
49505	2	358,858.99	0.47%	7.206	359	100.00	674
48910	4	357,919.36	0.47%	7.804	359	100.00	678
49441	2	356,439.06	0.46%	7.971	359	100.00	655
48173	2	355,358.39	0.46%	7.654	359	99.72	639
48103	1	354,000.00	0.46%	6.125	358	100.00	703
48174	2	352,900.00	0.46%	7.799	359	100.00	684
49442	4	351,680.53	0.46%	8.408	358	100.00	622
48380	1	349,478.88	0.46%	7.500	358	100.00	718
48323	1	349,223.96	0.45%	7.625	359	100.00	667
49548	3	343,812.30	0.45%	7.937	358	100.00	653
48035	3	342,839.44	0.45%	8.333	359	100.00	626
48223	3	342,341.98	0.45%	8.574	359	100.00	617
48227	5	337,742.47	0.44%	7.768	358	94.40	634
48093	2	324,500.00	0.42%	7.665	358	100.00	641
48827	2	321,487.53	0.42%	8.081	359	100.00	641
49507	3	317,239.10	0.41%	7.867	358	97.95	637
49286	2	314,892.07	0.41%	8.065	359	100.00	686
48047	2	313,476.90	0.41%	7.875	358	100.00	666
48152	2	305,854.46	0.40%	7.682	357	100.00	663
48234	4	303,949.55	0.40%	8.444	359	100.00	652
48045	2	303,830.82	0.40%	8.338	358	100.00	618
48327	2	303,395.06	0.40%	7.747	358	100.00	699
48170	1	302,353.75	0.39%	7.500	358	100.00	678
49240	2	301,400.00	0.39%	7.797	359	100.00	606
48230	1	300,000.00	0.39%	7.000	358	100.00	643
48458	3	299,286.05	0.39%	7.938	359	100.00	631
49316	1	294,514.89	0.38%	6.999	358	100.00	764
48329	2	294,309.76	0.38%	7.389	359	100.00	654
48236	2	289,576.96	0.38%	9.015	358	100.00	685
48317	2	288,117.27	0.38%	7.199	358	98.16	687
48462	2	286,000.00	0.37%	8.375	359	100.00	617
48101	2	284,233.25	0.37%	8.542	358	100.00	622
48371	1	282,500.00	0.37%	7.999	358	100.00	721
48039	1	279,593.41	0.36%	7.625	358	100.00	739
48377	1	269,836.43	0.35%	8.500	359	100.00	644
48433	1	266,985.00	0.35%	7.500	358	100.00	675
48210	3	266,370.27	0.35%	8.154	359	100.00	649
49015	1	265,000.00	0.35%	7.750	359	100.00	666
48393	1	262,220.82	0.34%	7.125	358	100.00	684
48051	1	261,818.69	0.34%	8.000	359	100.00	656
48906	2	259,000.00	0.34%	9.065	359	100.00	602
48302	1	249,814.46	0.33%	7.500	359	100.00	688
49230	1	249,374.23	0.32%	7.500	358	100.00	673
48080	2	244,500.00	0.32%	8.308	359	100.00	630
48334	1	239,000.00	0.31%	7.750	359	100.00	609

48060	2	238,960.61	0.31%	7.423	359	100.00	677
48602	3	233,762.59	0.30%	7.883	359	100.00	669
49242	3	231,472.27	0.30%	8.140	358	100.00	658
48085	1	228,992.71	0.30%	6.250	359	100.00	697
48238	3	228,888.42	0.30%	8.805	359	100.00	618
48843	1	224,999.80	0.29%	7.500	359	100.00	628
48188	1	222,500.00	0.29%	7.500	359	100.00	652
48867	2	220,046.31	0.29%	8.676	358	100.00	587
48197	1	220,000.00	0.29%	8.500	359	100.00	659
48503	3	216,537.95	0.28%	8.530	358	100.00	668
49120	3	214,095.75	0.28%	7.655	325	100.00	664
49525	1	212,698.35	0.28%	7.750	358	99.07	655
48726	1	210,000.00	0.27%	7.500	358	100.00	652
49024	1	209,672.23	0.27%	7.500	358	100.00	618
48813	2	209,575.87	0.27%	7.756	358	100.00	638
48386	1	209,000.00	0.27%	7.500	359	100.00	658
48842	1	206,000.00	0.27%	7.250	359	100.00	698
49503	2	205,896.72	0.27%	7.389	359	100.00	633
48044	1	205,661.25	0.27%	6.999	358	100.00	651
48350	1	204,500.00	0.27%	7.750	359	100.00	794
48507	2	202,883.73	0.26%	7.866	359	100.00	627
48642	2	199,999.78	0.26%	8.002	359	100.00	609
48529	2	199,830.21	0.26%	7.051	358	100.00	675
49423	1	199,000.00	0.26%	7.500	359	100.00	704
48134	1	196,500.00	0.26%	8.000	359	100.00	632
48204	3	195,959.73	0.26%	8.289	359	100.00	625
48307	1	195,565.32	0.25%	7.875	359	100.00	607
48706	3	192,920.30	0.25%	7.588	359	100.00	641
48218	2	191,885.80	0.25%	7.373	359	100.00	690
48075	1	190,550.00	0.25%	7.625	359	103.00	710
48088	1	190,000.00	0.25%	8.000	358	100.00	642
48195	1	187,000.00	0.24%	7.375	359	100.00	664
48214	3	186,923.49	0.24%	8.439	359	100.00	626
49203	2	183,638.87	0.24%	7.701	358	100.00	710
48423	1	182,798.79	0.24%	9.000	358	100.00	603
48708	2	182,337.60	0.24%	7.956	359	100.00	666
48175	1	182,000.00	0.24%	7.875	359	100.00	636
48162	1	180,851.60	0.24%	6.999	358	96.80	716
48820	1	180,779.93	0.24%	8.500	358	100.00	663
48160	1	180,000.00	0.23%	8.000	359	100.00	651
48316	1	180,000.00	0.23%	8.625	359	100.00	754
48074	1	179,303.16	0.23%	9.000	358	100.00	618
49546	1	177,950.00	0.23%	7.875	359	100.00	670
48362	1	177,000.00	0.23%	7.625	359	98.34	644
48505	2	176,091.20	0.23%	8.295	358	99.98	612
49415	2	174,948.22	0.23%	8.082	359	100.00	636
48838	1	170,000.00	0.22%	8.000	358	100.00	651
48821	1	169,950.00	0.22%	7.000	359	100.00	660
49233	1	167,000.00	0.22%	7.250	359	100.00	717
48164	1	166,000.00	0.22%	7.375	358	100.00	737
48915	1	165,000.00	0.21%	8.750	359	100.00	581
48048	1	164,450.00	0.21%	7.000	359	100.00	684
48073	1	161,669.90	0.21%	8.000	358	100.00	588
48014	1	161,349.65	0.21%	8.375	359	99.98	639
48444	1	160,000.00	0.21%	8.000	359	100.00	644
49319	1	158,999.88	0.21%	7.750	358	100.00	671
48015	1	155,000.00	0.20%	8.500	359	100.00	625
48328	1	154,895.99	0.20%	8.000	359	100.00	640
48040	1	151,889.98	0.20%	7.625	359	100.00	607
48022	1	151,000.00	0.20%	7.625	359	100.00	682

48446	1	150,000.00	0.20%	8.000	359	100.00	684
48131	1	146,200.00	0.19%	6.999	359	100.00	771
48213	2	145,901.99	0.19%	7.292	358	100.00	655
48356	1	145,000.00	0.19%	7.500	359	100.00	656
48309	1	144,988.88	0.19%	8.500	358	100.00	645
49221	2	143,906.13	0.19%	8.240	359	100.00	633
49686	1	143,390.81	0.19%	7.375	359	100.00	674
48855	1	142,900.00	0.19%	6.250	359	99.99	706
48203	2	142,871.56	0.19%	8.750	358	100.00	671
48912	2	136,529.38	0.18%	7.450	358	100.00	735
48631	1	136,515.91	0.18%	7.999	358	100.00	588
49090	1	134,793.93	0.18%	7.375	358	100.00	642
48081	1	132,765.28	0.17%	8.250	359	100.00	612
49249	1	132,417.64	0.17%	8.375	359	100.00	623
48917	1	129,000.00	0.17%	7.125	358	100.00	648
48169	1	128,800.00	0.17%	7.000	359	100.00	755
49220	1	127,277.64	0.17%	7.125	358	100.00	654
48375	1	125,000.00	0.16%	8.750	359	100.00	597
48455	1	123,600.00	0.16%	7.250	359	100.00	645
49265	1	121,500.00	0.16%	6.375	359	100.00	775
48878	1	119,851.77	0.16%	8.500	358	100.00	597
48837	1	119,837.84	0.16%	9.250	359	100.00	583
49017	1	119,000.00	0.15%	8.375	358	100.00	601
48161	1	118,000.00	0.15%	8.500	359	100.00	589
49519	1	116,400.00	0.15%	9.375	359	100.00	587
49001	1	115,000.00	0.15%	8.000	359	100.00	648
48117	1	114,000.00	0.15%	7.625	359	100.00	645
49036	1	112,905.07	0.15%	6.875	358	100.00	682
49346	1	112,842.97	0.15%	7.125	359	100.00	676
48108	1	111,000.00	0.14%	7.625	359	100.00	739
48198	1	110,000.00	0.14%	8.000	359	100.00	596
48661	1	110,000.00	0.14%	7.625	359	100.00	688
48506	2	108,716.21	0.14%	8.506	359	98.23	619
48182	1	108,000.00	0.14%	8.375	358	100.00	609
49451	1	107,900.00	0.14%	7.000	359	100.00	708
49107	1	104,802.56	0.14%	6.875	358	100.00	737
49112	1	101,936.61	0.13%	8.375	359	100.00	617
48097	1	101,500.00	0.13%	6.999	359	100.00	686
48655	1	100,935.60	0.13%	8.250	359	100.00	660
49045	1	99,000.00	0.13%	9.125	359	100.00	597
48212	1	98,924.67	0.13%	7.375	359	100.00	635
48611	1	97,857.69	0.13%	7.625	358	100.00	652
48623	1	96,824.26	0.13%	7.125	358	100.00	759
49445	1	95,891.96	0.12%	8.875	358	100.00	635
49801	1	95,867.43	0.12%	7.875	358	100.00	609
49085	1	95,000.00	0.12%	8.000	359	100.00	696
49349	1	95,000.00	0.12%	8.875	358	100.00	598
48450	1	94,932.95	0.12%	7.750	359	100.00	636
48126	1	94,900.00	0.12%	8.000	359	99.99	633
48208	1	94,000.00	0.12%	7.375	359	100.00	794
48229	1	93,800.00	0.12%	8.625	359	100.00	606
49048	1	92,355.25	0.12%	7.250	358	100.00	656
49251	1	91,885.22	0.12%	8.375	358	100.00	642
49201	1	88,345.06	0.12%	8.375	359	100.00	623
49327	1	86,903.62	0.11%	9.000	358	100.00	590
48846	1	84,952.35	0.11%	8.875	359	100.00	609
48225	1	84,800.00	0.11%	8.750	359	100.00	608
49601	1	84,500.00	0.11%	8.000	359	99.99	590
48467	1	81,955.21	0.11%	9.000	359	100.00	709
48880	1	78,000.00	0.10%	8.375	359	100.00	657

48604	1	77,877.93	0.10%	7.250	358	100.00	721
48612	1	76,845.73	0.10%	7.750	359	100.00	738
48733	1	74,102.61	0.10%	8.125	358	100.00	630
48422	1	73,937.83	0.10%	6.875	359	100.00	718
48342	1	72,500.00	0.09%	7.750	359	100.00	624
48413	1	69,655.56	0.09%	8.250	359	99.95	703
49408	1	68,861.37	0.09%	8.875	359	100.00	655
48750	1	68,449.17	0.09%	7.500	359	100.00	698
49053	1	64,962.60	0.08%	8.750	359	100.00	618
49067	1	63,567.89	0.08%	9.375	359	100.00	639
49444	1	62,961.83	0.08%	8.500	359	100.00	634
48732	1	59,823.27	0.08%	9.125	358	100.00	587
49004	1	56,847.30	0.07%	6.375	359	100.00	679
49056	1	50,176.11	0.07%	7.625	358	96.10	634
49783	1	48,941.93	0.06%	8.625	358	100.00	602
48509	1	48,668.94	0.06%	8.250	359	100.00	702
48829	1	42,999.67	0.06%	8.000	358	100.00	644
48601	1	39,953.49	0.05%	8.750	358	100.00	607
48735	1	36,939.48	0.05%	7.250	358	100.00	635
Total	540	76,787,313.03	100.00%	7.841	358	99.89	658

First Franklin 2005-FFH4: Marketing Pool
Not Full Doc
		Minimum	Maximum
Scheduled Principal Balance	$465,887,491	$24,986	$1,075,000
Average Scheduled Principal Balance	$206,694
Number of Mortgage Loans	2,254
Weighted Average Gross Coupon	7.938%	5.625%	10.125%
Weighted Average FICO Score	677	540	814
Weighted Average Original LTV	99.42%	14.67%	100.00%
Weighted Average Debt-to-Income	42.80%	6.00%	55.00%
Weighted Average Original Term	359 months	180 months	360 months
Weighted Average Stated Remaining Term	358 months	177 months	360 months
Weighted Average Seasoning	1 months	0 months	13 months
Weighted Average Gross Margin	6.408%	5.000%	7.875%
Weighted Average Minimum Interest Rate	7.894%	5.625%	10.125%
Weighted Average Maximum Interest Rate	13.894%	11.625%	16.125%
Weighted Average Initial Rate Cap	2.996%	2.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	25 months	10 months	59 months
Maturity Date		Aug 1 2020	Nov 1 2035
Maximum Zip Code Concentration	0.35%	95747 (ROSEVILLE, CA)
ARM	89.17%
Fixed Rate	10.83%
1/29 6 Mo LIBOR ARM	0.38%
2/28 6 Mo LIBOR ARM	34.58%
3/27 6 Mo LIBOR ARM	10.80%
5/25 6 Mo LIBOR ARM	0.11%
5YR IO 2/28 6 Mo LIBOR ARM	35.42%
5YR IO 3/27 6 Mo LIBOR ARM	7.77%
5YR IO 5/25 6 Mo LIBOR ARM	0.11%
Fixed Rate	9.70%
Fixed Rate 5Yr IO	1.14%
Interest Only	44.44%
Not Interest Only	55.56%
Prepay Penalty: 0 months	33.33%
Prepay Penalty: 12 months	5.04%
Prepay Penalty: 24 months	39.96%
Prepay Penalty: 36 months	21.66%
First Lien	100.00%
Blended Access	1.45%
Limited Income Verification	0.54%
No Income Verification	71.67%
Stated Plus Documentation	26.34%

Cash Out Refinance	26.04%
Purchase	72.18%
Rate/Term Refinance	1.78%
2 Units	4.96%
Condominium	7.01%
PUD	15.08%
Single Family	72.95%
Primary	99.97%
Second Home	0.03%
Top 5 States:
California	14.03%
Illinois	10.97%
Michigan	8.49%
Florida	7.18%
Ohio	6.28%

First Franklin 2005-FFH4: Marketing Pool

Not Full Doc

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	��	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	48	2,037,221.38	0.44%	8.495	351		93.95	656
50,000.01 - 100,000.00	500	39,105,684.23	8.39%	8.131	357		98.65	668
100,000.01 - 150,000.00	507	63,764,242.91	13.69%	8.003	358		99.44	669
150,000.01 - 200,000.00	382	66,342,310.08	14.24%	7.982	358		99.43	672
200,000.01 - 250,000.00	232	52,334,103.28	11.23%	7.941	357		99.64	672
250,000.01 - 300,000.00	151	41,621,342.14	8.93%	8.009	359		98.97	667
300,000.01 - 350,000.00	101	32,873,762.79	7.06%	7.913	359		99.38	675
350,000.01 - 400,000.00	97	36,432,318.48	7.82%	7.916	359		99.55	678
400,000.01 - 450,000.00	66	28,347,926.81	6.08%	7.855	359		99.61	688
450,000.01 - 500,000.00	37	17,591,678.52	3.78%	7.806	359		99.19	687
500,000.01 - 550,000.00	39	20,625,265.87	4.43%	7.800	359		99.92	688
550,000.01 - 600,000.00	26	15,079,050.18	3.24%	7.873	359		99.86	690
600,000.01 - 650,000.00	15	9,444,004.09	2.03%	7.676	358		100.00	709
650,000.01 - 700,000.00	15	10,157,010.18	2.18%	7.770	359		100.00	709
700,000.01 - 750,000.00	16	11,657,669.79	2.50%	8.032	358		100.00	680
750,000.01 - 800,000.00	7	5,497,850.00	1.18%	7.589	359		100.00	701
800,000.01 - 850,000.00	7	5,731,650.00	1.23%	7.754	359		99.57	658
850,000.01 - 900,000.00	6	5,249,400.00	1.13%	7.477	358		100.00	716
900,000.01 - 950,000.00	1	920,000.00	0.20%	8.125	359		100.00	757
1,000,000.01+	1	1,075,000.00	0.23%	7.500	359		100.00	705
Total	2,254	465,887,490.73	100.00%	7.938	358		99.42	677
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term		Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	4	930,461.16	0.20%	5.918	359		78.07	691
6.000 - 6.499	14	2,694,206.80	0.58%	6.253	358		86.42	692
6.500 - 6.999	100	24,774,854.12	5.32%	6.845	358		97.95	702
7.000 - 7.499	261	69,268,838.44	14.87%	7.245	358		99.45	700
7.500 - 7.999	780	164,179,528.81	35.24%	7.735	358		99.62	682
8.000 - 8.499	531	101,234,687.40	21.73%	8.208	357		99.62	670
8.500 - 8.999	433	83,235,169.50	17.87%	8.677	359		99.82	656
9.000 - 9.499	102	15,085,559.14	3.24%	9.148	358		99.63	648
9.500 - 9.999	26	4,206,241.58	0.90%	9.602	355		99.95	643
10.000 -10.499	3	277,943.78	0.06%	10.062	359		100.00	613
Total	2,254	465,887,490.73	100.00%	7.938	358		99.42	677
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term		Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	5	396,039.02	0.09%	8.245	358		84.22	545
550-574	14	1,550,190.08	0.33%	7.984	358		80.07	565
575-599	18	2,587,148.81	0.56%	7.640	359		86.26	586
600-624	206	35,794,308.21	7.68%	8.450	358		98.66	615
625-649	469	91,430,978.81	19.63%	8.217	357		99.60	640
650-674	617	123,875,556.71	26.59%	7.958	359		99.53	661
675-699	391	82,506,478.56	17.71%	7.812	358		99.59	686
700+	534	127,746,790.53	27.42%	7.660	358		99.85	734
Total	2,254	465,887,490.73	100.00%	7.938	358		99.42	677

Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	2	61,672.45	0.01%	8.851	358	35.49	590
60.00- 64.99	1	50,627.53	0.01%	7.125	357	60.42	564
65.00- 69.99	5	498,411.42	0.11%	6.530	338	65.27	639
70.00- 74.99	4	706,623.03	0.15%	6.742	358	74.16	594
75.00- 79.99	13	2,056,287.64	0.44%	6.939	359	77.60	640
80.00	17	2,587,440.76	0.56%	6.815	358	80.00	643
80.01- 84.99	5	719,516.31	0.15%	7.051	359	83.26	654
85.00- 89.99	15	2,013,911.57	0.43%	7.569	358	86.30	608
90.00- 94.99	39	4,981,192.37	1.07%	7.646	358	91.18	633
95.00- 99.99	142	26,847,326.78	5.76%	7.949	356	98.31	672
100.00	2,011	425,364,480.87	91.30%	7.959	358	100.00	679
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180	11	1,279,505.72	0.27%	8.078	179	98.13	668
240	2	167,838.73	0.04%	8.250	239	100.00	629
360	2,241	464,440,146.28	99.69%	7.937	359	99.43	677
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	11	1,279,505.72	0.27%	8.078	179	98.13	668
181-240	2	167,838.73	0.04%	8.250	239	100.00	629
301-360	2,241	464,440,146.28	99.69%	7.937	359	99.43	677
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	35	3,307,072.89	0.71%	8.029	356	96.27	663
20.01 -25.00	82	10,825,497.71	2.32%	7.957	355	99.11	676
25.01 -30.00	136	18,287,932.23	3.93%	7.906	358	98.53	674
30.01 -35.00	229	37,877,771.63	8.13%	7.918	358	99.22	680
35.01 -40.00	379	71,274,008.31	15.30%	8.025	358	99.29	675
40.01 -45.00	539	123,320,238.45	26.47%	7.894	358	99.60	683
45.01 -50.00	726	177,270,601.59	38.05%	7.933	358	99.63	676
50.01 -55.00	128	23,724,367.92	5.09%	7.973	359	99.00	657
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	1,891	415,416,065.07	89.17%	7.894	359	99.49	679
Fixed Rate	363	50,471,425.66	10.83%	8.302	354	98.89	664
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1/29 6 Mo LIBOR ARM	5	1,750,119.91	0.38%	7.413	359	100.00	709
2/28 6 Mo LIBOR ARM	972	161,100,112.42	34.58%	7.933	359	99.21	669
3/27 6 Mo LIBOR ARM	264	50,334,345.83	10.80%	7.814	358	99.45	679
5/25 6 Mo LIBOR ARM	4	499,457.27	0.11%	7.902	359	100.00	708
5YR IO 2/28 6 Mo LIBOR ARM	507	165,015,541.08	35.42%	7.863	359	99.77	687
5YR IO 3/27 6 Mo LIBOR ARM	137	36,186,488.56	7.77%	7.978	359	99.49	684
5YR IO 5/25 6 Mo LIBOR ARM	2	530,000.00	0.11%	8.846	359	100.00	652
Fixed Rate	342	45,169,926.96	9.70%	8.305	353	98.79	663
Fixed Rate 5Yr IO	21	5,301,498.70	1.14%	8.275	359	99.70	677
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	667	207,033,528.34	44.44%	7.896	359	99.72	686
Not Interest Only	1,587	258,853,962.39	55.56%	7.971	358	99.19	670
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	623	155,289,082.17	33.33%	8.033	358	99.36	683
Prepay Penalty: 12 months	100	23,503,965.04	5.04%	8.176	358	99.89	681
Prepay Penalty: 24 months	915	186,183,273.67	39.96%	7.923	358	99.50	675
Prepay Penalty: 36 months	616	100,911,169.85	21.66%	7.762	358	99.29	671
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	30	6,748,197.99	1.45%	7.956	359	100.00	660
Limited Income Verification	16	2,518,991.13	0.54%	7.584	359	99.58	698
No Income Verification	1,860	333,913,292.15	71.67%	7.993	358	99.24	675
Stated Plus Documentation	348	122,707,009.46	26.34%	7.795	359	99.89	683
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	689	121,306,023.79	26.04%	7.939	357	98.26	655
Purchase	1,504	336,300,457.13	72.18%	7.938	358	99.91	685
Rate/Term Refinance	61	8,281,009.81	1.78%	7.902	358	96.84	661
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	85	23,118,274.31	4.96%	7.889	358	98.53	680
Condominium	141	32,651,527.33	7.01%	8.032	359	99.93	680
PUD	248	70,261,954.21	15.08%	7.905	359	99.86	686
Single Family	1,780	339,855,734.88	72.95%	7.939	358	99.35	675
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	2,252	465,751,937.92	99.97%	7.938	358	99.43	677
Second Home	2	135,552.81	0.03%	8.203	358	79.09	673
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	27	4,245,408.36	0.91%	8.212	359	99.94	670
Arizona	12	2,641,517.96	0.57%	8.230	358	99.77	646
Arkansas	6	668,660.97	0.14%	7.540	359	100.00	655
California	134	65,381,777.34	14.03%	7.775	359	99.97	684
Colorado	19	4,618,454.69	0.99%	8.292	359	99.74	673
Connecticut	5	2,133,189.65	0.46%	8.498	358	100.00	645
Delaware	1	202,666.62	0.04%	8.125	359	100.00	648
District of Columbia	5	1,928,450.12	0.41%	7.730	358	100.00	662
Florida	136	33,455,075.35	7.18%	8.061	359	99.89	680
Georgia	62	13,360,921.98	2.87%	7.857	356	99.89	679
Idaho	1	71,000.00	0.02%	8.125	358	100.00	676
Illinois	217	51,105,407.23	10.97%	8.077	358	99.91	680
Indiana	210	23,284,510.68	5.00%	7.856	358	94.22	652
Iowa	19	1,797,934.50	0.39%	8.347	358	99.78	663
Kansas	8	989,196.67	0.21%	8.096	334	100.00	719
Kentucky	36	5,285,651.05	1.13%	8.062	359	99.79	668
Louisiana	5	620,392.33	0.13%	8.130	358	100.00	679
Maine	7	673,524.13	0.14%	8.588	358	99.41	652
Maryland	45	15,721,390.32	3.37%	8.019	356	99.83	675
Massachusetts	33	9,772,758.76	2.10%	7.656	359	91.06	656
Michigan	249	39,536,765.05	8.49%	7.782	359	99.88	673
Minnesota	64	14,345,214.14	3.08%	7.769	359	99.98	678
Mississippi	6	827,186.24	0.18%	8.313	359	100.00	664
Missouri	44	5,788,698.03	1.24%	8.240	359	99.80	657
Montana	1	155,000.00	0.03%	8.750	359	100.00	763
Nebraska	4	524,102.21	0.11%	8.347	358	100.00	650
Nevada	11	3,381,209.37	0.73%	7.655	358	98.38	675
New Hampshire	8	1,642,851.60	0.35%	7.909	359	100.00	695
New Jersey	71	22,323,406.54	4.79%	8.123	358	99.88	682
New Mexico	3	418,292.11	0.09%	8.165	358	100.00	661
New York	103	20,538,240.35	4.41%	7.864	358	99.93	687
North Carolina	76	14,628,452.77	3.14%	8.014	359	100.00	677
North Dakota	3	348,258.52	0.07%	8.160	359	100.00	656
Ohio	205	29,239,121.56	6.28%	7.871	358	99.90	673
Oklahoma	13	1,409,344.98	0.30%	8.167	349	99.97	671
Oregon	18	5,169,805.30	1.11%	7.720	359	100.00	680
Pennsylvania	87	11,039,075.98	2.37%	8.107	355	99.89	682
Rhode Island	2	418,332.64	0.09%	8.294	359	99.70	629
South Carolina	33	6,114,919.59	1.31%	7.755	359	99.92	691
South Dakota	1	54,864.99	0.01%	8.250	359	100.00	663
Tennessee	34	4,430,519.59	0.95%	8.174	355	99.97	668
Texas	92	12,074,815.69	2.59%	8.242	359	99.85	685
Utah	33	5,804,975.71	1.25%	7.910	359	99.91	682
Virginia	38	15,856,185.76	3.40%	7.742	358	99.84	693
Washington	12	3,387,567.89	0.73%	7.887	358	100.00	679
West Virginia	3	371,948.48	0.08%	7.781	359	100.00	663
Wisconsin	51	7,916,586.94	1.70%	8.141	359	99.66	668
Wyoming	1	183,859.99	0.04%	7.375	359	100.00	684
Total	2,254	465,887,490.73	100.00%	7.938	358	99.42	677

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	16	3,515,351.44	0.85%	6.399	358	79.48	661
5.500 - 5.999	26	4,206,835.27	1.01%	7.529	358	87.78	631
6.000 - 6.499	976	238,836,236.73	57.49%	7.663	359	99.72	680
6.500 - 6.999	550	110,872,754.57	26.69%	8.101	359	99.89	676
7.000 - 7.499	252	47,190,022.44	11.36%	8.474	358	99.79	682
7.500 - 7.999	71	10,794,864.62	2.60%	8.945	358	100.00	676
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	4	930,461.16	0.22%	5.918	359	78.07	691
6.000 - 6.499	13	2,630,380.13	0.63%	6.256	358	86.57	691
6.500 - 6.999	95	23,913,057.93	5.76%	6.847	358	98.18	703
7.000 - 7.499	248	67,094,534.08	16.15%	7.244	359	99.57	701
7.500 - 7.999	694	151,108,110.01	36.38%	7.730	359	99.69	683
8.000 - 8.499	436	88,371,530.02	21.27%	8.205	359	99.73	671
8.500 - 8.999	314	66,702,443.20	16.06%	8.674	359	99.84	655
9.000 - 9.499	69	11,477,575.69	2.76%	9.138	358	99.86	647
9.500 - 9.999	16	2,983,029.07	0.72%	9.599	359	99.93	629
10.000 -10.499	2	204,943.78	0.05%	10.040	359	100.00	617
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	4	930,461.16	0.22%	5.918	359	78.07	691
12.000 -12.499	13	2,630,380.13	0.63%	6.256	358	86.57	691
12.500 -12.999	95	23,913,057.93	5.76%	6.847	358	98.18	703
13.000 -13.499	248	67,094,534.08	16.15%	7.244	359	99.57	701
13.500 -13.999	694	151,108,110.01	36.38%	7.730	359	99.69	683
14.000 -14.499	436	88,371,530.02	21.27%	8.205	359	99.73	671
14.500 -14.999	314	66,702,443.20	16.06%	8.674	359	99.84	655
15.000 -15.499	69	11,477,575.69	2.76%	9.138	358	99.86	647
15.500 -15.999	16	2,983,029.07	0.72%	9.599	359	99.93	629
16.000 -16.499	2	204,943.78	0.05%	10.040	359	100.00	617
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	5	1,750,119.91	0.42%	7.413	359	100.00	709
3.000	1,886	413,665,945.16	99.58%	7.896	359	99.49	678
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1,891	415,416,065.07	100.00%	7.894	359	99.49	679
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
09/01/06	1	688,893.16	0.17%	7.125	358	100.00	746
10/01/06	4	1,061,226.75	0.26%	7.600	359	100.00	685
05/01/07	3	225,366.67	0.05%	7.697	354	96.05	651
06/01/07	2	413,227.70	0.10%	7.637	354	98.28	694
07/01/07	6	896,750.90	0.22%	8.039	356	89.20	617
08/01/07	44	9,158,787.69	2.20%	7.853	357	98.90	674
09/01/07	479	104,110,439.53	25.06%	7.810	358	99.55	684
10/01/07	581	131,962,561.55	31.77%	7.877	359	99.33	674
11/01/07	365	79,586,497.88	19.16%	8.051	359	99.88	677
07/01/08	2	218,879.75	0.05%	8.070	356	100.00	712
08/01/08	12	2,782,573.71	0.67%	7.685	357	99.70	696
09/01/08	122	27,927,320.44	6.72%	7.798	358	99.67	686
10/01/08	167	35,204,513.07	8.47%	7.886	359	99.00	676
11/01/08	97	20,149,569.00	4.85%	8.024	359	99.96	680
09/01/10	1	125,000.00	0.03%	8.750	358	100.00	658
10/01/10	4	499,457.27	0.12%	7.902	359	100.00	708
11/01/10	1	405,000.00	0.10%	8.875	359	100.00	650
Total	1,891	415,416,065.07	100.00%	7.894	359	99.49	679

First Franklin 2005-FFH4: Marketing Pool
Silent 2nd
		Minimum	Maximum
Scheduled Principal Balance	$5,417,500	$62,235	$818,727
Average Scheduled Principal Balance	$225,729
Number of Mortgage Loans	24
Weighted Average Gross Coupon	6.668%	5.625%	8.125%
Weighted Average FICO Score	663	548	760
Weighted Average Original LTV	79.73%	74.29%	100.00%
Weighted Average Debt-to-Income	43.34%	10.00%	55.00%
Weighted Average Original Term	360 months	360 months	360 months
Weighted Average Stated Remaining Term	358 months	355 months	359 months
Weighted Average Seasoning	2 months	1 months	5 months
Weighted Average Gross Margin	5.446%	5.000%	6.500%
Weighted Average Minimum Interest Rate	6.668%	5.625%	8.125%
Weighted Average Maximum Interest Rate	12.668%	11.625%	14.125%
Weighted Average Initial Rate Cap	3.000%	3.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	26 months	19 months	57 months
Maturity Date		Jun 1 2035	Oct 1 2035
Maximum Zip Code Concentration	15.11%	92270 (RANCHO MIRAGE, CA)
ARM	100.00%
2/28 6 Mo LIBOR ARM	41.97%
3/27 6 Mo LIBOR ARM	4.28%
5YR IO 2/28 6 Mo LIBOR ARM	30.04%
5YR IO 3/27 6 Mo LIBOR ARM	20.39%
5YR IO 5/25 6 Mo LIBOR ARM	3.32%
Interest Only	53.76%
Not Interest Only	46.24%
Prepay Penalty: 0 months	66.44%
Prepay Penalty: 24 months	19.69%
Prepay Penalty: 36 months	13.86%
First Lien	100.00%
Full Documentation	78.07%
No Income Verification	21.93%
Cash Out Refinance	54.81%
Purchase	41.87%
Rate/Term Refinance	3.32%
2 Units	3.69%
3 Units	10.71%
4 Units	6.71%
Condominium	4.28%
PUD	17.90%

Single Family	56.71%
Primary	100.00%
Top 5 States:
Massachusetts	51.33%
Indiana	29.67%
California	15.11%
Michigan	3.89%

First Franklin 2005-FFH4: Marketing Pool
Silent 2nd
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
50,000.01 - 100,000.00	5	372,149.44	6.87%	7.352	357	77.84	589
100,000.01 - 150,000.00	1	120,912.42	2.23%	7.625	359	100.00	688
150,000.01 - 200,000.00	7	1,220,794.06	22.53%	6.502	358	80.00	660
200,000.01 - 250,000.00	3	682,836.78	12.60%	6.713	358	78.25	657
250,000.01 - 300,000.00	3	802,149.51	14.81%	6.622	358	80.00	628
300,000.01 - 350,000.00	2	656,518.39	12.12%	6.814	359	79.43	717
350,000.01 - 400,000.00	2	743,412.18	13.72%	7.194	359	77.96	643
800,000.01 - 850,000.00	1	818,727.25	15.11%	5.875	355	80.00	709
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	5	1,560,927.25	28.81%	5.866	356	80.00	689
6.000 - 6.499	1	263,749.51	4.87%	6.250	359	80.00	652
6.500 - 6.999	9	2,141,183.03	39.52%	6.817	359	79.27	683
7.000 - 7.499	4	657,106.33	12.13%	7.077	357	79.32	637
7.500 - 7.999	4	732,298.85	13.52%	7.600	359	81.23	581
8.000 - 8.499	1	62,235.06	1.15%	8.125	356	74.29	556
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	1	167,762.09	3.10%	7.750	358	80.00	548
550-574	4	595,647.42	10.99%	7.554	358	76.10	563
600-624	4	734,338.47	13.55%	6.727	357	78.37	605
625-649	1	280,000.00	5.17%	6.625	359	80.00	627
650-674	7	1,406,649.51	25.96%	6.439	358	80.00	665
675-699	2	347,930.73	6.42%	7.299	359	86.95	694
700+	5	1,885,171.81	34.80%	6.329	357	79.80	724
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
70.00- 74.99	2	293,853.53	5.42%	7.237	358	74.72	595
75.00- 79.99	4	1,028,624.39	18.99%	6.948	359	77.72	651
80.00	17	3,974,109.69	73.36%	6.524	358	80.00	670
100.00	1	120,912.42	2.23%	7.625	359	100.00	688
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
360	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
301-360	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	1	334,918.39	6.18%	6.875	359	78.88	760
25.01 -30.00	1	224,200.00	4.14%	5.999	358	79.99	669
30.01 -35.00	2	257,788.02	4.76%	6.191	358	78.26	674
35.01 -40.00	2	364,000.00	6.72%	6.317	358	80.00	664
40.01 -45.00	6	1,982,714.43	36.60%	6.561	357	80.62	673
45.01 -50.00	5	738,959.40	13.64%	7.365	358	77.46	596
50.01 -55.00	7	1,514,919.79	27.96%	6.686	358	80.00	657
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM	11	2,273,534.31	41.97%	7.110	359	79.88	661
3/27 6 Mo LIBOR ARM	1	231,618.47	4.28%	6.999	358	74.84	606
5YR IO 2/28 6 Mo LIBOR ARM	6	1,627,547.25	30.04%	6.173	356	80.00	669
5YR IO 3/27 6 Mo LIBOR ARM	5	1,104,800.00	20.39%	6.547	359	80.00	669
5YR IO 5/25 6 Mo LIBOR ARM	1	180,000.00	3.32%	5.875	357	80.00	661
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	12	2,912,347.25	53.76%	6.297	357	80.00	669
Not Interest Only	12	2,505,152.78	46.24%	7.100	359	79.41	656
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	11	3,599,526.57	66.44%	6.709	358	79.14	674
Prepay Penalty: 24 months	8	1,066,873.46	19.69%	6.916	358	81.51	621
Prepay Penalty: 36 months	5	751,100.00	13.86%	6.118	358	80.00	667
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	17	4,229,334.57	78.07%	6.612	358	79.52	669
No Income Verification	7	1,188,165.46	21.93%	6.867	358	80.46	641
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	12	2,969,296.31	54.81%	6.940	359	79.65	667
Purchase	11	2,268,203.72	41.87%	6.375	357	79.80	658
Rate/Term Refinance	1	180,000.00	3.32%	5.875	357	80.00	661
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	1	199,831.97	3.69%	6.875	359	80.00	720
3 Units	2	580,000.00	10.71%	6.861	358	80.00	643
4 Units	1	363,694.20	6.71%	6.875	359	80.00	724
Condominium	1	231,618.47	4.28%	6.999	358	74.84	606
PUD	2	969,927.25	17.90%	6.011	355	80.00	703
Single Family	17	3,072,428.14	56.71%	6.776	358	79.91	647
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
California	1	818,727.25	15.11%	5.875	355	80.00	709
Indiana	11	1,607,273.02	29.67%	6.471	358	79.78	641
Massachusetts	10	2,780,799.32	51.33%	6.955	359	78.89	664
Michigan	2	210,700.44	3.89%	7.465	358	89.35	634
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	12	2,883,465.21	53.23%	6.297	357	80.00	664
5.500 - 5.999	7	1,589,118.67	29.33%	7.076	358	78.01	630
6.000 - 6.499	4	824,003.73	15.21%	7.038	359	79.11	718
6.500 - 6.999	1	120,912.42	2.23%	7.625	359	100.00	688
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	5	1,560,927.25	28.81%	5.866	356	80.00	689
6.000 - 6.499	1	263,749.51	4.87%	6.250	359	80.00	652
6.500 - 6.999	9	2,141,183.03	39.52%	6.817	359	79.27	683
7.000 - 7.499	4	657,106.33	12.13%	7.077	357	79.32	637
7.500 - 7.999	4	732,298.85	13.52%	7.600	359	81.23	581
8.000 - 8.499	1	62,235.06	1.15%	8.125	356	74.29	556
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	5	1,560,927.25	28.81%	5.866	356	80.00	689
12.000 -12.499	1	263,749.51	4.87%	6.250	359	80.00	652
12.500 -12.999	9	2,141,183.03	39.52%	6.817	359	79.27	683
13.000 -13.499	4	657,106.33	12.13%	7.077	357	79.32	637
13.500 -13.999	4	732,298.85	13.52%	7.600	359	81.23	581
14.000 -14.499	1	62,235.06	1.15%	8.125	356	74.29	556
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3.000	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	24	5,417,500.03	100.00%	6.668	358	79.73	663
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
06/01/07	1	818,727.25	15.11%	5.875	355	80.00	709
07/01/07	2	320,635.06	5.92%	7.218	356	78.89	595
08/01/07	1	89,788.02	1.66%	7.250	357	75.00	561
09/01/07	6	782,088.45	14.44%	6.679	358	80.00	613
10/01/07	7	1,889,842.78	34.88%	6.991	359	80.28	682
09/01/08	3	550,818.47	10.17%	6.512	358	77.83	663
10/01/08	3	785,600.00	14.50%	6.705	359	80.00	655
09/01/10	1	180,000.00	3.32%	5.875	357	80.00	661
Total	24	5,417,500.03	100.00%	6.668	358	79.73	663

