First Franklin Mortgage Loan Trust 2005-FF4 8-K Other Events

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


                                        FORM 8-K


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

           Date of Report (Date of earliest event reported):  September 26, 2005
                            (Date of earliest event reported)

               Financial Asset Securities Corp. (as Depositor under the
                Pooling and Servicing Agreement, dated as April 1, 2005,
                  providing for the issuance of First Franklin Mortgage
             Loan Trust 2005-FFH4 Asset-Backed Certificates, Series 2005-FFH4)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

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


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


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


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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     September 26, 2005.

                                    Signatures

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

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


          Date:  Sep 26, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of September 26, 2005.










			

First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Greenwich Capital Markets
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15
										7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										10. Realized Loss Report					23
										11. Realized Loss Detail Report					26
				Servicer(s)
										12. Triggers and Adj. Cert. Report					27
				National City Home Loan
										13. Additional Certificate Report					28
				Underwriter(s)
				Greenwich Capital Markets
										Total Number of Pages					28
				Dates						Contacts
				Cut-Off Date:			April 01, 2005			Marion Hogan
				Close Date:			April 28, 2005			Administrator
				First Distribution Date:			May 25, 2005			(714) 247-6282
										marion.c.hogan@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			September 26, 2005
										Factor Information:			(800) 735-7777
				Record Date:			August 31, 2005
										Main Phone Number:			(714) 247-6000
							September 23, 2005
										https://www.tss.db.com/invr
Page 1 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance
					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
I-A-1	FLT/STEP	$	713,502,000.00		692,481,202.41		2,364,438.59		13,524,073.86		15,888,512.45		0.00		0.00		678,957,128.55
II-A-1	FLT/STEP	$	91,800,000.00		73,135,115.32		241,914.71		6,113,479.13		6,355,393.84		0.00		0.00		67,021,636.19
II-A-2	FLT/STEP	$	85,330,000.00		85,330,000.00		286,803.61		0.00		286,803.61		0.00		0.00		85,330,000.00
II-A-3	FLT/STEP	$	92,580,000.00		92,580,000.00		317,755.13		0.00		317,755.13		0.00		0.00		92,580,000.00
II-A-4	FLT/STEP	$	35,513,000.00		35,513,000.00		124,413.88		0.00		124,413.88		0.00		0.00		35,513,000.00
M-1	FLT/STEP	$	66,938,000.00		66,938,000.00		242,241.18		0.00		242,241.18		0.00		0.00		66,938,000.00
M-2	FLT/STEP	$	33,788,000.00		33,788,000.00		123,776.71		0.00		123,776.71		0.00		0.00		33,788,000.00
M-3	FLT/STEP	$	23,588,000.00		23,588,000.00		88,507.42		0.00		88,507.42		0.00		0.00		23,588,000.00
M-4	FLT/STEP	$	22,950,000.00		22,950,000.00		87,541.50		0.00		87,541.50		0.00		0.00		22,950,000.00
M-5	FLT/STEP	$	23,588,000.00		23,588,000.00		90,604.13		0.00		90,604.13		0.00		0.00		23,588,000.00
M-6	FLT/STEP	$	16,575,000.00		16,575,000.00		71,327.75		0.00		71,327.75		0.00		0.00		16,575,000.00