Deal Name	Loan Characteristics	Loan Number	Balance	Deal Percentage	WAC	WALA	FICO	OLTV	COLTV	Front End DTI	Back End DTI	Full Doc	Owner Occ	Single Family	Purchase	Simul 2nds	IO	Init Cap	Subs Cap	Life Cap
FFML 2005-FFH4	Aggregate	6,423	987,290,591	100.00%	7.99	1	657	99.4	99.5	0.0	42.6	52.8	99.2	76.5	79.3	0.5	37.2	3.0	1.0	6.0
	RATE 9.501-10.000	84	8,190,526	0.83%	9.73	1	605	99.8	99.8	0.0	39.6	73.6	100.0	80.0	73.6	0.0	26.3	3.0	1.0	6.0
	RATE 10.001-10.500	9	813,544	0.08%	10.27	1	597	100.0	100.0	0.0	42.5	83.0	100.0	56.8	74.1	0.0	46.4	3.0	1.0	6.0
	LB 0.00 - 50,000	332	14,399,995	1.46%	8.54	2	636	98.4	98.4	0.0	36.5	85.9	99.2	94.1	88.8	0.0	3.3	3.0	1.0	6.0
	LB 50,000.01 - 100,000	2,248	171,085,004	17.33%	8.27	1	638	99.3	99.4	0.0	40.4	77.3	99.4	90.6	85.6	0.2	11.5	3.0	1.0	6.0
	LB 100,000.00 - 200,000	2,515	356,942,144	36.15%	7.99	1	649	99.5	99.6	0.0	42.7	63.7	99.1	81.0	77.3	0.4	27.6	3.0	1.0	6.0
	LB 200,000.00 - 300,000	715	173,618,945	17.59%	7.92	1	659	99.1	99.3	0.0	43.4	45.8	98.6	71.2	72.3	0.9	42.5	3.0	1.0	6.0
	LB 300,000.00 - 400,000	308	106,172,145	10.75%	7.84	1	672	99.5	99.7	0.0	43.8	35.4	100.0	65.5	77.2	1.3	56.2	3.0	1.0	6.0
	LB 400,000.00 - 500,000	148	65,557,041	6.64%	7.85	1	680	99.7	99.7	0.0	43.6	27.5	98.6	61.3	77.1	0.0	56.2	3.0	1.0	6.0
	LB 500,000.01 - 600,000	82	44,997,109	4.56%	7.84	1	680	99.6	99.6	0.0	44.0	20.7	100.0	69.1	84.3	0.0	69.7	3.0	1.0	6.0
	LB 600,000.01 - 700,000	35	22,819,557	2.31%	7.75	1	703	100.0	100.0	0.0	42.9	14.1	100.0	65.3	88.2	0.0	79.2	3.0	1.0	6.0
	LB 700,000.01 - 800,000	24	17,903,875	1.81%	7.84	1	686	100.0	100.0	0.0	43.9	4.2	100.0	58.0	100.0	0.0	87.3	3.0	1.0	6.0
	LB 800,000.01 - 900,000	14	11,799,777	1.20%	7.50	2	687	98.4	99.8	0.0	46.9	6.9	100.0	57.2	100.0	6.9	100.0	3.0	1.0	6.0
	LB 900,000.01 - 1,000,000	1	920,000	0.09%	8.13	1	757	100.0	100.0	0.0	49.0	0.0	100.0	0.0	100.0	0.0	0.0	3.0	1.0	6.0
	LB 1,000,000.01 +	1	1,075,000	0.11%	7.50	1	705	100.0	100.0	0.0	36.0	0.0	100.0	100.0	100.0	0.0	100.0	3.0	1.0	6.0
	FICO 526-550	21	2,206,756	0.22%	8.05	2	545	77.1	78.7	0.0	37.3	82.1	100.0	96.5	19.3	7.6	11.8	3.0	1.0	6.0
	FICO 551-575	47	4,919,118	0.50%	8.03	2	566	82.5	83.6	0.0	37.8	68.5	99.3	91.9	19.0	12.1	10.8	3.0	1.0	6.0
	FICO 576-600	938	105,082,572	10.64%	8.59	1	590	99.3	99.3	0.0	40.8	96.8	100.0	84.0	94.7	0.0	24.9	3.0	1.0	6.0
	FICO 601-625	1,301	160,706,762	16.28%	8.41	1	613	99.4	99.5	0.0	42.9	76.5	100.0	82.3	70.7	0.5	24.0	3.0	1.0	6.0
	FICO 626-650	1,399	207,604,033	21.03%	8.09	1	639	99.7	99.7	0.0	43.2	54.7	99.9	78.9	76.1	0.1	35.9	3.0	1.0	6.0
	FICO 651-700	1,849	329,340,294	33.36%	7.76	1	671	99.6	99.7	0.0	42.9	38.3	99.3	73.5	78.3	0.5	42.0	3.0	1.0	6.0
	FICO 701+	868	177,431,055	17.97%	7.56	1	735	99.7	99.9	0.0	42.6	29.2	97.0	68.8	86.0	1.1	50.0	3.0	1.0	6.0
	LTV 80.00	56	8,924,501	0.90%	6.94	2	639	80.0	88.2	0.0	43.2	71.0	100.0	63.8	25.7	44.5	44.3	3.0	1.0	6.0
	LTV 80.01- 85.00	25	3,280,477	0.33%	7.60	2	600	84.5	84.5	0.0	37.5	39.9	100.0	97.6	5.0	0.0	10.3	3.0	1.0	6.0
	LTV 85.01- 90.00	52	6,034,186	0.61%	7.95	2	608	89.7	89.7	0.0	39.9	31.2	98.4	92.2	12.7	0.0	21.0	3.0	1.0	6.0
	LTV 90.01- 95.00	54	7,079,229	0.72%	7.63	2	647	94.5	94.5	0.0	40.1	47.5	94.5	80.8	20.4	0.0	10.6	3.0	1.0	6.0
	LTV 95.01-100.00	6,095	936,520,834	94.86%	8.02	1	658	99.9	99.9	0.0	42.8	51.9	99.2	76.4	81.2	0.0	38.3	3.0	1.0	6.0
	LTV 100.01+	83	17,256,279	1.75%	7.36	2	678	102.9	102.9	0.0	42.0	100.0	100.0	70.5	100.0	0.0	0.4	3.0	1.0	6.0
	Investor	1	94,875	0.01%	8.13	2	712	95.0	95.0	0.0	46.0	100.0	0.0	100.0	100.0	0.0	0.0	3.0	1.0	6.0
	Second Home	49	7,816,302	0.79%	7.74	2	726	99.4	99.4	0.0	36.7	98.3	0.0	51.9	99.5	0.0	9.2	3.0	1.0	6.0
	Silent 2nd	24	5,417,500	0.55%	6.67	2	663	79.7	96.9	0.0	43.3	78.1	100.0	56.7	41.9	100.0	53.8	3.0	1.0	6.0
	Simultaneous 2nds	18	4,533,178	0.46%	6.49	2	679	79.7	98.2	0.0	43.1	86.2	100.0	48.3	42.9	100.0	64.2	3.0	1.0	6.0
	Limited Doc	16	2,518,991	0.26%	7.58	1	698	99.6	99.6	0.0	37.5	0.0	100.0	44.4	98.7	0.0	19.6	2.9	1.0	6.0
	Stated Doc	2,238	463,368,500	46.93%	7.94	1	677	99.4	99.5	0.0	42.8	0.0	100.0	73.1	72.0	0.3	44.6	3.0	1.0	6.0
	No Doc
	Cashout Refi	1,110	187,905,432	19.03%	7.97	1	651	97.6	97.9	0.0	42.5	35.4	100.0	85.8	0.0	1.6	13.5	3.0	1.0	6.0
	Purchase	5,192	782,710,561	79.28%	7.99	1	659	99.9	100.0	0.0	42.7	57.0	99.0	74.0	100.0	0.3	43.3	3.0	1.0	6.0
	Refi Rate Term	121	16,674,598	1.69%	7.98	2	652	96.1	96.3	0.0	42.5	50.3	100.0	86.1	0.0	1.1	14.2	3.0	1.0	6.0
	2-4 Family	187	38,097,775	3.86%	7.90	1	669	98.3	98.8	0.0	44.9	39.3	100.0	0.0	81.5	3.0	39.6	3.0	1.0	6.0
	Condo	343	61,208,287	6.20%	7.99	1	668	99.9	100.0	0.0	43.6	46.7	97.8	0.0	86.6	0.4	52.1	3.0	1.0	6.0
	ARM	5,072	840,068,451	85.09%	7.93	1	660	99.5	99.6	0.0	42.9	50.5	99.1	74.9	81.3	0.6	41.7	3.0	1.0	6.0
	Fixed	1,351	147,222,141	14.91%	8.31	1	643	99.0	99.0	0.0	41.0	65.7	99.7	85.6	67.6	0.0	11.3	0.0	0.0	0.0
	DTI 45.01-50	1,648	298,601,255	30.24%	7.99	1	660	99.7	99.7	0.0	48.1	40.6	99.9	72.7	83.8	0.2	45.3	3.0	1.0	6.0
	DTI 50.01-55	947	136,814,056	13.86%	7.86	1	651	99.2	99.4	0.0	53.2	82.7	100.0	77.5	68.1	1.1	38.1	3.0	1.0	6.0
	Back DTI > 55
	IO Loans	1,608	366,925,007	37.16%	7.90	1	669	99.6	99.7	0.0	44.2	43.6	99.8	65.5	92.5	0.8	100.0	3.0	1.0	6.0
	Cali	196	87,043,367	8.82%	7.72	1	682	99.9	100.1	0.0	44.8	24.9	98.7	67.4	85.3	0.9	80.6	3.0	1.0	6.0
	N Cali	60	28,653,264	2.90%	7.74	1	684	100.1	100.1	0.0	44.9	13.7	98.3	76.3	89.8	0.0	86.4	3.0	1.0	6.0
	S Cali	136	58,390,103	5.91%	7.71	2	682	99.8	100.1	0.0	44.8	30.4	98.8	63.1	83.1	1.4	77.7	3.0	1.0	6.0
	NY	323	42,346,671	4.29%	8.07	1	665	100.0	100.0	0.0	42.1	51.5	99.3	72.0	90.9	0.0	23.0	3.0	1.0	6.0
	FL	274	61,310,035	6.21%	8.02	1	667	100.0	100.0	0.0	42.6	45.4	97.8	55.3	90.9	0.0	55.0	3.0	1.0	6.0
	Georgia	177	29,590,109	3.00%	8.02	2	655	99.9	99.9	0.0	42.8	54.8	98.9	65.1	70.0	0.0	34.7	3.0	1.0	6.0
	Ohio	759	88,063,498	8.92%	8.03	1	643	99.9	99.9	0.0	41.6	66.8	100.0	92.3	75.7	0.0	23.3	3.0	1.0	6.0
	Marylan	122	33,162,348	3.36%	7.83	1	667	100.3	100.3	0.0	44.1	52.6	100.0	61.7	93.2	0.0	58.7	3.0	1.0	6.0
	40 yr Loans	0	0	0.00%	0.00	0	0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
	Purchase Loans w/Simul 2nds	8	1,946,747	0.20%	6.17	4	675	80.0	99.3	0.0	44.4	67.9	100.0	36.9	100.0	100.0	100.0	3.0	1.0	6.0
	Stated Doc Purchase Loans w/Simul 2nds	4	625,300	0.06%	6.21	2	686	80.0	100.0	0.0	38.3	0.0	100.0	75.8	100.0	100.0	100.0	3.0	1.0	6.0
	IO Purchase Loans w/Simul 2nds	8	1,946,747	0.20%	6.17	4	675	80.0	99.3	0.0	44.4	67.9	100.0	36.9	100.0	100.0	100.0	3.0	1.0	6.0
	Stated Doc IO Purchase Loans w/Simul 2nds	4	625,300	0.06%	6.21	2	686	80.0	100.0	0.0	38.3	0.0	100.0	75.8	100.0	100.0	100.0	3.0	1.0	6.0
	FICO Std Dev	46.86
	LTV Std Dev	3.75

IO
	Doc Stat = full						Doc Stat = full
	Occ Stat = owner occupied						Occ Stat = not owner occupied
		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
	<550	260,000.00	-	-	-	-	<550
	>=550/<570	-	148,000.00	-	264,600.00	-	>=550/<570
	>=570/<590	-	-	117,500.00	505,100.00	13,960,636.34	>=570/<590
	>=590/<610	-	275,000.00	616,720.00	1,372,160.00	22,155,360.47	>=590/<610
	>=610/<630	-	-	280,000.00	1,960,038.56	23,191,574.22	>=610/<630
	>=630/<650	-	-	102,849.66	1,146,196.80	24,977,491.56	>=630/<650	-	-	-	294,500.00	-
	>=650/<670	-	-	884,000.00	2,474,749.30	21,377,424.95	>=650/<670
	>=670/<690	-	200,000.00	321,600.00	1,355,397.00	13,977,529.61	>=670/<690
	>=690/<710	-	-	818,727.25	1,064,950.00	9,563,276.15	>=690/<710	-	-	-	-	199,000.00
	>=710/<730	-	-	-	768,046.34	4,814,020.81	>=710/<730	-	-	-	139,950.00	52,750.00
	>=730	-	-	-	359,050.00	9,858,279.35	>=730	-	-	-	-	35,000.00
	Doc Stat = not full						Doc Stat = not full
	Occ Stat = owner occupied						Occ Stat = not owner occupied
		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
	<550						<550
	>=550/<570						>=550/<570
	>=570/<590						>=570/<590
	>=590/<610						>=590/<610
	>=610/<630	-	-	273,600.00	570,000.00	10,482,706.10	>=610/<630
	>=630/<650	-	213,000.00	-	1,156,269.67	32,123,791.55	>=630/<650
	>=650/<670	-	224,200.00	81,900.00	2,755,080.00	42,583,330.26	>=650/<670
	>=670/<690	-	295,200.00	151,200.00	2,221,650.00	34,140,089.99	>=670/<690
	>=690/<710	-	-	588,000.00	797,000.00	26,171,596.98	>=690/<710
	>=710/<730	-	-	-	239,450.00	17,369,906.65	>=710/<730
	>=730	-	-	168,000.00	1,497,198.91	32,930,358.23	>=730

Non IO
	Doc Stat = full						Doc Stat = full
	Occ Stat = owner occupied						Occ Stat = not owner occupied
		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100			< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
	<550	99,936.23	287,805.09	1,071,225.51	-	-	<550
	>=550/<570	-	507,992.40	610,954.72	645,021.66	-	>=550/<570
	>=570/<590	229,329.67	418,902.97	1,043,939.55	1,040,786.88	35,319,755.69	>=570/<590
	>=590/<610	199,855.24	684,233.19	299,765.55	3,176,111.53	70,726,988.85	>=590/<610
	>=610/<630	-	59,872.13	256,977.65	3,444,679.28	65,285,411.13	>=610/<630
	>=630/<650	-	477,692.59	476,465.69	3,290,362.22	58,460,725.44	>=630/<650
	>=650/<670	-	508,538.14	312,592.53	2,460,094.60	43,976,841.32	>=650/<670
	>=670/<690	-	92,418.39	-	1,900,649.99	22,529,682.74	>=670/<690		-	-	-	-	480,820.47
	>=690/<710	-	-	227,018.31	863,866.72	11,971,633.71	>=690/<710		-	-	-	281,385.73	1,740,756.10
	>=710/<730	36,970.41	-	563,526.17	369,851.60	7,147,715.53	>=710/<730		-	-	-	416,975.30	652,653.46
	>=730	-	334,918.39	-	441,692.96	12,604,395.29	>=730		-	-	-	245,876.81	3,235,956.78
	Doc Stat = not full						Doc Stat = not full
	Occ Stat = owner occupied						Occ Stat = not owner occupied
		< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100		< 70		>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
	<550	-	-	396,039.02	-	-	<550
	>=550/<570	82,604.37	631,992.51	247,598.17	551,308.92	-	>=550/<570	36,686.11		-	-	-	-
	>=570/<590	-	342,704.69	369,172.03	626,000.43	-	>=570/<590
	>=590/<610	49,968.12	329,759.20	313,521.93	2,253,160.03	6,541,223.80	>=590/<610
	>=610/<630	83,006.24	115,868.12	1,084,940.49	3,308,890.32	22,990,131.03	>=610/<630
	>=630/<650	98,699.27	-	720,917.64	3,700,552.64	42,064,552.53	>=630/<650
	>=650/<670	259,747.29	80,691.05	448,922.35	3,459,029.60	51,125,027.62	>=650/<670
	>=670/<690	-	-	195,331.68	2,539,293.47	37,873,707.04	>=670/<690
	>=690/<710	-	439,561.89	217,898.66	2,659,790.70	28,093,103.45	>=690/<710
	>=710/<730	-	-	-	1,413,202.87	15,378,955.04	>=710/<730	-		-	-	98,866.70	-
	>=730	-	89,933.21	63,826.67	1,981,774.89	25,496,000.60	>=730

	Deal Name	Data
Collateral Characteristics	Pool Balance		$	987,290,591.41
WA DTI				42.65	%
DTI Distribution	DTI <10.00		%	0.26
	DTI 10.00-19.99		%	1.36
	DTI 20.00-29.99		%	6.49
	DTI 30.00-39.99		%	21.43
	DTI 40.00-49.99		%	50.24
	DTI 50.00-59.99		%	20.21
	DTI 60.00-69.99		%
LTV Distribution	LTV <20		%	0.00
	LTV 20.01-30		%	0.00
	LTV 30.01-40		%	0.01
	LTV 40.01-50		%	0.00
	LTV 50.01-60		%	0.04
	LTV 60.01-70		%	0.11
	LTV 70.01-80		%	1.57
	LTV 80.01-90		%	0.94
	LTV 90.01-100		%	95.57
	LTV >100		%	1.75
Please populate column D (&E) with the corresponding pool characteristics in Column B. - For values in currency format, omit $. - For values in percentage format, provide data to 3 decimal places and omit %. - For WAC Net Rate, subtract servicing fee, trustee fee, and initial MI fee. - For MI Flag, Y or N.

Balance	WAC	FICO	LTV	Occupancy	Purpose	Property Type	State	City	ZIP	DTI	Documentation
650000.00	6.999	744	100.00	Primary	Purchase	PUD	CA	OAKLAND	94619	46.00	Stated Plus Documentation
800000.00	7.125	781	100.00	Primary	Purchase	PUD	VA	LORTON	22079	43.00	Stated Plus Documentation
688893.16	7.125	746	100.00	Primary	Purchase	Single Family	OH	POWELL	43065	39.00	Stated Plus Documentation
750000.00	7.625	693	100.00	Primary	Purchase	2 Units	CA	SAN JOSE	95127	47.00	Stated Plus Documentation
630000.00	7.875	717	100.00	Primary	Purchase	Single Family	CA	PASADENA	91104	32.00	Stated Plus Documentation
650000.00	7.250	682	100.00	Primary	Purchase	PUD	CA	SAN DIEGO	92111	48.00	Stated Plus Documentation
665000.00	7.625	642	100.00	Primary	Purchase	Single Family	CA	CASTROVILLE	95012	48.00	Stated Plus Documentation
719000.00	7.375	685	100.00	Primary	Purchase	Single Family	CA	LOS ANGELES	90065	47.00	Stated Plus Documentation
895000.00	6.999	767	100.00	Primary	Purchase	Single Family	CA	CASTRO VALLEY	94552	41.00	Stated Plus Documentation
639047.09	7.500	664	100.00	Primary	Cash Out Refinance	Single Family	NY	OSSINING	10562	38.00	No Income Verification
721000.00	7.875	673	100.00	Primary	Purchase	PUD	GA	ATLANTA	30312	45.00	Stated Plus Documentation
812500.00	7.500	644	100.00	Primary	Purchase	Single Family	MD	PASADENA	21122	50.00	Stated Plus Documentation
730000.00	8.125	779	100.00	Primary	Purchase	Single Family	CA	ESCONDIDO	92027	45.00	No Income Verification
885000.00	8.125	685	100.00	Primary	Purchase	Single Family	IL	CHICAGO	60622	47.00	Stated Plus Documentation
750000.00	7.750	748	100.00	Primary	Purchase	Single Family	NJ	MONTCLAIR	07042	50.00	No Income Verification
664586.98	7.375	666	100.00	Primary	Purchase	Single Family	DC	WASHINGTON	20012	30.00	Stated Plus Documentation
744117.16	8.625	655	100.00	Primary	Purchase	Single Family	IL	NAPERVILLE	60564	38.00	No Income Verification
818727.25	5.875	709	80.00	Primary	Purchase	PUD	CA	RANCHO MIRAGE	92270	43.00	Full Documentation
674035.56	8.250	761	100.00	Primary	Cash Out Refinance	Single Family	GA	LITHONIA	30038	32.00	No Income Verification
729552.63	7.875	675	100.00	Primary	Purchase	Single Family	CA	WOODLAND HILLS AREA	91364	44.00	Stated Plus Documentation
702000.00	8.625	639	100.00	Primary	Purchase	Single Family	VA	FALLS CHURCH	22042	42.00	Stated Plus Documentation
610000.00	7.625	806	100.00	Primary	Purchase	Single Family	CA	VENTURA	93001	41.00	Stated Plus Documentation
641600.00	7.125	792	100.00	Primary	Purchase	Single Family	CA	OAKDALE	95361	49.00	No Income Verification
635000.00	7.500	704	100.00	Primary	Purchase	Single Family	MD	ARNOLD	21012	51.00	Full Documentation
720000.00	8.250	705	100.00	Primary	Purchase	Condominium	FL	MIAMI	33133	42.00	No Income Verification
622000.00	8.500	657	100.00	Primary	Purchase	Single Family	CA	HERCULES	94547	39.00	No Income Verification
614800.00	6.875	761	100.00	Primary	Purchase	2 Units	NY	JAMAICA	11435	35.00	No Income Verification
610000.00	7.125	672	100.00	Primary	Purchase	Single Family	CA	SAN JOSE	95133	46.00	Stated Plus Documentation
615000.00	7.625	643	100.00	Primary	Purchase	Single Family	CA	SAN DIEGO	92115	55.00	Full Documentation
825000.00	7.375	671	97.04	Primary	Purchase	PUD	VA	LANSDOWNE	20176	46.00	Stated Plus Documentation
685000.00	8.375	687	100.00	Primary	Purchase	Single Family	CA	NORTH HOLLYWOOD AREA	91606	41.00	Stated Plus Documentation
725300.00	7.250	683	100.00	Primary	Purchase	Single Family	VA	SPOTSYLVANIA	22553	45.00	Stated Plus Documentation
679414.48	7.000	725	100.00	Primary	Cash Out Refinance	Single Family	MN	NORTHFIELD	55057	45.00	No Income Verification
660000.00	7.625	649	100.00	Primary	Purchase	Condominium	CA	MARINA DEL REY	90292	42.00	No Income Verification
729000.00	7.500	682	100.00	Primary	Purchase	Single Family	CA	MERCED	95340	45.00	Stated Plus Documentation
800000.00	7.250	681	100.00	Primary	Purchase	Single Family	CA	BONITA	91902	47.00	Stated Plus Documentation
649900.00	8.375	706	100.00	Primary	Purchase	PUD	FL	PALM COAST	32137	43.00	No Income Verification
700000.00	7.999	678	100.00	Primary	Purchase	Single Family	MD	UPPER MARLBORO	20774	38.00	Stated Plus Documentation
705000.00	7.375	662	100.00	Primary	Purchase	Condominium	CA	OXNARD	93030	42.00	Stated Plus Documentation
645000.00	8.625	619	100.00	Primary	Purchase	PUD	FL	MIRAMAR	33029	48.00	Full Documentation
770000.00	7.375	641	100.00	Primary	Purchase	Single Family	CA	SCOTTS VALLEY	95066	43.00	Stated Plus Documentation
750000.00	8.625	621	100.00	Primary	Purchase	PUD	CA	CHULA VISTA	91914	39.00	Stated Plus Documentation
875000.00	6.750	652	100.00	Primary	Purchase	Single Family	VA	FAIRFAX STATION	22039	49.00	Stated Plus Documentation
767850.00	7.625	720	100.00	Primary	Purchase	PUD	CA	CHULA VISTA	91915	47.00	Stated Plus Documentation

883500.00	7.990	794	100.00	Primary	Purchase	Condominium	IL	CHICAGO	60611	49.00	No Income Verification
748355.13	6.750	678	100.00	Primary	Purchase	Single Family	FL	CORAL SPRINGS	33065	39.00	Full Documentation
820000.00	7.999	642	100.00	Primary	Purchase	Single Family	CA	OAK VIEW AREA	93022	49.00	Stated Plus Documentation
605000.00	7.375	683	100.00	Primary	Purchase	Single Family	MI	BIRMINGHAM	48009	45.00	Stated Plus Documentation
664080.00	7.500	786	100.00	Primary	Purchase	Single Family	IL	METTAWA	60045	41.00	Stated Plus Documentation
698542.75	8.125	691	100.00	Primary	Purchase	3 Units	NY	BROOKLYN	11203	50.00	Full Documentation
720000.00	8.750	632	100.00	Primary	Purchase	Single Family	CA	DALY CITY	94015	50.00	Stated Plus Documentation
636857.00	7.990	707	100.00	Primary	Purchase	Single Family	IL	METTAWA	60045	48.00	No Income Verification
735000.00	8.125	645	100.00	Primary	Purchase	Single Family	CA	DIAMOND BAR	91765	41.00	Stated Plus Documentation
790000.00	7.375	707	100.00	Primary	Purchase	Single Family	VA	GREAT FALLS	22066	44.00	Stated Plus Documentation
856000.00	6.999	747	100.00	Primary	Purchase	PUD	CA	CHULA VISTA	91915	45.00	Stated Plus Documentation
920000.00	8.125	757	100.00	Primary	Purchase	PUD	TX	HOUSTON	77063	49.00	Stated Plus Documentation
700000.00	8.375	670	100.00	Primary	Purchase	Single Family	MI	COMMERCE TOWNSHIP	48382	38.00	Stated Plus Documentation
664000.00	7.625	787	100.00	Primary	Purchase	PUD	FL	PINELLAS PARK	33782	43.00	Stated Plus Documentation
623000.00	7.999	648	100.00	Primary	Purchase	Single Family	CA	PETALUMA	94954	44.00	Stated Plus Documentation
680000.00	8.500	701	100.00	Primary	Purchase	Single Family	IL	ORLAND PARK	60467	49.00	No Income Verification
625000.00	7.625	684	100.00	Primary	Purchase	Single Family	CA	CLAREMONT	91711	29.00	Full Documentation
854900.00	7.999	651	100.00	Primary	Purchase	PUD	CA	CORONA	92883	49.00	Stated Plus Documentation
727700.00	8.750	704	100.00	Primary	Purchase	Condominium	MI	BEVERLY HILLS	48025	36.00	No Income Verification
795000.00	8.750	676	100.00	Primary	Purchase	Condominium	CO	DENVER	80203	43.00	Stated Plus Documentation
611900.00	8.125	704	100.00	Primary	Purchase	Single Family	NJ	WILDWOOD	08260	38.00	No Income Verification
690000.00	7.500	712	100.00	Primary	Cash Out Refinance	2 Units	NJ	CLIFFSIDE PARK	07010	47.00	No Income Verification
810000.00	7.125	666	100.00	Primary	Purchase	Single Family	OH	HUDSON	44236	47.00	Stated Plus Documentation
1075000.00	7.500	705	100.00	Primary	Purchase	Single Family	CA	LIVERMORE	94550	36.00	Stated Plus Documentation
662000.00	7.250	773	100.00	Primary	Purchase	PUD	VA	WOODBRIDGE	22192	47.00	Stated Plus Documentation
649900.00	8.375	696	100.00	Primary	Purchase	2 Units	CA	LOS ANGELES	90039	48.00	No Income Verification
680000.00	8.375	650	100.00	Primary	Purchase	2 Units	CA	SAN JOSE	95112	49.00	Stated Plus Documentation
840000.00	8.500	630	100.00	Primary	Purchase	Single Family	CA	ROSEVILLE	95747	45.00	Stated Plus Documentation
815000.00	8.375	643	100.00	Primary	Purchase	Single Family	CT	ROXBURY	06783	49.00	Stated Plus Documentation
809150.00	7.375	708	100.00	Primary	Purchase	PUD	CA	ROSEVILLE	95747	48.00	Stated Plus Documentation
775000.00	7.625	699	100.00	Primary	Purchase	PUD	SC	PAWLEYS ISLAND	29585	49.00	No Income Verification
Please provide loan level data for loans with a balance over $600,000.

Product Type	WA IO Term	Number of Loans	Loan Balance	Avg. Loan Balance	% of Total IO	% of Total Pool	WA FICO	WA LTV	% Owner Occupied	% Purchase	% Investor	WA DTI	% Full Doc
5YR I/O FIXED RATE	60	99	16,699,204.53	168,678.83	4.55%	1.69%	637	99.37	99.79%	88.55%	0.00%	42.59	68.25%
5Yr IO - 2/28 6 Mo LIBOR ARM	60	1102	268,553,898.90	243,696.82	73.19%	27.20%	671	99.61	99.87%	92.96%	0.00%	44.39	38.55%
5Yr IO - 3/27 6 Mo LIBOR ARM	60	394	79,047,502.42	200,628.18	21.54%	8.01%	667	99.53	99.56%	92.72%	0.00%	43.91	54.22%
5Yr IO - 5/25 6 Mo LIBOR ARM	60	12	2,510,400.86	209,200.07	0.68%	0.25%	674	98.57	100.00%	61.21%	0.00%	44.88	78.89%
5Yr IO - 6 Mo LIBOR ARM	60	1	114,000.00	114,000.00	0.03%	0.01%	595	89.07	100.00%	0.00%	0.00%	50.00	100.00%
Total	60	1608	366,925,006.71	228,187.19	100.00%	37.16%	669	99.57	99.80%	92.46%	0.00%	44.21	43.58%

Please fill out chart with the appropriate characteristics for each rep line. Please note '% of total IO' should add up to 100%. Columns G, I, J, L, and M refer to % within the specific product type so they should not sum to 100%.

Initial Periodic Caps
Product Type	1.00%	1.50%	2.00%	2.50%	3.00%	3.50%	4.00%	4.50%	5.00%
5YR I/O FIXED RATE	0.00%				0.00%
5Yr IO - 2/28 6 Mo LIBOR ARM	0.00%				27.20%
5Yr IO - 3/27 6 Mo LIBOR ARM	0.00%				8.01%
5Yr IO - 5/25 6 Mo LIBOR ARM	0.00%				0.25%
5Yr IO - 6 Mo LIBOR ARM	0.01%				0.00%
Total	0.01%				35.46%

Please fill out with total value dollars for loans in the pool that fall into teach cell of the matrix.

Deal Name: First Franklin 2005-FFH4

The percentages per table should add up to 100%

FICO & Documentation
FICO Score	Full DOC	Stated Doc	Reduced / Limited Doc	No Doc	All Docs	WAC	Avg Prin Bal	Original LTV
501 - 550	0.18	0.04	-	-	0.22	8.047	105,084	77.13
551 - 600	10.64	0.50	-	-	11.14	8.568	111,677	98.53
601 - 650	23.95	13.30	0.05	-	37.31	8.232	136,411	99.56
651 - 700	12.79	20.49	0.08	-	33.36	7.756	178,118	99.59
701 - 750	3.80	9.14	0.03	-	12.97	7.568	199,489	99.70
751 - 800	1.36	3.34	0.08	-	4.78	7.522	221,530	99.85
801 - 850	0.08	0.14	-	-	0.22	7.529	167,154	100.00
Total	52.81	46.93	0.26	-	100.00	7.989	153,712	99.44

LTV & FICO
Current LTV	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
<=020	-	-	-	-	0.00	-	-	-	-	-	24,986	9.000	-	-	-
030.01-035	-	-	0.01	-	-	-	-	-	-	0.01	99,936	8.250	6.500	-	-
045.01-050	-	-	-	0.00	-	-	-	-	-	-	36,686	8.750	6.250	-	-
050.01-055	-	-	-	0.02	-	-	-	-	-	0.02	199,855	7.625	-	-	-
055.01-060	-	-	-	0.01	-	-	0.00	-	-	0.02	77,685	6.934	5.863	-	-
060.01-065	-	-	-	0.02	0.02	0.03	-	-	-	0.06	115,605	6.703	5.410	-	0.05
065.01-070	-	-	0.03	0.02	0.01	-	-	-	-	0.05	132,706	7.845	5.625	-	0.01
070.01-075	-	-	0.02	0.13	0.12	0.04	-	-	-	0.30	136,504	7.218	5.561	-	0.12
075.01-080	-	-	0.10	0.21	0.34	0.41	0.16	0.04	-	1.27	162,218	6.929	5.521	-	0.42
080.01-085	-	-	0.07	0.13	0.07	0.06	-	-	-	0.33	131,219	7.600	6.107	-	0.20
085.01-090	-	-	-	0.34	0.15	0.11	0.01	-	-	0.61	116,042	7.952	6.182	-	0.42
090.01-095	-	-	-	0.03	0.40	0.23	0.06	-	-	0.72	131,097	7.631	6.416	-	0.38
095.01-100	-	-	-	10.23	35.78	31.57	12.45	4.60	0.22	94.86	153,654	8.022	6.470	0.25	45.34
100+	-	-	-	-	0.42	0.91	0.28	0.13	-	1.75	207,907	7.356	6.273	-	-
Total	-	-	0.22	11.14	37.31	33.36	12.97	4.78	0.22	100.00	153,712	7.989	6.449	0.26	46.93

Prin Balance & FICO
Prin Balance	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Original LTV	WAC	Gross Margin	Limited Doc	Stated Doc
1 - 50,000	-	-	0.01	0.29	0.74	0.27	0.09	0.05	0.01	1.46	98.40	8.539	6.866	0.01	0.19
50,001 - 100,000	-	-	0.06	3.65	8.15	4.03	1.17	0.35	0.05	17.47	99.34	8.271	6.656	0.01	3.95
100,001 - 150,000	-	-	0.07	3.43	9.06	5.60	1.71	0.63	-	20.49	99.61	8.040	6.497	0.07	6.39
150,001 - 200,000	-	-	0.05	1.58	6.03	5.29	2.20	0.48	0.02	15.66	99.43	7.928	6.444	0.03	6.69
200,001 - 250,000	-	-	-	0.93	3.63	3.95	1.19	0.47	0.02	10.19	99.50	7.930	6.409	-	5.30
250,001 - 300,000	-	-	0.03	0.58	2.80	2.87	0.97	0.19	0.03	7.47	98.69	7.911	6.385	0.03	4.19
300,001 - 350,000	-	-	-	0.16	1.82	2.32	1.14	0.34	-	5.78	99.44	7.829	6.361	-	3.33
350,001 - 400,000	-	-	-	0.12	1.38	2.32	0.83	0.29	0.04	4.97	99.55	7.864	6.354	0.04	3.65
400,001 - 450,000	-	-	-	0.13	0.96	1.95	0.61	0.48	-	4.13	99.91	7.861	6.357	-	2.87
450,001 - 500,000	-	-	-	-	0.58	0.96	0.67	0.10	-	2.31	99.43	7.777	6.325	-	1.78
500,001 - 550,000	-	-	-	0.16	0.54	0.90	0.64	0.27	-	2.51	99.44	7.811	6.386	-	2.09
550,001 - 600,000	-	-	-	0.11	0.52	0.77	0.35	0.30	-	2.05	99.85	7.880	6.372	0.06	1.47
600,001 - 650,000	-	-	-	-	0.19	0.45	0.39	0.13	0.06	1.21	100.00	7.712	6.171	-	0.96
650,001 - 700,000	-	-	-	-	0.20	0.35	0.28	0.27	-	1.10	100.00	7.793	6.446	-	1.03
700,001 - 750,000	-	-	-	-	0.29	0.67	0.22	0.07	-	1.26	100.00	7.955	6.259	-	1.18
750,001 - 800,000	-	-	-	-	0.08	0.24	0.16	0.08	-	0.56	100.00	7.589	6.071	-	0.56
800,001 - 850,000	-	-	-	-	0.33	0.17	0.16	-	-	0.66	97.13	7.519	6.124	-	0.58
850,001 - 900,000	-	-	-	-	-	0.26	0.09	0.18	-	0.53	100.00	7.477	6.190	-	0.53
900,001 - 950,000	-	-	-	-	-	-	-	0.09	-	0.09	100.00	8.125	7.375	-	0.09
1,000,001 >=	-	-	-	-	-	-	0.11	-	-	0.11	100.00	7.500	6.375	-	0.11
Total	-	-	0.22	11.14	37.31	33.36	12.97	4.78	0.22	100.00	99.44	7.989	6.449	0.26	46.93

Prepayment Penalty & FICO
Prepayment Penalty Term	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Original LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
0	-	-	0.06	3.12	11.45	10.82	5.20	1.89	0.14	32.68	99.17	8.035	6.435	174,679	0.09	15.63
12	-	-	-	0.37	1.33	1.79	0.75	0.24	-	4.49	99.87	8.185	6.367	189,256	0.03	2.35
24	-	-	0.13	4.93	15.67	13.07	4.44	1.87	0.04	40.15	99.58	8.009	6.473	149,428	0.12	18.74
36	-	-	0.03	2.72	8.85	7.67	2.58	0.79	0.04	22.68	99.49	7.847	6.436	132,587	0.01	10.21
Total	-	-	0.22	11.14	37.31	33.36	12.97	4.78	0.22	100.00	99.44	7.989	6.449	153,712	0.26	46.93

Mortg Rates & FICO
Mortg Rates	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Original LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
5.501- 6.000	-	-	-	-	0.03	0.10	0.13	0.04	-	0.29	84.84	5.884	5.362	223,169	-	0.09
6.001- 6.500	-	-	0.01	-	0.07	0.60	0.35	0.09	0.02	1.15	94.57	6.384	5.849	183,071	-	0.48
6.501- 7.000	-	-	-	0.10	1.18	3.03	2.38	0.90	0.01	7.60	98.12	6.889	6.053	196,541	0.07	3.02
7.001- 7.500	-	-	0.05	0.36	3.31	8.74	3.77	1.79	0.07	18.09	99.43	7.354	6.228	192,895	0.04	9.66
7.501- 8.000	-	-	0.07	1.44	10.40	11.46	3.98	1.03	0.08	28.46	99.65	7.826	6.388	161,473	0.13	14.93
8.001- 8.500	-	-	0.06	3.63	11.71	6.55	1.64	0.67	0.04	24.30	99.69	8.321	6.602	145,223	0.01	11.01
8.501- 9.000	-	-	0.04	3.70	8.19	2.59	0.61	0.22	-	15.36	99.81	8.787	6.774	128,745	-	6.27
9.001- 9.500	-	-	0.00	1.42	2.00	0.25	0.11	0.04	-	3.83	99.86	9.279	7.071	100,272	-	1.23
9.501-10.000	-	-	-	0.41	0.38	0.04	-	-	-	0.83	99.81	9.730	7.356	97,506	-	0.22
10.001-10.500	-	-	-	0.06	0.02	-	-	-	-	0.08	100.00	10.267	7.790	90,394	-	0.01
Total	-	-	0.22	11.14	37.31	33.36	12.97	4.78	0.22	100.00	99.44	7.989	6.449	153,712	0.26	46.93
Mortg Rates & LTV

Mortg Rates	LTV <= 50	50.01 - 60	60.01 - 70	70.01 - 80	80.01 - 90	90.01 - 100	100+	total LTV	FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
5.501- 6.000	-	-	0.01	0.20	-	0.08	-	0.29	699	5.362	223,169	-	0.09
6.001- 6.500	-	-	0.03	0.23	0.02	0.80	0.07	1.15	695	5.849	183,071	-	0.48
6.501- 7.000	-	0.01	-	0.58	0.09	6.54	0.39	7.60	694	6.053	196,541	0.07	3.02
7.001- 7.500	-	0.00	0.04	0.23	0.26	16.84	0.72	18.09	684	6.228	192,895	0.04	9.66
7.501- 8.000	-	0.02	0.00	0.19	0.30	27.46	0.49	28.46	663	6.388	161,473	0.13	14.93
8.001- 8.500	0.01	-	0.04	0.10	0.14	23.93	0.09	24.30	643	6.602	145,223	0.01	11.01
8.501- 9.000	0.01	-	-	0.03	0.11	15.21	-	15.36	628	6.774	128,745	-	6.27
9.001- 9.500	-	-	-	0.01	0.02	3.80	-	3.83	617	7.071	100,272	-	1.23
9.501-10.000	-	-	-	-	0.01	0.82	-	0.83	605	7.356	97,506	-	0.22
10.001-10.500	-	-	-	-	-	0.08	-	0.08	597	7.790	90,394	-	0.01
Total	0.02	0.04	0.11	1.57	0.94	95.57	1.75	100.00	657	6.449	153,712	0.26	46.93

First Franklin 2005-FFH4

	aggregate pool		group: ___1		group: ___2
gross WAC	7.99		8.05		7.92
wtd avg FICO	657		647		669
FICO < 600	10.6	%	13.3	%	7.5	%
FICO 600-650	38.1	%	45.1	%	29.9	%
wtd avg CLTV	99.5		99.2		100.0
CLTV = 80	0.5	%	0.7	%	0.2	%
CLTV > 80.01	98.8	%	98.0	%	99.7	%
LTV 95.01 -100	94.9	%	94.5	%	95.3	%
Full Doc (%)	52.8	%	63.1	%	40.9	%
Stated Doc (%)	46.9	%	36.7	%	58.8	%
purch (%)	79.3	%	67.3	%	93.1	%
CO refi (%)	19.0	%	29.9	%	6.5	%
Own Occ (%)	99.2	%	98.7	%	99.8	%
Prepay Penalty (%)	67.3	%	72.6	%	61.2	%
DTI (%)	42.6		42.7		42.6
ARM ? (%)	85.1	%	80.2	%	90.7	%
2/28 (%)	64.7	%	61.7	%	68.3	%
3/27 (%)	19.5	%	18.0	%	21.3	%
1st Lien (%)	100.0	%	100.0	%	100.0	%
Avg Loan Balance	153,712		115,670		248,106
# of Loans	6,423		4578		1845
Loan Bal < $100k	18.8	%	31.8	%	3.8	%
Mtg Rates > 12%	0.0	%	0.0	%	0.0	%
Manuf Housing (%)	0.0	%	0.0	%	0.0	%
(%) & largest state code	CA: 8.82	%	OH: 12.11	%	CA: 17.50	%
silent 2nd (%)	0.6	%	0.7	%	0.4	%
IO loans (%)	37.2	%	23.6	%	52.8	%
5yr IO	37.2	%	23.6	%	52.8	%
2 yr IO	0.0	%	0.0	%	0.0	%
IO: FICO	669		654		676
IO LTV	99.6		99.3		99.7
IO DTI	44.2		45.3		43.7
IO full doc	43.6	%	70.9	%	29.4	%
IO: purch	92.5	%	82.9	%	97.4	%

Deal Name	First Franklin 2005-FFH4
Closing Date
First Pay Date
Trustee	Deutsche Bank

	Fixed 1st Lien		Fixed 2nd Lien		ARM Non-IO		ARM IO		Total
% of Pool	14.91	%	0.00	%	49.61	%	35.47	%	100.00	%
GWAC	8.314		0.000		7.971		7.877		7.989
NWAC	0.000		0.000		0.000		0.000		0.000
WALA	1		0		1		1		1
Avg Loan Bal	108,973		-		137,480		232,091		153,712
Curr Bal <=50	3.82	%	0.00	%	1.70	%	0.13	%	1.46	%
Curr Bal > 50k <100k	34.49	%	0.00	%	20.94	%	5.07	%	17.33	%
Curr Bal >500k	1.61	%	0.00	%	4.17	%	21.90	%	10.08	%
WA FICO	643		0		652		670		657
FICO 500 to < 550	0.46	%	0.00	%	0.29	%	0.00	%	0.21	%
FICO 550 to < 600	13.58	%	0.00	%	12.67	%	5.85	%	10.38	%
FICO 600 to < 650	47.89	%	0.00	%	39.08	%	29.97	%	37.16	%
WACLTV	99.04		0.00		99.45		99.58		99.44
CLTV >80%	97.39	%	0.00	%	98.37	%	98.48	%	98.27	%
CLTV >90%	95.91	%	0.00	%	97.21	%	98.07	%	97.32	%
CLTV >100%	0.79	%	0.00	%	3.27	%	0.02	%	1.75	%
% w Silent Seconds	0.00	%	0.00	%	0.51	%	0.83	%	0.55	%
WACLTV w SS	99.04		0.00		99.53		99.73		99.53
CLTV w SS >80%	97.39	%	0.00	%	98.86	%	99.32	%	98.80	%
CLTV w SS >90%	95.91	%	0.00	%	97.61	%	98.90	%	97.81	%
CLTV w SS >100%	0.79	%	0.00	%	3.29	%	0.02	%	1.76	%
% Balloon	0.04	%	0.00	%	0.00	%	0.00	%	0.01	%
% Fixed	100.00	%	0.00	%	0.00	%	0.00	%	14.91	%
% ARMs	0.00	%	0.00	%	100.00	%	100.00	%	85.09	%
% IOs	11.34	%	0.00	%	0.00	%	100.00	%	37.16	%
% 2nds	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Purchase	67.57	%	0.00	%	73.24	%	92.65	%	79.28	%
C/O Refi	28.64	%	0.00	%	24.95	%	6.72	%	19.03	%
R/T Refi	3.79	%	0.00	%	1.81	%	0.63	%	1.69	%

Single-Family	85.64	%	0.00	%	81.45	%	65.69	%	76.48	%
2-4 Family	1.88	%	0.00	%	4.16	%	4.27	%	3.86	%
PUD	10.18	%	0.00	%	8.89	%	21.22	%	13.46	%
CONDO	2.30	%	0.00	%	5.50	%	8.83	%	6.20	%
Owner Occupied	99.69	%	0.00	%	98.62	%	99.80	%	99.20	%
2nd Home	0.31	%	0.00	%	1.36	%	0.20	%	0.79	%
Investment	0.00	%	0.00	%	0.02	%	0.00	%	0.01	%
Full Doc	65.72	%	0.00	%	56.38	%	42.40	%	52.81	%
Stated Doc	34.28	%	0.00	%	43.21	%	57.46	%	46.93	%
Limited Doc	0.00	%	0.00	%	0.41	%	0.14	%	0.26	%
WA Roll Term	0.00	%	0.00	%	2540.10	%	2552.81	%	2545.40	%
WA Margin	0.00	%	0.00	%	654.48	%	631.43	%	644.87	%
WA Initial Cap	0		0		3		3		3
WA Periodic Cap	0.000		0.000		1.000		1.000		1.000
WA Ceiling	0.000		0.000		13.971		13.877		13.932
CA%	0.76	%	0.00	%	3.22	%	20.03	%	8.82	%
% 30+ Days Delinquent	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
WA DTI	41.01		0.00		41.97		44.29		42.65

Originators

% Bal.

WA CLTV

WA FICO

% 2nd Lien

% IO

Servicers

% Bal.

WA CLTV

WA FICO

% 2nd Lien

% IO

FIRST FRANKLIN

100.00%

99.44

657

0.00%

37.16%

NATCITY

100.00%

99.44

657

0.00%

37.16%

Total

Total

IO Loans

% Bal.

WAC

WA CLTV

WA CLTV w SS

WA FICO

FICO <600

FICO <550

% Investor

% Full Doc

% Stated W/E

% Stated S/E

% Other Doc

2yr IO Term

3yr IO Term

5yr IO Term

37.16%

7.900

99.57

99.71

669

6.92%

0.07%

0.00%

43.58%

56.23%

0.06%

0.13%

Other IO Term

Total

First Franklin 2005-FFH4
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO	Prepayment Penalty Type	Current Principal Balance	Pct by Curr Prin Bal
Prepay Penalty: 0 months	1,290	229,532,200.40	31.66%	7.984	358	98.85	663	1% of UPB	18,423,833	3%
Prepay Penalty: 12 months	175	33,912,207.77	4.68%	8.098	358	99.88	668	2 Mo Int on 80%	18,286,909	3%
Prepay Penalty: 24 months	1,932	290,146,497.27	40.02%	7.953	358	99.45	653	2% of UPB	10,748,113	1%
Prepay Penalty: 36 months	1,317	171,491,200.80	23.65%	7.810	357	99.36	653	3% of UPB	9,833,486	1%
Total	4,714	725,082,106.24	100.00%	7.936	358	99.26	657	3/1	14,959,411	2%
								3/1/1	30,986,068	4%
								3/2	76,683,676	11%
								3/2/1	53,410,114	7%
								6 Mo Int on 80%	262,218,296	36%
								None	229,532,200	32%
								Total	725,082,106	100%

z_ffml05fh4_mkt2 - Stack Price/Yield
Aladdin
Settle	12/15/2005
First Payment	12/25/2005
Class M2
Default	16.1 CDR	12.6 CDR	12.3 CDR	9.6 CDR	15.4 CDR	12.1 CDR	11.2 CDR	8.8 CDR
WAL for Princ Pmts	7.42	7.95	13.02	14.22	7.51	8.02	13.51	14.72
Principal Writedown	0.98%	0.31%	3.38%	0.74%	0.48%	0.28%	0.95%	0.32%
Total Collat Loss (Collat Maturity)	21.64%	22.49%	27.42%	29.32%	20.95%	21.81%	25.96%	27.74%
LIBOR	Forward	Forward	Forward	Forward	Forward + 200bps	Forward + 200bps	Forward + 200bps	Forward + 200bps
Prepay	100 PricingSpeed	100 PricingSpeed	50 PricingSpeed	50 PricingSpeed	100 PricingSpeed	100 PricingSpeed	50 PricingSpeed	50 PricingSpeed
Loss Severity	60%	75%	60%	75%	60%	75%	60%	75%
Servicer Advances	0%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Aladdin
Settle	12/15/2005
First Payment	12/25/2005
Class M3
Default	14.4 CDR	11.4 CDR	11.2 CDR	8.9 CDR	13.8 CDR	10.9 CDR	10.3 CDR	8.1 CDR
WAL for Princ Pmts	9.61	10.31	16.60	18.19	9.76	10.40	17.55	18.66
Principal Writedown	0.67%	3.79%	0.11%	6.03%	2.43%	2.92%	9.38%	0.81%
Total Collat Loss (Collat Maturity)	19.92%	20.80%	25.90%	27.88%	19.30%	20.08%	24.62%	26.21%
LIBOR	Forward	Forward	Forward	Forward	Forward + 200bps	Forward + 200bps	Forward + 200bps	Forward + 200bps
Prepay	100 PricingSpeed	100 PricingSpeed	50 PricingSpeed	50 PricingSpeed	100 PricingSpeed	100 PricingSpeed	50 PricingSpeed	50 PricingSpeed
Loss Severity	60%	75%	60%	75%	60%	75%	60%	75%
Servicer Advances	0%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
AXA Investment Managers
Settle	12/15/2005	Loss Severity	50%
First Payment	12/25/2005	Servicer Advances	100%
		Liquidation Lag	12
		Optional Redemption	Call (N)
Class IIA3
75 PricingSpeed
Default	43 CDR	42.5 CDR	42.5 CDR
WAL for Princ Pmts	3.85	3.86	3.83
Principal Writedown	0.08%	0.25%	0.15%
Total Collat Loss (Collat Maturity)	36.47%	36.29%	36.29%
LIBOR	Forward + 100	Forward + 200	Forward + 300
100 PricingSpeed
Default	49.1 CDR	49 CDR	49.6 CDR
WAL for Princ Pmts	3.20	3.19	3.15
Principal Writedown	0.03%	0.09%	0.31%
Total Collat Loss (Collat Maturity)	35.70%	35.67%	35.88%
LIBOR	Forward + 100	Forward + 200	Forward + 300
125 PricingSpeed
Default	54.6 CDR	54.8 CDR	55.8 CDR
WAL for Princ Pmts	2.77	2.76	2.72
Principal Writedown	0.16%	0.01%	0.30%
Total Collat Loss (Collat Maturity)	35.28%	35.35%	35.70%
LIBOR	Forward + 100	Forward + 200	Forward + 300

First Franklin Mortgage Loan Trust 2005-FFH4
Available Funds Schedules
FRM PPC:		25%
ARM PPC:		25%
Enable Call:		Yes
(1) Assumes the 1-month LIBOR remains constant at 20.000%.
(2) Assumes the 6-month LIBOR remains constant at 20.000%.
-	The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

Period	1 Mo LIBOR	6 Mo LIBOR	(1)(2) NetWac Cap	(1)(2) Effective NetWac Rate
1	4.19400	4.54900	N/A	N/A
2	20.00000	20.00000	7.24	10.49
3	20.00000	20.00000	7.24	10.48
4	20.00000	20.00000	8.01	10.47
5	20.00000	20.00000	7.24	10.45
6	20.00000	20.00000	7.48	10.43
7	20.00000	20.00000	7.24	10.40
8	20.00000	20.00000	7.48	10.38
9	20.00000	20.00000	7.24	10.34
10	20.00000	20.00000	7.24	10.30
11	20.00000	20.00000	7.48	10.28
12	20.00000	20.00000	7.24	23.45
13	20.00000	20.00000	7.49	23.05
14	20.00000	20.00000	7.24	22.51
15	20.00000	20.00000	7.25	22.03
16	20.00000	20.00000	8.02	21.85
17	20.00000	20.00000	7.25	21.04

18	20.00000	20.00000	7.49	20.62
19	20.00000	20.00000	7.25	19.99
20	20.00000	20.00000	7.49	19.56
21	20.00000	20.00000	7.25	18.89
22	20.00000	20.00000	7.25	18.35
23	20.00000	20.00000	8.45	18.91
24	20.00000	20.00000	8.63	15.59
25	20.00000	20.00000	9.43	14.53
26	20.00000	20.00000	9.12	12.42
27	20.00000	20.00000	9.12	12.27
28	20.00000	20.00000	9.75	12.70
29	20.00000	20.00000	9.43	12.31
30	20.00000	20.00000	9.90	12.63
31	20.00000	20.00000	9.74	12.38
32	20.00000	20.00000	10.07	12.56
33	20.00000	20.00000	9.74	12.15
34	20.00000	20.00000	9.74	12.04
35	20.00000	20.00000	10.64	12.81
36	20.00000	20.00000	10.61	12.31
37	20.00000	20.00000	11.29	12.63
38	20.00000	20.00000	10.93	11.98
39	20.00000	20.00000	10.93	11.95
40	20.00000	20.00000	12.10	13.05
41	20.00000	20.00000	11.31	12.27
42	20.00000	20.00000	11.90	12.82
43	20.00000	20.00000	11.73	12.63
44	20.00000	20.00000	12.12	12.98
45	20.00000	20.00000	11.73	12.57
46	20.00000	20.00000	11.73	12.54
47	20.00000	20.00000	12.20	12.98
48	20.00000	20.00000	11.87	12.63
49	20.00000	20.00000	12.31	13.04
50	20.00000	20.00000	11.91	12.63
51	20.00000	20.00000	11.91	12.60

52	20.00000	20.00000	13.19	13.19
53	20.00000	20.00000	11.99	11.99
54	20.00000	20.00000	12.45	12.45
55	20.00000	20.00000	12.10	12.10
56	20.00000	20.00000	12.50	12.50
57	20.00000	20.00000	12.10	12.10
58	20.00000	20.00000	12.10	12.10
59	20.00000	20.00000	12.50	12.50
60	20.00000	20.00000	12.10	12.10
61	20.00000	20.00000	12.51	12.51
62	20.00000	20.00000	12.11	12.11
63	20.00000	20.00000	12.11	12.11
64	20.00000	20.00000	13.40	13.40
65	20.00000	20.00000	12.11	12.11
66	20.00000	20.00000	12.51	12.51
67	20.00000	20.00000	12.11	12.11
68	20.00000	20.00000	12.51	12.51
69	20.00000	20.00000	12.11	12.11
70	20.00000	20.00000	12.11	12.11
71	20.00000	20.00000	12.51	12.51
72	20.00000	20.00000	12.11	12.11
73	20.00000	20.00000	12.51	12.51
74	20.00000	20.00000	12.11	12.11
75	20.00000	20.00000	12.11	12.11
76	20.00000	20.00000	12.94	12.94
77	20.00000	20.00000	12.11	12.11
78	20.00000	20.00000	12.51	12.51
79	20.00000	20.00000	12.11	12.11
80	20.00000	20.00000	12.51	12.51
81	20.00000	20.00000	12.11	12.11
82	20.00000	20.00000	12.11	12.11
83	20.00000	20.00000	12.51	12.51
84	20.00000	20.00000	12.11	12.11
85	20.00000	20.00000	12.51	12.51

86	20.00000	20.00000	12.11	12.11
87	20.00000	20.00000	12.11	12.11
88	20.00000	20.00000	13.40	13.40
89	20.00000	20.00000	12.10	12.10
90	20.00000	20.00000	12.51	12.51
91	20.00000	20.00000	12.10	12.10
92	20.00000	20.00000	12.51	12.51
93	20.00000	20.00000	12.10	12.10
94	20.00000	20.00000	12.10	12.10
95	20.00000	20.00000	12.50	12.50
96	20.00000	20.00000	12.10	12.10
97	20.00000	20.00000	12.50	12.50
98	20.00000	20.00000	12.10	12.10
99	20.00000	20.00000	12.10	12.10
100	20.00000	20.00000	13.40	13.40
101	20.00000	20.00000	12.10	12.10
102	20.00000	20.00000	12.50	12.50
103	20.00000	20.00000	12.10	12.10
104	20.00000	20.00000	12.50	12.50
105	20.00000	20.00000	12.10	12.10
106	20.00000	20.00000	12.10	12.10
107	20.00000	20.00000	12.50	12.50
108	20.00000	20.00000	12.10	12.10
109	20.00000	20.00000	12.50	12.50
110	20.00000	20.00000	12.09	12.09
111	20.00000	20.00000	12.09	12.09
112	20.00000	20.00000	13.39	13.39
113	20.00000	20.00000	12.09	12.09
114	20.00000	20.00000	12.50	12.50
115	20.00000	20.00000	12.09	12.09
116	20.00000	20.00000	12.50	12.50
117	20.00000	20.00000	12.09	12.09
118	20.00000	20.00000	12.09	12.09
119	20.00000	20.00000	12.49	12.49

120	20.00000	20.00000	12.09	12.09
121	20.00000	20.00000	12.49	12.49
122	20.00000	20.00000	12.09	12.09
123	20.00000	20.00000	12.09	12.09
124	20.00000	20.00000	12.92	12.92
125	20.00000	20.00000	12.09	12.09
126	20.00000	20.00000	12.49	12.49
127	20.00000	20.00000	12.09	12.09
128	20.00000	20.00000	12.49	12.49
129	20.00000	20.00000	12.09	12.09
130	20.00000	20.00000	12.09	12.09
131	20.00000	20.00000	12.49	12.49
132	20.00000	20.00000	12.09	12.09
133	20.00000	20.00000	12.49	12.49
134	20.00000	20.00000	12.09	12.09
135	20.00000	20.00000	12.09	12.09
136	20.00000	20.00000	13.38	13.38
137	20.00000	20.00000	12.08	12.08
138	20.00000	20.00000	12.49	12.49
139	20.00000	20.00000	12.08	12.08
140	20.00000	20.00000	12.49	12.49
141	20.00000	20.00000	12.08	12.08
142	20.00000	20.00000	12.08	12.08
143	20.00000	20.00000	12.49	12.49
144	20.00000	20.00000	12.08	12.08
145	20.00000	20.00000	12.49	12.49
146	20.00000	20.00000	12.08	12.08
147	20.00000	20.00000	12.08	12.08
148	20.00000	20.00000	13.38	13.38
149	20.00000	20.00000	12.08	12.08
150	20.00000	20.00000	12.48	12.48
151	20.00000	20.00000	12.08	12.08
152	20.00000	20.00000	12.48	12.48
153	20.00000	20.00000	12.08	12.08

154	20.00000	20.00000	12.08	12.08
155	20.00000	20.00000	12.48	12.48
156	20.00000	20.00000	12.08	12.08
157	20.00000	20.00000	12.48	12.48
158	20.00000	20.00000	12.08	12.08
159	20.00000	20.00000	12.08	12.08
160	20.00000	20.00000	13.37	13.37
161	20.00000	20.00000	12.08	12.08
162	20.00000	20.00000	12.48	12.48
163	20.00000	20.00000	12.08	12.08
164	20.00000	20.00000	12.48	12.48
165	20.00000	20.00000	12.08	12.08
166	20.00000	20.00000	12.08	12.08
167	20.00000	20.00000	12.48	12.48
168	20.00000	20.00000	12.08	12.08
169	20.00000	20.00000	12.48	12.48
170	20.00000	20.00000	12.08	12.08
171	20.00000	20.00000	12.08	12.08
172	20.00000	20.00000	12.91	12.91
173	20.00000	20.00000	12.08	12.08
174	20.00000	20.00000	12.48	12.48
175	20.00000	20.00000	12.08	12.08
176	20.00000	20.00000	12.48	12.48
177	20.00000	20.00000	12.08	12.08
178	20.00000	20.00000	12.08	12.08
179	20.00000	20.00000	12.48	12.48
180	20.00000	20.00000	12.08	12.08
181	20.00000	20.00000	12.48	12.48
182	20.00000	20.00000	12.08	12.08
183	20.00000	20.00000	12.08	12.08
184	20.00000	20.00000	13.37	13.37
185	20.00000	20.00000	12.08	12.08
186	20.00000	20.00000	12.48	12.48
187	20.00000	20.00000	12.08	12.08

188	20.00000	20.00000	12.48	12.48
189	20.00000	20.00000	12.08	12.08
190	20.00000	20.00000	12.08	12.08
191	20.00000	20.00000	12.48	12.48
192	20.00000	20.00000	12.08	12.08
193	20.00000	20.00000	12.48	12.48
194	20.00000	20.00000	12.07	12.07
195	20.00000	20.00000	12.07	12.07
196	20.00000	20.00000	13.37	13.37
197	20.00000	20.00000	12.07	12.07
198	20.00000	20.00000	12.48	12.48
199	20.00000	20.00000	12.07	12.07
200	20.00000	20.00000	12.48	12.48
201	20.00000	20.00000	12.07	12.07
202	20.00000	20.00000	12.07	12.07
203	20.00000	20.00000	12.48	12.48
204	20.00000	20.00000	12.07	12.07
205	20.00000	20.00000	12.47	12.47
206	20.00000	20.00000	12.07	12.07
207	20.00000	20.00000	12.07	12.07
208	20.00000	20.00000	13.37	13.37
209	20.00000	20.00000	12.07	12.07
210	20.00000	20.00000	12.47	12.47
211	20.00000	20.00000	12.07	12.07
212	20.00000	20.00000	12.47	12.47
213	20.00000	20.00000	12.07	12.07
214	20.00000	20.00000	12.07	12.07
215	20.00000	20.00000	12.47	12.47
216	20.00000	20.00000	12.07	12.07
217	20.00000	20.00000	12.47	12.47
218	20.00000	20.00000	12.07	12.07
219	20.00000	20.00000	12.07	12.07
220	20.00000	20.00000	12.90	12.90
221	20.00000	20.00000	12.07	12.07

222	20.00000	20.00000	12.47	12.47
223	20.00000	20.00000	12.07	12.07
224	20.00000	20.00000	12.47	12.47
225	20.00000	20.00000	12.07	12.07
226	20.00000	20.00000	12.07	12.07
227	20.00000	20.00000	12.47	12.47
228	20.00000	20.00000	12.07	12.07
229	20.00000	20.00000	12.47	12.47
230	20.00000	20.00000	12.07	12.07
231	20.00000	20.00000	12.07	12.07
232	20.00000	20.00000	13.36	13.36
233	20.00000	20.00000	12.07	12.07
234	20.00000	20.00000	12.47	12.47
235	20.00000	20.00000	12.07	12.07
236	20.00000	20.00000	12.47	12.47
237	20.00000	20.00000	12.07	12.07
238	20.00000	20.00000	12.07	12.07
239	20.00000	20.00000	12.47	12.47
240	20.00000	20.00000	12.07	12.07
241	20.00000	20.00000	12.47	12.47
242	20.00000	20.00000	12.07	12.07
243	20.00000	20.00000	12.07	12.07
244	20.00000	20.00000	13.36	13.36
245	20.00000	20.00000	12.07	12.07
246	20.00000	20.00000	12.47	12.47
247	20.00000	20.00000	12.07	12.07
248	20.00000	20.00000	12.47	12.47
249	20.00000	20.00000	12.07	12.07
250	20.00000	20.00000	12.07	12.07
251	20.00000	20.00000	12.47	12.47
252	20.00000	20.00000	12.07	12.07
253	20.00000	20.00000	12.47	12.47
254	20.00000	20.00000	12.07	12.07
255	20.00000	20.00000	12.07	12.07

256	20.00000	20.00000	13.36	13.36
257	20.00000	20.00000	12.07	12.07
258	20.00000	20.00000	12.47	12.47
259	20.00000	20.00000	12.07	12.07
260	20.00000	20.00000	12.47	12.47
261	20.00000	20.00000	12.07	12.07
262	20.00000	20.00000	12.07	12.07
263	20.00000	20.00000	12.47	12.47
264	20.00000	20.00000	12.07	12.07
265	20.00000	20.00000	12.47	12.47
266	20.00000	20.00000	12.07	12.07
267	20.00000	20.00000	12.07	12.07
268	20.00000	20.00000	12.90	12.90
269	20.00000	20.00000	12.07	12.07
270	20.00000	20.00000	12.47	12.47
271	20.00000	20.00000	12.07	12.07
272	20.00000	20.00000	12.47	12.47
273	20.00000	20.00000	12.07	12.07
274	20.00000	20.00000	12.07	12.07
275	20.00000	20.00000	12.47	12.47
276	20.00000	20.00000	12.07	12.07
277	20.00000	20.00000	12.47	12.47
278	20.00000	20.00000	12.07	12.07
279	20.00000	20.00000	12.07	12.07
280	20.00000	20.00000	13.36	13.36
281	20.00000	20.00000	12.07	12.07
282	20.00000	20.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4
Available Funds Schedules
FRM PPC:		50%
ARM PPC:		50%
Enable Call:		Yes
(1) Assumes the 1-month LIBOR remains constant at 20.000%.
(2) Assumes the 6-month LIBOR remains constant at 20.000%.
-	The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

Period	1 Mo LIBOR	6 Mo LIBOR	(1)(2) NetWac Cap	(1)(2) Effective NetWac Rate
1	4.19400	4.54900	N/A	N/A
2	20.00000	20.00000	7.24	10.50
3	20.00000	20.00000	7.24	10.49
4	20.00000	20.00000	8.01	10.48
5	20.00000	20.00000	7.24	10.47
6	20.00000	20.00000	7.48	10.45
7	20.00000	20.00000	7.24	10.43
8	20.00000	20.00000	7.48	10.42
9	20.00000	20.00000	7.24	10.39
10	20.00000	20.00000	7.24	10.37
11	20.00000	20.00000	7.48	10.35
12	20.00000	20.00000	7.24	23.91
13	20.00000	20.00000	7.49	23.56
14	20.00000	20.00000	7.25	23.08
15	20.00000	20.00000	7.25	22.65
16	20.00000	20.00000	8.02	22.49
17	20.00000	20.00000	7.25	21.73
18	20.00000	20.00000	7.49	21.34

19	20.00000	20.00000	7.25	20.74
20	20.00000	20.00000	7.49	20.33
21	20.00000	20.00000	7.25	19.68
22	20.00000	20.00000	7.25	19.17
23	20.00000	20.00000	8.44	19.73
24	20.00000	20.00000	8.61	16.18
25	20.00000	20.00000	9.41	15.00
26	20.00000	20.00000	9.11	12.74
27	20.00000	20.00000	9.10	12.60
28	20.00000	20.00000	9.73	13.02
29	20.00000	20.00000	9.40	12.63
30	20.00000	20.00000	9.87	12.93
31	20.00000	20.00000	9.72	12.68
32	20.00000	20.00000	10.04	12.85
33	20.00000	20.00000	9.71	12.44
34	20.00000	20.00000	9.71	12.33
35	20.00000	20.00000	10.60	13.08
36	20.00000	20.00000	10.57	12.52
37	20.00000	20.00000	11.24	12.78
38	20.00000	20.00000	10.88	12.09
39	20.00000	20.00000	10.88	12.06
40	20.00000	20.00000	12.04	13.16
41	20.00000	20.00000	11.25	12.39
42	20.00000	20.00000	11.84	12.93
43	20.00000	20.00000	11.66	12.75
44	20.00000	20.00000	12.05	13.10
45	20.00000	20.00000	11.66	12.70
46	20.00000	20.00000	11.66	12.67
47	20.00000	20.00000	12.13	13.11
48	20.00000	20.00000	11.79	12.76
49	20.00000	20.00000	12.23	13.17
50	20.00000	20.00000	11.83	12.76
51	20.00000	20.00000	11.83	12.74
52	20.00000	20.00000	13.10	13.10

53	20.00000	20.00000	11.91	11.91
54	20.00000	20.00000	12.36	12.36
55	20.00000	20.00000	12.01	12.01
56	20.00000	20.00000	12.40	12.40
57	20.00000	20.00000	12.00	12.00
58	20.00000	20.00000	12.00	12.00
59	20.00000	20.00000	12.40	12.40
60	20.00000	20.00000	12.00	12.00
61	20.00000	20.00000	12.41	12.41
62	20.00000	20.00000	12.00	12.00
63	20.00000	20.00000	12.00	12.00
64	20.00000	20.00000	13.29	13.29
65	20.00000	20.00000	12.00	12.00
66	20.00000	20.00000	12.40	12.40
67	20.00000	20.00000	12.00	12.00
68	20.00000	20.00000	12.40	12.40
69	20.00000	20.00000	11.99	11.99
70	20.00000	20.00000	11.99	11.99
71	20.00000	20.00000	12.39	12.39
72	20.00000	20.00000	11.99	11.99
73	20.00000	20.00000	12.39	12.39
74	20.00000	20.00000	11.99	11.99
75	20.00000	20.00000	11.99	11.99
76	20.00000	20.00000	12.81	12.81
77	20.00000	20.00000	11.98	11.98
78	20.00000	20.00000	12.38	12.38
79	20.00000	20.00000	11.98	11.98
80	20.00000	20.00000	12.38	12.38
81	20.00000	20.00000	11.98	11.98
82	20.00000	20.00000	11.98	11.98
83	20.00000	20.00000	12.37	12.37
84	20.00000	20.00000	11.97	11.97
85	20.00000	20.00000	12.37	12.37
86	20.00000	20.00000	11.97	11.97

87	20.00000	20.00000	11.97	11.97
88	20.00000	20.00000	13.25	13.25
89	20.00000	20.00000	11.96	11.96
90	20.00000	20.00000	12.36	12.36
91	20.00000	20.00000	11.96	11.96
92	20.00000	20.00000	12.35	12.35
93	20.00000	20.00000	11.95	11.95
94	20.00000	20.00000	11.95	11.95
95	20.00000	20.00000	12.35	12.35
96	20.00000	20.00000	11.95	11.95
97	20.00000	20.00000	12.34	12.34
98	20.00000	20.00000	11.94	11.94
99	20.00000	20.00000	11.94	11.94
100	20.00000	20.00000	13.22	13.22
101	20.00000	20.00000	11.94	11.94
102	20.00000	20.00000	12.33	12.33
103	20.00000	20.00000	11.93	11.93
104	20.00000	20.00000	12.33	12.33
105	20.00000	20.00000	11.93	11.93
106	20.00000	20.00000	11.93	11.93
107	20.00000	20.00000	12.32	12.32
108	20.00000	20.00000	11.92	11.92
109	20.00000	20.00000	12.32	12.32
110	20.00000	20.00000	11.92	11.92
111	20.00000	20.00000	11.92	11.92
112	20.00000	20.00000	13.19	13.19
113	20.00000	20.00000	11.91	11.91
114	20.00000	20.00000	12.31	12.31
115	20.00000	20.00000	11.91	11.91
116	20.00000	20.00000	12.30	12.30
117	20.00000	20.00000	11.90	11.90
118	20.00000	20.00000	11.90	11.90
119	20.00000	20.00000	12.30	12.30
120	20.00000	20.00000	11.90	11.90

121	20.00000	20.00000	12.29	12.29
122	20.00000	20.00000	11.89	11.89
123	20.00000	20.00000	11.89	11.89
124	20.00000	20.00000	12.71	12.71
125	20.00000	20.00000	11.89	11.89
126	20.00000	20.00000	12.28	12.28
127	20.00000	20.00000	11.88	11.88
128	20.00000	20.00000	12.28	12.28
129	20.00000	20.00000	11.88	11.88
130	20.00000	20.00000	11.88	11.88
131	20.00000	20.00000	12.27	12.27
132	20.00000	20.00000	11.87	11.87
133	20.00000	20.00000	12.27	12.27
134	20.00000	20.00000	11.87	11.87
135	20.00000	20.00000	11.87	11.87
136	20.00000	20.00000	13.14	13.14
137	20.00000	20.00000	11.86	11.86
138	20.00000	20.00000	12.26	12.26
139	20.00000	20.00000	11.86	11.86
140	20.00000	20.00000	12.25	12.25
141	20.00000	20.00000	11.86	11.86
142	20.00000	20.00000	11.86	11.86
143	20.00000	20.00000	12.25	12.25
144	20.00000	20.00000	11.85	11.85
145	20.00000	20.00000	12.24	12.24
146	20.00000	20.00000	11.85	11.85
147	20.00000	20.00000	11.85	11.85
148	20.00000	20.00000	13.11	13.11
149	20.00000	20.00000	11.84	11.84
150	20.00000	20.00000	12.23	12.23
151	20.00000	20.00000	11.84	11.84
152	20.00000	20.00000	12.23	12.23
153	20.00000	20.00000	11.83	11.83
154	20.00000	20.00000	11.83	11.83

155	20.00000	20.00000	12.22	12.22
156	20.00000	20.00000	11.83	11.83
157	20.00000	20.00000	12.22	12.22
158	20.00000	20.00000	11.82	11.82
159	20.00000	20.00000	11.82	11.82
160	20.00000	20.00000	13.09	13.09
161	20.00000	20.00000	11.82	11.82
162	20.00000	20.00000	12.21	12.21
163	20.00000	20.00000	11.82	11.82
164	20.00000	20.00000	12.21	12.21
165	20.00000	20.00000	11.81	11.81
166	20.00000	20.00000	11.81	11.81
167	20.00000	20.00000	12.20	12.20
168	20.00000	20.00000	11.81	11.81
169	20.00000	20.00000	12.20	12.20
170	20.00000	20.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	25%
ARM PPC:	25%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 10.000%.

(2) Assumes the 6-month LIBOR remains constant at 10.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	10.00000	10.00000	7.24	9.99
3	10.00000	10.00000	7.24	9.98
4	10.00000	10.00000	8.01	9.98
5	10.00000	10.00000	7.24	9.96
6	10.00000	10.00000	7.48	9.94
7	10.00000	10.00000	7.24	9.92
8	10.00000	10.00000	7.48	9.90
9	10.00000	10.00000	7.24	9.86
10	10.00000	10.00000	7.24	9.83
11	10.00000	10.00000	7.48	9.82
12	10.00000	10.00000	7.24	12.86
13	10.00000	10.00000	7.49	12.78
14	10.00000	10.00000	7.24	12.54
15	10.00000	10.00000	7.25	12.37
16	10.00000	10.00000	8.02	12.51
17	10.00000	10.00000	7.25	12.03
18	10.00000	10.00000	7.49	11.95
19	10.00000	10.00000	7.25	11.66
20	10.00000	10.00000	7.49	11.59
21	10.00000	10.00000	7.25	11.29
22	10.00000	10.00000	7.25	11.10
23	10.00000	10.00000	8.45	12.00
24	10.00000	10.00000	8.63	11.04
25	10.00000	10.00000	9.43	11.16
26	10.00000	10.00000	9.12	10.26
27	10.00000	10.00000	9.12	10.21
28	10.00000	10.00000	9.75	10.73
29	10.00000	10.00000	9.43	10.43
30	10.00000	10.00000	9.90	10.83
31	10.00000	10.00000	9.74	10.66
32	10.00000	10.00000	10.07	10.91
33	10.00000	10.00000	9.74	10.58
34	10.00000	10.00000	9.74	10.54
35	10.00000	10.00000	10.64	11.38
36	10.00000	10.00000	10.61	11.20
37	10.00000	10.00000	11.29	11.74
38	10.00000	10.00000	10.93	11.29
39	10.00000	10.00000	10.93	11.28
40	10.00000	10.00000	12.10	12.41
41	10.00000	10.00000	11.31	11.65
42	10.00000	10.00000	11.90	12.21
43	10.00000	10.00000	11.73	12.04
44	10.00000	10.00000	12.12	12.41
45	10.00000	10.00000	11.73	12.02
46	10.00000	10.00000	11.73	12.01
47	10.00000	10.00000	12.20	12.47
48	10.00000	10.00000	11.87	12.13
49	10.00000	10.00000	12.31	12.56
50	10.00000	10.00000	11.91	12.16

51	10.00000	10.00000	11.91	12.15
52	10.00000	10.00000	13.19	13.19
53	10.00000	10.00000	11.99	11.99
54	10.00000	10.00000	12.45	12.45
55	10.00000	10.00000	12.10	12.10
56	10.00000	10.00000	12.50	12.50
57	10.00000	10.00000	12.10	12.10
58	10.00000	10.00000	12.10	12.10
59	10.00000	10.00000	12.50	12.50
60	10.00000	10.00000	12.10	12.10
61	10.00000	10.00000	12.51	12.51
62	10.00000	10.00000	12.11	12.11
63	10.00000	10.00000	12.11	12.11
64	10.00000	10.00000	13.40	13.40
65	10.00000	10.00000	12.11	12.11
66	10.00000	10.00000	12.51	12.51
67	10.00000	10.00000	12.11	12.11
68	10.00000	10.00000	12.51	12.51
69	10.00000	10.00000	12.11	12.11
70	10.00000	10.00000	12.11	12.11
71	10.00000	10.00000	12.51	12.51
72	10.00000	10.00000	12.11	12.11
73	10.00000	10.00000	12.51	12.51
74	10.00000	10.00000	12.11	12.11
75	10.00000	10.00000	12.11	12.11
76	10.00000	10.00000	12.94	12.94
77	10.00000	10.00000	12.11	12.11
78	10.00000	10.00000	12.51	12.51
79	10.00000	10.00000	12.11	12.11
80	10.00000	10.00000	12.51	12.51
81	10.00000	10.00000	12.11	12.11
82	10.00000	10.00000	12.11	12.11
83	10.00000	10.00000	12.51	12.51
84	10.00000	10.00000	12.11	12.11
85	10.00000	10.00000	12.51	12.51
86	10.00000	10.00000	12.11	12.11
87	10.00000	10.00000	12.11	12.11
88	10.00000	10.00000	13.40	13.40
89	10.00000	10.00000	12.10	12.10
90	10.00000	10.00000	12.51	12.51
91	10.00000	10.00000	12.10	12.10
92	10.00000	10.00000	12.51	12.51
93	10.00000	10.00000	12.10	12.10
94	10.00000	10.00000	12.10	12.10
95	10.00000	10.00000	12.50	12.50
96	10.00000	10.00000	12.10	12.10
97	10.00000	10.00000	12.50	12.50
98	10.00000	10.00000	12.10	12.10
99	10.00000	10.00000	12.10	12.10
100	10.00000	10.00000	13.40	13.40
101	10.00000	10.00000	12.10	12.10
102	10.00000	10.00000	12.50	12.50
103	10.00000	10.00000	12.10	12.10
104	10.00000	10.00000	12.50	12.50
105	10.00000	10.00000	12.10	12.10
106	10.00000	10.00000	12.10	12.10
107	10.00000	10.00000	12.50	12.50
108	10.00000	10.00000	12.10	12.10
109	10.00000	10.00000	12.50	12.50
110	10.00000	10.00000	12.09	12.09
111	10.00000	10.00000	12.09	12.09
112	10.00000	10.00000	13.39	13.39
113	10.00000	10.00000	12.09	12.09
114	10.00000	10.00000	12.50	12.50

115	10.00000	10.00000	12.09	12.09
116	10.00000	10.00000	12.50	12.50
117	10.00000	10.00000	12.09	12.09
118	10.00000	10.00000	12.09	12.09
119	10.00000	10.00000	12.49	12.49
120	10.00000	10.00000	12.09	12.09
121	10.00000	10.00000	12.49	12.49
122	10.00000	10.00000	12.09	12.09
123	10.00000	10.00000	12.09	12.09
124	10.00000	10.00000	12.92	12.92
125	10.00000	10.00000	12.09	12.09
126	10.00000	10.00000	12.49	12.49
127	10.00000	10.00000	12.09	12.09
128	10.00000	10.00000	12.49	12.49
129	10.00000	10.00000	12.09	12.09
130	10.00000	10.00000	12.09	12.09
131	10.00000	10.00000	12.49	12.49
132	10.00000	10.00000	12.09	12.09
133	10.00000	10.00000	12.49	12.49
134	10.00000	10.00000	12.09	12.09
135	10.00000	10.00000	12.09	12.09
136	10.00000	10.00000	13.38	13.38
137	10.00000	10.00000	12.08	12.08
138	10.00000	10.00000	12.49	12.49
139	10.00000	10.00000	12.08	12.08
140	10.00000	10.00000	12.49	12.49
141	10.00000	10.00000	12.08	12.08
142	10.00000	10.00000	12.08	12.08
143	10.00000	10.00000	12.49	12.49
144	10.00000	10.00000	12.08	12.08
145	10.00000	10.00000	12.49	12.49
146	10.00000	10.00000	12.08	12.08
147	10.00000	10.00000	12.08	12.08
148	10.00000	10.00000	13.38	13.38
149	10.00000	10.00000	12.08	12.08
150	10.00000	10.00000	12.48	12.48
151	10.00000	10.00000	12.08	12.08
152	10.00000	10.00000	12.48	12.48
153	10.00000	10.00000	12.08	12.08
154	10.00000	10.00000	12.08	12.08
155	10.00000	10.00000	12.48	12.48
156	10.00000	10.00000	12.08	12.08
157	10.00000	10.00000	12.48	12.48
158	10.00000	10.00000	12.08	12.08
159	10.00000	10.00000	12.08	12.08
160	10.00000	10.00000	13.37	13.37
161	10.00000	10.00000	12.08	12.08
162	10.00000	10.00000	12.48	12.48
163	10.00000	10.00000	12.08	12.08
164	10.00000	10.00000	12.48	12.48
165	10.00000	10.00000	12.08	12.08
166	10.00000	10.00000	12.08	12.08
167	10.00000	10.00000	12.48	12.48
168	10.00000	10.00000	12.08	12.08
169	10.00000	10.00000	12.48	12.48
170	10.00000	10.00000	12.08	12.08
171	10.00000	10.00000	12.08	12.08
172	10.00000	10.00000	12.91	12.91
173	10.00000	10.00000	12.08	12.08
174	10.00000	10.00000	12.48	12.48
175	10.00000	10.00000	12.08	12.08
176	10.00000	10.00000	12.48	12.48
177	10.00000	10.00000	12.08	12.08
178	10.00000	10.00000	12.08	12.08

179	10.00000	10.00000	12.48	12.48
180	10.00000	10.00000	12.08	12.08
181	10.00000	10.00000	12.48	12.48
182	10.00000	10.00000	12.08	12.08
183	10.00000	10.00000	12.08	12.08
184	10.00000	10.00000	13.37	13.37
185	10.00000	10.00000	12.08	12.08
186	10.00000	10.00000	12.48	12.48
187	10.00000	10.00000	12.08	12.08
188	10.00000	10.00000	12.48	12.48
189	10.00000	10.00000	12.08	12.08
190	10.00000	10.00000	12.08	12.08
191	10.00000	10.00000	12.48	12.48
192	10.00000	10.00000	12.08	12.08
193	10.00000	10.00000	12.48	12.48
194	10.00000	10.00000	12.07	12.07
195	10.00000	10.00000	12.07	12.07
196	10.00000	10.00000	13.37	13.37
197	10.00000	10.00000	12.07	12.07
198	10.00000	10.00000	12.48	12.48
199	10.00000	10.00000	12.07	12.07
200	10.00000	10.00000	12.48	12.48
201	10.00000	10.00000	12.07	12.07
202	10.00000	10.00000	12.07	12.07
203	10.00000	10.00000	12.48	12.48
204	10.00000	10.00000	12.07	12.07
205	10.00000	10.00000	12.47	12.47
206	10.00000	10.00000	12.07	12.07
207	10.00000	10.00000	12.07	12.07
208	10.00000	10.00000	13.37	13.37
209	10.00000	10.00000	12.07	12.07
210	10.00000	10.00000	12.47	12.47
211	10.00000	10.00000	12.07	12.07
212	10.00000	10.00000	12.47	12.47
213	10.00000	10.00000	12.07	12.07
214	10.00000	10.00000	12.07	12.07
215	10.00000	10.00000	12.47	12.47
216	10.00000	10.00000	12.07	12.07
217	10.00000	10.00000	12.47	12.47
218	10.00000	10.00000	12.07	12.07
219	10.00000	10.00000	12.07	12.07
220	10.00000	10.00000	12.90	12.90
221	10.00000	10.00000	12.07	12.07
222	10.00000	10.00000	12.47	12.47
223	10.00000	10.00000	12.07	12.07
224	10.00000	10.00000	12.47	12.47
225	10.00000	10.00000	12.07	12.07
226	10.00000	10.00000	12.07	12.07
227	10.00000	10.00000	12.47	12.47
228	10.00000	10.00000	12.07	12.07
229	10.00000	10.00000	12.47	12.47
230	10.00000	10.00000	12.07	12.07
231	10.00000	10.00000	12.07	12.07
232	10.00000	10.00000	13.36	13.36
233	10.00000	10.00000	12.07	12.07
234	10.00000	10.00000	12.47	12.47
235	10.00000	10.00000	12.07	12.07
236	10.00000	10.00000	12.47	12.47
237	10.00000	10.00000	12.07	12.07
238	10.00000	10.00000	12.07	12.07
239	10.00000	10.00000	12.47	12.47
240	10.00000	10.00000	12.07	12.07
241	10.00000	10.00000	12.47	12.47
242	10.00000	10.00000	12.07	12.07

243	10.00000	10.00000	12.07	12.07
244	10.00000	10.00000	13.36	13.36
245	10.00000	10.00000	12.07	12.07
246	10.00000	10.00000	12.47	12.47
247	10.00000	10.00000	12.07	12.07
248	10.00000	10.00000	12.47	12.47
249	10.00000	10.00000	12.07	12.07
250	10.00000	10.00000	12.07	12.07
251	10.00000	10.00000	12.47	12.47
252	10.00000	10.00000	12.07	12.07
253	10.00000	10.00000	12.47	12.47
254	10.00000	10.00000	12.07	12.07
255	10.00000	10.00000	12.07	12.07
256	10.00000	10.00000	13.36	13.36
257	10.00000	10.00000	12.07	12.07
258	10.00000	10.00000	12.47	12.47
259	10.00000	10.00000	12.07	12.07
260	10.00000	10.00000	12.47	12.47
261	10.00000	10.00000	12.07	12.07
262	10.00000	10.00000	12.07	12.07
263	10.00000	10.00000	12.47	12.47
264	10.00000	10.00000	12.07	12.07
265	10.00000	10.00000	12.47	12.47
266	10.00000	10.00000	12.07	12.07
267	10.00000	10.00000	12.07	12.07
268	10.00000	10.00000	12.90	12.90
269	10.00000	10.00000	12.07	12.07
270	10.00000	10.00000	12.47	12.47
271	10.00000	10.00000	12.07	12.07
272	10.00000	10.00000	12.47	12.47
273	10.00000	10.00000	12.07	12.07
274	10.00000	10.00000	12.07	12.07
275	10.00000	10.00000	12.47	12.47
276	10.00000	10.00000	12.07	12.07
277	10.00000	10.00000	12.47	12.47
278	10.00000	10.00000	12.07	12.07
279	10.00000	10.00000	12.07	12.07
280	10.00000	10.00000	13.36	13.36
281	10.00000	10.00000	12.07	12.07
282	10.00000	10.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	50%
ARM PPC:	50%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 10.000%.