M-7	FLT/STEP	$	15,300,000.00		15,300,000.00		67,201.00		0.00		67,201.00		0.00		0.00		15,300,000.00
M-8	FLT/STEP	$	14,663,000.00		14,663,000.00		70,268.35		0.00		70,268.35		0.00		0.00		14,663,000.00
M-9	FLT/STEP	$	12,113,000.00		12,113,000.00		71,507.08		0.00		71,507.08		0.00		0.00		12,113,000.00
B-1	FLT/STEP	$	9,563,000.00		9,563,000.00		56,453.58		0.00		56,453.58		0.00		0.00		9,563,000.00
B-2	FLT/STEP	$	10,834,000.00		10,834,000.00		59,141.60		0.00		59,141.60		0.00		0.00		10,834,000.00
C	EXE	$	6,374,900.00		6,375,000.00		2,116,971.89		0.00		2,116,971.89		0.00		0.00		6,375,000.00
P	EXE	$	100.00		100.00		271,032.81		0.00		271,032.81		0.00		0.00		100.00
R	EXE/NPR	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,275,000,000.00		1,235,314,417.73		6,751,900.92		19,637,552.99		26,389,453.91		0.00		0.00		1,215,676,864.74
Page 2 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
I-A-1	08/25/05		09/25/05		A-Act/360		32027NQX2		713,502,000.00		970.538558		3.313850		18.954500		22.268350	951.584058
II-A-1	08/25/05		09/25/05		A-Act/360		32027NQY0		91,800,000.00		796.678816		2.635236		66.595633		69.230870	730.083183
II-A-2	08/25/05		09/25/05		A-Act/360		32027NQZ7		85,330,000.00		1,000.000000		3.361111		0.000000		3.361111	1,000.000000
II-A-3	08/25/05		09/25/05		A-Act/360		32027NRA1		92,580,000.00		1,000.000000		3.432222		0.000000		3.432222	1,000.000000
II-A-4	08/25/05		09/25/05		A-Act/360		32027NRB9		35,513,000.00		1,000.000000		3.503333		0.000000		3.503333	1,000.000000
M-1	08/25/05		09/25/05		A-Act/360		32027NRC7		66,938,000.00		1,000.000000		3.618889		0.000000		3.618889	1,000.000000
M-2	08/25/05		09/25/05		A-Act/360		32027NRD5		33,788,000.00		1,000.000000		3.663333		0.000000		3.663333	1,000.000000
M-3	08/25/05		09/25/05		A-Act/360		32027NRE3		23,588,000.00		1,000.000000		3.752222		0.000000		3.752222	1,000.000000
M-4	08/25/05		09/25/05		A-Act/360		32027NRF0		22,950,000.00		1,000.000000		3.814444		0.000000		3.814444	1,000.000000
M-5	08/25/05		09/25/05		A-Act/360		32027NRG8		23,588,000.00		1,000.000000		3.841111		0.000000		3.841111	1,000.000000
M-6	08/25/05		09/25/05		A-Act/360		32027NRH6		16,575,000.00		1,000.000000		4.303333		0.000000		4.303333	1,000.000000
M-7	08/25/05		09/25/05		A-Act/360		32027NRJ2		15,300,000.00		1,000.000000		4.392222		0.000000		4.392222	1,000.000000
M-8	08/25/05		09/25/05		A-Act/360		32027NRK9		14,663,000.00		1,000.000000		4.792222		0.000000		4.792222	1,000.000000
M-9	08/25/05		09/25/05		A-Act/360		32027NRL7		12,113,000.00		1,000.000000		5.903334		0.000000		5.903334	1,000.000000
B-1	08/25/05		09/25/05		A-Act/360		32027NRM5		9,563,000.00		1,000.000000		5.903334		0.000000		5.903334	1,000.000000
B-2	08/25/05		09/25/05		A-Act/360		32027NRN3		10,834,000.00		1,000.000000		5.458889		0.000000		5.458889	1,000.000000
C	08/01/05		08/30/05		A-30/360				6,374,900.00		1,000.015687		332.079231		0.000000		332.079231	1,000.015687
P	08/01/05		08/30/05		A-30/360				100.00		1,000.000000		2,710,328.100000		0.000000		2,710,328.100000	1,000.000000
R	08/01/05		08/30/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Distribution to Date -
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A-1	713,502,000.00		10,397,046.42		33,566,078.47		978,792.98		34,544,871.45		44,941,917.87		0.00		0.00		678,957,128.55
II-A-1	91,800,000.00		1,181,537.93		24,027,710.24		750,653.57		24,778,363.81		25,959,901.74		0.00		0.00		67,021,636.19
II-A-2	85,330,000.00		1,238,026.04		0.00		0.00		0.00		1,238,026.04		0.00		0.00		85,330,000.00
II-A-3	92,580,000.00		1,374,279.73		0.00		0.00		0.00		1,374,279.73		0.00		0.00		92,580,000.00
II-A-4	35,513,000.00		539,080.08		0.00		0.00		0.00		539,080.08		0.00		0.00		35,513,000.00
M-1	66,938,000.00		1,052,604.96		0.00		0.00		0.00		1,052,604.96		0.00		0.00		66,938,000.00
M-2	33,788,000.00		538,404.88		0.00		0.00		0.00		538,404.88		0.00		0.00		33,788,000.00
M-3	23,588,000.00		385,763.81		0.00		0.00		0.00		385,763.81		0.00		0.00		23,588,000.00
M-4	22,950,000.00		382,068.19		0.00		0.00		0.00		382,068.19		0.00		0.00		22,950,000.00
M-5	23,588,000.00		395,657.67		0.00		0.00		0.00		395,657.67		0.00		0.00		23,588,000.00
M-6	16,575,000.00		314,175.74		0.00		0.00		0.00		314,175.74		0.00		0.00		16,575,000.00
M-7	15,300,000.00		296,425.87		0.00		0.00		0.00		296,425.87		0.00		0.00		15,300,000.00
M-8	14,663,000.00		311,760.88		0.00		0.00		0.00		311,760.88		0.00		0.00		14,663,000.00
M-9	12,113,000.00		321,052.60		0.00		0.00		0.00		321,052.60		0.00		0.00		12,113,000.00
B-1	9,563,000.00		253,465.37		0.00		0.00		0.00		253,465.37		0.00		0.00		9,563,000.00
B-2	10,834,000.00		264,431.65		0.00		0.00		0.00		264,431.65		0.00		0.00		10,834,000.00
C	6,374,900.00		8,705,827.11		0.00		0.00		0.00		8,705,827.11		0.00		100.00		6,375,000.00
P	100.00		690,796.55		0.00		0.00		0.00		690,796.55		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total	1,275,000,000.00		28,642,405.48		57,593,788.71		1,729,446.55		59,323,235.26		87,965,640.74		0.00		100.00		1,215,676,864.74
Page 4 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Interest Detail -
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
I-A-1	3.84125%		692,481,202.41		2,364,438.59		0.00		0.00		0.00		2,364,438.59		2,364,438.59		0.00
II-A-1	3.72125%		73,135,115.32		241,914.71		0.00		0.00		0.00		241,914.71		241,914.71		0.00
II-A-2	3.78125%		85,330,000.00		286,803.61		0.00		0.00		0.00		286,803.61		286,803.61		0.00
II-A-3	3.86125%		92,580,000.00		317,755.13		0.00		0.00		0.00		317,755.13		317,755.13		0.00
II-A-4	3.94125%		35,513,000.00		124,413.88		0.00		0.00		0.00		124,413.88		124,413.88		0.00
M-1	4.07125%		66,938,000.00		242,241.18		0.00		0.00		0.00		242,241.18		242,241.18		0.00
M-2	4.12125%		33,788,000.00		123,776.71		0.00		0.00		0.00		123,776.71		123,776.71		0.00
M-3	4.22125%		23,588,000.00		88,507.42		0.00		0.00		0.00		88,507.42		88,507.42		0.00
M-4	4.29125%		22,950,000.00		87,541.50		0.00		0.00		0.00		87,541.50		87,541.50		0.00
M-5	4.32125%		23,588,000.00		90,604.13		0.00		0.00		0.00		90,604.13		90,604.13		0.00
M-6	4.84125%		16,575,000.00		71,327.75		0.00		0.00		0.00		71,327.75		71,327.75		0.00
M-7	4.94125%		15,300,000.00		67,201.00		0.00		0.00		0.00		67,201.00		67,201.00		0.00
M-8	5.39125%		14,663,000.00		70,268.35		0.00		0.00		0.00		70,268.35		70,268.35		0.00
M-9	5.90212%		12,113,000.00		63,548.81		0.00		0.00		0.00		63,548.81		71,507.08		0.00
B-1	5.90212%		9,563,000.00		50,170.66		0.00		0.00		0.00		50,170.66		56,453.58		0.00
B-2	5.90212%		10,834,000.00		56,838.75		0.00		0.00		0.00		56,838.75		59,141.60		0.00
C	398.48883%		6,375,000.00		2,116,971.89		0.00		0.00		0.00		2,116,971.89		2,116,971.89		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		271,032.81		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,235,314,417.73		6,464,324.07		0.00		0.00		0.00		6,464,324.07		6,751,900.92		0.00
Page 5 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										6,113,479.13		13,524,073.86		19,637,552.99
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										6,113,479.13		13,524,073.86		19,637,552.99
Interest Collections										1,921,001.24		4,958,379.94		6,879,381.18