(2) Assumes the 6-month LIBOR remains constant at 10.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	10.00000	10.00000	7.24	10.00
3	10.00000	10.00000	7.24	9.99
4	10.00000	10.00000	8.01	9.99
5	10.00000	10.00000	7.24	9.97
6	10.00000	10.00000	7.48	9.96
7	10.00000	10.00000	7.24	9.94
8	10.00000	10.00000	7.48	9.93
9	10.00000	10.00000	7.24	9.91
10	10.00000	10.00000	7.24	9.89
11	10.00000	10.00000	7.48	9.87
12	10.00000	10.00000	7.24	13.02
13	10.00000	10.00000	7.49	12.95
14	10.00000	10.00000	7.25	12.73
15	10.00000	10.00000	7.25	12.59
16	10.00000	10.00000	8.02	12.72
17	10.00000	10.00000	7.25	12.27
18	10.00000	10.00000	7.49	12.20
19	10.00000	10.00000	7.25	11.93
20	10.00000	10.00000	7.49	11.85
21	10.00000	10.00000	7.25	11.56
22	10.00000	10.00000	7.25	11.38
23	10.00000	10.00000	8.44	12.28
24	10.00000	10.00000	8.61	11.23
25	10.00000	10.00000	9.41	11.31
26	10.00000	10.00000	9.11	10.36
27	10.00000	10.00000	9.10	10.32
28	10.00000	10.00000	9.73	10.82
29	10.00000	10.00000	9.40	10.52
30	10.00000	10.00000	9.87	10.91
31	10.00000	10.00000	9.72	10.74
32	10.00000	10.00000	10.04	11.00
33	10.00000	10.00000	9.71	10.66
34	10.00000	10.00000	9.71	10.62
35	10.00000	10.00000	10.60	11.44
36	10.00000	10.00000	10.57	11.24
37	10.00000	10.00000	11.24	11.76
38	10.00000	10.00000	10.88	11.30
39	10.00000	10.00000	10.88	11.29
40	10.00000	10.00000	12.04	12.40
41	10.00000	10.00000	11.25	11.65
42	10.00000	10.00000	11.84	12.21
43	10.00000	10.00000	11.66	12.04
44	10.00000	10.00000	12.05	12.41
45	10.00000	10.00000	11.66	12.02
46	10.00000	10.00000	11.66	12.01
47	10.00000	10.00000	12.13	12.46
48	10.00000	10.00000	11.79	12.12

49	10.00000	10.00000	12.23	12.55
50	10.00000	10.00000	11.83	12.15
51	10.00000	10.00000	11.83	12.15
52	10.00000	10.00000	13.10	13.10
53	10.00000	10.00000	11.91	11.91
54	10.00000	10.00000	12.36	12.36
55	10.00000	10.00000	12.01	12.01
56	10.00000	10.00000	12.40	12.40
57	10.00000	10.00000	12.00	12.00
58	10.00000	10.00000	12.00	12.00
59	10.00000	10.00000	12.40	12.40
60	10.00000	10.00000	12.00	12.00
61	10.00000	10.00000	12.41	12.41
62	10.00000	10.00000	12.00	12.00
63	10.00000	10.00000	12.00	12.00
64	10.00000	10.00000	13.29	13.29
65	10.00000	10.00000	12.00	12.00
66	10.00000	10.00000	12.40	12.40
67	10.00000	10.00000	12.00	12.00
68	10.00000	10.00000	12.40	12.40
69	10.00000	10.00000	11.99	11.99
70	10.00000	10.00000	11.99	11.99
71	10.00000	10.00000	12.39	12.39
72	10.00000	10.00000	11.99	11.99
73	10.00000	10.00000	12.39	12.39
74	10.00000	10.00000	11.99	11.99
75	10.00000	10.00000	11.99	11.99
76	10.00000	10.00000	12.81	12.81
77	10.00000	10.00000	11.98	11.98
78	10.00000	10.00000	12.38	12.38
79	10.00000	10.00000	11.98	11.98
80	10.00000	10.00000	12.38	12.38
81	10.00000	10.00000	11.98	11.98
82	10.00000	10.00000	11.98	11.98
83	10.00000	10.00000	12.37	12.37
84	10.00000	10.00000	11.97	11.97
85	10.00000	10.00000	12.37	12.37
86	10.00000	10.00000	11.97	11.97
87	10.00000	10.00000	11.97	11.97
88	10.00000	10.00000	13.25	13.25
89	10.00000	10.00000	11.96	11.96
90	10.00000	10.00000	12.36	12.36
91	10.00000	10.00000	11.96	11.96
92	10.00000	10.00000	12.35	12.35
93	10.00000	10.00000	11.95	11.95
94	10.00000	10.00000	11.95	11.95
95	10.00000	10.00000	12.35	12.35
96	10.00000	10.00000	11.95	11.95
97	10.00000	10.00000	12.34	12.34
98	10.00000	10.00000	11.94	11.94
99	10.00000	10.00000	11.94	11.94
100	10.00000	10.00000	13.22	13.22
101	10.00000	10.00000	11.94	11.94
102	10.00000	10.00000	12.33	12.33
103	10.00000	10.00000	11.93	11.93
104	10.00000	10.00000	12.33	12.33
105	10.00000	10.00000	11.93	11.93
106	10.00000	10.00000	11.93	11.93
107	10.00000	10.00000	12.32	12.32
108	10.00000	10.00000	11.92	11.92
109	10.00000	10.00000	12.32	12.32
110	10.00000	10.00000	11.92	11.92
111	10.00000	10.00000	11.92	11.92
112	10.00000	10.00000	13.19	13.19

113	10.00000	10.00000	11.91	11.91
114	10.00000	10.00000	12.31	12.31
115	10.00000	10.00000	11.91	11.91
116	10.00000	10.00000	12.30	12.30
117	10.00000	10.00000	11.90	11.90
118	10.00000	10.00000	11.90	11.90
119	10.00000	10.00000	12.30	12.30
120	10.00000	10.00000	11.90	11.90
121	10.00000	10.00000	12.29	12.29
122	10.00000	10.00000	11.89	11.89
123	10.00000	10.00000	11.89	11.89
124	10.00000	10.00000	12.71	12.71
125	10.00000	10.00000	11.89	11.89
126	10.00000	10.00000	12.28	12.28
127	10.00000	10.00000	11.88	11.88
128	10.00000	10.00000	12.28	12.28
129	10.00000	10.00000	11.88	11.88
130	10.00000	10.00000	11.88	11.88
131	10.00000	10.00000	12.27	12.27
132	10.00000	10.00000	11.87	11.87
133	10.00000	10.00000	12.27	12.27
134	10.00000	10.00000	11.87	11.87
135	10.00000	10.00000	11.87	11.87
136	10.00000	10.00000	13.14	13.14
137	10.00000	10.00000	11.86	11.86
138	10.00000	10.00000	12.26	12.26
139	10.00000	10.00000	11.86	11.86
140	10.00000	10.00000	12.25	12.25
141	10.00000	10.00000	11.86	11.86
142	10.00000	10.00000	11.86	11.86
143	10.00000	10.00000	12.25	12.25
144	10.00000	10.00000	11.85	11.85
145	10.00000	10.00000	12.24	12.24
146	10.00000	10.00000	11.85	11.85
147	10.00000	10.00000	11.85	11.85
148	10.00000	10.00000	13.11	13.11
149	10.00000	10.00000	11.84	11.84
150	10.00000	10.00000	12.23	12.23
151	10.00000	10.00000	11.84	11.84
152	10.00000	10.00000	12.23	12.23
153	10.00000	10.00000	11.83	11.83
154	10.00000	10.00000	11.83	11.83
155	10.00000	10.00000	12.22	12.22
156	10.00000	10.00000	11.83	11.83
157	10.00000	10.00000	12.22	12.22
158	10.00000	10.00000	11.82	11.82
159	10.00000	10.00000	11.82	11.82
160	10.00000	10.00000	13.09	13.09
161	10.00000	10.00000	11.82	11.82
162	10.00000	10.00000	12.21	12.21
163	10.00000	10.00000	11.82	11.82
164	10.00000	10.00000	12.21	12.21
165	10.00000	10.00000	11.81	11.81
166	10.00000	10.00000	11.81	11.81
167	10.00000	10.00000	12.20	12.20
168	10.00000	10.00000	11.81	11.81
169	10.00000	10.00000	12.20	12.20
170	10.00000	10.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	25%
ARM PPC:	25%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 40.000%.

(2) Assumes the 6-month LIBOR remains constant at 40.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	40.00000	40.00000	7.24	39.93
3	40.00000	40.00000	7.24	39.82
4	40.00000	40.00000	8.01	39.68
5	40.00000	40.00000	7.24	39.49
6	40.00000	40.00000	7.48	39.28
7	40.00000	40.00000	7.24	39.02
8	40.00000	40.00000	7.48	38.74
9	40.00000	40.00000	7.24	38.40
10	40.00000	40.00000	7.24	38.04
11	40.00000	40.00000	7.48	37.67
12	40.00000	40.00000	7.24	44.62
13	40.00000	40.00000	7.49	43.60
14	40.00000	40.00000	7.24	42.45
15	40.00000	40.00000	7.25	41.36
16	40.00000	40.00000	8.02	40.53
17	40.00000	40.00000	7.25	39.05
18	40.00000	40.00000	7.49	37.96
19	40.00000	40.00000	7.25	36.63
20	40.00000	40.00000	7.49	35.49
21	40.00000	40.00000	7.25	34.11
22	40.00000	40.00000	7.25	32.86
23	40.00000	40.00000	8.45	32.71
24	40.00000	40.00000	8.63	24.68
25	40.00000	40.00000	9.43	21.27
26	40.00000	40.00000	9.12	16.72
27	40.00000	40.00000	9.12	16.40
28	40.00000	40.00000	9.75	16.64
29	40.00000	40.00000	9.43	16.08
30	40.00000	40.00000	9.90	16.23
31	40.00000	40.00000	9.74	15.82
32	40.00000	40.00000	10.07	15.85
33	40.00000	40.00000	9.74	15.29
34	40.00000	40.00000	9.74	15.05
35	40.00000	40.00000	10.64	15.69
36	40.00000	40.00000	10.61	14.53
37	40.00000	40.00000	11.29	14.39
38	40.00000	40.00000	10.93	13.36
39	40.00000	40.00000	10.93	13.28
40	40.00000	40.00000	12.10	14.34
41	40.00000	40.00000	11.31	13.52

42	40.00000	40.00000	11.90	14.03
43	40.00000	40.00000	11.73	13.80
44	40.00000	40.00000	12.12	14.11
45	40.00000	40.00000	11.73	13.67
46	40.00000	40.00000	11.73	13.60
47	40.00000	40.00000	12.20	14.01
48	40.00000	40.00000	11.87	13.62
49	40.00000	40.00000	12.31	14.00
50	40.00000	40.00000	11.91	13.56
51	40.00000	40.00000	11.91	13.51
52	40.00000	40.00000	13.19	13.19
53	40.00000	40.00000	11.99	11.99
54	40.00000	40.00000	12.45	12.45
55	40.00000	40.00000	12.10	12.10
56	40.00000	40.00000	12.50	12.50
57	40.00000	40.00000	12.10	12.10
58	40.00000	40.00000	12.10	12.10
59	40.00000	40.00000	12.50	12.50
60	40.00000	40.00000	12.10	12.10
61	40.00000	40.00000	12.51	12.51
62	40.00000	40.00000	12.11	12.11
63	40.00000	40.00000	12.11	12.11
64	40.00000	40.00000	13.40	13.40
65	40.00000	40.00000	12.11	12.11
66	40.00000	40.00000	12.51	12.51
67	40.00000	40.00000	12.11	12.11
68	40.00000	40.00000	12.51	12.51
69	40.00000	40.00000	12.11	12.11
70	40.00000	40.00000	12.11	12.11
71	40.00000	40.00000	12.51	12.51
72	40.00000	40.00000	12.11	12.11
73	40.00000	40.00000	12.51	12.51
74	40.00000	40.00000	12.11	12.11
75	40.00000	40.00000	12.11	12.11
76	40.00000	40.00000	12.94	12.94
77	40.00000	40.00000	12.11	12.11
78	40.00000	40.00000	12.51	12.51
79	40.00000	40.00000	12.11	12.11
80	40.00000	40.00000	12.51	12.51
81	40.00000	40.00000	12.11	12.11
82	40.00000	40.00000	12.11	12.11
83	40.00000	40.00000	12.51	12.51
84	40.00000	40.00000	12.11	12.11
85	40.00000	40.00000	12.51	12.51
86	40.00000	40.00000	12.11	12.11
87	40.00000	40.00000	12.11	12.11
88	40.00000	40.00000	13.40	13.40
89	40.00000	40.00000	12.10	12.10
90	40.00000	40.00000	12.51	12.51
91	40.00000	40.00000	12.10	12.10
92	40.00000	40.00000	12.51	12.51
93	40.00000	40.00000	12.10	12.10
94	40.00000	40.00000	12.10	12.10
95	40.00000	40.00000	12.50	12.50
96	40.00000	40.00000	12.10	12.10

97	40.00000	40.00000	12.50	12.50
98	40.00000	40.00000	12.10	12.10
99	40.00000	40.00000	12.10	12.10
100	40.00000	40.00000	13.40	13.40
101	40.00000	40.00000	12.10	12.10
102	40.00000	40.00000	12.50	12.50
103	40.00000	40.00000	12.10	12.10
104	40.00000	40.00000	12.50	12.50
105	40.00000	40.00000	12.10	12.10
106	40.00000	40.00000	12.10	12.10
107	40.00000	40.00000	12.50	12.50
108	40.00000	40.00000	12.10	12.10
109	40.00000	40.00000	12.50	12.50
110	40.00000	40.00000	12.09	12.09
111	40.00000	40.00000	12.09	12.09
112	40.00000	40.00000	13.39	13.39
113	40.00000	40.00000	12.09	12.09
114	40.00000	40.00000	12.50	12.50
115	40.00000	40.00000	12.09	12.09
116	40.00000	40.00000	12.50	12.50
117	40.00000	40.00000	12.09	12.09
118	40.00000	40.00000	12.09	12.09
119	40.00000	40.00000	12.49	12.49
120	40.00000	40.00000	12.09	12.09
121	40.00000	40.00000	12.49	12.49
122	40.00000	40.00000	12.09	12.09
123	40.00000	40.00000	12.09	12.09
124	40.00000	40.00000	12.92	12.92
125	40.00000	40.00000	12.09	12.09
126	40.00000	40.00000	12.49	12.49
127	40.00000	40.00000	12.09	12.09
128	40.00000	40.00000	12.49	12.49
129	40.00000	40.00000	12.09	12.09
130	40.00000	40.00000	12.09	12.09
131	40.00000	40.00000	12.49	12.49
132	40.00000	40.00000	12.09	12.09
133	40.00000	40.00000	12.49	12.49
134	40.00000	40.00000	12.09	12.09
135	40.00000	40.00000	12.09	12.09
136	40.00000	40.00000	13.38	13.38
137	40.00000	40.00000	12.08	12.08
138	40.00000	40.00000	12.49	12.49
139	40.00000	40.00000	12.08	12.08
140	40.00000	40.00000	12.49	12.49
141	40.00000	40.00000	12.08	12.08
142	40.00000	40.00000	12.08	12.08
143	40.00000	40.00000	12.49	12.49
144	40.00000	40.00000	12.08	12.08
145	40.00000	40.00000	12.49	12.49
146	40.00000	40.00000	12.08	12.08
147	40.00000	40.00000	12.08	12.08
148	40.00000	40.00000	13.38	13.38
149	40.00000	40.00000	12.08	12.08
150	40.00000	40.00000	12.48	12.48
151	40.00000	40.00000	12.08	12.08

152	40.00000	40.00000	12.48	12.48
153	40.00000	40.00000	12.08	12.08
154	40.00000	40.00000	12.08	12.08
155	40.00000	40.00000	12.48	12.48
156	40.00000	40.00000	12.08	12.08
157	40.00000	40.00000	12.48	12.48
158	40.00000	40.00000	12.08	12.08
159	40.00000	40.00000	12.08	12.08
160	40.00000	40.00000	13.37	13.37
161	40.00000	40.00000	12.08	12.08
162	40.00000	40.00000	12.48	12.48
163	40.00000	40.00000	12.08	12.08
164	40.00000	40.00000	12.48	12.48
165	40.00000	40.00000	12.08	12.08
166	40.00000	40.00000	12.08	12.08
167	40.00000	40.00000	12.48	12.48
168	40.00000	40.00000	12.08	12.08
169	40.00000	40.00000	12.48	12.48
170	40.00000	40.00000	12.08	12.08
171	40.00000	40.00000	12.08	12.08
172	40.00000	40.00000	12.91	12.91
173	40.00000	40.00000	12.08	12.08
174	40.00000	40.00000	12.48	12.48
175	40.00000	40.00000	12.08	12.08
176	40.00000	40.00000	12.48	12.48
177	40.00000	40.00000	12.08	12.08
178	40.00000	40.00000	12.08	12.08
179	40.00000	40.00000	12.48	12.48
180	40.00000	40.00000	12.08	12.08
181	40.00000	40.00000	12.48	12.48
182	40.00000	40.00000	12.08	12.08
183	40.00000	40.00000	12.08	12.08
184	40.00000	40.00000	13.37	13.37
185	40.00000	40.00000	12.08	12.08
186	40.00000	40.00000	12.48	12.48
187	40.00000	40.00000	12.08	12.08
188	40.00000	40.00000	12.48	12.48
189	40.00000	40.00000	12.08	12.08
190	40.00000	40.00000	12.08	12.08
191	40.00000	40.00000	12.48	12.48
192	40.00000	40.00000	12.08	12.08
193	40.00000	40.00000	12.48	12.48
194	40.00000	40.00000	12.07	12.07
195	40.00000	40.00000	12.07	12.07
196	40.00000	40.00000	13.37	13.37
197	40.00000	40.00000	12.07	12.07
198	40.00000	40.00000	12.48	12.48
199	40.00000	40.00000	12.07	12.07
200	40.00000	40.00000	12.48	12.48
201	40.00000	40.00000	12.07	12.07
202	40.00000	40.00000	12.07	12.07
203	40.00000	40.00000	12.48	12.48
204	40.00000	40.00000	12.07	12.07
205	40.00000	40.00000	12.47	12.47
206	40.00000	40.00000	12.07	12.07

207	40.00000	40.00000	12.07	12.07
208	40.00000	40.00000	13.37	13.37
209	40.00000	40.00000	12.07	12.07
210	40.00000	40.00000	12.47	12.47
211	40.00000	40.00000	12.07	12.07
212	40.00000	40.00000	12.47	12.47
213	40.00000	40.00000	12.07	12.07
214	40.00000	40.00000	12.07	12.07
215	40.00000	40.00000	12.47	12.47
216	40.00000	40.00000	12.07	12.07
217	40.00000	40.00000	12.47	12.47
218	40.00000	40.00000	12.07	12.07
219	40.00000	40.00000	12.07	12.07
220	40.00000	40.00000	12.90	12.90
221	40.00000	40.00000	12.07	12.07
222	40.00000	40.00000	12.47	12.47
223	40.00000	40.00000	12.07	12.07
224	40.00000	40.00000	12.47	12.47
225	40.00000	40.00000	12.07	12.07
226	40.00000	40.00000	12.07	12.07
227	40.00000	40.00000	12.47	12.47
228	40.00000	40.00000	12.07	12.07
229	40.00000	40.00000	12.47	12.47
230	40.00000	40.00000	12.07	12.07
231	40.00000	40.00000	12.07	12.07
232	40.00000	40.00000	13.36	13.36
233	40.00000	40.00000	12.07	12.07
234	40.00000	40.00000	12.47	12.47
235	40.00000	40.00000	12.07	12.07
236	40.00000	40.00000	12.47	12.47
237	40.00000	40.00000	12.07	12.07
238	40.00000	40.00000	12.07	12.07
239	40.00000	40.00000	12.47	12.47
240	40.00000	40.00000	12.07	12.07
241	40.00000	40.00000	12.47	12.47
242	40.00000	40.00000	12.07	12.07
243	40.00000	40.00000	12.07	12.07
244	40.00000	40.00000	13.36	13.36
245	40.00000	40.00000	12.07	12.07
246	40.00000	40.00000	12.47	12.47
247	40.00000	40.00000	12.07	12.07
248	40.00000	40.00000	12.47	12.47
249	40.00000	40.00000	12.07	12.07
250	40.00000	40.00000	12.07	12.07
251	40.00000	40.00000	12.47	12.47
252	40.00000	40.00000	12.07	12.07
253	40.00000	40.00000	12.47	12.47
254	40.00000	40.00000	12.07	12.07
255	40.00000	40.00000	12.07	12.07
256	40.00000	40.00000	13.36	13.36
257	40.00000	40.00000	12.07	12.07
258	40.00000	40.00000	12.47	12.47
259	40.00000	40.00000	12.07	12.07
260	40.00000	40.00000	12.47	12.47
261	40.00000	40.00000	12.07	12.07

262	40.00000	40.00000	12.07	12.07
263	40.00000	40.00000	12.47	12.47
264	40.00000	40.00000	12.07	12.07
265	40.00000	40.00000	12.47	12.47
266	40.00000	40.00000	12.07	12.07
267	40.00000	40.00000	12.07	12.07
268	40.00000	40.00000	12.90	12.90
269	40.00000	40.00000	12.07	12.07
270	40.00000	40.00000	12.47	12.47
271	40.00000	40.00000	12.07	12.07
272	40.00000	40.00000	12.47	12.47
273	40.00000	40.00000	12.07	12.07
274	40.00000	40.00000	12.07	12.07
275	40.00000	40.00000	12.47	12.47
276	40.00000	40.00000	12.07	12.07
277	40.00000	40.00000	12.47	12.47
278	40.00000	40.00000	12.07	12.07
279	40.00000	40.00000	12.07	12.07
280	40.00000	40.00000	13.36	13.36
281	40.00000	40.00000	12.07	12.07
282	40.00000	40.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	50%
ARM PPC:	50%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 40.000%.

(2) Assumes the 6-month LIBOR remains constant at 40.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	40.00000	40.00000	7.24	39.95
3	40.00000	40.00000	7.24	39.88
4	40.00000	40.00000	8.01	39.78
5	40.00000	40.00000	7.24	39.65
6	40.00000	40.00000	7.48	39.51
7	40.00000	40.00000	7.24	39.33
8	40.00000	40.00000	7.48	39.14
9	40.00000	40.00000	7.24	38.91
10	40.00000	40.00000	7.24	38.66
11	40.00000	40.00000	7.48	38.39
12	40.00000	40.00000	7.24	45.68
13	40.00000	40.00000	7.49	44.78
14	40.00000	40.00000	7.25	43.76
15	40.00000	40.00000	7.25	42.78
16	40.00000	40.00000	8.02	42.02
17	40.00000	40.00000	7.25	40.66
18	40.00000	40.00000	7.49	39.63
19	40.00000	40.00000	7.25	38.36
20	40.00000	40.00000	7.49	37.27
21	40.00000	40.00000	7.25	35.92
22	40.00000	40.00000	7.25	34.74
23	40.00000	40.00000	8.44	34.63
24	40.00000	40.00000	8.61	26.06
25	40.00000	40.00000	9.41	22.37
26	40.00000	40.00000	9.11	17.48
27	40.00000	40.00000	9.10	17.16
28	40.00000	40.00000	9.73	17.41
29	40.00000	40.00000	9.40	16.84
30	40.00000	40.00000	9.87	16.97
31	40.00000	40.00000	9.72	16.56
32	40.00000	40.00000	10.04	16.57
33	40.00000	40.00000	9.71	16.01
34	40.00000	40.00000	9.71	15.75
35	40.00000	40.00000	10.60	16.36
36	40.00000	40.00000	10.57	15.06
37	40.00000	40.00000	11.24	14.80
38	40.00000	40.00000	10.88	13.68
39	40.00000	40.00000	10.88	13.61

40	40.00000	40.00000	12.04	14.68
41	40.00000	40.00000	11.25	13.87
42	40.00000	40.00000	11.84	14.38
43	40.00000	40.00000	11.66	14.16
44	40.00000	40.00000	12.05	14.48
45	40.00000	40.00000	11.66	14.05
46	40.00000	40.00000	11.66	13.99
47	40.00000	40.00000	12.13	14.40
48	40.00000	40.00000	11.79	14.02
49	40.00000	40.00000	12.23	14.40
50	40.00000	40.00000	11.83	13.97
51	40.00000	40.00000	11.83	13.92
52	40.00000	40.00000	13.10	13.10
53	40.00000	40.00000	11.91	11.91
54	40.00000	40.00000	12.36	12.36
55	40.00000	40.00000	12.01	12.01
56	40.00000	40.00000	12.40	12.40
57	40.00000	40.00000	12.00	12.00
58	40.00000	40.00000	12.00	12.00
59	40.00000	40.00000	12.40	12.40
60	40.00000	40.00000	12.00	12.00
61	40.00000	40.00000	12.41	12.41
62	40.00000	40.00000	12.00	12.00
63	40.00000	40.00000	12.00	12.00
64	40.00000	40.00000	13.29	13.29
65	40.00000	40.00000	12.00	12.00
66	40.00000	40.00000	12.40	12.40
67	40.00000	40.00000	12.00	12.00
68	40.00000	40.00000	12.40	12.40
69	40.00000	40.00000	11.99	11.99
70	40.00000	40.00000	11.99	11.99
71	40.00000	40.00000	12.39	12.39
72	40.00000	40.00000	11.99	11.99
73	40.00000	40.00000	12.39	12.39
74	40.00000	40.00000	11.99	11.99
75	40.00000	40.00000	11.99	11.99
76	40.00000	40.00000	12.81	12.81
77	40.00000	40.00000	11.98	11.98
78	40.00000	40.00000	12.38	12.38
79	40.00000	40.00000	11.98	11.98
80	40.00000	40.00000	12.38	12.38
81	40.00000	40.00000	11.98	11.98
82	40.00000	40.00000	11.98	11.98
83	40.00000	40.00000	12.37	12.37
84	40.00000	40.00000	11.97	11.97
85	40.00000	40.00000	12.37	12.37
86	40.00000	40.00000	11.97	11.97
87	40.00000	40.00000	11.97	11.97
88	40.00000	40.00000	13.25	13.25
89	40.00000	40.00000	11.96	11.96
90	40.00000	40.00000	12.36	12.36
91	40.00000	40.00000	11.96	11.96
92	40.00000	40.00000	12.35	12.35
93	40.00000	40.00000	11.95	11.95
94	40.00000	40.00000	11.95	11.95

95	40.00000	40.00000	12.35	12.35
96	40.00000	40.00000	11.95	11.95
97	40.00000	40.00000	12.34	12.34
98	40.00000	40.00000	11.94	11.94
99	40.00000	40.00000	11.94	11.94
100	40.00000	40.00000	13.22	13.22
101	40.00000	40.00000	11.94	11.94
102	40.00000	40.00000	12.33	12.33
103	40.00000	40.00000	11.93	11.93
104	40.00000	40.00000	12.33	12.33
105	40.00000	40.00000	11.93	11.93
106	40.00000	40.00000	11.93	11.93
107	40.00000	40.00000	12.32	12.32
108	40.00000	40.00000	11.92	11.92
109	40.00000	40.00000	12.32	12.32
110	40.00000	40.00000	11.92	11.92
111	40.00000	40.00000	11.92	11.92
112	40.00000	40.00000	13.19	13.19
113	40.00000	40.00000	11.91	11.91
114	40.00000	40.00000	12.31	12.31
115	40.00000	40.00000	11.91	11.91
116	40.00000	40.00000	12.30	12.30
117	40.00000	40.00000	11.90	11.90
118	40.00000	40.00000	11.90	11.90
119	40.00000	40.00000	12.30	12.30
120	40.00000	40.00000	11.90	11.90
121	40.00000	40.00000	12.29	12.29
122	40.00000	40.00000	11.89	11.89
123	40.00000	40.00000	11.89	11.89
124	40.00000	40.00000	12.71	12.71
125	40.00000	40.00000	11.89	11.89
126	40.00000	40.00000	12.28	12.28
127	40.00000	40.00000	11.88	11.88
128	40.00000	40.00000	12.28	12.28
129	40.00000	40.00000	11.88	11.88
130	40.00000	40.00000	11.88	11.88
131	40.00000	40.00000	12.27	12.27
132	40.00000	40.00000	11.87	11.87
133	40.00000	40.00000	12.27	12.27
134	40.00000	40.00000	11.87	11.87
135	40.00000	40.00000	11.87	11.87
136	40.00000	40.00000	13.14	13.14
137	40.00000	40.00000	11.86	11.86
138	40.00000	40.00000	12.26	12.26
139	40.00000	40.00000	11.86	11.86
140	40.00000	40.00000	12.25	12.25
141	40.00000	40.00000	11.86	11.86
142	40.00000	40.00000	11.86	11.86
143	40.00000	40.00000	12.25	12.25
144	40.00000	40.00000	11.85	11.85
145	40.00000	40.00000	12.24	12.24
146	40.00000	40.00000	11.85	11.85
147	40.00000	40.00000	11.85	11.85
148	40.00000	40.00000	13.11	13.11
149	40.00000	40.00000	11.84	11.84

150	40.00000	40.00000	12.23	12.23
151	40.00000	40.00000	11.84	11.84
152	40.00000	40.00000	12.23	12.23
153	40.00000	40.00000	11.83	11.83
154	40.00000	40.00000	11.83	11.83
155	40.00000	40.00000	12.22	12.22
156	40.00000	40.00000	11.83	11.83
157	40.00000	40.00000	12.22	12.22
158	40.00000	40.00000	11.82	11.82
159	40.00000	40.00000	11.82	11.82
160	40.00000	40.00000	13.09	13.09
161	40.00000	40.00000	11.82	11.82
162	40.00000	40.00000	12.21	12.21
163	40.00000	40.00000	11.82	11.82
164	40.00000	40.00000	12.21	12.21
165	40.00000	40.00000	11.81	11.81
166	40.00000	40.00000	11.81	11.81
167	40.00000	40.00000	12.20	12.20
168	40.00000	40.00000	11.81	11.81
169	40.00000	40.00000	12.20	12.20
170	40.00000	40.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	25%
ARM PPC:	25%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 40.000%.

(2) Assumes the 6-month LIBOR remains constant at 40.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	40.00000	40.00000	7.24	10.49
3	40.00000	40.00000	7.24	10.48
4	40.00000	40.00000	8.01	10.47
5	40.00000	40.00000	7.24	10.45
6	40.00000	40.00000	7.48	10.43
7	40.00000	40.00000	7.24	10.40
8	40.00000	40.00000	7.48	10.38
9	40.00000	40.00000	7.24	10.34
10	40.00000	40.00000	7.24	10.30
11	40.00000	40.00000	7.48	10.28
12	40.00000	40.00000	7.24	42.39
13	40.00000	40.00000	7.49	41.84
14	40.00000	40.00000	7.24	40.76
15	40.00000	40.00000	7.25	39.94
16	40.00000	40.00000	8.02	39.99
17	40.00000	40.00000	7.25	38.18
18	40.00000	40.00000	7.49	37.55
19	40.00000	40.00000	7.25	36.30
20	40.00000	40.00000	7.49	35.49
21	40.00000	40.00000	7.25	34.11
22	40.00000	40.00000	7.25	32.86
23	40.00000	40.00000	8.45	32.71
24	40.00000	40.00000	8.63	24.68
25	40.00000	40.00000	9.43	21.27
26	40.00000	40.00000	9.12	16.72
27	40.00000	40.00000	9.12	16.40
28	40.00000	40.00000	9.75	16.64
29	40.00000	40.00000	9.43	16.08
30	40.00000	40.00000	9.90	16.23
31	40.00000	40.00000	9.74	15.82
32	40.00000	40.00000	10.07	15.85
33	40.00000	40.00000	9.74	15.29
34	40.00000	40.00000	9.74	15.05

35	40.00000	40.00000	10.64	15.69
36	40.00000	40.00000	10.61	14.53
37	40.00000	40.00000	11.29	14.39
38	40.00000	40.00000	10.93	13.36
39	40.00000	40.00000	10.93	13.28
40	40.00000	40.00000	12.10	14.34
41	40.00000	40.00000	11.31	13.52
42	40.00000	40.00000	11.90	14.03
43	40.00000	40.00000	11.73	13.80
44	40.00000	40.00000	12.12	14.11
45	40.00000	40.00000	11.73	13.67
46	40.00000	40.00000	11.73	13.60
47	40.00000	40.00000	12.20	14.01
48	40.00000	40.00000	11.87	13.62
49	40.00000	40.00000	12.31	14.00
50	40.00000	40.00000	11.91	13.56
51	40.00000	40.00000	11.91	13.51
52	40.00000	40.00000	13.19	13.19
53	40.00000	40.00000	11.99	11.99
54	40.00000	40.00000	12.45	12.45
55	40.00000	40.00000	12.10	12.10
56	40.00000	40.00000	12.50	12.50
57	40.00000	40.00000	12.10	12.10
58	40.00000	40.00000	12.10	12.10
59	40.00000	40.00000	12.50	12.50
60	40.00000	40.00000	12.10	12.10
61	40.00000	40.00000	12.51	12.51
62	40.00000	40.00000	12.11	12.11
63	40.00000	40.00000	12.11	12.11
64	40.00000	40.00000	13.40	13.40
65	40.00000	40.00000	12.11	12.11
66	40.00000	40.00000	12.51	12.51
67	40.00000	40.00000	12.11	12.11
68	40.00000	40.00000	12.51	12.51
69	40.00000	40.00000	12.11	12.11
70	40.00000	40.00000	12.11	12.11
71	40.00000	40.00000	12.51	12.51
72	40.00000	40.00000	12.11	12.11
73	40.00000	40.00000	12.51	12.51
74	40.00000	40.00000	12.11	12.11
75	40.00000	40.00000	12.11	12.11
76	40.00000	40.00000	12.94	12.94
77	40.00000	40.00000	12.11	12.11
78	40.00000	40.00000	12.51	12.51
79	40.00000	40.00000	12.11	12.11
80	40.00000	40.00000	12.51	12.51
81	40.00000	40.00000	12.11	12.11
82	40.00000	40.00000	12.11	12.11

83	40.00000	40.00000	12.51	12.51
84	40.00000	40.00000	12.11	12.11
85	40.00000	40.00000	12.51	12.51
86	40.00000	40.00000	12.11	12.11
87	40.00000	40.00000	12.11	12.11
88	40.00000	40.00000	13.40	13.40
89	40.00000	40.00000	12.10	12.10
90	40.00000	40.00000	12.51	12.51
91	40.00000	40.00000	12.10	12.10
92	40.00000	40.00000	12.51	12.51
93	40.00000	40.00000	12.10	12.10
94	40.00000	40.00000	12.10	12.10
95	40.00000	40.00000	12.50	12.50
96	40.00000	40.00000	12.10	12.10
97	40.00000	40.00000	12.50	12.50
98	40.00000	40.00000	12.10	12.10
99	40.00000	40.00000	12.10	12.10
100	40.00000	40.00000	13.40	13.40
101	40.00000	40.00000	12.10	12.10
102	40.00000	40.00000	12.50	12.50
103	40.00000	40.00000	12.10	12.10
104	40.00000	40.00000	12.50	12.50
105	40.00000	40.00000	12.10	12.10
106	40.00000	40.00000	12.10	12.10
107	40.00000	40.00000	12.50	12.50
108	40.00000	40.00000	12.10	12.10
109	40.00000	40.00000	12.50	12.50
110	40.00000	40.00000	12.09	12.09
111	40.00000	40.00000	12.09	12.09
112	40.00000	40.00000	13.39	13.39
113	40.00000	40.00000	12.09	12.09
114	40.00000	40.00000	12.50	12.50
115	40.00000	40.00000	12.09	12.09
116	40.00000	40.00000	12.50	12.50
117	40.00000	40.00000	12.09	12.09
118	40.00000	40.00000	12.09	12.09
119	40.00000	40.00000	12.49	12.49
120	40.00000	40.00000	12.09	12.09
121	40.00000	40.00000	12.49	12.49
122	40.00000	40.00000	12.09	12.09
123	40.00000	40.00000	12.09	12.09
124	40.00000	40.00000	12.92	12.92
125	40.00000	40.00000	12.09	12.09
126	40.00000	40.00000	12.49	12.49
127	40.00000	40.00000	12.09	12.09
128	40.00000	40.00000	12.49	12.49
129	40.00000	40.00000	12.09	12.09
130	40.00000	40.00000	12.09	12.09

131	40.00000	40.00000	12.49	12.49
132	40.00000	40.00000	12.09	12.09
133	40.00000	40.00000	12.49	12.49
134	40.00000	40.00000	12.09	12.09
135	40.00000	40.00000	12.09	12.09
136	40.00000	40.00000	13.38	13.38
137	40.00000	40.00000	12.08	12.08
138	40.00000	40.00000	12.49	12.49
139	40.00000	40.00000	12.08	12.08
140	40.00000	40.00000	12.49	12.49
141	40.00000	40.00000	12.08	12.08
142	40.00000	40.00000	12.08	12.08
143	40.00000	40.00000	12.49	12.49
144	40.00000	40.00000	12.08	12.08
145	40.00000	40.00000	12.49	12.49
146	40.00000	40.00000	12.08	12.08
147	40.00000	40.00000	12.08	12.08
148	40.00000	40.00000	13.38	13.38
149	40.00000	40.00000	12.08	12.08
150	40.00000	40.00000	12.48	12.48
151	40.00000	40.00000	12.08	12.08
152	40.00000	40.00000	12.48	12.48
153	40.00000	40.00000	12.08	12.08
154	40.00000	40.00000	12.08	12.08
155	40.00000	40.00000	12.48	12.48
156	40.00000	40.00000	12.08	12.08
157	40.00000	40.00000	12.48	12.48
158	40.00000	40.00000	12.08	12.08
159	40.00000	40.00000	12.08	12.08
160	40.00000	40.00000	13.37	13.37
161	40.00000	40.00000	12.08	12.08
162	40.00000	40.00000	12.48	12.48
163	40.00000	40.00000	12.08	12.08
164	40.00000	40.00000	12.48	12.48
165	40.00000	40.00000	12.08	12.08
166	40.00000	40.00000	12.08	12.08
167	40.00000	40.00000	12.48	12.48
168	40.00000	40.00000	12.08	12.08
169	40.00000	40.00000	12.48	12.48
170	40.00000	40.00000	12.08	12.08
171	40.00000	40.00000	12.08	12.08
172	40.00000	40.00000	12.91	12.91
173	40.00000	40.00000	12.08	12.08
174	40.00000	40.00000	12.48	12.48
175	40.00000	40.00000	12.08	12.08
176	40.00000	40.00000	12.48	12.48
177	40.00000	40.00000	12.08	12.08
178	40.00000	40.00000	12.08	12.08

179	40.00000	40.00000	12.48	12.48
180	40.00000	40.00000	12.08	12.08
181	40.00000	40.00000	12.48	12.48
182	40.00000	40.00000	12.08	12.08
183	40.00000	40.00000	12.08	12.08
184	40.00000	40.00000	13.37	13.37
185	40.00000	40.00000	12.08	12.08
186	40.00000	40.00000	12.48	12.48
187	40.00000	40.00000	12.08	12.08
188	40.00000	40.00000	12.48	12.48
189	40.00000	40.00000	12.08	12.08
190	40.00000	40.00000	12.08	12.08
191	40.00000	40.00000	12.48	12.48
192	40.00000	40.00000	12.08	12.08
193	40.00000	40.00000	12.48	12.48
194	40.00000	40.00000	12.07	12.07
195	40.00000	40.00000	12.07	12.07
196	40.00000	40.00000	13.37	13.37
197	40.00000	40.00000	12.07	12.07
198	40.00000	40.00000	12.48	12.48
199	40.00000	40.00000	12.07	12.07
200	40.00000	40.00000	12.48	12.48
201	40.00000	40.00000	12.07	12.07
202	40.00000	40.00000	12.07	12.07
203	40.00000	40.00000	12.48	12.48
204	40.00000	40.00000	12.07	12.07
205	40.00000	40.00000	12.47	12.47
206	40.00000	40.00000	12.07	12.07
207	40.00000	40.00000	12.07	12.07
208	40.00000	40.00000	13.37	13.37
209	40.00000	40.00000	12.07	12.07
210	40.00000	40.00000	12.47	12.47
211	40.00000	40.00000	12.07	12.07
212	40.00000	40.00000	12.47	12.47
213	40.00000	40.00000	12.07	12.07
214	40.00000	40.00000	12.07	12.07
215	40.00000	40.00000	12.47	12.47
216	40.00000	40.00000	12.07	12.07
217	40.00000	40.00000	12.47	12.47
218	40.00000	40.00000	12.07	12.07
219	40.00000	40.00000	12.07	12.07
220	40.00000	40.00000	12.90	12.90
221	40.00000	40.00000	12.07	12.07
222	40.00000	40.00000	12.47	12.47
223	40.00000	40.00000	12.07	12.07
224	40.00000	40.00000	12.47	12.47
225	40.00000	40.00000	12.07	12.07
226	40.00000	40.00000	12.07	12.07

227	40.00000	40.00000	12.47	12.47
228	40.00000	40.00000	12.07	12.07
229	40.00000	40.00000	12.47	12.47
230	40.00000	40.00000	12.07	12.07
231	40.00000	40.00000	12.07	12.07
232	40.00000	40.00000	13.36	13.36
233	40.00000	40.00000	12.07	12.07
234	40.00000	40.00000	12.47	12.47
235	40.00000	40.00000	12.07	12.07
236	40.00000	40.00000	12.47	12.47
237	40.00000	40.00000	12.07	12.07
238	40.00000	40.00000	12.07	12.07
239	40.00000	40.00000	12.47	12.47
240	40.00000	40.00000	12.07	12.07
241	40.00000	40.00000	12.47	12.47
242	40.00000	40.00000	12.07	12.07
243	40.00000	40.00000	12.07	12.07
244	40.00000	40.00000	13.36	13.36
245	40.00000	40.00000	12.07	12.07
246	40.00000	40.00000	12.47	12.47
247	40.00000	40.00000	12.07	12.07
248	40.00000	40.00000	12.47	12.47
249	40.00000	40.00000	12.07	12.07
250	40.00000	40.00000	12.07	12.07
251	40.00000	40.00000	12.47	12.47
252	40.00000	40.00000	12.07	12.07
253	40.00000	40.00000	12.47	12.47
254	40.00000	40.00000	12.07	12.07
255	40.00000	40.00000	12.07	12.07
256	40.00000	40.00000	13.36	13.36
257	40.00000	40.00000	12.07	12.07
258	40.00000	40.00000	12.47	12.47
259	40.00000	40.00000	12.07	12.07
260	40.00000	40.00000	12.47	12.47
261	40.00000	40.00000	12.07	12.07
262	40.00000	40.00000	12.07	12.07
263	40.00000	40.00000	12.47	12.47
264	40.00000	40.00000	12.07	12.07
265	40.00000	40.00000	12.47	12.47
266	40.00000	40.00000	12.07	12.07
267	40.00000	40.00000	12.07	12.07
268	40.00000	40.00000	12.90	12.90
269	40.00000	40.00000	12.07	12.07
270	40.00000	40.00000	12.47	12.47
271	40.00000	40.00000	12.07	12.07
272	40.00000	40.00000	12.47	12.47
273	40.00000	40.00000	12.07	12.07
274	40.00000	40.00000	12.07	12.07

275	40.00000	40.00000	12.47	12.47
276	40.00000	40.00000	12.07	12.07
277	40.00000	40.00000	12.47	12.47
278	40.00000	40.00000	12.07	12.07
279	40.00000	40.00000	12.07	12.07
280	40.00000	40.00000	13.36	13.36
281	40.00000	40.00000	12.07	12.07
282	40.00000	40.00000	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4

Available Funds Schedules

FRM PPC:	50%
ARM PPC:	50%
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 40.000%.