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		0.00		271,032.81
Interest Fees										-121,800.98		-276,712.09		-398,513.07
TOTAL NET INTEREST										1,799,200.26		4,681,667.85		6,751,900.92
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										7,912,679.39		18,205,741.71		26,389,453.91
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											76,561.39		354,846.20		431,407.59
Curtailments											15,092.61		117,149.07		132,241.68
Prepayments In Full											6,021,825.13		13,052,078.59		#######
Repurchased/Substitutions											0.00		0.00		0.00
Liquidations											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-14,661.97		-85,272.01		-99,933.98
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											14,661.97		85,272.01		99,933.98
TOTAL PRINCIPAL COLLECTED											6,113,479.13		13,524,073.86		19,637,552.99
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 6 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,950,592.66		5,044,989.80		6,995,582.46
Repurchased/Substitution Interest										0.00		0.00		0.00
Liquidation Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-3,617.68		-10,453.07		-14,070.75
Delinquent Interest										-391,647.63		-1,234,561.65		-1,626,209.28
Compensating Interest										3,617.68		10,453.07		14,070.75
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										362,056.22		1,147,951.79		1,510,008.01
TOTAL INTEREST COLLECTED										1,921,001.24		4,958,379.94		6,879,381.18
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Interest from Interest Coverage Account										0.00		0.00		0.00
Prepayment Charges														271,032.81
TOTAL INTEREST OTHER ACCOUNTS										0.00		0.00		271,032.81
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										121,800.98		276,712.09		398,513.07
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										121,800.98		276,712.09		398,513.07
Page 7 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Amount Deposited in the Account						16,544.04
Amount Withdrawn						16,544.04
Releases						0.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralization Amount														6,375,000.00
Overcollateralization Target Amount														6,375,000.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Release Amount														0.00
Page 8 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										422		3,553		3,975
Prior										794		5,542		6,336
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-11		-68		-79
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										783		5,474		6,257
Principal Balance:
Original										202,276,785.92		557,412,462.56		759,689,248.48
Prior										363,341,750.08		871,972,667.65		1,235,314,417.73
Prefunding										0.00		0.00		0.00
Scheduled Principal										-76,561.39		-354,846.20		-431,407.59
Partial Prepayments										-15,092.61		-117,149.07		-132,241.68
Full Voluntary Prepayments										-6,021,825.13		-13,052,078.59		-19,073,903.72
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										357,228,270.95		858,448,593.79		1,215,676,864.74
PREFUNDING
										Group 2		Group 1		Total
Prefunding Account Original Balance										179,729,808.00		335,580,943.00		515,310,751.00
Prefunding Account Beginning Balance										0.00		0.00		0.00
Subsequent Loans Added to the Pool										0.00		0.00		0.00
Prefund Release to Certificate Holders										0.00		0.00		0.00
Prefunding Account Ending Balance										0.00		0.00		0.00
Page 9 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.53900%		6.88491%		6.79281%
Weighted Average Coupon Prior										6.44468%		6.94593%		6.79794%
Weighted Average Coupon Current										6.44218%		6.94286%		6.79560%
Weighted Average Months to Maturity Original										358		356		357
Weighted Average Months to Maturity Prior										356		354		355
Weighted Average Months to Maturity Current										355		353		353
Weighted Avg Remaining Amortization Term Original										358		356		357
Weighted Avg Remaining Amortization Term Prior										356		354		355
Weighted Avg Remaining Amortization Term Current										355		353		354
Weighted Average Seasoning Original										2.19		2.19		2.19
Weighted Average Seasoning Prior										3.73		4.05		3.95
Weighted Average Seasoning Current										4.71		5.04		4.94
Page 10 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.55112%		5.78001%		5.71611%
Weighted Average Margin Prior										5.53137%		5.78263%		5.70479%
Weighted Average Margin Current										5.53108%		5.78075%		5.70373%
Weighted Average Max Rate Original										12.52761%		12.82550%		12.74234%
Weighted Average Max Rate Prior										12.43546%		12.88484%		12.74563%
Weighted Average Max Rate Current										12.43262%		12.88141%		12.74298%
Weighted Average Min Rate Original										6.52761%		6.82550%		6.74234%
Weighted Average Min Rate Prior										6.43546%		6.88484%		6.74563%
Weighted Average Min Rate Current										6.43262%		6.88141%		6.74298%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										121,800.98		276,712.09		398,513.07
Delinquent Servicing Fees										29,591.42		86,609.86		116,201.28
TOTAL SERVICING FEES										151,392.40		363,321.95		514,714.35
Total Servicing Fees										151,392.40		363,321.95		514,714.35
Compensating Interest										-3,617.68		-10,453.07		-14,070.75
Delinquent Servicing Fees										-29,591.42		-86,609.86		-116,201.28
COLLECTED SERVICING FEES										118,183.30		266,259.03		384,442.33
Total Advaced Interest										362,056.22		1,147,951.79		1,510,008.01
Total Advaced Principal										14,661.97		85,272.01		99,933.98
Aggregate Advances with respect to this Distribution										376,718.18		1,233,223.80		1,609,941.98
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										3,617.68		10,453.07		14,070.75
Compensating Interest										-3,617.68		-10,453.07		-14,070.75
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate										5.942175%		6.442864%		6.558882%
Libor For Current Period														3.641250%
Libor For Next Period														3.8300%
Page 11 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,574,133.15		195,936.13		1,147,182.22		7,917,251.50
			% Balance				0.54%		0.02%		0.09%		0.65%
			# Loans				37		3		3		43
			% # Loans				0.59%		0.05%		0.05%		0.69%
	FORECLOSURE		Balance		224,325.08		0.00		1,191,376.79		2,036,108.92		3,451,810.79
			% Balance		0.02%		0.00%		0.10%		0.17%		0.28%
			# Loans		3		0		8		10		21
			% # Loans		0.05%		0.00%		0.13%		0.16%		0.34%
	BANKRUPTCY		Balance		1,751,688.80		160,000.00		0.00		320,738.55		2,232,427.35
			% Balance		0.14%		0.01%		0.00%		0.03%		0.18%
			# Loans		12		1		0		3		16
			% # Loans		0.19%		0.02%		0.00%		0.05%		0.26%
	REO		Balance		0.00		0.00		0.00		278,701.86		278,701.86
			% Balance		0.00%		0.00%		0.00%		0.02%		0.02%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		1,976,013.88		6,734,133.15		1,387,312.92		3,782,731.55		13,880,191.50
			% Balance		0.16%		0.55%		0.11%		0.31%		1.14%
			# Loans		15		38		11		17		81
			% # Loans		0.24%		0.61%		0.18%		0.27%		1.29%