(2) Assumes the 6-month LIBOR remains constant at 40.000%.

- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement

expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
-	-	-	-	-
1	4.19400	4.54900	N/A	N/A
2	40.00000	40.00000	7.24	10.50
3	40.00000	40.00000	7.24	10.49
4	40.00000	40.00000	8.01	10.48
5	40.00000	40.00000	7.24	10.47
6	40.00000	40.00000	7.48	10.45
7	40.00000	40.00000	7.24	10.43
8	40.00000	40.00000	7.48	10.42
9	40.00000	40.00000	7.24	10.39
10	40.00000	40.00000	7.24	10.37
11	40.00000	40.00000	7.48	10.35
12	40.00000	40.00000	7.24	43.71
13	40.00000	40.00000	7.49	43.32
14	40.00000	40.00000	7.25	42.41
15	40.00000	40.00000	7.25	41.74
16	40.00000	40.00000	8.02	41.90
17	40.00000	40.00000	7.25	40.24
18	40.00000	40.00000	7.49	39.63
19	40.00000	40.00000	7.25	38.36
20	40.00000	40.00000	7.49	37.27
21	40.00000	40.00000	7.25	35.92
22	40.00000	40.00000	7.25	34.74
23	40.00000	40.00000	8.44	34.63
24	40.00000	40.00000	8.61	26.06
25	40.00000	40.00000	9.41	22.37
26	40.00000	40.00000	9.11	17.48
27	40.00000	40.00000	9.10	17.16
28	40.00000	40.00000	9.73	17.41
29	40.00000	40.00000	9.40	16.84
30	40.00000	40.00000	9.87	16.97
31	40.00000	40.00000	9.72	16.56
32	40.00000	40.00000	10.04	16.57
33	40.00000	40.00000	9.71	16.01

34	40.00000	40.00000	9.71	15.75
35	40.00000	40.00000	10.60	16.36
36	40.00000	40.00000	10.57	15.06
37	40.00000	40.00000	11.24	14.80
38	40.00000	40.00000	10.88	13.68
39	40.00000	40.00000	10.88	13.61
40	40.00000	40.00000	12.04	14.68
41	40.00000	40.00000	11.25	13.87
42	40.00000	40.00000	11.84	14.38
43	40.00000	40.00000	11.66	14.16
44	40.00000	40.00000	12.05	14.48
45	40.00000	40.00000	11.66	14.05
46	40.00000	40.00000	11.66	13.99
47	40.00000	40.00000	12.13	14.40
48	40.00000	40.00000	11.79	14.02
49	40.00000	40.00000	12.23	14.40
50	40.00000	40.00000	11.83	13.97
51	40.00000	40.00000	11.83	13.92
52	40.00000	40.00000	13.10	13.10
53	40.00000	40.00000	11.91	11.91
54	40.00000	40.00000	12.36	12.36
55	40.00000	40.00000	12.01	12.01
56	40.00000	40.00000	12.40	12.40
57	40.00000	40.00000	12.00	12.00
58	40.00000	40.00000	12.00	12.00
59	40.00000	40.00000	12.40	12.40
60	40.00000	40.00000	12.00	12.00
61	40.00000	40.00000	12.41	12.41
62	40.00000	40.00000	12.00	12.00
63	40.00000	40.00000	12.00	12.00
64	40.00000	40.00000	13.29	13.29
65	40.00000	40.00000	12.00	12.00
66	40.00000	40.00000	12.40	12.40
67	40.00000	40.00000	12.00	12.00
68	40.00000	40.00000	12.40	12.40
69	40.00000	40.00000	11.99	11.99
70	40.00000	40.00000	11.99	11.99
71	40.00000	40.00000	12.39	12.39
72	40.00000	40.00000	11.99	11.99
73	40.00000	40.00000	12.39	12.39
74	40.00000	40.00000	11.99	11.99
75	40.00000	40.00000	11.99	11.99
76	40.00000	40.00000	12.81	12.81
77	40.00000	40.00000	11.98	11.98
78	40.00000	40.00000	12.38	12.38
79	40.00000	40.00000	11.98	11.98
80	40.00000	40.00000	12.38	12.38
81	40.00000	40.00000	11.98	11.98

82	40.00000	40.00000	11.98	11.98
83	40.00000	40.00000	12.37	12.37
84	40.00000	40.00000	11.97	11.97
85	40.00000	40.00000	12.37	12.37
86	40.00000	40.00000	11.97	11.97
87	40.00000	40.00000	11.97	11.97
88	40.00000	40.00000	13.25	13.25
89	40.00000	40.00000	11.96	11.96
90	40.00000	40.00000	12.36	12.36
91	40.00000	40.00000	11.96	11.96
92	40.00000	40.00000	12.35	12.35
93	40.00000	40.00000	11.95	11.95
94	40.00000	40.00000	11.95	11.95
95	40.00000	40.00000	12.35	12.35
96	40.00000	40.00000	11.95	11.95
97	40.00000	40.00000	12.34	12.34
98	40.00000	40.00000	11.94	11.94
99	40.00000	40.00000	11.94	11.94
100	40.00000	40.00000	13.22	13.22
101	40.00000	40.00000	11.94	11.94
102	40.00000	40.00000	12.33	12.33
103	40.00000	40.00000	11.93	11.93
104	40.00000	40.00000	12.33	12.33
105	40.00000	40.00000	11.93	11.93
106	40.00000	40.00000	11.93	11.93
107	40.00000	40.00000	12.32	12.32
108	40.00000	40.00000	11.92	11.92
109	40.00000	40.00000	12.32	12.32
110	40.00000	40.00000	11.92	11.92
111	40.00000	40.00000	11.92	11.92
112	40.00000	40.00000	13.19	13.19
113	40.00000	40.00000	11.91	11.91
114	40.00000	40.00000	12.31	12.31
115	40.00000	40.00000	11.91	11.91
116	40.00000	40.00000	12.30	12.30
117	40.00000	40.00000	11.90	11.90
118	40.00000	40.00000	11.90	11.90
119	40.00000	40.00000	12.30	12.30
120	40.00000	40.00000	11.90	11.90
121	40.00000	40.00000	12.29	12.29
122	40.00000	40.00000	11.89	11.89
123	40.00000	40.00000	11.89	11.89
124	40.00000	40.00000	12.71	12.71
125	40.00000	40.00000	11.89	11.89
126	40.00000	40.00000	12.28	12.28
127	40.00000	40.00000	11.88	11.88
128	40.00000	40.00000	12.28	12.28
129	40.00000	40.00000	11.88	11.88
130	40.00000	40.00000	11.88	11.88
131	40.00000	40.00000	12.27	12.27
132	40.00000	40.00000	11.87	11.87
133	40.00000	40.00000	12.27	12.27
134	40.00000	40.00000	11.87	11.87
135	40.00000	40.00000	11.87	11.87
136	40.00000	40.00000	13.14	13.14
137	40.00000	40.00000	11.86	11.86
138	40.00000	40.00000	12.26	12.26
139	40.00000	40.00000	11.86	11.86
140	40.00000	40.00000	12.25	12.25
141	40.00000	40.00000	11.86	11.86
142	40.00000	40.00000	11.86	11.86
143	40.00000	40.00000	12.25	12.25
144	40.00000	40.00000	11.85	11.85
145	40.00000	40.00000	12.24	12.24
146	40.00000	40.00000	11.85	11.85
147	40.00000	40.00000	11.85	11.85
148	40.00000	40.00000	13.11	13.11
149	40.00000	40.00000	11.84	11.84
150	40.00000	40.00000	12.23	12.23
151	40.00000	40.00000	11.84	11.84
152	40.00000	40.00000	12.23	12.23
153	40.00000	40.00000	11.83	11.83
154	40.00000	40.00000	11.83	11.83
155	40.00000	40.00000	12.22	12.22
156	40.00000	40.00000	11.83	11.83
157	40.00000	40.00000	12.22	12.22
158	40.00000	40.00000	11.82	11.82
159	40.00000	40.00000	11.82	11.82
160	40.00000	40.00000	13.09	13.09
161	40.00000	40.00000	11.82	11.82
162	40.00000	40.00000	12.21	12.21
163	40.00000	40.00000	11.82	11.82
164	40.00000	40.00000	12.21	12.21
165	40.00000	40.00000	11.81	11.81
166	40.00000	40.00000	11.81	11.81
167	40.00000	40.00000	12.20	12.20
168	40.00000	40.00000	11.81	11.81
169	40.00000	40.00000	12.20	12.20
170	40.00000	40.00000	0.00	0.00

z_ffml05fh4_mkt2 - Stack Price/Yield
Settle	12/15/2005
First Payment	12/25/2005
Class IIA1
WAL for Princ Pmts	2.99	1.63
Mod Durn 30360	2.69	1.53
Principal Window Begin	1	1
Principal Window End	75	38
Prepay	25 PPC	50 PPC
LIBOR_1MO	4.194000	4.194000
LIBOR_6MO	4.549000	4.549000

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M6
100 PricingSpeed
Default	4451 SDA	3466 SDA	4210 SDA	3277 SDA
WAL for Princ Pmts	9.88	11.09	10.16	11.34
Principal Writedown	0.03%	0.08%	0.01%	0.02%
Total Collat Loss (Collat Maturity)	15.59%	16.01%	15.02%	15.37%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
65 PricingSpeed
Default	3807 SDA	3030 SDA	3516 SDA	2806 SDA
WAL for Princ Pmts	16.75	18.25	17.56	18.90
Principal Writedown	0.24%	0.21%	0.26%	0.10%
Total Collat Loss (Collat Maturity)	19.26%	20.28%	18.33%	19.25%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M7
100 PricingSpeed
Default	3701 SDA	2918 SDA	3466 SDA	2731 SDA
WAL for Princ Pmts	10.12	11.08	10.38	11.29
Principal Writedown	0.13%	0.04%	0.06%	0.22%
Total Collat Loss (Collat Maturity)	13.73%	14.08%	13.10%	13.39%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
65 PricingSpeed
Default	3312 SDA	2673 SDA	3037 SDA	2460 SDA
WAL for Princ Pmts	16.73	17.98	17.48	18.62
Principal Writedown	0.10%	0.08%	0.06%	0.18%
Total Collat Loss (Collat Maturity)	17.62%	18.58%	16.63%	17.51%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M8
100 PricingSpeed
Default	3150 SDA	2506 SDA	2917 SDA	2318 SDA
WAL for Princ Pmts	11.35	12.19	11.57	12.34
Principal Writedown	0.10%	0.18%	0.06%	0.25%
Total Collat Loss (Collat Maturity)	12.21%	12.51%	11.52%	11.77%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
65 PricingSpeed
Default	2936 SDA	2392 SDA	2668 SDA	2182 SDA
WAL for Princ Pmts	18.32	19.34	19.03	19.95
Principal Writedown	0.25%	0.28%	0.16%	0.28%
Total Collat Loss (Collat Maturity)	16.24%	17.14%	15.20%	16.01%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	45%	55%	45%	55%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M6
100 PricingSpeed
Default	3466 SDA	2844 SDA	3277 SDA	2688 SDA
WAL for Princ Pmts	11.09	11.91	11.34	12.13
Principal Writedown	0.08%	0.26%	0.02%	0.28%
Total Collat Loss (Collat Maturity)	16.01%	16.32%	15.37%	15.63%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
65 PricingSpeed
Default	3030 SDA	2525 SDA	2806 SDA	2342 SDA
WAL for Princ Pmts	18.25	19.14	18.90	19.72
Principal Writedown	0.21%	0.05%	0.10%	0.04%
Total Collat Loss (Collat Maturity)	20.28%	21.08%	19.25%	19.96%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M7
100 PricingSpeed
Default	2918 SDA	2412 SDA	2731 SDA	2256 SDA
WAL for Princ Pmts	11.08	11.72	11.29	11.90
Principal Writedown	0.04%	0.20%	0.22%	0.11%
Total Collat Loss (Collat Maturity)	14.08%	14.35%	13.39%	13.60%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
65 PricingSpeed
Default	2673 SDA	2248 SDA	2460 SDA	2073 SDA
WAL for Princ Pmts	17.98	18.76	18.62	19.33
Principal Writedown	0.08%	0.18%	0.18%	0.25%
Total Collat Loss (Collat Maturity)	18.58%	19.34%	17.51%	18.20%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Declaration
Settle	12/15/2005
First Payment	12/25/2005
Class M8
100 PricingSpeed
Default	2506 SDA	2083 SDA	2318 SDA	1924 SDA
WAL for Princ Pmts	12.19	12.74	12.34	12.84
Principal Writedown	0.18%	0.27%	0.25%	0.05%
Total Collat Loss (Collat Maturity)	12.51%	12.74%	11.77%	11.94%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
65 PricingSpeed
Default	2392 SDA	2024 SDA	2182 SDA	1851 SDA
WAL for Princ Pmts	19.34	19.98	19.95	20.52
Principal Writedown	0.28%	0.10%	0.28%	0.09%
Total Collat Loss (Collat Maturity)	17.14%	17.84%	16.01%	16.65%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	55%	65%	55%	65%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Deerfield
Settle	12/15/2005
First Payment	12/25/2005
Class M3
Default	27.5 CDR
Principal Writedown	0.48%
Total Collat Loss (Collat Maturity)	20.72%
Class M4
Default	23.1 CDR
Principal Writedown	1.75%
Total Collat Loss (Collat Maturity)	18.54%
Prepay	100 PricingSpeed
LIBOR	Forward + 200bps
Loss Severity	40%
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
Deerfield
Settle	12/15/2005
First Payment	12/25/2005
Class M7
Default	15 CDR	11.7 CDR	9.6 CDR	14.7 CDR	11.4 CDR	9.3 CDR	14.3 CDR	11.1 CDR	9 CDR
Principal Writedown	1.93%	3.05%	4.73%	2.28%	1.65%	0.55%	2.96%	4.05%	0.65%
Total Collat Loss (Collat Maturity)	13.69%	14.15%	14.49%	13.49%	13.87%	14.12%	13.22%	13.58%	13.75%
LIBOR	Forward	Forward	Forward	Forward + 100	Forward + 100	Forward + 100	Forward + 200	Forward + 200	Forward + 200
Loss Severity	40%	50%	60%	40%	50%	60%	40%	50%	60%
Prepay	100 PricingSpeed
Servicer Advances	100%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

First Franklin 2005-FFH4
Fortress
			Loss Severity	50%
			Servicer Advances	0%
			Liquidation Lag	0
			Optional Redemption	To Maturity
RAMP 1: 0 for 5 0 ramp 24 X (Trigger: triggered immediately)
			BREAKEVEN TERMINALCDRs
		100 PricingSpeed
		Fwd + 0	Fwd + 100	Fwd + 150	Fwd + 250
	Class M5	30.1	29.3	28.8	27.9
	Class M6	26.2	25.5	25.1	24.1
	Class M7	21.7	21.1	20.6	19.8
	Class M8	18.4	17.9	17.5	16.6
	Class M9	15	14.6	14.3	13.5
RAMP 2: 0 for 5 0 ramp 12 1.5 1.5 ramp 18 10 10 4 X (Trigger: does not trigger)
			BREAKEVEN TERMINALCDRs
		100 PricingSpeed		120 PricingSpeed
		Fwd + 0	Fwd + 150	Fwd + 0	Fwd + 150
	Class M5	68.2	66.1	42.1	41.5
	Class M6	40.4	39	35.5	34.7
	Class M7	25.5	24.7	27.4	26.1
	Class M8	20.8	20	22.2	21
	Class M9	15.9	15	17.4	16.3

z_ffml05fh4_mkt2 - Stack Price/Yield
Fortress
Settle	12/15/2005		Loss Severity	50%
First Payment	12/25/2005		Servicer Advances	0%
			Liquidation Lag	0
			Optional Redemption	Call (N)
Class M7
RAMP 1: 0 for 5 0 ramp 24 X (Trigger: triggered immediately)
Terminal CDR	21.7 Terminal CDR	21.1 Terminal CDR	20.6 Terminal CDR	19.8 Terminal CDR
Disc Margin	174.8	172.1	173.9	142.1
Principal Writedown	1.00%	1.36%	0.02%	2.19%
Total Collat Loss (Collat Maturity)	13.53%	13.29%	13.08%	12.73%
LIBOR	Forward	Forward + 100	Forward + 150	Forward + 250
Prepay	100 PricingSpeed	100 PricingSpeed	100 PricingSpeed	100 PricingSpeed
RAMP 2: 0 for 5 0 ramp 12 1.5 1.5 ramp 18 10 10 4 X (Trigger: does not trigger)
Terminal CDR	25.5 Terminal CDR	24.7 Terminal CDR	27.4 Terminal CDR	26.1 Terminal CDR
Disc Margin	167.6	166.8	156.1	155.9
Principal Writedown	0.72%	0.77%	0.05%	0.05%
Total Collat Loss (Collat Maturity)	9.61%	9.48%	7.14%	6.99%
LIBOR	Forward	Forward + 150	Forward	Forward + 150
Prepay	100 PricingSpeed	100 PricingSpeed	120 PricingSpeed	120 PricingSpeed

z_ffml05fh4_mkt2 - Stack Price/Yield
Fortress
Settle	12/15/2005		Loss Severity	50%
First Payment	12/25/2005		Servicer Advances	0%
			Liquidation Lag	0
			Optional Redemption	Call (N)
Class M8
RAMP 1: 0 for 5 0 ramp 24 X (Trigger: triggered immediately)
Terminal CDR	18.4 Terminal CDR	17.9 Terminal CDR	17.5 Terminal CDR	16.6 Terminal CDR
Disc Margin	232.9	225.7	216.2	200.8
Principal Writedown	1.82%	2.39%	2.55%	0.90%
Total Collat Loss (Collat Maturity)	12.09%	11.87%	11.68%	11.25%
LIBOR	Forward	Forward + 100	Forward + 150	Forward + 250
Prepay	100 PricingSpeed	100 PricingSpeed	100 PricingSpeed	100 PricingSpeed
RAMP 2: 0 for 5 0 ramp 12 1.5 1.5 ramp 18 10 10 4 X (Trigger: does not trigger)
Terminal CDR	20.8 Terminal CDR	20 Terminal CDR	22.2 Terminal CDR	21 Terminal CDR
Disc Margin	229.7	223.4	210.0	208.6
Principal Writedown	0.10%	0.95%	0.03%	0.11%
Total Collat Loss (Collat Maturity)	8.74%	8.59%	6.47%	6.30%
LIBOR	Forward	Forward + 150	Forward	Forward + 150
Prepay	100 PricingSpeed	100 PricingSpeed	120 PricingSpeed	120 PricingSpeed

First Franklin 2005-FFH4
MetWest
		Accrual Method:	Actual/360
		Note: Accrual and Payment Dates, do NOT take into account business date conventions. See footnotes (1)(2) and make adjustments as needed.
		(1) Cap Accrual Date: the accrual period starts on the Accrual Date, or the next New York Business Day, for the period and ends, but excluding, the next Accrual Date. LIBOR will be reset two London business days prior to the beginning of each accrual period.
		(2) Payment Date: distributions will be made on the 24'th of each month or one business day prior to the start of the next accrual period.
		NOTE: distributions will be made one business day prior to the start of the next accrual period
**Class IIA-1 not included in schedule
	50 PPC

Period	Accrual Date (1)	Payment Date (2)	Cap Notional Balance	Cap Strike	Cap Ceiling
1	12/15/05	12/25/05	0.00	0.000000	0.000000
2	12/25/05	01/25/06	785,296,512.00	7.237510	10.500000
3	01/25/06	02/25/06	783,278,479.00	7.237540	10.500000
4	02/25/06	03/25/06	780,724,215.00	8.013040	10.500000
5	03/25/06	04/25/06	777,634,685.00	7.237650	10.500000
6	04/25/06	05/25/06	774,012,500.00	7.479000	10.500000
7	05/25/06	06/25/06	769,861,940.00	7.237850	10.500000
8	06/25/06	07/25/06	765,188,965.00	7.479350	10.500000
9	07/25/06	08/25/06	760,001,355.00	7.238230	10.500000
10	08/25/06	09/25/06	754,308,436.00	7.238400	10.500000
11	09/25/06	10/25/06	748,121,206.00	7.480260	10.500000
12	10/25/06	11/25/06	0.00	0.000000	0.000000

First Franklin 2005-FFH4
MetWest
	Accrual Method:	Actual/360
	Note: Accrual and Payment Dates, do NOT take into account business date conventions. See footnotes (1)(2) and make adjustments as needed.
	(1) Cap Accrual Date: the accrual period starts on the Accrual Date, or the next New York Business Day, for the period and ends, but excluding, the next Accrual Date. LIBOR will be reset two London business days prior to the beginning of each accrual period.
	(2) Payment Date: distributions will be made on the 24'th of each month or one business day prior to the start of the next accrual period.
	NOTE: distributions will be made one business day prior to the start of the next accrual period
**Class IIA-1 not included in schedule
25 PPC

Period	Accrual Date (1)	Payment Date (2)	Cap Notional Balance	Cap Strike	Cap Ceiling
1	12/15/05	12/25/05	0.00	0.000000	0.000000
2	12/25/05	01/25/06	785,828,535.00	7.237470	10.500000
3	01/25/06	02/25/06	784,687,151.00	7.237480	10.500000
4	02/25/06	03/25/06	783,280,147.00	8.012940	10.500000
5	03/25/06	04/25/06	781,607,988.00	7.237510	10.500000
6	04/25/06	05/25/06	779,671,550.00	7.478800	10.500000
7	05/25/06	06/25/06	777,472,118.00	7.237590	10.500000
8	06/25/06	07/25/06	775,011,386.00	7.479010	10.500000
9	07/25/06	08/25/06	772,291,526.00	7.237810	10.500000
10	08/25/06	09/25/06	769,315,052.00	7.237880	10.500000
11	09/25/06	10/25/06	766,084,887.00	7.479610	10.500000
12	10/25/06	11/25/06	0.00	0.000000	0.000000

z_ffml05fh4_mkt2 - Stack Price/Yield
NIR Capital Management
Settle	12/15/2005
First Payment	12/25/2005

Class M1	Forward	Forward	Forward - 50bps	Forward - 50bps	Forward + 100bps	Forward + 100bps	Forward + 200 bps	Forward + 200 bps
Default	52.3 CDR	34.8 CDR	55.3 CDR	37 CDR	49.9 CDR	33.3 CDR	46.8 CDR	31 CDR
Principal Writedown	0.30%	0.10%	0.13%	0.22%	0.46%	0.58%	0.28%	0.04%
Total Collat Loss (Collat Maturity)	22.08%	23.82%	22.03%	23.62%	21.80%	23.60%	21.39%	23.12%
Prepay (FRM)	100 PPC	100 PPC	200 PPC	200 PPC	75 PPC	75 PPC	50 PPC	50 PPC
Prepay (ARM)	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC
Loss Severity	30%	40%	30%	40%	30%	40%	30%	40%
Servicer Advances	0%	0%	0%	0%	0%	0%	0%	0%
Liquidation Lag	12	12	12	12	12	12	12	12
Triggers	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL
Optional Redemption	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)
								Call (N)
								Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
NIR Capital Management
Settle	12/15/2005
First Payment	12/25/2005

Class M2	Forward	Forward	Forward - 50bps	Forward - 50bps	Forward + 100bps	Forward + 100bps	Forward + 200 bps	Forward + 200 bps
Default	36.5 CDR	25.6 CDR	38.6 CDR	27.2 CDR	34.7 CDR	24.5 CDR	32.1 CDR	22.6 CDR
Principal Writedown	0.72%	0.91%	0.05%	0.11%	0.47%	0.83%	0.06%	0.67%
Total Collat Loss (Collat Maturity)	18.35%	19.81%	18.16%	19.51%	18.11%	19.67%	17.67%	19.21%
Prepay (FRM)	100 PPC	100 PPC	200 PPC	200 PPC	75 PPC	75 PPC	50 PPC	50 PPC
Prepay (ARM)	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC
Loss Severity	30%	40%	30%	40%	30%	40%	30%	40%
Servicer Advances	0%	0%	0%	0%	0%	0%	0%	0%
Liquidation Lag	12	12	12	12	12	12	12	12
Triggers	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL
Optional Redemption	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)
								Call (N)
								Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
NIR Capital Management
Settle	12/15/2005
First Payment	12/25/2005

Class M3	Forward	Forward	Forward - 50bps	Forward - 50bps	Forward + 100bps	Forward + 100bps	Forward + 200 bps	Forward + 200 bps
Default	31.5 CDR	22.5 CDR	33.4 CDR	24 CDR	30 CDR	21.5 CDR	27.7 CDR	19.8 CDR
Principal Writedown	1.09%	1.31%	1.73%	2.24%	0.83%	0.97%	2.32%	1.25%
Total Collat Loss (Collat Maturity)	16.87%	18.22%	16.66%	17.95%	16.68%	18.09%	16.27%	17.68%
Prepay (FRM)	100 PPC	100 PPC	200 PPC	200 PPC	75 PPC	75 PPC	50 PPC	50 PPC
Prepay (ARM)	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC
Loss Severity	30%	40%	30%	40%	30%	40%	30%	40%
Servicer Advances	0%	0%	0%	0%	0%	0%	0%	0%
Liquidation Lag	12	12	12	12	12	12	12	12
Triggers	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL
Optional Redemption	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)
								Call (N)
								Call (N)

z_ffml05fh4_mkt2 - Stack Price/Yield
NIR Capital Management
Settle	12/15/2005
First Payment	12/25/2005

Class M4	Forward	Forward	Forward - 50bps	Forward - 50bps	Forward + 100bps	Forward + 100bps	Forward + 200 bps	Forward + 200 bps
Default	26.2 CDR	19.1 CDR	27.8 CDR	20.4 CDR	25 CDR	18.2 CDR	22.9 CDR	16.7 CDR
Principal Writedown	1.75%	0.66%	1.84%	2.62%	1.48%	1.29%	1.76%	0.48%
Total Collat Loss (Collat Maturity)	15.07%	16.30%	14.84%	16.03%	14.94%	16.18%	14.53%	15.80%
Prepay (FRM)	100 PPC	100 PPC	200 PPC	200 PPC	75 PPC	75 PPC	50 PPC	50 PPC
Prepay (ARM)	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC	100 PPC
Loss Severity	30%	40%	30%	40%	30%	40%	30%	40%
Servicer Advances	0%	0%	0%	0%	0%	0%	0%	0%
Liquidation Lag	12	12	12	12	12	12	12	12
Triggers	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL	FAIL
Optional Redemption	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)	Call (N)
								Call (N)
								Call (N)

First Franklin Mortgage Loan Trust 2005-FFH4						First Franklin Mortgage Loan Trust 2005-FFH4						First Franklin Mortgage Loan Trust 2005-FFH4
Available Funds Schedule						Available Funds Schedule						Available Funds Schedule
Prepay FRM:		50 PricingSpeed				Prepay FRM:		50 PricingSpeed				Prepay FRM:		50 PricingSpeed
Prepay ARM:		150 PricingSpeed				Prepay ARM:		150 PricingSpeed				Prepay ARM:		150 PricingSpeed
Enable Call:		Yes				Enable Call:		Yes				Enable Call:		Yes
(1) 1-month LIBOR: Forward						(1) 1-month LIBOR: Forward - 100						(1) 1-month LIBOR: Forward - 200
(2) 6-month LIBOR: Forward						(2) 6-month LIBOR: Forward - 100						(2) 6-month LIBOR: Forward - 200
- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.						- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.						- The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.
Period	1 Mo LIBOR		6 Mo LIBOR	(1)(2) NetWac Cap	(1)(2) Effective NetWac Rate	Period	1 Mo LIBOR		6 Mo LIBOR	(1)(2) NetWac Cap	(1)(2) Effective NetWac Rate	Period	1 Mo LIBOR		6 Mo LIBOR	(1)(2) NetWac Cap	(1)(2) Effective NetWac Rate
-	-		-	-	-	-	-		-	-	-	-	-		-	-	-
1	4.19400		4.54900	N/A	N/A	1	4.19400		4.54900	N/A	N/A	1	4.19400		4.54900	N/A	N/A
2	4.43100		4.63900	7.24	7.24	2	3.43100		3.63900	7.24	7.24	2	2.43100		2.63900	7.24	7.24
3	4.50800		4.68900	7.24	7.24	3	3.50800		3.68900	7.24	7.24	3	2.50800		2.68900	7.24	7.24
4	4.56100		4.72300	8.01	8.01	4	3.56100		3.72300	8.01	8.01	4	2.56100		2.72300	8.01	8.01
5	4.64100		4.75000	7.24	7.24	5	3.64100		3.75000	7.24	7.24	5	2.64100		2.75000	7.24	7.24
6	4.69900		4.76000	7.48	7.48	6	3.69900		3.76000	7.48	7.48	6	2.69900		2.76000	7.48	7.48
7	4.72700		4.75700	7.24	7.24	7	3.72700		3.75700	7.24	7.24	7	2.72700		2.75700	7.24	7.24
8	4.72000		4.74700	7.48	7.48	8	3.72000		3.74700	7.48	7.48	8	2.72000		2.74700	7.48	7.48
9	4.71200		4.73700	7.24	7.24	9	3.71200		3.73700	7.24	7.24	9	2.71200		2.73700	7.24	7.24
10	4.71700		4.72500	7.25	7.25	10	3.71700		3.72500	7.25	7.25	10	2.71700		2.72500	7.25	7.25
11	4.70200		4.71100	7.49	7.49	11	3.70200		3.71100	7.49	7.49	11	2.70200		2.71100	7.49	7.49
12	4.67800		4.69700	7.24	7.24	12	3.67800		3.69700	6.18	6.18	12	2.67800		2.69700	5.11	5.11
13	4.67200		4.68600	7.31	7.31	13	3.67200		3.68600	6.24	6.24	13	2.67200		2.68600	5.16	5.16
14	4.65900		4.67700	7.22	7.22	14	3.65900		3.67700	6.14	6.14	14	2.65900		2.67700	5.06	5.06
15	4.64100		4.67200	7.21	7.21	15	3.64100		3.67200	6.12	6.12	15	2.64100		2.67200	5.03	5.03
16	4.63500		4.67100	7.43	7.43	16	3.63500		3.67100	6.34	6.34	16	2.63500		2.67100	5.24	5.24
17	4.62200		4.66600	7.19	7.19	17	3.62200		3.66600	6.09	6.09	17	2.62200		2.66600	5.00	5.00
18	4.61200		4.64900	7.26	7.26	18	3.61200		3.64900	6.16	6.16	18	2.61200		2.64900	5.06	5.06
19	4.61700		4.64100	7.19	7.19	19	3.61700		3.64100	6.10	6.10	19	2.61700		2.64100	5.01	5.01
20	4.63400		4.64700	7.29	7.29	20	3.63400		3.64700	6.20	6.20	20	2.63400		2.64700	5.12	5.12
21	4.63300		4.65100	7.22	7.22	21	3.63300		3.65100	6.14	6.14	21	2.63300		2.65100	5.07	5.07
22	4.60500		4.65700	7.19	7.19	22	3.60500		3.65700	6.11	6.11	22	2.60500		2.65700	5.02	5.02
23	4.52400		4.67000	7.94	7.94	23	3.52400		3.67000	6.64	6.64	23	2.52400		2.67000	5.28	5.28
24	4.56300		4.69700	8.30	8.30	24	3.56300		3.69700	7.23	7.23	24	2.56300		2.69700	6.07	6.07
25	4.65200		4.71900	8.99	8.99	25	3.65200		3.71900	7.94	7.94	25	2.65200		2.71900	6.79	6.79
26	4.66000		4.72700	8.77	8.77	26	3.66000		3.72700	7.94	7.94	26	2.66000		2.72700	7.01	7.01
27	4.66900		4.73500	8.73	8.73	27	3.66900		3.73500	7.90	7.90	27	2.66900		2.73500	6.98	6.98
28	4.67700		4.74300	9.15	9.15	28	3.67700		3.74300	8.31	8.31	28	2.67700		2.74300	7.36	7.36
29	4.68500		4.75000	8.75	8.75	29	3.68500		3.75000	7.88	7.88	29	2.68500		2.75000	6.98	6.98
30	4.69300		4.75700	8.99	8.99	30	3.69300		3.75700	8.10	8.10	30	2.69300		2.75700	7.19	7.19
31	4.70100		4.76300	8.77	8.77	31	3.70100		3.76300	7.89	7.89	31	2.70100		2.76300	7.02	7.02
32	4.70700		4.76900	8.98	8.98	32	3.70700		3.76900	8.10	8.10	32	2.70700		2.76900	7.22	7.22

33	4.71400	4.77400	8.73	8.74	33	3.71400	3.77400	7.89	7.89	33	2.71400	2.77400	7.04	7.04
34	4.72000	4.78000	8.71	8.72	34	3.72000	3.78000	7.88	7.88	34	2.72000	2.78000	7.05	7.05
35	4.72500	4.78600	9.09	9.09	35	3.72500	3.78600	8.23	8.23	35	2.72500	2.78600	7.34	7.34
36	4.72900	4.79200	8.94	8.95	36	3.72900	3.79200	8.17	8.17	36	2.72900	2.79200	7.35	7.35
37	4.73400	4.79900	9.29	9.29	37	3.73400	3.79900	8.53	8.53	37	2.73400	2.79900	7.73	7.73
38	4.74000	4.80600	8.99	9.00	38	3.74000	3.80600	8.32	8.32	38	2.74000	2.80600	7.60	7.60
39	4.74700	4.81300	8.97	8.98	39	3.74700	3.81300	8.31	8.31	39	2.74700	2.81300	7.60	7.60
40	4.75400	4.82000	9.80	9.80	40	3.75400	3.82000	9.09	9.09	40	2.75400	2.82000	8.34	8.34
41	4.76100	4.82800	8.94	8.96	41	3.76100	3.82800	8.28	8.28	41	2.76100	2.82800	7.60	7.60
42	4.76800	4.83500	9.21	9.21	42	3.76800	3.83500	8.52	8.52	42	2.76800	2.83500	7.83	7.83
43	4.77500	4.84300	8.91	8.93	43	3.77500	3.84300	8.26	8.26	43	2.77500	2.84300	7.60	7.60
44	4.78300	4.85100	9.17	9.17	44	3.78300	3.85100	8.50	8.50	44	2.78300	2.85100	7.83	7.83
45	4.79000	4.86100	8.86	8.88	45	3.79000	3.86100	8.23	8.23	45	2.79000	2.86100	7.59	7.59
46	4.79800	4.87000	8.83	8.85	46	3.79800	3.87000	8.22	8.22	46	2.79800	2.87000	7.58	7.58
47	4.80600	4.88100	9.10	9.10	47	3.80600	3.88100	8.46	8.46	47	2.80600	2.88100	7.82	7.82
48	4.81300	4.89100	8.79	8.82	48	3.81300	3.89100	8.20	8.20	48	2.81300	2.89100	7.59	7.59
49	4.82400	4.90200	9.06	9.06	49	3.82400	3.90200	8.44	8.44	49	2.82400	2.90200	7.83	7.83
50	4.83700	4.91100	8.74	8.77	50	3.83700	3.91100	8.18	8.18	50	2.83700	2.91100	7.59	7.59
51	4.84800	4.91900	8.72	8.75	51	3.84800	3.91900	8.17	8.17	51	2.84800	2.91900	7.59	7.59
52	4.85800	4.92600	9.62	9.62	52	3.85800	3.92600	9.20	9.20	52	2.85800	2.92600	8.79	8.79
53	4.86700	4.93100	8.67	8.67	53	3.86700	3.93100	8.30	8.30	53	2.86700	2.93100	7.94	7.94
54	4.87500	4.93400	8.94	8.94	54	3.87500	3.93400	8.57	8.57	54	2.87500	2.93400	8.20	8.20
55	4.88100	4.93500	8.63	8.63	55	3.88100	3.93500	8.28	8.28	55	2.88100	2.93500	7.92	7.92
56	4.88500	4.93500	8.89	8.89	56	3.88500	3.93500	8.53	8.53	56	2.88500	2.93500	8.18	8.18
57	4.88700	4.93500	8.57	8.57	57	3.88700	3.93500	8.24	8.24	57	2.88700	2.93500	7.91	7.91
58	4.88700	4.93500	8.55	8.55	58	3.88700	3.93500	8.22	8.22	58	2.88700	2.93500	7.90	7.90
59	4.88600	4.93500	8.81	8.81	59	3.88600	3.93500	8.48	8.48	59	2.88600	2.93500	8.15	8.15
60	4.88200	4.93600	8.50	8.50	60	3.88200	3.93600	8.19	8.19	60	2.88200	2.93600	7.88	7.88
61	4.88100	4.93900	8.76	8.76	61	3.88100	3.93900	8.45	8.45	61	2.88100	2.93900	8.14	8.14
62	4.88300	4.94200	8.45	8.45	62	3.88300	3.94200	8.16	8.16	62	2.88300	2.94200	7.87	7.87
63	4.88600	4.94500	8.43	8.43	63	3.88600	3.94500	8.14	8.14	63	2.88600	2.94500	7.86	7.86
64	4.88900	4.94900	9.31	9.31	64	3.88900	3.94900	9.00	9.00	64	2.88900	2.94900	8.69	8.69
65	4.89300	4.95200	8.38	8.38	65	3.89300	3.95200	8.11	8.11	65	2.89300	2.95200	7.84	7.84
66	4.89600	4.95600	8.64	8.64	66	3.89600	3.95600	8.37	8.37	66	2.89600	2.95600	8.10	8.10
67	4.89900	4.96000	8.34	8.34	67	3.89900	3.96000	8.09	8.09	67	2.89900	2.96000	7.83	7.83
68	4.90300	4.96400	0.00	0.00	68	3.90300	3.96400	0.00	0.00	68	2.90300	2.96400	0.00	0.00

z_ffml05fh4_mkt2 - Stack Price/Yield
Terwin
Settle	12/15/2005		Servicer Advances	100%
First Payment	12/25/2005		Liquidation Lag	6
			Triggers	FAIL
			Optional Redemption	Call (N)
Class M3
50 PricingSpeed
Default	13.4 CDR	12.2 CDR	12.2 CDR	11.1 CDR
Principal Writedown	1.76%	5.05%	3.51%	6.42%
Total Collat Loss (Collat Maturity)	28.85%	29.56%	27.35%	27.96%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	60%	65%	60%	65%
100 PricingSpeed
Default	17 CDR	15.5 CDR	16.1 CDR	14.6 CDR
Principal Writedown	0.03%	2.62%	1.60%	1.00%
Total Collat Loss (Collat Maturity)	22.51%	22.80%	21.65%	21.82%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	60%	65%	60%	65%
150 PricingSpeed
Default	21 CDR	19.2 CDR	20.7 CDR	18.8 CDR
Principal Writedown	0.81%	3.18%	1.77%	0.49%
Total Collat Loss (Collat Maturity)	19.99%	20.14%	19.76%	19.79%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	60%	65%	60%	65%
40 CPR
Default	22.6 CDR	20.5 CDR	22.5 CDR	20.4 CDR
Principal Writedown	3.46%	2.34%	0.58%	0.93%
Total Collat Loss (Collat Maturity)	20.05%	20.17%	19.98%	20.09%
LIBOR	Forward	Forward	Forward + 200	Forward + 200
Loss Severity	60%	65%	60%	65%

First Franklin Mortgage Loan Trust 2005-FFH4					First Franklin Mortgage Loan Trust 2005-FFH4
Excess Spread Analysis					Excess Spread Analysis
Prepay:	100 PricingSpeed				Prepay:	100 PricingSpeed
Enable Call:	Yes				Enable Call:	Yes
LIBOR:	Forward				LIBOR:	Forward + 200
Default:	5 CDR @ 50% Severity				Default:	5 CDR @ 50% Severity
			Excess	Excess				Excess	Excess
Period	1 Mo LIBOR	6 Mo LIBOR	Spread (%)	Spread ($)	Period	1 Mo LIBOR	6 Mo LIBOR	Spread (%)	Spread ($)
-	-	-	-	-	-	-	-	-	-
1	4.19400	4.54900	3.94	3,243,981.07	1	4.19400	4.54900	3.94	3,243,981.07
2	4.43100	4.63900	2.55	2,086,122.09	2	6.43100	6.63900	0.65	533,360.49
3	4.50800	4.68900	2.47	1,997,949.06	3	6.50800	6.68900	0.57	461,286.18
4	4.56100	4.72300	2.91	2,316,072.85	4	6.56100	6.72300	1.12	892,957.33
5	4.64100	4.75000	2.34	1,830,418.41	5	6.64100	6.75000	0.43	340,600.85
6	4.69900	4.76000	2.44	1,878,306.38	6	6.69900	6.76000	0.57	438,122.71
7	4.72700	4.75700	2.24	1,688,845.65	7	6.72700	6.75700	0.34	254,283.82
8	4.72000	4.74700	2.41	1,775,879.21	8	6.72000	6.74700	0.52	386,073.38
9	4.71200	4.73700	2.25	1,611,465.50	9	6.71200	6.73700	0.32	231,820.43
10	4.71700	4.72500	2.23	1,558,220.98	10	6.71700	6.72500	0.30	212,159.18
11	4.70200	4.71100	2.41	1,630,294.66	11	6.70200	6.71100	0.50	335,163.04
12	4.67800	4.69700	2.25	1,471,172.29	12	6.67800	6.69700	2.42	1,582,790.19
13	4.67200	4.68600	2.25	1,423,575.03	13	6.67200	6.68600	2.38	1,505,466.28
14	4.65900	4.67700	2.23	1,365,811.29	14	6.65900	6.67700	2.40	1,470,328.39
15	4.64100	4.67200	2.22	1,315,093.24	15	6.64100	6.67200	2.39	1,413,408.19
16	4.63500	4.67100	2.24	1,285,446.04	16	6.63500	6.67100	2.29	1,313,109.32
17	4.62200	4.66600	2.20	1,219,587.98	17	6.62200	6.66600	2.35	1,299,829.33
18	4.61200	4.64900	2.21	1,183,417.03	18	6.61200	6.64900	2.29	1,229,363.77
19	4.61700	4.64100	2.18	1,132,358.64	19	6.61700	6.64100	2.29	1,187,799.86
20	4.63400	4.64700	2.19	1,099,855.85	20	6.63400	6.64700	2.24	1,120,667.90
21	4.63300	4.65100	2.17	1,050,021.29	21	6.63300	6.65100	2.22	1,076,299.71
22	4.60500	4.65700	2.15	999,071.47	22	6.60500	6.65700	2.19	1,015,472.34
23	4.52400	4.67000	3.07	1,355,405.68	23	6.52400	6.67000	2.92	1,287,465.14
24	4.56300	4.69700	3.52	1,467,835.15	24	6.56300	6.69700	2.74	1,143,318.52
25	4.65200	4.71900	4.09	1,610,891.64	25	6.65200	6.71900	2.99	1,180,050.59
26	4.66000	4.72700	3.97	1,480,509.17	26	6.66000	6.72700	2.50	930,325.65
27	4.66900	4.73500	3.95	1,390,291.45	27	6.66900	6.73500	2.46	866,547.44
28	4.67700	4.74300	4.17	1,403,976.48	28	6.67700	6.74300	2.75	925,936.50
29	4.68500	4.75000	4.01	1,296,986.29	29	6.68500	6.75000	2.67	864,984.65
30	4.69300	4.75700	4.16	1,304,743.40	30	6.69300	6.75700	2.96	926,769.69
31	4.70100	4.76300	4.05	1,227,721.32	31	6.70100	6.76300	2.92	883,787.56
32	4.70700	4.76900	4.16	1,219,689.56	32	6.70700	6.76900	3.06	897,291.00
33	4.71400	4.77400	4.01	1,139,151.07	33	6.71400	6.77400	2.85	808,098.67
34	4.72000	4.78000	4.00	1,097,456.31	34	6.72000	6.78000	2.81	772,294.17
35	4.72500	4.78600	4.35	1,156,471.58	35	6.72500	6.78600	3.49	927,296.55
36	4.72900	4.79200	4.37	1,124,797.31	36	6.72900	6.79200	3.47	891,674.04
37	4.73400	4.79900	4.66	1,158,286.13	37	6.73400	6.79900	3.87	962,531.43
38	4.74000	4.80600	4.49	1,080,204.40	38	6.74000	6.80600	3.56	856,317.24
39	4.74700	4.81300	4.47	1,041,578.41	39	6.74700	6.81300	3.53	822,297.86

40	4.75400	4.82000	4.92	1,109,288.68	40	6.75400	6.82000	4.16	938,917.23
41	4.76100	4.82800	4.49	978,573.57	41	6.76100	6.82800	3.68	803,265.86
42	4.76800	4.83500	4.65	982,471.24	42	6.76800	6.83500	3.99	843,191.20
43	4.77500	4.84300	4.50	919,209.78	43	6.77500	6.84300	3.84	784,327.96
44	4.78300	4.85100	4.64	917,172.55	44	6.78300	6.85100	4.04	798,586.83
45	4.79000	4.86100	4.47	854,457.30	45	6.79000	6.86100	3.80	726,772.46
46	4.79800	4.87000	4.45	823,789.34	46	6.79800	6.87000	3.78	699,455.40
47	4.80600	4.88100	4.61	826,120.29	47	6.80600	6.88100	4.07	729,576.90
48	4.81300	4.89100	4.45	771,038.54	48	6.81300	6.89100	3.89	675,035.93
49	4.82400	4.90200	4.60	771,786.13	49	6.82400	6.90200	4.15	696,799.62
50	4.83700	4.91100	4.42	717,457.94	50	6.83700	6.91100	3.90	634,176.98
51	4.84800	4.91900	4.40	691,175.00	51	6.84800	6.91900	3.88	610,094.96
52	4.85800	4.92600	4.91	747,245.47	52	6.85800	6.92600	4.30	654,269.92
53	4.86700	4.93100	4.35	640,822.95	53	6.86700	6.93100	3.55	523,396.32
54	4.87500	4.93400	4.53	645,527.07	54	6.87500	6.93400	3.83	545,466.06
55	4.88100	4.93500	4.34	597,806.14	55	6.88100	6.93500	3.57	492,092.87
56	4.88500	4.93500	4.51	602,136.54	56	6.88500	6.93500	3.81	508,854.18
57	4.88700	4.93500	4.32	557,284.32	57	6.88700	6.93500	3.53	456,754.49
58	4.88700	4.93500	4.12	514,583.82	58	6.88700	6.93500	3.32	415,476.22
59	4.88600	4.93500	4.12	498,559.32	59	6.88600	6.93500	3.62	438,624.18
60	4.88200	4.93600	3.72	434,919.62	60	6.88200	6.93600	3.39	396,808.98
61	4.88100	4.93900	3.94	445,712.19	61	6.88100	6.93900	3.69	417,929.14
62	4.88300	4.94200	3.75	411,197.56	62	6.88300	6.94200	3.45	378,099.71
63	4.88600	4.94500	3.78	400,385.91	63	6.88600	6.94500	3.47	368,675.88
64	4.88900	4.94900	4.42	452,774.15	64	6.88900	6.94900	4.29	440,619.04
65	4.89300	4.95200	3.83	380,514.98	65	6.89300	6.95200	3.53	351,516.21
66	4.89600	4.95600	4.07	391,181.35	66	6.89600	6.95600	3.84	369,213.54
67	4.89900	4.96000	3.92	363,767.58	67	6.89900	6.96000	3.63	337,772.89
68	4.90300	4.96400	4.15	373,446.35	68	6.90300	6.96400	3.92	353,051.06
69	4.90700	4.96800	4.00	347,593.55	69	6.90700	6.96800	3.69	322,042.42
70	4.91000	4.97300	4.04	340,015.60	70	6.91000	6.97300	3.73	314,594.28
71	4.91500	4.97800	0.00	0.00	71	6.91500	6.97800	0.00	0.00

First Franklin Mortgage Loan Trust 2005-FFH4					First Franklin Mortgage Loan Trust 2005-FFH4
Excess Spread Analysis - As of Pricing					Excess Spread Analysis - As of Pricing
FRM PPC:	100%				FRM PPC:	100%
ARM PPC:	100%				ARM PPC:	100%
Enable Call:	Yes				Enable Call:	Yes
LIBOR	Flat				LIBOR	Forward
			Excess	Excess				Excess	Excess
Period	1 Mo LIBOR	6 Mo LIBOR	Spread (%)	Spread ($)	Period	1 Mo LIBOR	6 Mo LIBOR	Spread (%)	Spread ($)
-	-	-	-		-	-	-	-
1	4.19400	4.54900	3.94	3,241,447.89	1	4.19400	4.54900	3.94	3,241,447.89
2	4.19400	4.54900	2.79	2,281,551.97	2	4.43100	4.63900	2.55	2,085,164.45
3	4.19400	4.54900	2.78	2,264,276.01	3	4.50800	4.68900	2.47	2,005,975.31
4	4.19400	4.54900	3.24	2,608,103.31	4	4.56100	4.72300	2.90	2,338,014.18
5	4.19400	4.54900	2.78	2,214,270.26	5	4.64100	4.75000	2.33	1,854,362.16
6	4.19400	4.54900	2.93	2,300,705.12	6	4.69900	4.76000	2.44	1,912,790.83
7	4.19400	4.54900	2.77	2,143,836.97	7	4.72700	4.75700	2.24	1,727,789.37
8	4.19400	4.54900	2.92	2,216,411.14	8	4.72000	4.74700	2.41	1,826,658.32
9	4.19400	4.54900	2.77	2,053,728.63	9	4.71200	4.73700	2.24	1,665,699.76
10	4.19400	4.54900	2.76	2,001,582.93	10	4.71700	4.72500	2.23	1,619,329.92
11	4.19400	4.54900	2.91	2,052,777.18	11	4.70200	4.71100	2.41	1,703,176.70
12	4.19400	4.54900	2.25	1,543,497.18	12	4.67800	4.69700	2.25	1,545,655.68
13	4.19400	4.54900	2.26	1,508,730.20	13	4.67200	4.68600	2.27	1,509,285.29
14	4.19400	4.54900	2.24	1,452,622.34	14	4.65900	4.67700	2.24	1,451,768.21
15	4.19400	4.54900	2.24	1,409,141.71	15	4.64100	4.67200	2.24	1,406,599.61
16	4.19400	4.54900	2.30	1,404,201.75	16	4.63500	4.67100	2.29	1,399,969.70
17	4.19400	4.54900	2.24	1,327,704.20	17	4.62200	4.66600	2.23	1,320,621.72
18	4.19400	4.54900	2.26	1,304,806.47	18	4.61200	4.64900	2.25	1,295,352.13
19	4.19400	4.54900	2.24	1,254,473.96	19	4.61700	4.64100	2.22	1,241,369.05
20	4.19400	4.54900	2.27	1,235,024.39	20	4.63400	4.64700	2.24	1,218,299.94
21	4.19400	4.54900	2.24	1,185,492.55	21	4.63300	4.65100	2.20	1,164,358.40
22	4.19400	4.54900	2.24	1,136,765.71	22	4.60500	4.65700	2.20	1,115,533.41
23	4.19400	4.54900	3.17	1,537,217.06	23	4.52400	4.67000	3.14	1,523,303.25
24	4.19400	4.54900	3.71	1,706,672.42	24	4.56300	4.69700	3.57	1,645,224.41
25	4.19400	4.54900	4.34	1,898,840.43	25	4.65200	4.71900	4.14	1,809,466.55
26	4.19400	4.54900	4.30	1,786,737.65	26	4.66000	4.72700	4.01	1,666,896.18
27	4.19400	4.54900	4.28	1,686,437.06	27	4.66900	4.73500	3.98	1,570,639.21
28	4.19400	4.54900	4.49	1,699,744.80	28	4.67700	4.74300	4.21	1,594,166.76
29	4.19400	4.54900	4.28	1,566,527.89	29	4.68500	4.75000	4.03	1,474,030.45
30	4.19400	4.54900	4.41	1,567,837.56	30	4.69300	4.75700	4.19	1,489,416.22
31	4.19400	4.54900	4.29	1,482,604.49	31	4.70100	4.76300	4.07	1,406,339.78
32	4.19400	4.54900	4.40	1,478,133.15	32	4.70700	4.76900	4.19	1,405,622.80
33	4.19400	4.54900	4.27	1,394,240.11	33	4.71400	4.77400	4.04	1,317,674.94
34	4.19400	4.54900	4.26	1,351,871.11	34	4.72000	4.78000	4.02	1,275,392.83
35	4.19400	4.54900	4.61	1,420,475.48	35	4.72500	4.78600	4.38	1,351,377.46
36	4.19400	4.54900	4.67	1,397,466.18	36	4.72900	4.79200	4.40	1,318,840.42
37	4.19400	4.54900	4.95	1,441,567.11	37	4.73400	4.79900	4.69	1,364,953.50

38	4.19400	4.54900	4.75	1,344,653.44	38	4.74000	4.80600	4.44	1,256,687.84
39	4.19400	4.54900	4.79	1,318,514.74	39	4.74700	4.81300	4.48	1,231,156.77
40	4.19400	4.54900	5.26	1,406,140.25	40	4.75400	4.82000	4.98	1,331,761.52
41	4.19400	4.54900	4.87	1,266,291.32	41	4.76100	4.82800	4.58	1,189,026.76
42	4.19400	4.54900	5.03	1,269,872.63	42	4.76800	4.83500	4.76	1,202,319.81
43	4.19400	4.54900	4.89	1,200,599.06	43	4.77500	4.84300	4.62	1,133,612.73
44	4.19400	4.54900	5.04	1,201,032.01	44	4.78300	4.85100	4.77	1,137,955.25
45	4.19400	4.54900	4.90	1,134,973.91	45	4.79000	4.86100	4.61	1,068,287.20
46	4.19400	4.54900	4.90	1,103,217.46	46	4.79800	4.87000	4.60	1,036,644.85
47	4.19400	4.54900	5.04	1,103,141.50	47	4.80600	4.88100	4.77	1,044,710.61
48	4.19400	4.54900	4.89	1,041,953.46	48	4.81300	4.89100	4.61	982,446.97
49	4.19400	4.54900	5.03	1,041,764.22	49	4.82400	4.90200	4.77	987,948.99
50	4.19400	4.54900	4.89	983,909.47	50	4.83700	4.91100	4.60	925,621.35
51	4.19400	4.54900	4.89	956,128.73	51	4.84800	4.91900	4.59	897,418.42
52	4.19400	4.54900	5.43	1,031,542.72	52	4.85800	4.92600	5.10	968,862.11
53	4.19400	4.54900	4.95	914,455.96	53	4.86700	4.93100	4.57	843,408.81
54	4.19400	4.54900	5.11	917,043.78	54	4.87500	4.93400	4.74	851,934.00
55	4.19400	4.54900	4.95	863,415.44	55	4.88100	4.93500	4.56	796,416.16
56	4.19400	4.54900	5.10	865,828.03	56	4.88500	4.93500	4.74	803,715.31
57	4.19400	4.54900	4.94	815,199.80	57	4.88700	4.93500	4.55	750,785.25
58	4.19400	4.54900	4.94	792,126.60	58	4.88700	4.93500	4.55	729,448.88
59	4.19400	4.54900	5.11	795,289.43	59	4.88600	4.93500	4.74	738,138.84
60	4.19400	4.54900	4.95	749,040.24	60	4.88200	4.93600	4.56	690,748.73
61	4.19400	4.54900	5.11	751,541.10	61	4.88100	4.93900	4.74	698,409.02
62	4.19400	4.54900	4.95	707,521.65	62	4.88300	4.94200	4.56	652,406.19
63	4.19400	4.54900	4.95	687,369.37	63	4.88600	4.94500	4.56	633,344.75
64	4.19400	4.54900	5.42	731,780.28	64	4.88900	4.94900	5.09	687,855.08
65	4.19400	4.54900	4.94	648,891.04	65	4.89300	4.95200	4.55	597,750.10
66	4.19400	4.54900	5.10	650,563.12	66	4.89600	4.95600	4.73	603,826.09
67	4.19400	4.54900	4.94	612,435.32	67	4.89900	4.96000	4.55	564,353.42
68	4.19400	4.54900	5.10	613,817.27	68	4.90300	4.96400	4.72	569,307.17
69	4.19400	4.54900	4.94	577,716.37	69	4.90700	4.96800	4.54	531,287.87
70	4.19400	4.54900	4.93	561,105.45	70	4.91000	4.97300	4.53	515,602.56
71	4.19400	4.54900	5.09	562,401.87	71	4.91500	4.97800	4.71	521,174.39
72	4.19400	4.54900	4.93	529,309.23	72	4.91900	4.98200	4.53	486,823.56
73	4.19400	4.54900	5.08	530,544.33	73	4.92300	4.98800	4.71	491,840.41
74	4.19400	4.54900	4.92	499,203.87	74	4.92800	4.99300	4.52	458,668.24
75	4.19400	4.54900	4.92	484,748.03	75	4.93300	4.99900	4.51	444,823.72
76	4.19400	4.54900	5.23	501,493.64	76	4.93800	5.00500	4.87	466,800.86
77	4.19400	4.54900	4.92	458,471.24	77	4.94400	5.01100	4.51	420,875.28
78	4.19400	4.54900	5.08	460,193.85	78	4.94900	5.01800	4.70	426,069.45
79	4.19400	4.54900	4.93	433,876.94	79	4.95500	5.02500	4.53	398,764.94
80	4.19400	4.54900	5.09	435,473.57	80	4.96200	5.03200	4.71	402,911.79
81	4.19400	4.54900	4.94	410,684.38	81	4.96800	5.03900	4.53	376,559.46
82	4.19400	4.54900	0.00	0.00	82	4.97500	5.04600	0.00	0.00

Fortress Strats

First Franklin 2005-FFH4

	# of Loans	UPB		% of UPB
1/29 6 Mo LIBOR ARM	13	$	3,426,234.16	0.35%
2/28 6 Mo LIBOR ARM	2,766	$	370,603,862.12	37.54%
3/27 6 Mo LIBOR ARM	767	$	113,896,202.42	11.54%
5/25 6 Mo LIBOR ARM	17	$	1,916,349.88	0.19%
5YR I/O FIXED RATE	99	$	16,699,204.53	1.69%
5Yr IO - 2/28 6 Mo LIBOR ARM	1,102	$	268,553,898.90	27.20%
5Yr IO - 3/27 6 Mo LIBOR ARM	394	$	79,047,502.42	8.01%
5Yr IO - 5/25 6 Mo LIBOR ARM	12	$	2,510,400.86	0.25%
5Yr IO - 6 Mo LIBOR ARM	1	$	114,000.00	0.01%
FIXED RATE	1,251	$	130,470,000.55	13.21%
FIXED RATE Balloon	1	$	52,935.57	0.01%
Total	6,423	$	987,290,591.41	100.00%
	# of Loans		UPB	% of UPB
<= 590	566	$	64,701,003.06	6.55%
591 - 615	1,214	$	138,247,016.14	14.00%
616 - 640	1,278	$	173,282,321.41	17.55%
641 - 665	1,427	$	238,296,376.11	24.14%

666 - 690		841	$	154,196,482.21	15.62%
691 +		1,097	$	218,567,392.48	22.14%
Total		6,423	$	987,290,591.41	100.00%
		# of Loans		UPB	% of UPB
< 77.49		45	$	5,836,607.69	0.59%
77.50 - 82.49		71	$	11,519,646.75	1.17%
82.50 - 87.49		27	$	3,327,115.78	0.34%
87.50 - 92.49		50	$	6,074,942.00	0.62%
92.50 - 97.49		103	$	17,702,432.49	1.79%
97.50 +		6,127	$	942,829,846.70	95.50%
Total		6,423	$	987,290,591.41	100.00%
		# of Loans		UPB	% of UPB	LTV	CLTV	FICO
IO	Second In deal	N/A	$	-	0.00%	0.00	0.00	0
IO	No Second	1,596	$	364,012,659.46	36.87%	99.72	99.72	669
IO	w/Second not in deal	12	$	2,912,347.25	0.29%	80.00	98.50	669
Non-IO	Second In deal	N/A	$	-	0.00%	0.00	0.00	0
Non-IO	No Second	4,803	$	617,860,431.92	62.58%	99.44	99.44	650
Non-IO	w/Second not in deal	12	$	2,505,152.78	0.25%	79.41	94.98	656
Total		6,423	$	987,290,591.41	100.00%	99.44	99.53	657

First Franklin 2005-FFH4
$ go in each box
Box in red should be total UPB of entire deal
All
Portfolio Totals
	LE 590	591-615	616-640	641-665	666-690	691+	Total
LT 77.50	2,500,619.27	1,310,264.08	544,425.85	957,019.67	397,375.20	126,903.62	5,836,607.69
77.50 - 82.49	2,622,522.71	1,603,819.88	905,614.93	2,123,910.55	1,176,200.00	3,087,578.68	11,519,646.75
82.50 - 87.49	1,779,241.06	227,769.15	663,245.43	220,641.47	320,218.67	116,000.00	3,327,115.78
87.50 - 92.49	2,064,771.74	2,049,329.56	588,333.96	415,224.62	765,403.75	191,878.37	6,074,942.00
92.50 - 97.49	286,262.27	2,231,967.12	3,667,467.81	3,628,979.09	3,782,408.83	4,105,347.37	17,702,432.49
97.50+	55,447,586.01	130,823,866.35	166,913,233.43	230,950,600.71	147,754,875.76	210,939,684.44	942,829,846.70
Total	64,701,003.06	138,247,016.14	173,282,321.41	238,296,376.11	154,196,482.21	218,567,392.48	987,290,591.41
Fixed
Portfolio Totals
	LE 590	591-615	616-640	641-665	666-690	691+	Total
LT 77.50	863,291.33	249,823.36	142,878.37	122,614.93	197,375.20	89,933.21	1,665,916.40
77.50 - 82.49	651,015.23	646,283.63	75,829.74	738,553.02	-	63,826.67	2,175,508.29
82.50 - 87.49	354,453.25	-	153,628.71	117,791.81	320,218.67	-	946,092.44
87.50 - 92.49	352,358.51	298,522.30	245,943.18	230,697.56	107,921.83	-	1,235,443.38
92.50 - 97.49	-	306,300.35	970,303.44	1,121,578.83	221,183.50	596,123.43	3,215,489.55
97.50+	11,782,154.93	27,012,083.59	36,535,101.10	25,202,406.78	17,762,246.88	19,689,697.31	137,983,690.59
Total	14,003,273.25	28,513,013.23	38,123,684.54	27,533,642.93	18,608,946.08	20,439,580.62	147,222,140.65
ARM
Portfolio Totals
	LE 590	591-615	616-640	641-665	666-690	691+	Total
LT 77.50	1,637,327.94	1,060,440.72	401,547.48	834,404.74	200,000.00	36,970.41	4,170,691.29
77.50 - 82.49	1,971,507.48	957,536.25	829,785.19	1,385,357.53	1,176,200.00	3,023,752.01	9,344,138.46
82.50 - 87.49	1,424,787.81	227,769.15	509,616.72	102,849.66	-	116,000.00	2,381,023.34
87.50 - 92.49	1,712,413.23	1,750,807.26	342,390.78	184,527.06	657,481.92	191,878.37	4,839,498.62
92.50 - 97.49	286,262.27	1,925,666.77	2,697,164.37	2,507,400.26	3,561,225.33	3,509,223.94	14,486,942.94
97.50+	43,665,431.08	103,811,782.76	130,378,132.33	205,748,193.93	129,992,628.88	191,249,987.13	804,846,156.11
Total	50,697,729.81	109,734,002.91	135,158,636.87	210,762,733.18	135,587,536.13	198,127,811.86	840,068,450.76

First Franklin 2005-FFH4 - Marketing Pool Katrina/Rita/Wilma Individual Assistance
State	Zip		Balance
AL	36526	$	141,200.00
AL	36532	$	135,000.00
AL	36541	$	69,805.89
AL	36551	$	104,746.62
AL	36551	$	114,353.48
AL	36575	$	110,881.04
AL	36575	$	502,703.03
AL	36582	$	91,936.69
AL	36582	$	96,000.00
AL	36603	$	35,000.00
AL	36605	$	47,000.00
AL	36606	$	65,000.00
AL	36606	$	84,896.64
AL	36609	$	106,878.26
AL	36613	$	85,864.98
AL	36617	$	57,000.00
AL	36617	$	59,900.00
AL	36618	$	199,900.00
AL	36695	$	166,720.00
FL	32780	$	144,900.21
FL	32901	$	205,528.59
FL	32904	$	89,853.77
FL	32909	$	209,872.78
FL	32922	$	84,944.38
FL	32922	$	115,000.00
FL	32927	$	314,999.61
FL	32934	$	350,000.00
FL	32935	$	120,000.00
FL	32935	$	122,400.00
FL	32935	$	149,979.96
FL	32937	$	169,047.93
FL	32940	$	342,190.63
FL	32950	$	349,746.68
FL	32953	$	392,094.42
FL	33037	$	451,359.92
FL	33903	$	198,900.00
FL	33905	$	167,500.00
FL	33909	$	130,798.80
FL	33909	$	176,412.15
FL	33914	$	245,000.00
FL	33914	$	329,000.00
FL	33917	$	94,934.62
FL	33936	$	249,450.00
FL	33971	$	193,189.53
FL	33971	$	272,239.18
FL	33991	$	314,800.00
FL	33993	$	242,000.00
FL	34135	$	202,000.00
FL	34952	$	186,368.37
FL	34953	$	219,836.73
FL	34953	$	228,857.66

LA	70072	$	64,943.78
LA	70401	$	159,884.20
LA	70460	$	157,812.76
LA	70601	$	64,327.51
LA	70605	$	130,000.00
LA	70714	$	74,990.00
LA	70714	$	85,249.64
LA	70714	$	93,842.12
LA	70726	$	97,850.40
LA	70729	$	85,000.00
LA	70808	$	142,896.50
LA	70809	$	197,543.95
LA	70811	$	81,000.00
LA	70814	$	91,748.54
LA	70814	$	92,845.15
LA	70814	$	139,901.19
LA	70815	$	50,945.52
LA	70818	$	159,912.59
LA	70819	$	97,000.00
TX	77510	$	114,845.16
TX	77535	$	49,915.29
TX	77539	$	73,800.00
TX	77590	$	76,852.20
TX	77627	$	76,000.00
TX	77650	$	69,914.88
TX	77650	$	84,860.39
TX	77707	$	80,000.00
	78	$	12,031,874.32

First Franklin 2005-FFH4
Aggregate Loans
FICO	% of total deal	WA LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	WA Margin	with Silent 2nd
540 - 559	0.32%	77.78	85.00	82.70%	100.00%	12.93%	8.072	5.852	9.31%
560 - 579	0.54%	83.05	98.18	54.94%	99.31%	9.67%	7.933	5.999	8.81%
580 - 599	9.74%	99.50	100.00	98.35%	100.00%	25.45%	8.613	6.545	0.00%
600 - 619	12.17%	99.28	100.00	82.61%	100.00%	21.87%	8.448	6.488	0.61%
620 - 639	13.96%	99.56	100.00	66.01%	99.79%	32.14%	8.332	6.459	0.20%
640 - 659	19.97%	99.72	103.00	43.92%	100.00%	38.15%	7.911	6.470	0.22%
660 - 679	15.39%	99.57	103.00	39.76%	100.00%	43.21%	7.728	6.421	0.70%
680 - 699	9.61%	99.65	103.00	32.82%	97.70%	42.35%	7.675	6.455	0.37%
700 - 719	7.00%	99.70	103.00	27.75%	97.95%	47.06%	7.605	6.402	1.18%
720 - 739	4.36%	99.54	103.00	28.94%	98.11%	47.90%	7.539	6.387	1.70%
740 - 759	3.21%	99.93	103.00	33.09%	96.30%	44.86%	7.467	6.356	0.00%
760 - 779	2.04%	99.73	103.00	34.44%	93.35%	52.85%	7.509	6.376	1.66%
780 - 799	1.46%	100.03	103.00	21.09%	95.50%	75.02%	7.647	6.407	0.00%
800 >=	0.22%	100.00	100.00	36.63%	100.00%	46.57%	7.529	6.526	0.00%
Total	100.00%	99.44	103.00	52.81%	99.20%	37.16%	7.989	6.449	0.56%
IO loans
FICO	% of total deal	WA LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	WA Margin	with Silent 2nd
540 - 559	0.04%	71.04	78.73	100.00%	100.00%	100.00%	7.772	5.375	0.00%
560 - 579	0.05%	88.62	90.00	100.00%	100.00%	100.00%	8.271	5.973	0.00%
580 - 599	2.48%	99.91	100.00	100.00%	100.00%	100.00%	8.615	6.319	0.00%
600 - 619	2.66%	99.02	100.00	98.96%	100.00%	100.00%	8.342	6.310	1.91%
620 - 639	4.49%	99.79	100.00	55.16%	99.34%	100.00%	8.420	6.292	0.63%
640 - 659	7.62%	99.67	102.98	36.83%	100.00%	100.00%	7.927	6.358	0.11%
660 - 679	6.65%	99.33	100.00	35.00%	100.00%	100.00%	7.720	6.286	1.62%
680 - 699	4.07%	99.69	100.00	27.88%	100.00%	100.00%	7.647	6.342	0.00%
700 - 719	3.29%	99.49	100.00	26.71%	99.39%	100.00%	7.602	6.291	2.52%
720 - 739	2.09%	99.76	100.00	28.67%	99.07%	100.00%	7.538	6.331	0.81%
740 - 759	1.44%	99.89	100.00	30.05%	100.00%	100.00%	7.414	6.288	0.00%
760 - 779	1.08%	100.00	100.00	22.97%	99.67%	100.00%	7.481	6.278	0.00%
780 - 799	1.10%	100.00	100.00	7.90%	100.00%	100.00%	7.591	6.328	0.00%
800 >=	0.10%	100.00	100.00	0.00%	100.00%	100.00%	7.320	6.000	0.00%
Total	37.16%	99.57	102.98	43.58%	99.80%	100.00%	7.900	6.314	0.79%

Aggregate Loans (First Lien Only)
FICO	% of 1st Liens	WA LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	WA Margin	with Silent 2nd
540 - 559	0.32%	77.78	85.00	82.70%	100.00%	12.93%	8.072	5.852	9.31%
560 - 579	0.54%	83.05	98.18	54.94%	99.31%	9.67%	7.933	5.999	8.81%
580 - 599	9.74%	99.50	100.00	98.35%	100.00%	25.45%	8.613	6.545	0.00%
600 - 619	12.17%	99.28	100.00	82.61%	100.00%	21.87%	8.448	6.488	0.61%
620 - 639	13.96%	99.56	100.00	66.01%	99.79%	32.14%	8.332	6.459	0.20%
640 - 659	19.97%	99.72	103.00	43.92%	100.00%	38.15%	7.911	6.470	0.22%
660 - 679	15.39%	99.57	103.00	39.76%	100.00%	43.21%	7.728	6.421	0.70%
680 - 699	9.61%	99.65	103.00	32.82%	97.70%	42.35%	7.675	6.455	0.37%
700 - 719	7.00%	99.70	103.00	27.75%	97.95%	47.06%	7.605	6.402	1.18%
720 - 739	4.36%	99.54	103.00	28.94%	98.11%	47.90%	7.539	6.387	1.70%
740 - 759	3.21%	99.93	103.00	33.09%	96.30%	44.86%	7.467	6.356	0.00%
760 - 779	2.04%	99.73	103.00	34.44%	93.35%	52.85%	7.509	6.376	1.66%
780 - 799	1.46%	100.03	103.00	21.09%	95.50%	75.02%	7.647	6.407	0.00%
800 >=	0.22%	100.00	100.00	36.63%	100.00%	46.57%	7.529	6.526	0.00%
Total	100.00%	99.44	103.00	52.81%	99.20%	37.16%	7.989	6.449	0.56%
THERE ARE NO 2nd LIENS
Aggregate Loans (Second Lien Only)
FICO	% of 2nd Liens	WA LTV	Max LTV	% Full Doc	% Owner Occ	% IO	WAC	WA Margin	with Silent 2nd
540 - 559	0.00%	0.00	0.00	0.00%	0.00%	0.00%	0.000	0.000	0.00%
800 >=	0.00%	0.00	0.00	0.00%	0.00%	0.00%	0.000	0.000	0.00%
Total	0.00%	0.00	0.00	0.00%	0.00%	0.00%	0.000	0.000	0.00%
Second Lien Loans
FRM %	0.00%
ARM %	0.00%

First Franklin 2005-FFH4 - Total Pool

Original Principal Balances of Mortgage Loans

Range ($)	Number of Loans	Aggregate Original Principal Balance		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN		WA ORIGLTV		WA FICO
0.00 - 25,000.00	4	$	97,650.00	0.01	$	24,402.72		9.244		78.16		620
25,000.01 - 50,000.00	328	$	14,315,829.00	1.45	$	43,604.83		8.534		98.54		636
50,000.01 - 75,000.00	1,095	$	70,250,006.00	7.11	$	64,107.00		8.398		99.30		635
75,000.01 - 100,000.00	1,167	$	102,363,284.00	10.36	$	87,650.25		8.185		99.37		639
100,000.01 - 125,000.00	835	$	94,984,126.00	9.61	$	113,680.79		8.080		99.50		641
125,000.01 - 150,000.00	778	$	107,173,294.00	10.85	$	137,656.30		8.005		99.72		646
150,000.01 - 175,000.00	518	$	84,299,172.00	8.53	$	162,640.21		7.910		99.44		656
175,000.01 - 200,000.00	377	$	70,713,073.00	7.16	$	187,465.41		7.947		99.40		656
200,000.01 - 225,000.00	234	$	50,005,335.00	5.06	$	213,595.16		7.928		99.52		659
225,000.01 - 250,000.00	213	$	50,657,152.00	5.13	$	237,701.36		7.931		99.48		660
250,000.01 - 275,000.00	151	$	39,974,422.00	4.05	$	264,593.47		7.919		98.62		663
275,000.01 - 300,000.00	117	$	33,772,659.00	3.42	$	288,492.94		7.901		98.77		654
300,000.01 - 333,700.00	116	$	36,845,309.00	3.73	$	317,476.41		7.845		99.53		671
333,700.01 - 350,000.00	58	$	19,858,440.00	2.01	$	342,237.71		7.812		99.22		672
350,000.01 - 600,000.00	357	$	158,006,095.00	16.00	$	442,434.86		7.843		99.66		678
600,000.01 – 1,000,000.00	74	$	53,454,137.00	5.41	$	722,205.53		7.733		99.65		695
1,000,000.01 +	1	$	1,075,000.00	0.11	$	1,075,000.00		7.500		100.00		705
Total	6,423	$	987,844,983.00	100.00	$	153,711.75		7.989		99.44		657

Principal Balances of Mortgage Loans as of Cutoff Date

Range ($)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
0.00 - 25,000.00	4	$	97,610.87	0.01	$	24,402.72	9.244	78.16	620
25,000.01 - 50,000.00	328	$	14,302,383.98	1.45	$	43,604.83	8.534	98.54	636
50,000.01 - 75,000.00	1,095	$	70,197,164.74	7.11	$	64,107.00	8.398	99.30	635
75,000.01 - 100,000.00	1,167	$	102,287,839.18	10.36	$	87,650.25	8.185	99.37	639
100,000.01 - 125,000.00	836	$	95,048,375.60	9.63	$	113,694.23	8.080	99.50	642
125,000.01 - 150,000.00	779	$	107,271,554.58	10.87	$	137,704.18	8.004	99.70	646
150,000.01 - 175,000.00	517	$	84,122,747.02	8.52	$	162,713.24	7.913	99.46	656
175,000.01 - 200,000.00	376	$	70,499,466.70	7.14	$	187,498.58	7.946	99.40	655

200,000.01 - 225,000.00	234	$	49,981,266.64	5.06	$	213,595.16	7.928	99.52	659
225,000.01 - 250,000.00	213	$	50,630,389.64	5.13	$	237,701.36	7.931	99.48	660
250,000.01 - 275,000.00	151	$	39,953,614.35	4.05	$	264,593.47	7.919	98.62	663
275,000.01 - 300,000.00	117	$	33,753,674.13	3.42	$	288,492.94	7.901	98.77	654
300,000.01 - 333,700.00	117	$	37,160,790.65	3.76	$	317,613.60	7.844	99.53	671
333,700.01 - 350,000.00	58	$	19,866,180.21	2.01	$	342,520.35	7.801	99.28	672
350,000.01 - 600,000.00	356	$	157,599,323.93	15.96	$	442,694.73	7.844	99.65	678
600,000.01 – 1,000,000.00	74	$	53,443,209.19	5.41	$	722,205.53	7.733	99.65	695
1,000,000.01 +	1	$	1,075,000.00	0.11	$	1,075,000.00	7.500	100.00	705
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Current Mortgage Rates of Mortgage Loans

Mortgage Rates (%)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
05.500 – 5.999	11	$	2,587,706.16	0.26	$	235,246.01	5.869	83.08	696
06.000 – 6.499	37	$	6,230,121.51	0.63	$	168,381.66	6.263	92.16	695
06.500 – 6.999	312	$	62,262,225.05	6.31	$	199,558.41	6.823	97.87	694
07.000 – 7.499	668	$	131,636,093.93	13.33	$	197,060.02	7.233	99.46	688
07.500 – 7.999	1,781	$	301,856,690.57	30.57	$	169,487.19	7.730	99.57	669
08.000 – 8.499	1,518	$	221,627,925.23	22.45	$	145,999.95	8.207	99.63	646
08.500 – 8.999	1,496	$	198,459,924.98	20.10	$	132,660.38	8.680	99.83	631
09.000 – 9.499	444	$	47,699,734.39	4.83	$	107,431.83	9.159	99.72	618
09.500 – 9.999	145	$	13,885,625.81	1.41	$	95,762.94	9.627	99.89	613
10.000 – 10.499	11	$	1,044,543.78	0.11	$	94,958.53	10.208	100.00	603
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Original Term to Maturity of Mortgage Loans

Original Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
000 – 180	45	$	4,319,448.59	0.44	$	95,987.75	7.958	97.55	649
181 – 240	3	$	253,703.71	0.03	$	84,567.90	8.377	100.00	639
241 – 360	6,375	$	982,717,439.11	99.54	$	154,151.76	7.989	99.44	657
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Stated Remaining Term to Maturity of Mortgage Loans

Remaining Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
121 – 180	45	$	4,319,448.59	0.44	$	95,987.75	7.958	97.55	649
181 – 240	3	$	253,703.71	0.03	$	84,567.90	8.377	100.00	639
301 – 360	6,375	$	982,717,439.11	99.54	$	154,151.76	7.989	99.44	657
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657
Mortgage Insurance	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
No	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657
Lien	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
1	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657
Seasoning(mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
0	13	$	1,594,675.00	0.16	$	122,667.31	8.085	98.93	644
1	3,935	$	606,660,491.05	61.45	$	154,170.39	8.028	99.44	656
2	2,200	$	336,941,746.83	34.13	$	153,155.34	7.927	99.65	659
3	219	$	34,095,528.48	3.45	$	155,687.34	7.946	98.57	658
4	35	$	4,626,601.98	0.47	$	132,188.63	7.972	94.43	627
5	6	$	1,614,454.24	0.16	$	269,075.71	6.901	88.46	690
6	13	$	1,371,130.54	0.14	$	105,471.58	7.862	99.35	644
7	1	$	147,984.87	0.01	$	147,984.87	8.000	85.00	543
13	1	$	237,978.42	0.02	$	237,978.42	7.500	100.00	676
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Original Loan-to-Value Ratios of Mortgage Loans

Original LTVs	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
<= 25.00	1	$	24,986.34	0.00	$	24,986.34	9.000	14.67	622
30.01 - 35.00	1	$	99,936.23	0.01	$	99,936.23	8.250	32.26	546
45.01 - 50.00	1	$	36,686.11	0.00	$	36,686.11	8.750	49.67	569
50.01 - 55.00	1	$	199,855.24	0.02	$	199,855.24	7.625	54.80	599
55.01 - 60.00	2	$	155,370.86	0.02	$	77,685.43	6.934	55.83	609
60.01 - 65.00	5	$	578,023.21	0.06	$	115,604.64	6.703	64.44	630
65.01 - 70.00	4	$	530,824.45	0.05	$	132,706.11	7.845	67.85	566
70.01 - 75.00	22	$	3,003,090.29	0.30	$	136,504.10	7.218	74.39	605
75.01 - 80.00	77	$	12,490,814.76	1.27	$	162,218.37	6.929	79.50	639
80.01 - 85.00	25	$	3,280,476.71	0.33	$	131,219.07	7.600	84.50	600
85.01 - 90.00	52	$	6,034,185.51	0.61	$	116,042.03	7.952	89.67	608
90.01 - 95.00	54	$	7,079,228.74	0.72	$	131,096.83	7.631	94.47	647
95.01 – 100.00	6,095	$	936,520,833.64	94.86	$	153,653.95	8.022	99.94	658
100.01 – 105.00	83	$	17,256,279.32	1.75	$	207,906.98	7.356	102.89	678
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Owner Occupancy of Mortgage Loans

Owner Occupancy	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
Non-owner	1	$	94,875.30	0.01	$	94,875.30	8.125	95.00	712
Primary	6,373	$	979,379,413.95	99.20	$	153,676.36	7.991	99.44	657
Second Home	49	$	7,816,302.16	0.79	$	159,516.37	7.735	99.45	726
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Property Type of Mortgage Loans

Property Types	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
2 Units	178	$	35,568,867.70	3.60	$	199,825.10	7.919	98.89	668
3 Units	8	$	2,165,212.81	0.22	$	270,651.60	7.803	92.43	675
4 Units	1	$	363,694.20	0.04	$	363,694.20	6.875	80.00	724

Condominium	343	$	61,208,286.94	6.20	$	178,449.82	7.986	99.93	668
Modular	1	$	171,000.00	0.02	$	171,000.00	7.250	100.00	733
PUD	573	$	132,861,106.87	13.46	$	231,869.30	7.906	99.79	667
Single Family	5,319	$	754,952,422.89	76.47	$	141,935.03	8.008	99.39	654
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Loan Purpose of Mortgage Loans

Loan Purpose	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
Cash Out Refinance	1,110	$	187,905,432.42	19.03	$	169,284.17	7.974	97.63	651
Purchase	5,192	$	782,710,561.17	79.28	$	150,753.19	7.992	99.94	659
Rate/Term Refinance	121	$	16,674,597.82	1.69	$	137,806.59	7.978	96.10	652
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Document Type of Mortgage Loans

Document Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
Blended Access	30	$	6,748,197.99	0.68	$	224,939.93	7.956	100.00	660
Full Documentation	4,169	$	521,403,100.68	52.81	$	125,066.71	8.034	99.45	639
Limited Income Verification	16	$	2,518,991.13	0.26	$	157,436.95	7.584	99.58	698
No Income Verification	1,860	$	333,913,292.15	33.82	$	179,523.28	7.993	99.24	675
Stated Plus Documentation	348	$	122,707,009.46	12.43	$	352,606.35	7.795	99.89	683
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Product Type of Mortgage Loans

Product Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
1/29 6 Mo LIBOR ARM	13	$	3,426,234.16	0.35	$	263,556.47	7.618	99.91	688
2/28 6 Mo LIBOR ARM	2,766	$	370,603,862.12	37.54	$	133,985.49	7.996	99.42	649
3/27 6 Mo LIBOR ARM	767	$	113,896,202.42	11.54	$	148,495.70	7.904	99.55	658
5/25 6 Mo LIBOR ARM	17	$	1,916,349.88	0.19	$	112,726.46	7.594	100.31	697

5YR IO 2/28 6 Mo LIBOR ARM	1,102	$	268,553,898.90	27.20	$	243,696.82	7.873	99.61	671
5YR IO 3/27 6 Mo LIBOR ARM	394	$	79,047,502.42	8.01	$	200,628.18	7.897	99.53	667
5YR IO 5/25 6 Mo LIBOR ARM	12	$	2,510,400.86	0.25	$	209,200.07	7.717	98.57	674
5YR IO 6 Mo LIBOR ARM	1	$	114,000.00	0.01	$	114,000.00	7.375	89.07	595
BALLOON 15/30	1	$	52,935.57	0.01	$	52,935.57	8.500	100.00	634
Fixed Rate	1,251	$	130,470,000.55	13.21	$	104,292.57	8.306	99.00	644
Fixed Rate 5Yr IO	99	$	16,699,204.53	1.69	$	168,678.83	8.370	99.37	637
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