Page 12 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,745,311.50		195,936.13		174,883.01		5,116,130.64
			% Balance				0.55%		0.02%		0.02%		0.60%
			# Loans				32		3		1		36
			% # Loans				0.58%		0.05%		0.02%		0.66%
	FORECLOSURE		Balance		224,325.08		0.00		755,169.79		1,002,262.17		1,981,757.04
			% Balance		0.03%		0.00%		0.09%		0.12%		0.23%
			# Loans		3		0		7		8		18
			% # Loans		0.05%		0.00%		0.13%		0.15%		0.33%
	BANKRUPTCY		Balance		1,751,688.80		160,000.00		0.00		320,738.55		2,232,427.35
			% Balance		0.20%		0.02%		0.00%		0.04%		0.26%
			# Loans		12		1		0		3		16
			% # Loans		0.22%		0.02%		0.00%		0.05%		0.29%
	REO		Balance		0.00		0.00		0.00		278,701.86		278,701.86
			% Balance		0.00%		0.00%		0.00%		0.03%		0.03%
			# Loans		0		0		0		1		1
			% # Loans		0.00%		0.00%		0.00%		0.02%		0.02%
	TOTAL		Balance		1,976,013.88		4,905,311.50		951,105.92		1,776,585.59		9,609,016.89
			% Balance		0.23%		0.57%		0.11%		0.21%		1.12%
			# Loans		15		33		10		13		71
			% # Loans		0.27%		0.60%		0.18%		0.24%		1.30%
Page 13 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,828,821.65		0.00		972,299.21		2,801,120.86
			% Balance				0.51%		0.00%		0.27%		0.78%
			# Loans				5		0		2		7
			% # Loans				0.64%		0.00%		0.26%		0.89%
	FORECLOSURE		Balance		0.00		0.00		436,207.00		1,033,846.75		1,470,053.75
			% Balance		0.00%		0.00%		0.12%		0.29%		0.41%
			# Loans		0		0		1		2		3
			% # Loans		0.00%		0.00%		0.13%		0.26%		0.38%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		1,828,821.65		436,207.00		2,006,145.96		4,271,174.61
			% Balance		0.00%		0.51%		0.12%		0.56%		1.20%
			# Loans		0		5		1		4		10
			% # Loans		0.00%		0.64%		0.13%		0.51%		1.28%
Page 14 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
4000250689 1
			280,000.00		278,701.86		01-Apr-2005		7.375%		MI - 99.92%		360		01-Apr-2005
TOTAL			280,000.00		278,701.86
Page 15 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
35808534 1
			172,000.00		171,259.76		01-Apr-2005		7.750%		SC - 99.93%		360		01-Apr-2005
35912047 1			61,875.00		61,875.00		01-Apr-2005		7.750%		IL - 90.00%		360		01-Apr-2005
4000163283 1			158,100.00		156,538.53		01-Apr-2005		7.625%		MI - 84.49%		360		01-Sep-2004
4000215192 1			68,000.00		68,000.00		01-Apr-2005		8.125%		MI - 85.00%		360		01-Jan-2005
4000246459 1			35,200.00		35,079.36		01-May-2005		8.875%		OH - 79.96%		360		01-Apr-2005
4000249946 1			69,600.00		69,600.00		01-Apr-2005		6.500%		ME - 80.00%		360		01-Apr-2005
4000251659 1			51,200.00		50,931.77		01-May-2005		6.750%		AL - 79.93%		360		01-Apr-2005
4000253009 1			60,000.00		59,677.12		01-May-2005		6.625%		OH - 79.93%		360		01-Apr-2005
4000256531 1			33,300.00		33,300.00		01-Jul-2005		8.250%		IN - 90.00%		360		01-Jun-2005
4000261883 1			172,000.00		172,000.00		01-Apr-2005		7.625%		LA - 80.00%		360		01-Apr-2005
4000263844 1			101,900.00		101,899.95		01-May-2005		8.125%		TX - 100.00%		360		01-Mar-2005
4000264227 1			155,200.00		154,238.88		01-Mar-2005		5.875%		OH - 79.92%		360		01-Apr-2005
4000266983 1			346,750.00		344,796.99		01-May-2005		6.375%		NY - 94.91%		360		01-Apr-2005
4000267826 1			66,000.00		65,736.51		01-May-2005		8.125%		TN - 99.93%		360		01-Apr-2005
4000268624 1			97,600.00		97,048.09		01-May-2005		6.375%		TX - 79.93%		360		01-Apr-2005
4000270286 1			148,750.00		148,750.00		01-Apr-2005		8.375%		CO - 85.00%		360		01-Apr-2005
4000298558 1			127,600.00		127,177.88		01-Jul-2005		6.999%		MI - 82.19%		360		01-Jun-2005
4000316144 1			64,000.00		63,847.20		01-Jul-2005		8.625%		MO - 79.91%		360		01-Jun-2005
35830801 2			464,000.00		461,848.75		01-Apr-2005		7.375%		IL - 79.94%		360		01-Apr-2005