** For ARM loans please break out 2/28, 3/27, 5/25 by percentage

** For IO loans please include length of mortization term and fixed rate term ( 2yr, 3yr, 5yr, 10yr)

Geographical Distribution of Mortgages Loans

State	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
CA	196	$	87,043,367.42	8.82	$	444,098.81	7.718	99.88	682
MA	73	$	19,195,930.50	1.94	$	262,957.95	7.518	87.96	651
NY	323	$	42,346,671.43	4.29	$	131,104.25	8.073	99.95	665
Other	5,831	$	838,704,622.06	84.95	$	143,835.47	8.023	99.63	654
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Prepay Penalty for Mortgage Loans

Prepay Penalty	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
Has Prepay Penalty	4,576	$	664,658,076.84	67.32	$	145,248.71	7.966	99.57	655
None	1,847	$	322,632,514.57	32.68	$	174,679.22	8.035	99.17	662
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Prepay Term for Mortgage Loans

Prepay Term	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
0	1,847	$	322,632,514.57	32.68	$	174,679.22	8.035	99.17	662
12	234	$	44,285,809.24	4.49	$	189,255.60	8.185	99.87	667
24	2,653	$	396,433,420.20	40.15	$	149,428.35	8.009	99.58	654
36	1,689	$	223,938,847.40	22.68	$	132,586.65	7.847	99.49	653
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

Fico Scores of Mortgage Loans

Fico Scores	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA ORIGLTV	WA FICO
540 - 559	31	$	3,155,873.77	0.32	$	101,802.38	8.072	77.78	548
560 - 579	44	$	5,329,759.80	0.54	$	121,130.90	7.933	83.05	570
580 - 599	864	$	96,135,649.64	9.74	$	111,268.11	8.613	99.50	589
600 - 619	1,017	$	120,116,110.21	12.17	$	118,108.27	8.448	99.28	609
620 - 639	1,008	$	137,854,833.42	13.96	$	136,760.75	8.332	99.56	629
640 - 659	1,211	$	197,203,589.44	19.97	$	162,843.59	7.911	99.72	649
660 - 679	843	$	151,945,661.89	15.39	$	180,243.96	7.728	99.57	669
680 - 699	518	$	94,887,312.80	9.61	$	183,180.14	7.675	99.65	689
700 - 719	344	$	69,092,121.51	7.00	$	200,849.19	7.605	99.70	708
720 - 739	223	$	43,075,106.74	4.36	$	193,161.91	7.539	99.54	729
740 - 759	154	$	31,725,784.66	3.21	$	206,011.59	7.467	99.93	749
760 - 779	93	$	20,134,373.21	2.04	$	216,498.64	7.509	99.73	768
780 - 799	60	$	14,461,413.87	1.46	$	241,023.56	7.647	100.03	789
800 >=	13	$	2,173,000.45	0.22	$	167,153.88	7.529	100.00	806
Total	6,423	$	987,290,591.41	100.00	$	153,711.75	7.989	99.44	657

First Franklin 2005-FFH4

	Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only	% CA	% NY	% FL
FICO
525-549 LTV > 65	106,056	0.2	8.039	0.00	545	36.69	79.41	96.12	0.00	100.00	80.35	0.00	19.65	12.90
550-574 LTV > 65	104,851	0.47	8.046	0.00	565	36.70	83.11	96.54	0.00	100.00	68.29	0.69	31.02	11.49
575-599 LTV > 70	111,838	9.84	8.603	0.00	589	40.57	99.44	83.56	10.39	100.00	97.34	0.00	2.66	25.31
600-624 LTV > 70	122,243	16.34	8.420	0.00	612	42.85	99.40	82.38	10.99	100.00	77.90	0.00	22.10	23.25
625-649 LTV > 70	147,795	20.79	8.101	0.00	638	43.35	99.71	79.81	11.31	99.86	55.51	0.25	44.24	35.82
650-674 LTV > 80	175,031	20.9	7.830	0.00	661	42.84	99.90	72.67	15.59	100.00	40.62	0.22	59.16	41.41
675-699 LTV > 80	181,848	12.56	7.708	0.00	686	43.00	99.92	73.30	13.76	98.24	34.21	0.28	65.51	42.34
700-724 LTV > 80	200,172	8.07	7.635	0.00	710	42.85	99.91	69.91	16.63	97.89	27.11	0.20	72.69	48.40
725-749 LTV > 85	197,010	4.97	7.511	0.00	736	42.54	100.01	74.83	14.79	97.49	30.87	0.38	68.74	43.68
750-774 LTV > 85	210,770	3.01	7.469	0.00	761	42.23	100.04	62.32	24.96	95.11	30.12	2.80	67.08	50.84
775-799 LTV > 85	230,386	1.82	7.624	0.00	786	42.27	100.05	62.26	19.08	94.29	25.98	0.00	74.02	71.14
800-824 LTV > 85	167,154	0.22	7.529	0.00	806	41.03	100.00	88.04	11.96	100.00	36.63	0.00	63.37	46.57
LTV
70.00 - 74.99 DTI > 50	194,440	0.04	7.350	0.00	628	54.03	71.54	100.00	0.00	100.00	100.00	0.00	0.00	51.43
75.00 - 79.99 DTI > 50	150,304	0.05	7.502	0.00	601	52.94	76.83	100.00	0.00	100.00	100.00	0.00	0.00	32.82
80.00 - 84.99 DTI > 50	187,806	0.25	6.920	0.00	636	53.08	80.00	40.01	5.14	100.00	80.69	0.00	19.31	33.76
85.00 - 89.99 DTI > 50	102,850	0.01	7.750	0.00	642	54.00	85.00	100.00	0.00	100.00	100.00	0.00	0.00	100.00
90.00 - 94.99 DTI > 50	175,132	0.18	7.572	0.00	639	53.25	91.68	73.02	0.00	100.00	41.19	0.00	58.81	39.44
95.00 - 99.99 DTI > 50	152,119	0.92	7.742	0.00	656	53.21	98.90	66.12	11.89	100.00	71.13	0.00	28.87	36.92
100.00 + DTI > 50	142,884	12.4	7.892	0.00	652	53.14	100.00	78.78	10.96	100.00	84.00	0.45	15.54	38.19
DTI
25-29.99 FICO < 550	42,451	0	8.750	0.00	548	27.00	85.00	100.00	0.00	100.00	100.00	0.00	0.00	0.00
30-34.99 FICO < 575	114,896	0.08	7.921	0.00	555	32.48	77.55	100.00	0.00	100.00	86.13	0.00	13.87	46.94
35-39.99 FICO < 600	111,218	1.87	8.635	0.00	587	37.11	98.07	84.54	8.99	100.00	98.18	0.00	1.82	10.19
40-44.99 FICO < 625	116,365	5.12	8.503	0.00	601	42.18	99.29	87.27	7.87	99.93	85.50	0.00	14.50	18.64
45-49.99 FICO < 650	145,272	12.27	8.338	0.00	618	47.11	99.37	77.80	14.71	100.00	64.04	0.00	35.96	35.46
50-54.99 FICO < 675	145,740	12.87	8.088	0.00	633	51.62	99.40	76.42	12.25	100.00	70.76	0.17	29.07	37.07
55-up FICO < 700	147,873	2.95	7.869	0.00	639	55.00	98.88	77.49	9.54	100.00	88.46	0.00	11.54	44.33
Stated & Limited Doc
525-549	79,208	0.04	8.245	0.00	545	44.51	84.22	80.27	0.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00	0.00
550-574	110,728	0.16	7.984	0.00	565	39.54	80.07	89.69	0.00	97.63	0.00	2.06	97.94	0.00	0.00	0.00	0.00
575-599	143,730	0.26	7.640	0.00	586	38.37	86.26	86.75	0.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00	0.00
600-624	173,759	3.63	8.450	0.00	615	43.11	98.66	78.86	13.40	100.00	0.00	0.00	100.00	17.23	7.62	2.22	6.23
625-649	194,949	9.26	8.217	0.00	640	43.28	99.60	77.12	11.19	100.00	0.00	0.55	99.45	42.27	16.14	2.86	7.58

650-674	200,771	12.55	7.958	0.00	661	42.65	99.53	71.89	15.11	100.00	0.00	0.37	99.63	46.20	11.94	5.09	6.23
675-699	211,014	8.36	7.812	0.00	686	43.24	99.59	73.33	14.70	100.00	0.00	0.42	99.58	45.19	15.10	4.65	7.40
700-724	227,720	5.88	7.740	0.00	710	42.65	99.87	69.16	19.23	99.83	0.00	0.27	99.73	49.54	14.81	3.19	9.97
725-749	232,270	3.46	7.576	0.00	736	41.89	99.76	74.93	14.63	100.00	0.00	0.55	99.45	45.00	11.67	11.31	6.29
750-774	254,341	2.11	7.556	0.00	761	41.97	99.82	60.18	26.68	100.00	0.00	3.98	96.02	54.57	24.57	5.26	6.04
775-799	289,164	1.35	7.700	0.00	786	42.92	100.00	59.74	20.00	100.00	0.00	0.00	100.00	84.03	15.80	1.36	9.59
800-824	344,250	0.14	7.566	0.00	805	40.54	100.00	100.00	0.00	100.00	0.00	0.00	100.00	73.49	61.00	0.00	0.00
IO Loans
525-549	260,000	0.03	7.500	0.00	547	33.00	66.67	100.00	0.00	100.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00
550-574	176,700	0.05	7.862	0.00	565	43.36	85.51	100.00	0.00	100.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00
575-599	141,356	2.49	8.621	0.00	589	42.60	99.86	75.06	17.04	100.00	100.00	0.00	0.00	100.00	2.91	0.88	3.93
600-624	166,025	3.8	8.368	0.00	613	45.23	99.27	67.32	25.49	100.00	83.56	0.00	16.44	100.00	8.95	1.73	8.14
625-649	220,178	7.45	8.115	0.00	638	45.21	99.78	71.33	16.88	99.60	47.44	0.00	52.56	100.00	19.68	1.99	10.11
650-674	248,915	8.87	7.822	0.00	662	44.26	99.34	63.21	22.01	100.00	34.69	0.43	64.88	100.00	18.41	3.18	7.73
675-699	264,909	5.37	7.676	0.00	686	44.11	99.73	62.87	21.93	100.00	29.62	0.00	70.38	100.00	24.79	1.18	12.09
700-724	279,269	3.99	7.622	0.00	711	43.39	99.54	59.25	26.28	99.49	26.95	0.00	73.05	100.00	26.44	4.63	15.67
725-749	257,107	2.19	7.458	0.00	736	44.29	99.84	66.61	22.05	99.11	28.85	0.00	71.15	100.00	19.97	5.97	5.96
750-774	279,773	1.53	7.426	0.00	761	43.47	99.89	54.76	32.19	99.77	24.67	0.76	74.57	100.00	30.94	5.86	3.38
775-799	355,119	1.29	7.570	0.00	786	42.52	100.00	58.18	20.79	100.00	12.57	0.00	87.43	100.00	16.44	0.00	8.87
800-824	337,333	0.1	7.320	0.00	807	39.29	100.00	100.00	0.00	100.00	0.00	0.00	100.00	100.00	83.00	0.00	0.00

First Franklin 2005-FFH4: Marketing Pool
3-27 Loans
		Minimum	Maximum
Scheduled Principal Balance	$192,943,705	$31,884	$775,000
Average Scheduled Principal Balance	$166,188
Number of Mortgage Loans	1,161
Weighted Average Gross Coupon	7.901%	5.625%	10.250%
Weighted Average FICO Score	662	540	817
Weighted Average Original LTV	99.54%	32.26%	103.00%
Weighted Average Debt-to-Income	43.07%	1.00%	55.00%
Weighted Average Original Term	360 months	360 months	360 months
Weighted Average Stated Remaining Term	359 months	347 months	360 months
Weighted Average Seasoning	1 months	0 months	13 months
Weighted Average Gross Margin	6.448%	5.000%	8.500%
Weighted Average Minimum Interest Rate	7.901%	5.625%	10.250%
Weighted Average Maximum Interest Rate	13.901%	11.625%	16.250%
Weighted Average Initial Rate Cap	3.000%	3.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	35 months	23 months	36 months
Maturity Date		Nov 1 2034	Nov 1 2035
Maximum Zip Code Concentration	0.70%	27616 (RALEIGH, NC)
ARM	100.00%
3/27 6 Mo LIBOR ARM	59.03%
5YR IO 3/27 6 Mo LIBOR ARM	40.97%
Interest Only	40.97%
Not Interest Only	59.03%
Prepay Penalty: 0 months	70.06%
Prepay Penalty: 12 months	1.08%
Prepay Penalty: 24 months	0.70%
Prepay Penalty: 36 months	28.16%
First Lien	100.00%
Blended Access	0.71%
Full Documentation	55.16%
Limited Income Verification	0.45%
No Income Verification	37.40%
Stated Plus Documentation	6.28%
Cash Out Refinance	16.88%

Purchase	81.65%
Rate/Term Refinance	1.47%
2 Units	4.73%
3 Units	0.59%
Condominium	5.54%
PUD	20.02%
Single Family	69.11%
Primary	98.87%
Second Home	1.13%
Top 5 States:
North Carolina	21.66%
Illinois	10.27%
New York	9.79%
Georgia	9.03%
South Carolina	8.62%

First Franklin 2005-FFH4: Marketing Pool
3-27 Loans
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	28	1,192,375.17	0.62%	8.406	359	97.24	635
50,000.01 - 100,000.00	305	24,184,741.75	12.53%	8.158	359	99.56	642
100,000.01 - 150,000.00	352	44,390,320.37	23.01%	7.977	359	99.83	651
150,000.01 - 200,000.00	210	36,292,584.28	18.81%	7.847	359	99.70	659
200,000.01 - 250,000.00	77	17,302,463.65	8.97%	7.816	358	99.60	667
250,000.01 - 300,000.00	75	20,512,191.12	10.63%	7.907	359	98.66	662
300,000.01 - 350,000.00	36	11,713,529.25	6.07%	7.652	359	99.54	676
350,000.01 - 400,000.00	27	10,115,526.35	5.24%	7.808	358	99.93	672
400,000.01 - 450,000.00	15	6,476,593.90	3.36%	7.947	358	98.59	687
450,000.01 - 500,000.00	9	4,296,895.58	2.23%	7.810	358	98.90	675
500,000.01 - 550,000.00	8	4,222,767.96	2.19%	7.711	359	100.00	686
550,000.01 - 600,000.00	7	4,055,490.06	2.10%	7.514	358	99.59	682
600,000.01 - 650,000.00	5	3,160,647.09	1.64%	7.909	359	100.00	690
650,000.01 - 700,000.00	3	2,062,578.31	1.07%	7.957	359	100.00	721
700,000.01 - 750,000.00	3	2,190,000.00	1.14%	7.668	358	100.00	703
750,000.01 - 800,000.00	1	775,000.00	0.40%	7.625	359	100.00	699
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	2	607,561.89	0.31%	5.896	359	79.48	709
6.000 - 6.499	8	1,840,713.22	0.95%	6.260	359	88.03	683
6.500 - 6.999	69	14,178,248.62	7.35%	6.777	358	98.11	694
7.000 - 7.499	183	30,477,880.79	15.80%	7.207	359	99.87	688
7.500 - 7.999	338	60,372,932.33	31.29%	7.708	359	99.80	673
8.000 - 8.499	231	38,826,321.92	20.12%	8.194	359	99.76	650
8.500 - 8.999	246	36,917,331.82	19.13%	8.680	359	99.95	631
9.000 - 9.499	70	8,100,863.61	4.20%	9.135	359	100.00	621
9.500 - 9.999	13	1,548,850.64	0.80%	9.636	359	100.00	612
10.000 -10.499	1	73,000.00	0.04%	10.250	359	100.00	618
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	2	190,089.73	0.10%	7.420	358	54.90	543
550-574	1	44,727.49	0.02%	7.125	358	80.00	574
575-599	136	16,556,646.34	8.58%	8.610	359	99.64	590
600-624	197	27,044,243.07	14.02%	8.432	359	99.68	613
625-649	244	38,792,165.67	20.11%	8.026	359	99.81	639
650-674	247	45,077,862.57	23.36%	7.741	359	99.05	661
675-699	141	25,596,633.78	13.27%	7.556	358	99.58	687
700+	193	39,641,336.19	20.55%	7.527	358	99.91	732

Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	1	99,936.23	0.05%	8.250	359	32.26	546
65.00- 69.99	1	259,747.29	0.13%	6.125	359	65.00	662
70.00- 74.99	2	266,591.17	0.14%	7.032	358	74.59	613
75.00- 79.99	5	1,168,099.17	0.61%	6.281	359	78.44	668
80.00	7	1,239,680.99	0.64%	6.565	359	80.00	657
85.00- 89.99	1	49,938.12	0.03%	8.500	358	89.29	654
90.00- 94.99	8	1,291,281.52	0.67%	7.445	359	90.52	639
95.00- 99.99	57	9,720,934.90	5.04%	7.845	358	99.12	667
100.00	1,069	177,012,758.73	91.74%	7.941	359	100.00	661
100.01+	10	1,834,736.72	0.95%	6.964	358	102.90	688
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
360	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
301-360	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	18	2,563,864.94	1.33%	7.962	358	99.07	648
20.01 -25.00	38	5,199,261.80	2.69%	8.143	358	99.57	641
25.01 -30.00	71	9,198,189.75	4.77%	7.907	359	99.75	677
30.01 -35.00	106	16,210,844.99	8.40%	7.761	359	99.24	673
35.01 -40.00	165	27,729,088.32	14.37%	7.953	359	98.85	660
40.01 -45.00	237	42,350,664.00	21.95%	7.956	359	99.68	663
45.01 -50.00	310	58,377,585.75	30.26%	7.920	358	99.95	662
50.01 -55.00	216	31,314,205.29	16.23%	7.770	359	99.34	655
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3/27 6 Mo LIBOR ARM	767	113,896,202.42	59.03%	7.904	359	99.55	658
5YR IO 3/27 6 Mo LIBOR ARM	394	79,047,502.42	40.97%	7.897	359	99.53	667
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	394	79,047,502.42	40.97%	7.897	359	99.53	667
Not Interest Only	767	113,896,202.42	59.03%	7.904	359	99.55	658
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	790	135,171,792.42	70.06%	7.958	359	99.52	661
Prepay Penalty: 12 months	11	2,077,430.64	1.08%	7.977	359	99.86	667
Prepay Penalty: 24 months	7	1,353,152.19	0.70%	7.606	359	98.76	704
Prepay Penalty: 36 months	353	54,341,329.59	28.16%	7.763	359	99.61	661
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	8	1,367,819.74	0.71%	8.347	359	100.00	640
Full Documentation	760	106,422,870.45	55.16%	7.916	359	99.60	646
Limited Income Verification	3	859,429.96	0.45%	7.095	358	100.00	748
No Income Verification	348	72,168,272.63	37.40%	7.907	359	99.36	682
Stated Plus Documentation	42	12,125,312.06	6.28%	7.741	358	100.00	675
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	165	32,578,181.59	16.88%	7.788	359	97.55	660
Purchase	977	157,533,190.42	81.65%	7.924	359	99.96	662
Rate/Term Refinance	19	2,832,332.83	1.47%	7.922	358	99.05	657
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	36	9,132,985.97	4.73%	7.688	359	98.82	686
3 Units	3	1,138,874.38	0.59%	7.698	359	94.35	691
Condominium	62	10,693,954.58	5.54%	7.947	359	99.30	671
PUD	189	38,634,095.92	20.02%	7.903	359	99.94	662
Single Family	871	133,343,793.99	69.11%	7.913	359	99.54	659
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	1,147	190,757,915.26	98.87%	7.903	359	99.54	661
Second Home	14	2,185,789.58	1.13%	7.686	358	99.32	727
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	11	1,182,478.74	0.61%	7.903	359	100.00	650
Arizona	1	180,000.00	0.09%	8.000	358	100.00	609
Arkansas	15	1,482,134.84	0.77%	8.195	358	100.00	621
California	11	4,513,263.98	2.34%	7.510	358	99.80	669
Colorado	4	600,346.19	0.31%	7.616	358	98.23	656
Delaware	2	550,500.00	0.29%	7.815	359	100.00	667
Florida	20	5,539,633.05	2.87%	8.069	359	100.10	668
Georgia	99	17,418,853.28	9.03%	7.932	358	100.03	659
Illinois	108	19,812,856.86	10.27%	8.103	359	99.99	668
Indiana	29	3,262,451.77	1.69%	7.601	359	93.95	653
Iowa	1	104,428.08	0.05%	7.875	359	100.00	643
Kansas	1	274,665.64	0.14%	8.500	358	100.00	641
Kentucky	9	1,099,435.38	0.57%	7.566	358	99.55	654
Louisiana	2	287,812.76	0.15%	7.552	358	100.00	711
Maine	3	402,998.63	0.21%	8.369	358	100.00	645
Maryland	10	1,977,377.74	1.02%	7.078	358	101.29	680
Massachusetts	18	4,946,423.01	2.56%	7.250	358	86.88	661
Michigan	44	6,478,367.20	3.36%	7.767	359	99.61	662

Minnesota	13	2,700,363.10	1.40%	7.997	358	100.00	664
Missouri	4	412,400.00	0.21%	7.517	359	100.00	695
Nebraska	1	64,883.17	0.03%	7.125	358	100.00	699
Nevada	2	364,690.38	0.19%	7.181	359	101.51	720
New Hampshire	1	305,000.00	0.16%	6.999	359	100.00	702
New Jersey	47	13,948,801.53	7.23%	8.000	359	100.00	671
New Mexico	6	963,129.83	0.50%	8.313	358	100.00	647
New York	122	18,890,078.15	9.79%	8.022	358	99.96	672
North Carolina	271	41,786,597.51	21.66%	7.935	359	99.99	654
North Dakota	1	104,933.05	0.05%	8.250	359	100.00	658
Ohio	92	12,308,625.45	6.38%	7.824	359	99.97	656
Oklahoma	2	166,277.71	0.09%	7.549	359	100.00	662
Oregon	8	1,612,233.37	0.84%	7.673	358	100.00	654
Pennsylvania	18	2,495,269.47	1.29%	8.072	358	99.88	678
South Carolina	123	16,630,893.10	8.62%	7.938	359	100.00	650
Tennessee	24	3,166,664.62	1.64%	7.785	359	100.10	661
Texas	14	2,164,188.67	1.12%	8.067	359	100.00	662
Utah	5	785,540.98	0.41%	7.859	359	99.95	693
Virginia	7	1,720,799.50	0.89%	7.171	358	100.00	705
Washington	4	884,050.00	0.46%	7.007	358	98.33	688
West Virginia	2	171,500.00	0.09%	8.209	359	100.00	626
Wisconsin	6	1,182,758.10	0.61%	8.068	359	100.00	659
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	11	2,411,627.63	1.25%	6.393	359	81.11	662
5.500 - 5.999	9	1,530,138.01	0.79%	7.030	357	84.67	634
6.000 - 6.499	573	102,148,044.09	52.94%	7.593	359	99.91	665
6.500 - 6.999	337	53,569,684.31	27.76%	8.147	359	99.82	656
7.000 - 7.499	187	27,882,707.00	14.45%	8.525	358	99.97	662
7.500 - 7.999	43	5,276,699.70	2.73%	8.971	359	99.95	666
8.500 - 8.999	1	124,804.10	0.06%	9.250	357	100.00	603
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	2	607,561.89	0.31%	5.896	359	79.48	709
6.000 - 6.499	8	1,840,713.22	0.95%	6.260	359	88.03	683
6.500 - 6.999	69	14,178,248.62	7.35%	6.777	358	98.11	694
7.000 - 7.499	183	30,477,880.79	15.80%	7.207	359	99.87	688
7.500 - 7.999	338	60,372,932.33	31.29%	7.708	359	99.80	673
8.000 - 8.499	231	38,826,321.92	20.12%	8.194	359	99.76	650
8.500 - 8.999	246	36,917,331.82	19.13%	8.680	359	99.95	631
9.000 - 9.499	70	8,100,863.61	4.20%	9.135	359	100.00	621
9.500 - 9.999	13	1,548,850.64	0.80%	9.636	359	100.00	612
10.000 -10.499	1	73,000.00	0.04%	10.250	359	100.00	618
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	2	607,561.89	0.31%	5.896	359	79.48	709
12.000 -12.499	8	1,840,713.22	0.95%	6.260	359	88.03	683
12.500 -12.999	69	14,178,248.62	7.35%	6.777	358	98.11	694
13.000 -13.499	183	30,477,880.79	15.80%	7.207	359	99.87	688
13.500 -13.999	338	60,372,932.33	31.29%	7.708	359	99.80	673
14.000 -14.499	231	38,826,321.92	20.12%	8.194	359	99.76	650
14.500 -14.999	246	36,917,331.82	19.13%	8.680	359	99.95	631

15.000 -15.499	70	8,100,863.61	4.20%	9.135	359	100.00	621
15.500 -15.999	13	1,548,850.64	0.80%	9.636	359	100.00	612
16.000 -16.499	1	73,000.00	0.04%	10.250	359	100.00	618
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3.000	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11/01/07	1	237,978.42	0.12%	7.500	347	100.00	676
07/01/08	4	671,929.47	0.35%	8.101	355	99.56	690
08/01/08	32	5,856,532.09	3.04%	7.886	357	99.43	660
09/01/08	372	64,374,557.49	33.36%	7.823	358	99.74	664
10/01/08	476	77,736,352.37	40.29%	7.883	359	99.14	661
11/01/08	276	44,066,355.00	22.84%	8.048	359	99.98	659
Total	1,161	192,943,704.84	100.00%	7.901	359	99.54	662

First Franklin 2005-FFH4: Marketing Pool
ARM Loans
		Minimum	Maximum
Scheduled Principal Balance	$840,068,451	$23,988	$1,075,000
Average Scheduled Principal Balance	$165,629
Number of Mortgage Loans	5,072
Weighted Average Gross Coupon	7.932%	5.625%	10.375%
Weighted Average FICO Score	660	540	817
Weighted Average Original LTV	99.51%	32.26%	103.00%
Weighted Average Debt-to-Income	42.94%	1.00%	55.00%
Weighted Average Original Term	360 months	360 months	360 months
Weighted Average Stated Remaining Term	359 months	347 months	360 months
Weighted Average Seasoning	1 months	0 months	13 months
Weighted Average Gross Margin	6.449%	5.000%	8.500%
Weighted Average Minimum Interest Rate	7.932%	5.625%	10.375%
Weighted Average Maximum Interest Rate	13.932%	11.625%	16.375%
Weighted Average Initial Rate Cap	2.996%	1.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	25 months	1 months	59 months
Maturity Date		Nov 1 2034	Nov 1 2035
Maximum Zip Code Concentration	0.25%	60431 (JOLIET, IL)
ARM	100.00%
1/29 6 Mo LIBOR ARM	0.41%
2/28 6 Mo LIBOR ARM	44.12%
3/27 6 Mo LIBOR ARM	13.56%
5/25 6 Mo LIBOR ARM	0.23%
5YR IO 2/28 6 Mo LIBOR ARM	31.97%
5YR IO 3/27 6 Mo LIBOR ARM	9.41%
5YR IO 5/25 6 Mo LIBOR ARM	0.30%

5YR IO 6 Mo LIBOR ARM	0.01%
Interest Only	41.69%
Not Interest Only	58.31%
Prepay Penalty: 0 months	32.12%
Prepay Penalty: 12 months	4.56%
Prepay Penalty: 24 months	43.97%
Prepay Penalty: 36 months	19.34%
First Lien	100.00%
Blended Access	0.74%
Full Documentation	50.55%
Limited Income Verification	0.30%
No Income Verification	34.69%
Stated Plus Documentation	13.71%
Cash Out Refinance	17.35%
Purchase	81.33%
Rate/Term Refinance	1.32%
2 Units	3.93%
3 Units	0.23%
4 Units	0.04%
Condominium	6.88%
Modular	0.02%
PUD	14.03%
Single Family	74.86%
Non-owner	0.01%
Primary	99.11%
Second Home	0.88%
Top 5 States:

California	10.23%
Illinois	8.93%
Michigan	8.35%
Ohio	8.15%
Florida	6.75%

First Franklin 2005-FFH4: Marketing Pool
ARM Loans
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	202	8,769,149.46	1.04%	8.515	358	98.34	629
50,000.01 - 100,000.00	1,574	121,608,724.16	14.48%	8.210	359	99.43	638
100,000.01 - 150,000.00	1,315	165,053,899.15	19.65%	7.986	359	99.66	644
150,000.01 - 200,000.00	771	133,746,267.74	15.92%	7.883	359	99.61	657
200,000.01 - 250,000.00	399	89,716,708.48	10.68%	7.894	359	99.50	660
250,000.01 - 300,000.00	242	66,572,002.75	7.92%	7.891	359	98.87	661
300,000.01 - 350,000.00	158	51,414,547.60	6.12%	7.772	359	99.43	673
350,000.01 - 400,000.00	123	46,032,503.03	5.48%	7.840	359	99.53	675
400,000.01 - 450,000.00	89	38,153,988.00	4.54%	7.837	359	99.91	680
450,000.01 - 500,000.00	46	21,854,993.92	2.60%	7.756	359	99.40	682
500,000.01 - 550,000.00	46	24,259,928.05	2.89%	7.802	359	99.43	683
550,000.01 - 600,000.00	33	19,067,529.23	2.27%	7.869	358	99.85	682
600,000.01 - 650,000.00	19	11,964,004.09	1.42%	7.712	358	100.00	699
650,000.01 - 700,000.00	15	10,155,552.93	1.21%	7.779	359	100.00	710
700,000.01 - 750,000.00	17	12,406,024.92	1.48%	7.955	359	100.00	680
750,000.01 - 800,000.00	7	5,497,850.00	0.65%	7.589	359	100.00	701
800,000.01 - 850,000.00	8	6,550,377.25	0.78%	7.519	358	97.13	664
850,000.01 - 900,000.00	6	5,249,400.00	0.62%	7.477	358	100.00	716
900,000.01 - 950,000.00	1	920,000.00	0.11%	8.125	359	100.00	757

1,000,000.01+	1	1,075,000.00	0.13%	7.500	359	100.00	705
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	11	2,587,706.16	0.31%	5.869	357	83.08	696
6.000 - 6.499	36	6,166,294.84	0.73%	6.264	358	92.29	695
6.500 - 6.999	292	59,317,753.22	7.06%	6.823	358	98.28	695
7.000 - 7.499	633	127,116,830.81	15.13%	7.231	359	99.52	688
7.500 - 7.999	1,490	266,192,836.85	31.69%	7.726	359	99.72	670
8.000 - 8.499	1,135	179,209,038.88	21.33%	8.203	359	99.70	648
8.500 - 8.999	1,068	153,383,818.89	18.26%	8.682	359	99.85	630
9.000 - 9.499	308	35,733,257.94	4.25%	9.151	359	99.79	616
9.500 - 9.999	91	9,784,069.39	1.16%	9.631	359	99.84	607
10.000 -10.499	8	576,843.78	0.07%	10.123	359	100.00	609
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	15	1,439,848.41	0.17%	8.183	358	78.35	544
550-574	36	3,927,105.65	0.47%	8.016	358	82.37	565
575-599	683	78,588,082.83	9.35%	8.584	359	99.39	589
600-624	973	124,378,338.42	14.81%	8.392	359	99.41	612
625-649	1,065	172,003,785.24	20.47%	8.061	359	99.78	639
650-674	986	183,738,418.68	21.87%	7.766	359	99.55	661
675-699	585	113,427,020.54	13.50%	7.655	359	99.74	686
700+	729	162,565,850.99	19.35%	7.503	359	99.74	735
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660

Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	2	136,622.34	0.02%	8.384	358	36.93	552
55.00- 59.99	2	155,370.86	0.02%	6.934	359	55.83	609
60.00- 64.99	1	50,627.53	0.01%	7.125	357	60.42	564
65.00- 69.99	3	390,423.40	0.05%	6.185	359	65.14	646
70.00- 74.99	9	1,664,912.74	0.20%	6.984	359	74.19	606
75.00- 79.99	23	3,668,605.38	0.44%	7.018	359	77.54	632
80.00	40	7,211,600.55	0.86%	6.828	358	80.00	645
80.01- 84.99	5	724,977.70	0.09%	7.190	358	82.93	627
85.00- 89.99	20	2,667,493.65	0.32%	7.726	358	86.22	591
90.00- 94.99	43	5,882,900.14	0.70%	7.730	358	91.27	624
95.00- 99.99	246	44,082,356.65	5.25%	7.832	359	98.62	664
100.00	4,604	757,342,947.01	90.15%	7.971	359	100.00	660
100.01+	74	16,089,612.81	1.92%	7.322	358	102.89	678
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
360	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
301-360	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	120	14,780,903.83	1.76%	7.927	359	98.05	643
20.01 -25.00	176	20,686,321.19	2.46%	8.010	359	99.37	655
25.01 -30.00	297	35,330,986.08	4.21%	8.012	358	99.43	657
30.01 -35.00	502	70,808,557.00	8.43%	7.961	359	99.42	658
35.01 -40.00	787	125,550,232.64	14.95%	7.989	359	99.35	657
40.01 -45.00	1,081	194,506,179.12	23.15%	7.931	359	99.58	665
45.01 -50.00	1,336	259,780,339.06	30.92%	7.946	359	99.75	662
50.01 -55.00	773	118,624,931.84	14.12%	7.784	359	99.30	653
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1/29 6 Mo LIBOR ARM	13	3,426,234.16	0.41%	7.618	359	99.91	688
2/28 6 Mo LIBOR ARM	2,766	370,603,862.12	44.12%	7.996	359	99.42	649
3/27 6 Mo LIBOR ARM	767	113,896,202.42	13.56%	7.904	359	99.55	658
5/25 6 Mo LIBOR ARM	17	1,916,349.88	0.23%	7.594	359	100.31	697
5YR IO 2/28 6 Mo LIBOR ARM	1,102	268,553,898.90	31.97%	7.873	359	99.61	671
5YR IO 3/27 6 Mo LIBOR ARM	394	79,047,502.42	9.41%	7.897	359	99.53	667

5YR IO 5/25 6 Mo LIBOR ARM	12	2,510,400.86	0.30%	7.717	358	98.57	674
5YR IO 6 Mo LIBOR ARM	1	114,000.00	0.01%	7.375	355	89.07	595
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	1,509	350,225,802.18	41.69%	7.877	359	99.58	670
Not Interest Only	3,563	489,842,648.58	58.31%	7.971	359	99.45	652
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	1,432	269,868,232.07	32.12%	7.974	359	99.18	666
Prepay Penalty: 12 months	166	38,286,656.11	4.56%	8.103	359	99.99	667
Prepay Penalty: 24 months	2,404	369,405,229.81	43.97%	7.988	359	99.59	655
Prepay Penalty: 36 months	1,070	162,508,332.77	19.34%	7.692	359	99.74	658
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	26	6,233,763.14	0.74%	7.978	359	100.00	662
Full Documentation	3,181	424,652,385.69	50.55%	7.969	359	99.52	641
Limited Income Verification	16	2,518,991.13	0.30%	7.584	359	99.58	698
No Income Verification	1,530	291,459,119.59	34.69%	7.942	359	99.32	677
Stated Plus Documentation	319	115,204,191.21	13.71%	7.773	359	99.89	684
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	788	145,745,067.62	17.35%	7.893	359	97.71	653
Purchase	4,212	683,225,487.33	81.33%	7.941	359	99.93	661
Rate/Term Refinance	72	11,097,895.81	1.32%	7.874	358	96.88	650
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	156	33,038,517.60	3.93%	7.891	359	98.84	670
3 Units	7	1,925,711.57	0.23%	7.794	358	93.98	688
4 Units	1	363,694.20	0.04%	6.875	359	80.00	724
Condominium	315	57,827,002.79	6.88%	7.953	359	99.92	669
Modular	1	171,000.00	0.02%	7.250	359	100.00	733
PUD	484	117,869,406.11	14.03%	7.872	359	99.84	670
Single Family	4,108	628,873,118.49	74.86%	7.944	359	99.47	656
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	1	94,875.30	0.01%	8.125	358	95.00	712
Primary	5,027	832,609,940.49	99.11%	7.934	359	99.51	659
Second Home	44	7,363,634.97	0.88%	7.675	358	99.41	725
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	81	9,531,087.01	1.13%	8.377	359	100.00	638
Arizona	25	4,877,875.70	0.58%	7.992	358	100.18	648
Arkansas	55	5,696,107.92	0.68%	7.962	358	99.96	642
California	191	85,926,131.53	10.23%	7.715	359	99.88	682
Colorado	34	6,880,951.48	0.82%	8.188	359	99.83	658
Connecticut	14	3,532,309.02	0.42%	8.476	358	100.00	636
Delaware	4	930,814.69	0.11%	7.870	359	100.00	652
District of Columbia	6	2,123,450.12	0.25%	7.778	358	100.00	657
Florida	251	56,675,680.43	6.75%	8.011	359	100.01	669
Georgia	122	22,092,060.55	2.63%	7.935	358	100.02	658
Idaho	7	897,913.63	0.11%	7.398	358	100.23	674
Illinois	399	75,031,254.45	8.93%	7.975	359	99.97	672
Indiana	499	51,024,411.27	6.07%	8.058	358	96.47	629
Iowa	42	3,781,191.48	0.45%	8.188	358	99.99	641
Kansas	23	2,783,885.63	0.33%	8.112	359	100.00	641
Kentucky	125	15,011,275.91	1.79%	8.064	359	99.90	639
Louisiana	13	1,560,312.52	0.19%	8.132	359	100.00	655
Maine	24	3,020,248.43	0.36%	8.218	358	100.03	632
Maryland	89	24,816,268.93	2.95%	7.712	359	100.44	670
Massachusetts	66	17,685,847.23	2.11%	7.518	359	89.00	656
Michigan	484	70,117,195.73	8.35%	7.798	359	99.88	658
Minnesota	111	21,797,006.10	2.59%	7.807	359	99.96	668

Mississippi	5	744,375.50	0.09%	8.012	359	99.48	651
Missouri	111	12,811,057.18	1.53%	8.147	359	99.99	642
Nebraska	11	1,267,730.23	0.15%	8.378	359	100.00	635
Nevada	23	5,440,103.88	0.65%	7.673	358	98.86	670
New Hampshire	10	1,955,543.17	0.23%	7.862	359	100.00	687
New Jersey	105	30,550,038.47	3.64%	8.088	359	99.85	670
New Mexico	13	2,255,883.73	0.27%	8.028	358	99.45	667
New York	245	35,476,989.24	4.22%	7.982	359	99.94	665
North Carolina	291	45,210,055.33	5.38%	7.950	359	99.99	654
North Dakota	5	507,010.25	0.06%	8.308	359	100.00	641
Ohio	563	68,446,869.65	8.15%	7.952	359	99.92	646
Oklahoma	39	3,803,952.88	0.45%	8.240	359	100.00	639
Oregon	43	10,252,634.96	1.22%	7.576	359	99.78	668
Pennsylvania	228	25,216,919.39	3.00%	8.165	359	99.99	651
Rhode Island	5	1,151,875.17	0.14%	8.083	359	99.89	660
South Carolina	138	18,800,033.99	2.24%	7.928	359	100.00	651
South Dakota	3	307,700.50	0.04%	8.398	359	100.00	640
Tennessee	112	12,589,974.99	1.50%	8.078	359	100.02	641
Texas	119	15,236,527.98	1.81%	8.217	359	99.90	660
Utah	73	11,394,117.91	1.36%	7.908	359	99.99	667
Vermont	2	366,500.00	0.04%	7.823	358	100.00	639
Virginia	79	23,833,817.30	2.84%	7.789	358	100.08	676
Washington	35	7,486,352.18	0.89%	7.582	358	99.75	670
West Virginia	9	888,774.50	0.11%	8.061	359	100.00	635
Wisconsin	139	18,096,472.63	2.15%	8.063	359	99.77	648
Wyoming	1	183,859.99	0.02%	7.375	359	100.00	684
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	38	7,628,506.71	0.91%	6.495	358	80.24	648
5.500 - 5.999	49	7,947,990.30	0.95%	7.436	358	84.99	619

6.000 - 6.499	2,336	446,692,258.01	53.17%	7.649	359	99.77	664
6.500 - 6.999	1,562	237,638,426.83	28.29%	8.140	359	99.87	655
7.000 - 7.499	881	118,082,001.48	14.06%	8.511	359	99.91	655
7.500 - 7.999	200	21,703,708.80	2.58%	8.971	358	99.98	658
8.000 - 8.499	5	250,754.53	0.03%	9.933	359	100.00	607
8.500 - 8.999	1	124,804.10	0.01%	9.250	357	100.00	603
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	11	2,587,706.16	0.31%	5.869	357	83.08	696
6.000 - 6.499	35	5,996,804.43	0.71%	6.272	358	92.10	695
6.500 - 6.999	292	59,317,753.22	7.06%	6.823	358	98.28	695
7.000 - 7.499	633	127,116,830.81	15.13%	7.231	359	99.52	688
7.500 - 7.999	1,491	266,362,327.26	31.71%	7.724	359	99.72	670
8.000 - 8.499	1,135	179,209,038.88	21.33%	8.203	359	99.70	648
8.500 - 8.999	1,068	153,383,818.89	18.26%	8.682	359	99.85	630
9.000 - 9.499	308	35,733,257.94	4.25%	9.151	359	99.79	616
9.500 - 9.999	91	9,784,069.39	1.16%	9.631	359	99.84	607
10.000 -10.499	8	576,843.78	0.07%	10.123	359	100.00	609
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	11	2,587,706.16	0.31%	5.869	357	83.08	696
12.000 -12.499	35	5,996,804.43	0.71%	6.272	358	92.10	695
12.500 -12.999	292	59,317,753.22	7.06%	6.823	358	98.28	695
13.000 -13.499	633	127,116,830.81	15.13%	7.231	359	99.52	688
13.500 -13.999	1,491	266,362,327.26	31.71%	7.724	359	99.72	670

14.000 -14.499	1,135	179,209,038.88	21.33%	8.203	359	99.70	648
14.500 -14.999	1,068	153,383,818.89	18.26%	8.682	359	99.85	630
15.000 -15.499	308	35,733,257.94	4.25%	9.151	359	99.79	616
15.500 -15.999	91	9,784,069.39	1.16%	9.631	359	99.84	607
16.000 -16.499	8	576,843.78	0.07%	10.123	359	100.00	609
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1	114,000.00	0.01%	7.375	355	89.07	595
2.000	13	3,426,234.16	0.41%	7.618	359	99.91	688
3.000	5,058	836,528,216.60	99.58%	7.933	359	99.51	659
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12/01/05	1	114,000.00	0.01%	7.375	355	89.07	595
09/01/06	4	1,176,424.15	0.14%	7.325	358	99.75	697
10/01/06	6	1,699,555.01	0.20%	7.383	359	100.00	703
11/01/06	3	550,255.00	0.07%	8.968	359	100.00	621
04/01/07	1	147,984.87	0.02%	8.000	353	85.00	543
05/01/07	9	836,375.20	0.10%	7.830	354	98.94	631
06/01/07	4	1,314,237.77	0.16%	6.640	355	87.00	696
07/01/07	18	2,263,180.53	0.27%	7.877	356	90.25	614
08/01/07	114	17,873,221.43	2.13%	7.912	357	98.97	653
09/01/07	1,229	202,471,078.08	24.10%	7.870	358	99.62	662
10/01/07	1,600	269,713,266.68	32.11%	7.920	359	99.32	656
11/01/07	894	144,776,394.88	17.23%	8.111	359	99.98	659
07/01/08	4	671,929.47	0.08%	8.101	355	99.56	690
08/01/08	32	5,856,532.09	0.70%	7.886	357	99.43	660
09/01/08	372	64,374,557.49	7.66%	7.823	358	99.74	664
10/01/08	476	77,736,352.37	9.25%	7.883	359	99.14	661
11/01/08	276	44,066,355.00	5.25%	8.048	359	99.98	659
08/01/10	1	104,746.62	0.01%	7.125	357	100.00	752
09/01/10	10	1,690,810.33	0.20%	7.097	358	98.17	692
10/01/10	10	1,248,843.79	0.15%	7.704	359	100.19	684
11/01/10	8	1,382,350.00	0.16%	8.362	359	99.90	670
Total	5,072	840,068,450.76	100.00%	7.932	359	99.51	660

First Franklin 2005-FFH4: Marketing Pool
California Loans
		Minimum	Maximum
Scheduled Principal Balance	$87,043,367	$83,891	$1,075,000
Average Scheduled Principal Balance	$444,099
Number of Mortgage Loans	196
Weighted Average Gross Coupon	7.718%	5.875%	9.500%
Weighted Average FICO Score	682	587	806
Weighted Average Original LTV	99.88%	80.00%	103.00%
Weighted Average Debt-to-Income	44.83%	12.00%	55.00%
Weighted Average Original Term	360 months	360 months	360 months
Weighted Average Stated Remaining Term	359 months	354 months	359 months
Weighted Average Seasoning	1 months	1 months	6 months
Weighted Average Gross Margin	6.174%	5.000%	7.250%
Weighted Average Minimum Interest Rate	7.715%	5.875%	9.500%
Weighted Average Maximum Interest Rate	13.715%	11.875%	15.500%
Weighted Average Initial Rate Cap	3.000%	3.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	23 months	18 months	58 months
Maturity Date		Jun 1 2035	Nov 1 2035
Maximum Zip Code Concentration	2.14%	92584 (MENIFEE, CA)
ARM	98.72%
Fixed Rate	1.28%
2/28 6 Mo LIBOR ARM	16.24%
3/27 6 Mo LIBOR ARM	1.88%
5YR IO 2/28 6 Mo LIBOR ARM	76.80%
5YR IO 3/27 6 Mo LIBOR ARM	3.30%
5YR IO 5/25 6 Mo LIBOR ARM	0.49%
Fixed Rate	1.28%

Interest Only	80.59%
Not Interest Only	19.41%
Prepay Penalty: 0 months	20.78%
Prepay Penalty: 12 months	9.37%
Prepay Penalty: 24 months	58.28%
Prepay Penalty: 36 months	11.57%
First Lien	100.00%
Blended Access	1.15%
Full Documentation	24.89%
Limited Income Verification	0.44%
No Income Verification	19.73%
Stated Plus Documentation	53.80%
Cash Out Refinance	13.64%
Purchase	85.33%
Rate/Term Refinance	1.02%
2 Units	3.18%
Condominium	12.48%
Modular	0.20%
PUD	16.90%
Single Family	67.25%
Primary	98.67%
Second Home	1.33%
Top 5 States:
California	100.00%

First Franklin 2005-FFH4: Marketing Pool
California Loans
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
50,000.01 - 100,000.00	1	83,890.96	0.10%	8.250	358	100.00	662
150,000.01 - 200,000.00	10	1,812,990.68	2.08%	7.568	359	100.61	678
200,000.01 - 250,000.00	13	2,873,258.79	3.30%	7.771	358	100.04	680
250,000.01 - 300,000.00	14	3,864,348.14	4.44%	7.552	358	100.42	674
300,000.01 - 350,000.00	23	7,505,136.33	8.62%	7.790	359	99.94	678
350,000.01 - 400,000.00	28	10,567,877.59	12.14%	7.793	359	100.00	680
400,000.01 - 450,000.00	30	12,819,368.28	14.73%	7.557	358	100.39	678
450,000.01 - 500,000.00	13	6,154,922.22	7.07%	7.826	359	100.23	697
500,000.01 - 550,000.00	18	9,500,557.04	10.91%	7.796	359	99.83	682
550,000.01 - 600,000.00	11	6,370,337.51	7.32%	7.915	358	99.87	675
600,000.01 - 650,000.00	11	6,926,500.00	7.96%	7.646	358	100.00	704
650,000.01 - 700,000.00	4	2,690,000.00	3.09%	8.006	359	100.00	657
700,000.01 - 750,000.00	9	6,567,552.63	7.55%	7.934	359	100.00	675
750,000.01 - 800,000.00	3	2,337,850.00	2.69%	7.414	359	100.00	681
800,000.01 - 850,000.00	4	3,287,877.25	3.78%	7.445	358	95.02	672
850,000.01 - 900,000.00	3	2,605,900.00	2.99%	7.327	358	100.00	722
1,000,000.01+	1	1,075,000.00	1.24%	7.500	359	100.00	705
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	1	818,727.25	0.94%	5.875	355	80.00	709
6.000 - 6.499	1	230,000.00	0.26%	6.375	359	100.00	803
6.500 - 6.999	24	9,441,347.52	10.85%	6.871	358	100.21	713
7.000 - 7.499	39	18,116,405.93	20.81%	7.247	359	100.13	700

7.500 - 7.999	72	33,709,770.86	38.73%	7.712	358	100.06	682
8.000 - 8.499	32	12,853,180.98	14.77%	8.218	359	100.00	671
8.500 - 8.999	23	10,208,934.88	11.73%	8.657	359	100.00	640
9.000 - 9.499	3	1,145,000.00	1.32%	9.165	359	100.00	628
9.500 - 9.999	1	520,000.00	0.60%	9.500	359	100.00	638
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
575-599	2	714,993.75	0.82%	7.929	359	100.00	590
600-624	10	4,179,219.96	4.80%	8.391	358	100.00	619
625-649	39	18,152,637.98	20.85%	8.163	359	100.16	639
650-674	54	21,345,218.85	24.52%	7.747	359	100.03	660
675-699	31	14,993,332.07	17.23%	7.619	358	100.06	685
700+	60	27,657,964.81	31.77%	7.351	358	99.47	738
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
80.00	1	818,727.25	0.94%	5.875	355	80.00	709
95.00- 99.99	13	4,675,860.11	5.37%	7.543	359	98.86	692
100.00	170	77,357,759.52	88.87%	7.776	359	100.00	681
100.01+	12	4,191,020.54	4.81%	7.214	358	102.78	688
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
360	196	87,043,367.42	100.00%	7.718	359	99.88	682
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
301-360	196	87,043,367.42	100.00%	7.718	359	99.88	682
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	3	1,186,135.96	1.36%	7.677	358	100.69	657
20.01 -25.00	1	244,835.58	0.28%	7.999	359	98.00	635
25.01 -30.00	1	625,000.00	0.72%	7.625	358	100.00	684
30.01 -35.00	8	3,451,000.00	3.96%	7.988	359	100.00	684
35.01 -40.00	21	8,851,103.92	10.17%	7.868	359	100.11	682
40.01 -45.00	60	27,334,139.35	31.40%	7.598	358	99.42	687
45.01 -50.00	79	36,553,778.69	41.99%	7.747	358	100.13	681
50.01 -55.00	23	8,797,373.92	10.11%	7.721	359	99.99	675
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	191	85,926,131.53	98.72%	7.715	359	99.88	682
Fixed Rate	5	1,117,235.89	1.28%	7.973	359	100.06	697

Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM	39	14,138,591.53	16.24%	7.535	358	100.62	682
3/27 6 Mo LIBOR ARM	5	1,638,213.98	1.88%	7.220	359	100.48	666
5YR IO 2/28 6 Mo LIBOR ARM	140	66,849,276.02	76.80%	7.772	359	99.73	683
5YR IO 3/27 6 Mo LIBOR ARM	6	2,875,050.00	3.30%	7.675	358	99.42	671
5YR IO 5/25 6 Mo LIBOR ARM	1	425,000.00	0.49%	6.999	358	100.00	678
Fixed Rate	5	1,117,235.89	1.28%	7.973	359	100.06	697
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	147	70,149,326.02	80.59%	7.763	359	99.72	682
Not Interest Only	49	16,894,041.40	19.41%	7.533	358	100.57	682
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	37	18,083,443.68	20.78%	7.838	358	99.24	696
Prepay Penalty: 12 months	18	8,154,302.82	9.37%	8.015	359	100.00	674
Prepay Penalty: 24 months	113	50,732,416.12	58.28%	7.700	359	100.07	679
Prepay Penalty: 36 months	28	10,073,204.80	11.57%	7.354	359	99.99	680
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	196	87,043,367.42	100.00%	7.718	359	99.88	682
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	2	997,950.00	1.15%	7.997	359	100.00	651
Full Documentation	62	21,661,590.08	24.89%	7.548	358	99.61	677
Limited Income Verification	1	380,000.00	0.44%	8.000	359	100.00	651
No Income Verification	40	17,173,383.01	19.73%	7.904	359	99.99	689
Stated Plus Documentation	91	46,830,444.33	53.80%	7.721	359	99.97	683
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	33	11,875,529.30	13.64%	7.877	359	99.83	662
Purchase	161	74,278,433.18	85.33%	7.693	358	99.89	686
Rate/Term Refinance	2	889,404.94	1.02%	7.712	358	100.00	652
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO

2 Units	5	2,763,666.61	3.18%	7.972	359	100.00	684
Condominium	25	10,864,694.57	12.48%	7.596	359	99.91	675
Modular	1	171,000.00	0.20%	7.250	359	100.00	733
PUD	29	14,709,866.11	16.90%	7.531	358	98.95	694
Single Family	136	58,534,140.13	67.25%	7.778	359	100.11	680
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	192	85,887,344.87	98.67%	7.722	359	99.88	681
Second Home	4	1,156,022.55	1.33%	7.458	358	100.00	750
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
California	196	87,043,367.42	100.00%	7.718	359	99.88	682
Total	196	87,043,367.42	100.00%	7.718	359	99.88	682
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	1	818,727.25	0.95%	5.875	355	80.00	709
6.000 - 6.499	153	69,236,844.15	80.58%	7.618	359	100.08	684
6.500 - 6.999	30	13,166,530.25	15.32%	8.168	359	100.05	672
7.000 - 7.499	7	2,704,029.88	3.15%	8.544	359	100.00	672
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	1	818,727.25	0.95%	5.875	355	80.00	709
6.000 - 6.499	1	230,000.00	0.27%	6.375	359	100.00	803
6.500 - 6.999	24	9,441,347.52	10.99%	6.871	358	100.21	713
7.000 - 7.499	39	18,116,405.93	21.08%	7.247	359	100.13	700
7.500 - 7.999	70	33,280,839.79	38.73%	7.711	358	100.05	682
8.000 - 8.499	29	12,164,876.16	14.16%	8.225	359	100.00	669
8.500 - 8.999	23	10,208,934.88	11.88%	8.657	359	100.00	640
9.000 - 9.499	3	1,145,000.00	1.33%	9.165	359	100.00	628
9.500 - 9.999	1	520,000.00	0.61%	9.500	359	100.00	638
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	1	818,727.25	0.95%	5.875	355	80.00	709
12.000 -12.499	1	230,000.00	0.27%	6.375	359	100.00	803
12.500 -12.999	24	9,441,347.52	10.99%	6.871	358	100.21	713
13.000 -13.499	39	18,116,405.93	21.08%	7.247	359	100.13	700
13.500 -13.999	70	33,280,839.79	38.73%	7.711	358	100.05	682
14.000 -14.499	29	12,164,876.16	14.16%	8.225	359	100.00	669
14.500 -14.999	23	10,208,934.88	11.88%	8.657	359	100.00	640
15.000 -15.499	3	1,145,000.00	1.33%	9.165	359	100.00	628
15.500 -15.999	1	520,000.00	0.61%	9.500	359	100.00	638
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3.000	191	85,926,131.53	100.00%	7.715	359	99.88	682
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	191	85,926,131.53	100.00%	7.715	359	99.88	682
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
06/01/07	2	1,089,904.03	1.27%	6.217	355	84.98	706
08/01/07	5	2,722,282.66	3.17%	7.655	357	100.48	685
09/01/07	59	25,931,525.81	30.18%	7.624	358	100.17	695
10/01/07	76	33,883,650.05	39.43%	7.759	359	100.06	677
11/01/07	37	17,360,505.00	20.20%	7.941	359	99.96	674
09/01/08	5	2,114,534.48	2.46%	7.727	358	100.00	662
10/01/08	6	2,398,729.50	2.79%	7.318	359	99.63	676
09/01/10	1	425,000.00	0.49%	6.999	358	100.00	678
Total	191	85,926,131.53	100.00%	7.715	359	99.88	682

First Franklin 2005-FFH4: Marketing Pool
Fixed Rate Loans
		Minimum	Maximum
Scheduled Principal Balance	$147,222,141	$23,650	$700,000
Average Scheduled Principal Balance	$108,973
Number of Mortgage Loans	1,351
Weighted Average Gross Coupon	8.314%	6.125%	10.375%
Weighted Average FICO Score	643	544	804
Weighted Average Original LTV	99.04%	14.67%	103.00%
Weighted Average Debt-to-Income	41.01%	8.00%	55.00%
Weighted Average Original Term	355 months	180 months	360 months
Weighted Average Stated Remaining Term	353 months	177 months	360 months
Weighted Average Seasoning	1 months	0 months	6 months
Weighted Average Gross Margin	0.000%	0.000%	0.000%
Weighted Average Minimum Interest Rate	0.000%	0.000%	0.000%
Weighted Average Maximum Interest Rate	0.000%	0.000%	0.000%
Weighted Average Initial Rate Cap	0.000%	0.000%	0.000%
Weighted Average Subsequent Rate Cap	0.000%	0.000%	0.000%
Weighted Average Months to Roll	months	months	months
Maturity Date		Aug 1 2020	Nov 1 2035
Maximum Zip Code Concentration	0.59%	30114 (CANTON, GA)
Fixed Rate	100.00%
BALLOON 15/30	0.04%
Fixed Rate	88.62%
Fixed Rate 5Yr IO	11.34%
Interest Only	11.34%
Not Interest Only	88.66%
Prepay Penalty: 0 months	35.84%

Prepay Penalty: 12 months	4.07%
Prepay Penalty: 24 months	18.36%
Prepay Penalty: 36 months	41.73%
First Lien	100.00%
Blended Access	0.35%
Full Documentation	65.72%
No Income Verification	28.84%
Stated Plus Documentation	5.10%
Cash Out Refinance	28.64%
Purchase	67.57%
Rate/Term Refinance	3.79%
2 Units	1.72%
3 Units	0.16%
Condominium	2.30%
PUD	10.18%
Single Family	85.64%
Primary	99.69%
Second Home	0.31%
Top 5 States:
Ohio	13.32%
Indiana	10.25%
Illinois	6.90%
Texas	6.17%
Maryland	5.67%

First Franklin 2005-FFH4: Marketing Pool
Fixed Rate Loans
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	130	5,630,845.39	3.82%	8.576	345	98.49	647
50,000.01 - 100,000.00	688	50,876,279.76	34.56%	8.418	353	99.13	637
100,000.01 - 150,000.00	300	37,266,031.03	25.31%	8.277	355	99.36	643
150,000.01 - 200,000.00	122	20,875,945.98	14.18%	8.211	351	98.29	648
200,000.01 - 250,000.00	48	10,894,947.80	7.40%	8.229	347	99.51	651
250,000.01 - 300,000.00	26	7,135,285.73	4.85%	8.100	352	97.01	642
300,000.01 - 350,000.00	17	5,612,423.26	3.81%	8.353	359	99.61	659
350,000.01 - 400,000.00	8	3,012,670.80	2.05%	8.236	358	99.93	634
400,000.01 - 450,000.00	6	2,578,402.76	1.75%	8.223	359	100.00	674
450,000.01 - 500,000.00	2	969,656.21	0.66%	8.263	359	100.00	673
500,000.01 - 550,000.00	1	535,000.00	0.36%	8.250	358	100.00	589
550,000.01 - 600,000.00	2	1,134,651.93	0.77%	8.058	359	100.00	620
650,000.01 - 700,000.00	1	700,000.00	0.48%	7.999	359	100.00	678
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.000 - 6.499	1	63,826.67	0.04%	6.125	359	80.00	730
6.500 - 6.999	20	2,944,471.83	2.00%	6.823	329	89.67	672
7.000 - 7.499	35	4,519,263.12	3.07%	7.280	354	97.95	679
7.500 - 7.999	291	35,663,853.72	24.22%	7.764	350	98.43	660
8.000 - 8.499	383	42,418,886.35	28.81%	8.220	352	99.35	641
8.500 - 8.999	428	45,076,106.09	30.62%	8.671	357	99.75	633
9.000 - 9.499	136	11,966,476.45	8.13%	9.182	357	99.52	625
9.500 - 9.999	54	4,101,556.42	2.79%	9.618	355	100.00	625

10.000 -10.499	3	467,700.00	0.32%	10.312	359	100.00	595
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	5	675,157.44	0.46%	7.762	358	74.68	547
550-574	10	773,654.09	0.53%	8.176	358	83.79	564
575-599	190	19,217,434.79	13.05%	8.655	356	98.45	588
600-624	350	37,115,125.43	25.21%	8.512	355	99.22	613
625-649	325	33,382,651.10	22.68%	8.300	348	99.22	636
650-674	213	26,230,010.95	17.82%	8.107	355	99.32	662
675-699	100	11,732,157.40	7.97%	8.083	351	99.66	684
700+	158	18,095,949.45	12.29%	8.045	353	99.72	731
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	1	24,986.34	0.02%	9.000	359	14.67	622
50.00- 54.99	1	199,855.24	0.14%	7.625	359	54.80	599
60.00- 64.99	1	110,929.22	0.08%	8.250	359	64.17	589
65.00- 69.99	3	367,988.02	0.25%	7.582	329	66.41	566
70.00- 74.99	5	491,545.41	0.33%	7.612	358	72.11	606
75.00- 79.99	7	933,220.43	0.63%	7.203	339	77.45	627
80.00	16	1,712,900.03	1.16%	7.419	330	80.00	612
80.01- 84.99	2	193,835.78	0.13%	6.856	359	84.35	673
85.00- 89.99	9	813,923.52	0.55%	7.877	358	85.43	608
90.00- 94.99	16	1,480,364.04	1.01%	8.098	358	90.69	614
95.00- 99.99	85	10,664,991.60	7.24%	8.295	348	98.16	644
100.00	1,196	129,060,934.51	87.66%	8.353	354	100.00	644

100.01+	9	1,166,666.51	0.79%	7.826	358	102.90	683
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180	45	4,319,448.59	2.93%	7.958	179	97.55	649
240	3	253,703.71	0.17%	8.377	239	100.00	639
360	1,303	142,648,988.35	96.89%	8.324	359	99.08	643
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	45	4,319,448.59	2.93%	7.958	179	97.55	649
181-240	3	253,703.71	0.17%	8.377	239	100.00	639
301-360	1,303	142,648,988.35	96.89%	8.324	359	99.08	643
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	43	3,303,254.12	2.24%	8.314	350	97.32	642
20.01 -25.00	78	7,565,517.95	5.14%	8.175	348	98.23	648
25.01 -30.00	97	9,803,951.24	6.66%	8.325	359	98.18	636
30.01 -35.00	179	18,275,851.98	12.41%	8.354	351	98.67	641
35.01 -40.00	213	22,759,672.96	15.46%	8.386	355	99.56	647
40.01 -45.00	255	28,503,852.54	19.36%	8.295	353	99.44	640
45.01 -50.00	312	38,820,915.73	26.37%	8.276	352	99.22	647

50.01 -55.00	174	18,189,124.13	12.35%	8.342	355	98.86	640
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Fixed Rate	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
BALLOON 15/30	1	52,935.57	0.04%	8.500	178	100.00	634
Fixed Rate	1,251	130,470,000.55	88.62%	8.306	353	99.00	644
Fixed Rate 5Yr IO	99	16,699,204.53	11.34%	8.370	357	99.37	637
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	99	16,699,204.53	11.34%	8.370	357	99.37	637
Not Interest Only	1,252	130,522,936.12	88.66%	8.306	353	99.00	644
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO

Prepay Penalty: 0 months	415	52,764,282.50	35.84%	8.346	355	99.09	642
Prepay Penalty: 12 months	68	5,999,153.13	4.07%	8.709	355	99.05	662
Prepay Penalty: 24 months	249	27,028,190.39	18.36%	8.292	347	99.45	644
Prepay Penalty: 36 months	619	61,430,514.63	41.73%	8.256	354	98.81	642
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	4	514,434.85	0.35%	7.686	359	100.00	638
Full Documentation	988	96,750,714.99	65.72%	8.320	353	99.12	632
No Income Verification	330	42,454,172.56	28.84%	8.340	353	98.71	665
Stated Plus Documentation	29	7,502,818.25	5.10%	8.126	359	99.84	665
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	322	42,160,364.80	28.64%	8.255	347	97.35	644
Purchase	980	99,485,073.84	67.57%	8.346	356	100.01	642
Rate/Term Refinance	49	5,576,702.01	3.79%	8.185	353	94.55	656
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	22	2,530,350.10	1.72%	8.285	353	99.58	653
3 Units	1	239,501.24	0.16%	7.875	357	80.00	575
Condominium	28	3,381,284.15	2.30%	8.557	355	100.10	644
PUD	89	14,991,700.76	10.18%	8.171	354	99.36	645
Single Family	1,211	126,079,304.40	85.64%	8.326	353	99.00	643
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	1,346	146,769,473.46	99.69%	8.313	353	99.04	643
Second Home	5	452,667.19	0.31%	8.709	359	100.00	736
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	44	4,382,436.07	2.98%	8.637	356	99.94	636
Arizona	3	612,175.55	0.42%	8.360	358	99.00	631
Arkansas	23	2,088,367.30	1.42%	8.406	359	100.00	629
California	5	1,117,235.89	0.76%	7.973	359	100.06	697
Colorado	3	592,881.91	0.40%	8.351	359	100.00	673
Florida	23	4,634,354.58	3.15%	8.143	359	100.00	652
Georgia	55	7,498,048.90	5.09%	8.255	352	99.41	644
Idaho	1	90,767.68	0.06%	7.875	359	99.98	603
Illinois	72	10,157,142.77	6.90%	8.510	353	99.87	635

Indiana	167	15,090,515.45	10.25%	8.156	352	94.10	632
Iowa	61	4,860,549.36	3.30%	8.560	359	99.92	627
Kansas	14	1,265,726.88	0.86%	8.379	340	100.00	671
Kentucky	31	2,478,908.76	1.68%	8.366	349	99.78	632
Louisiana	10	907,232.84	0.62%	8.681	359	100.00	610
Maine	2	208,884.83	0.14%	8.321	359	100.00	620
Maryland	33	8,346,079.30	5.67%	8.172	354	100.05	657
Massachusetts	7	1,510,083.27	1.03%	7.524	358	75.85	595
Michigan	56	6,670,117.30	4.53%	8.292	353	99.97	652
Minnesota	3	271,387.16	0.18%	8.250	358	100.00	677
Mississippi	8	956,418.08	0.65%	8.533	342	100.00	650
Missouri	21	2,231,580.70	1.52%	8.599	359	99.47	646
Montana	3	329,500.00	0.22%	8.442	328	100.00	702
Nebraska	6	572,125.23	0.39%	8.246	359	100.00	663
Nevada	2	449,000.00	0.30%	7.258	359	100.00	701
New Jersey	6	1,474,175.29	1.00%	8.277	358	100.00	645
New York	78	6,869,682.19	4.67%	8.544	355	99.98	662
North Carolina	47	5,525,973.36	3.75%	8.276	357	99.62	649
North Dakota	1	99,900.00	0.07%	6.875	179	100.00	671
Ohio	196	19,616,628.26	13.32%	8.304	351	99.93	634
Oklahoma	22	1,930,375.62	1.31%	8.450	351	99.97	650
Oregon	6	886,464.59	0.60%	7.910	359	100.00	641
Pennsylvania	80	6,843,148.39	4.65%	8.218	351	99.80	647
South Carolina	40	4,048,217.41	2.75%	8.359	356	99.88	638
South Dakota	2	124,464.88	0.08%	8.625	358	100.00	609
Tennessee	87	7,960,026.10	5.41%	8.276	351	100.04	648
Texas	96	9,087,317.16	6.17%	8.397	350	99.68	651
Utah	9	1,332,707.34	0.91%	8.374	359	99.38	656
Vermont	1	96,939.71	0.07%	8.375	359	100.00	613
Virginia	12	2,024,586.05	1.38%	8.311	359	100.37	642
Washington	5	820,018.48	0.56%	7.742	304	101.01	673
West Virginia	3	280,836.66	0.19%	7.838	358	100.00	669
Wisconsin	6	737,245.38	0.50%	8.834	359	100.00	633
Wyoming	1	141,913.97	0.10%	8.500	359	100.00	605
Total	1,351	147,222,140.65	100.00%	8.314	353	99.04	643

First Franklin 2005-FFH4: Marketing Pool
Interest Only
		Minimum	Maximum
Scheduled Principal Balance	$366,925,007	$35,000	$1,075,000
Average Scheduled Principal Balance	$228,187
Number of Mortgage Loans	1,608
Weighted Average Gross Coupon	7.900%	5.625%	10.375%
Weighted Average FICO Score	669	547	814
Weighted Average Original LTV	99.57%	66.67%	102.98%
Weighted Average Debt-to-Income	44.21%	1.00%	55.00%
Weighted Average Original Term	360 months	180 months	360 months
Weighted Average Stated Remaining Term	358 months	179 months	360 months
Weighted Average Seasoning	1 months	0 months	6 months
Weighted Average Gross Margin	6.314%	5.000%	7.750%
Weighted Average Minimum Interest Rate	7.877%	5.625%	10.250%
Weighted Average Maximum Interest Rate	13.877%	11.625%	16.250%
Weighted Average Initial Rate Cap	2.999%	1.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	26 months	1 months	59 months
Maturity Date		Nov 1 2020	Nov 1 2035
Maximum Zip Code Concentration	0.48%	60431 (JOLIET, IL)
ARM	95.45%
Fixed Rate	4.55%
5YR IO 2/28 6 Mo LIBOR ARM	73.19%
5YR IO 3/27 6 Mo LIBOR ARM	21.54%
5YR IO 5/25 6 Mo LIBOR ARM	0.68%
5YR IO 6 Mo LIBOR ARM	0.03%
Fixed Rate 5Yr IO	4.55%

Interest Only	100.00%
Prepay Penalty: 0 months	34.38%
Prepay Penalty: 12 months	5.81%
Prepay Penalty: 24 months	39.07%
Prepay Penalty: 36 months	20.73%
First Lien	100.00%
Blended Access	0.90%
Full Documentation	43.58%
Limited Income Verification	0.13%
No Income Verification	27.63%
Stated Plus Documentation	27.77%
Cash Out Refinance	6.90%
Purchase	92.46%
Rate/Term Refinance	0.65%
2 Units	3.87%
3 Units	0.24%
Condominium	8.69%
Modular	0.05%
PUD	21.72%
Single Family	65.44%
Primary	99.80%
Second Home	0.20%
Top 5 States:
California	19.12%
Florida	9.19%
Illinois	8.35%
Michigan	6.77%
North Carolina	6.50%

First Franklin 2005-FFH4: Marketing Pool
Interest Only
Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	11	474,009.98	0.13%	8.784	358	99.51	622
50,000.01 - 100,000.00	252	20,233,470.91	5.51%	8.199	359	99.85	639
100,000.01 - 150,000.00	383	48,718,149.66	13.28%	7.960	359	99.73	647
150,000.01 - 200,000.00	286	49,940,805.04	13.61%	7.950	358	99.48	660
200,000.01 - 250,000.00	181	40,726,167.40	11.10%	7.901	359	99.64	666
250,000.01 - 300,000.00	124	34,131,210.59	9.30%	7.979	358	98.71	660
300,000.01 - 350,000.00	94	30,638,205.56	8.35%	7.877	359	99.77	676
350,000.01 - 400,000.00	76	28,471,762.68	7.76%	7.837	359	99.87	677
400,000.01 - 450,000.00	52	22,345,241.26	6.09%	7.987	359	100.00	676
450,000.01 - 500,000.00	28	13,307,884.00	3.63%	7.598	359	98.91	688
500,000.01 - 550,000.00	32	16,912,800.96	4.61%	7.734	359	99.29	685
550,000.01 - 600,000.00	25	14,444,494.81	3.94%	7.955	359	99.88	686
600,000.01 - 650,000.00	18	11,324,957.00	3.09%	7.724	358	100.00	701
650,000.01 - 700,000.00	10	6,744,666.98	1.84%	7.820	359	100.00	698
700,000.01 - 750,000.00	15	10,913,552.63	2.97%	7.992	359	100.00	682
750,000.01 - 800,000.00	6	4,722,850.00	1.29%	7.584	359	100.00	701
800,000.01 - 850,000.00	8	6,550,377.25	1.79%	7.519	358	97.13	664
850,000.01 - 900,000.00	6	5,249,400.00	1.43%	7.477	358	100.00	716
1,000,000.01+	1	1,075,000.00	0.29%	7.500	359	100.00	705
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	7	1,833,027.25	0.50%	5.856	357	82.97	694
6.000 - 6.499	13	2,618,071.63	0.71%	6.310	358	92.03	701

6.500 - 6.999	104	25,786,029.63	7.03%	6.833	358	98.61	703
7.000 - 7.499	226	61,729,577.66	16.82%	7.229	359	99.46	695
7.500 - 7.999	492	120,339,022.52	32.80%	7.728	359	99.76	678
8.000 - 8.499	353	72,034,927.78	19.63%	8.202	358	99.93	654
8.500 - 8.999	303	64,901,565.72	17.69%	8.682	359	99.96	641
9.000 - 9.499	83	13,044,883.52	3.56%	9.167	359	99.96	622
9.500 - 9.999	24	4,120,301.00	1.12%	9.621	359	99.68	618
10.000 -10.499	3	517,600.00	0.14%	10.256	359	100.00	600
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	1	260,000.00	0.07%	7.500	357	66.67	547
550-574	3	530,100.00	0.14%	7.862	359	85.51	565
575-599	174	24,595,998.42	6.70%	8.621	357	99.86	589
600-624	226	37,521,636.50	10.23%	8.368	358	99.27	613
625-649	334	73,539,360.01	20.04%	8.115	359	99.78	638
650-674	352	87,618,164.60	23.88%	7.822	359	99.34	662
675-699	200	52,981,778.16	14.44%	7.676	359	99.73	686
700+	318	89,877,969.02	24.49%	7.539	358	99.74	737
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
65.00- 69.99	1	260,000.00	0.07%	7.500	357	66.67	547
70.00- 74.99	3	688,000.00	0.19%	6.661	359	74.07	636
75.00- 79.99	3	667,400.00	0.18%	6.609	359	79.52	645
80.00	14	3,953,747.25	1.08%	6.472	357	80.00	666
80.01- 84.99	2	233,500.00	0.06%	7.128	358	84.30	633

85.00- 89.99	2	216,849.66	0.06%	7.553	356	87.14	617
90.00- 94.99	6	1,370,300.00	0.37%	7.674	359	90.28	622
95.00- 99.99	92	19,571,086.58	5.33%	7.824	359	98.98	667
100.00	1,484	339,887,923.22	92.63%	7.927	358	100.00	669
100.01+	1	76,200.00	0.02%	7.990	358	102.98	644
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180	1	177,500.00	0.05%	8.125	179	100.00	580
360	1,607	366,747,506.71	99.95%	7.899	359	99.57	669
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	1	177,500.00	0.05%	8.125	179	100.00	580
301-360	1,607	366,747,506.71	99.95%	7.899	359	99.57	669
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	29	5,225,396.46	1.42%	7.962	359	99.38	638
20.01 -25.00	18	3,747,859.30	1.02%	7.930	359	100.00	678
25.01 -30.00	59	10,359,586.34	2.82%	7.865	358	99.50	668
30.01 -35.00	121	24,962,502.60	6.80%	7.864	358	99.09	673
35.01 -40.00	188	43,378,234.37	11.82%	7.941	359	99.70	673

40.01 -45.00	350	91,752,061.54	25.01%	7.911	359	99.60	678
45.01 -50.00	532	135,396,378.14	36.90%	7.965	358	99.68	666
50.01 -55.00	311	52,102,987.96	14.20%	7.691	359	99.35	658
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	1,509	350,225,802.18	95.45%	7.877	359	99.58	670
Fixed Rate	99	16,699,204.53	4.55%	8.370	357	99.37	637
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5YR IO 2/28 6 Mo LIBOR ARM	1,102	268,553,898.90	73.19%	7.873	359	99.61	671
5YR IO 3/27 6 Mo LIBOR ARM	394	79,047,502.42	21.54%	7.897	359	99.53	667
5YR IO 5/25 6 Mo LIBOR ARM	12	2,510,400.86	0.68%	7.717	358	98.57	674
5YR IO 6 Mo LIBOR ARM	1	114,000.00	0.03%	7.375	355	89.07	595
Fixed Rate 5Yr IO	99	16,699,204.53	4.55%	8.370	357	99.37	637
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	525	126,146,511.98	34.38%	8.004	359	99.31	675
Prepay Penalty: 12 months	71	21,321,772.20	5.81%	8.206	359	99.90	672
Prepay Penalty: 24 months	590	143,375,823.43	39.07%	7.866	358	99.65	668
Prepay Penalty: 36 months	422	76,080,899.10	20.73%	7.704	359	99.75	658
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Blended Access	11	3,284,080.00	0.90%	8.065	359	100.00	655
Full Documentation	941	159,891,478.37	43.58%	7.904	358	99.37	647
Limited Income Verification	2	494,900.00	0.13%	7.855	359	100.00	676
No Income Verification	404	101,367,555.88	27.63%	8.007	359	99.50	690
Stated Plus Documentation	250	101,886,992.46	27.77%	7.781	359	99.93	683
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO

Cash Out Refinance	112	25,300,556.29	6.90%	8.016	359	96.16	647
Purchase	1,483	339,256,748.00	92.46%	7.891	358	99.83	670
Rate/Term Refinance	13	2,367,702.42	0.65%	7.932	359	97.61	657
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	45	14,195,290.12	3.87%	7.841	359	99.24	684
3 Units	3	875,000.00	0.24%	7.414	358	86.74	667
Condominium	134	31,875,241.47	8.69%	7.991	359	99.93	674
Modular	1	171,000.00	0.05%	7.250	359	100.00	733
PUD	287	79,704,355.32	21.72%	7.871	359	99.68	673
Single Family	1,138	240,104,119.80	65.44%	7.902	358	99.55	666
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	1,603	366,203,806.71	99.80%	7.901	358	99.57	669
Second Home	5	721,200.00	0.20%	7.318	358	97.95	685
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	27	3,503,050.00	0.95%	8.312	359	100.00	644
Arizona	8	1,863,900.00	0.51%	8.127	359	100.00	648
Arkansas	17	1,853,750.00	0.51%	7.851	359	99.97	652

California	147	70,149,326.02	19.12%	7.763	359	99.72	682
Colorado	20	3,915,831.58	1.07%	8.324	358	99.97	656
Connecticut	3	1,251,999.63	0.34%	8.265	358	100.00	655
Delaware	2	550,500.00	0.15%	7.815	359	100.00	667
District of Columbia	5	1,928,450.12	0.53%	7.730	358	100.00	662
Florida	140	33,738,548.58	9.19%	8.035	359	99.88	672
Georgia	53	10,279,002.75	2.80%	7.949	358	100.00	661
Idaho	2	201,600.00	0.05%	8.287	357	100.00	625
Illinois	125	30,624,574.15	8.35%	8.038	359	99.99	684
Indiana	73	10,300,491.38	2.81%	7.739	358	95.41	638
Iowa	8	778,398.00	0.21%	8.496	358	99.94	647
Kansas	7	979,485.29	0.27%	8.202	358	100.00	687
Kentucky	34	5,252,449.53	1.43%	8.078	359	100.00	649
Louisiana	2	204,990.00	0.06%	7.165	359	100.00	663
Maine	2	313,500.00	0.09%	8.222	359	100.00	684
Maryland	59	19,466,432.05	5.31%	7.910	359	99.90	668
Massachusetts	15	4,197,800.00	1.14%	7.384	358	83.89	648
Michigan	149	24,845,407.88	6.77%	7.829	359	99.99	661
Minnesota	59	12,692,540.13	3.46%	7.864	358	99.93	671
Mississippi	3	433,300.00	0.12%	8.356	359	100.00	654
Missouri	17	2,648,100.14	0.72%	7.880	359	100.00	656
Montana	1	155,000.00	0.04%	8.750	359	100.00	763
Nebraska	1	64,883.17	0.02%	7.125	358	100.00	699
Nevada	15	4,116,110.91	1.12%	7.657	358	98.67	673
New Hampshire	1	198,000.00	0.05%	8.500	358	100.00	661
New Jersey	38	11,854,192.12	3.23%	8.167	359	100.00	679
New Mexico	6	1,402,000.00	0.38%	8.004	358	99.11	678
New York	35	9,737,612.32	2.65%	7.609	359	99.91	685
North Carolina	129	23,840,346.64	6.50%	7.995	359	99.99	658
North Dakota	1	123,500.00	0.03%	7.875	358	100.00	643
Ohio	141	20,500,544.86	5.59%	7.886	357	99.97	647
Oklahoma	2	518,991.00	0.14%	7.962	359	100.00	651
Oregon	25	6,403,859.08	1.75%	7.642	359	99.57	673
Pennsylvania	24	3,574,065.75	0.97%	8.138	359	100.00	646
Rhode Island	1	239,975.00	0.07%	7.875	359	100.00	740

South Carolina	53	7,616,618.34	2.08%	8.082	359	100.00	648
South Dakota	1	185,000.00	0.05%	9.000	359	100.00	623
Tennessee	30	3,666,660.43	1.00%	8.050	359	100.00	643
Texas	11	1,838,801.00	0.50%	8.273	359	100.00	667
Utah	31	4,631,441.76	1.26%	7.934	359	99.73	662
Vermont	1	237,000.00	0.06%	8.000	358	100.00	626
Virginia	52	18,285,938.92	4.98%	7.791	359	99.87	682
Washington	15	3,547,400.00	0.97%	7.517	358	99.58	669
West Virginia	4	356,000.00	0.10%	7.994	358	100.00	643
Wisconsin	13	1,857,638.18	0.51%	7.897	358	100.00	670
Total	1,608	366,925,006.71	100.00%	7.900	358	99.57	669
Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	18	4,613,347.25	1.32%	6.409	357	81.50	666
5.500 - 5.999	12	2,818,700.00	0.80%	7.708	358	90.46	633
6.000 - 6.499	943	231,536,496.40	66.11%	7.694	359	99.87	672
6.500 - 6.999	388	81,111,488.27	23.16%	8.199	359	99.96	666
7.000 - 7.499	137	27,658,948.71	7.90%	8.622	358	99.95	669
7.500 - 7.999	11	2,486,821.55	0.71%	9.057	358	100.00	705
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	7	1,833,027.25	0.52%	5.856	357	82.97	694
6.000 - 6.499	13	2,618,071.63	0.75%	6.310	358	92.03	701
6.500 - 6.999	103	25,462,029.63	7.27%	6.833	358	98.59	702
7.000 - 7.499	224	61,430,337.74	17.54%	7.229	359	99.48	695
7.500 - 7.999	473	116,248,677.34	33.19%	7.726	359	99.83	679

8.000 - 8.499	325	67,877,869.10	19.38%	8.203	359	99.93	655
8.500 - 8.999	272	59,410,858.72	16.96%	8.684	359	99.96	641
9.000 - 9.499	68	11,131,629.77	3.18%	9.163	359	99.98	622
9.500 - 9.999	22	4,000,301.00	1.14%	9.615	359	99.67	618
10.000 -10.499	2	213,000.00	0.06%	10.086	359	100.00	623
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	7	1,833,027.25	0.52%	5.856	357	82.97	694
12.000 -12.499	13	2,618,071.63	0.75%	6.310	358	92.03	701
12.500 -12.999	103	25,462,029.63	7.27%	6.833	358	98.59	702
13.000 -13.499	224	61,430,337.74	17.54%	7.229	359	99.48	695
13.500 -13.999	473	116,248,677.34	33.19%	7.726	359	99.83	679
14.000 -14.499	325	67,877,869.10	19.38%	8.203	359	99.93	655
14.500 -14.999	272	59,410,858.72	16.96%	8.684	359	99.96	641
15.000 -15.499	68	11,131,629.77	3.18%	9.163	359	99.98	622
15.500 -15.999	22	4,000,301.00	1.14%	9.615	359	99.67	618
16.000 -16.499	2	213,000.00	0.06%	10.086	359	100.00	623
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1	114,000.00	0.03%	7.375	355	89.07	595
3.000	1,508	350,111,802.18	99.97%	7.877	359	99.58	670
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670
Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal	Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12/01/05	1	114,000.00	0.03%	7.375	355	89.07	595
05/01/07	1	129,900.00	0.04%	8.000	354	100.00	584
06/01/07	2	1,089,904.03	0.31%	6.217	355	84.98	706
07/01/07	5	822,150.00	0.23%	7.205	356	85.63	623
08/01/07	33	7,892,999.81	2.25%	7.763	357	99.34	670
09/01/07	346	80,961,453.59	23.12%	7.768	358	99.73	678
10/01/07	484	121,984,647.47	34.83%	7.882	359	99.63	669
11/01/07	231	55,672,844.00	15.90%	8.064	359	99.90	667
08/01/08	7	1,133,700.00	0.32%	8.041	357	98.70	628
09/01/08	141	29,451,327.67	8.41%	7.753	358	99.78	670
10/01/08	161	31,884,094.75	9.10%	7.924	359	99.08	666
11/01/08	85	16,578,380.00	4.73%	8.089	359	100.00	666
09/01/10	6	1,106,008.56	0.32%	7.098	358	96.75	683
10/01/10	2	332,392.30	0.09%	7.260	359	100.00	661
11/01/10	4	1,072,000.00	0.31%	8.498	359	100.00	669
Total	1,509	350,225,802.18	100.00%	7.877	359	99.58	670