4000260671 2			572,000.00		571,998.00		01-Apr-2005		6.999%		CA - 80.00%		360		01-Apr-2005
4000267574 2			438,000.00		436,207.00		01-May-2005		8.000%		NJ - 99.93%		360		01-Apr-2005
TOTAL			3,463,075.00		3,451,810.79
Page 16 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										11		68		79
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										11		68		79
Curtailments Amount										15,092.61		117,149.07		132,241.68
Paid in Full Balance										6,021,825.13		13,052,078.59		19,073,903.72
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										6,036,917.74		13,169,227.66		19,206,145.40
Cumulative
Number of Paid in Full Loans										46		178		224
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										46		178		224
Paid in Full Balance										24,344,912.90		32,473,231.28		56,818,144.18
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										145,765.04		629,778.26		775,543.30
Total Prepayment Amount										24,490,677.94		33,103,009.54		57,593,687.48
Page 17 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.66%		1.51%		1.56%
3 Months Avg SMM										1.96%		1.18%		1.39%
12 Months Avg SMM										1.92%		0.90%		1.17%
Avg SMM Since Cut-off										1.92%		0.90%		1.17%
CPR										18.22%		16.70%		17.15%
3 Months Avg CPR										21.16%		13.26%		15.47%
12 Months Avg CPR										20.79%		10.30%		13.22%
Avg CPR Since Cut-off										20.79%		10.30%		13.22%
PSA										1,934.02%		1,657.01%		1,734.90%
3 Months Avg PSA Approximation										2,514.81%		1,499.40%		1,774.24%
12 Months Avg PSA Approximation										2,887.20%		1,380.76%		1,791.19%
Avg PSA Since Cut-off Approximation										2,887.20%		1,380.77%		1,791.19%
Page 18 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)*(1-SMMn+1)*...*(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
Page 19 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
35824580 1			166,500.00		165,904.77			25-Aug-2005		7.750%		IL - 89.94%		Paid Off - 360		01-Apr-2005
35831387 1			144,500.00		143,970.34			29-Aug-2005		7.625%		IL - 82.99%		Paid Off - 360		01-Apr-2005
35831627 1			100,000.00		99,654.28			30-Aug-2005		7.990%		IL - 74.02%		Paid Off - 360		01-Apr-2005
35863208 1			295,000.00		293,619.25			16-Aug-2005		6.375%		MN - 81.87%		Paid Off - 360		01-Apr-2005
35878008 1			190,000.00		189,097.11			06-Sep-2005		7.250%		CA - 94.85%		Paid Off - 360		01-Mar-2005
4000118414 1			192,550.00		192,550.00			31-Aug-2005		6.375%		AZ - 79.99%		Paid Off - 360		01-Apr-2005
4000193611 1			247,500.00		247,500.00			08-Sep-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Dec-2004
4000229967 1			88,500.00		87,933.07			08-Sep-2005		7.500%		TX - 68.71%		Paid Off - 360		01-Feb-2005
4000232413 1			210,800.00		210,740.00			12-Sep-2005		6.999%		NM - 99.95%		Paid Off - 360		01-Feb-2005
4000236037 2			460,000.00		457,704.41			19-Aug-2005		7.000%		NY - 99.84%		Paid Off - 360		01-Mar-2005
4000239397 1			91,750.00		91,350.54			24-Aug-2005		6.750%		IN - 79.92%		Paid Off - 360		01-Apr-2005
4000250357 1			256,500.00		256,500.00			31-Aug-2005		6.999%		CA - 100.00%		Paid Off - 360		01-Mar-2005
4000250425 1			256,000.00		254,277.20			23-Aug-2005		5.875%		NJ - 79.89%		Paid Off - 360		01-Apr-2005
4000250438 1			57,500.00		56,975.56			17-Aug-2005		7.625%		PA - 90.87%		Paid Off - 360		01-Mar-2005
4000253014 2			800,000.00		800,000.00			09-Sep-2005		5.625%		CA - 74.42%		Paid Off - 360		01-Apr-2005
4000254178 1			87,000.00		86,677.40			06-Sep-2005		7.750%		OR - 99.93%		Paid Off - 360		01-Apr-2005
4000255424 1			274,500.00		273,333.66			29-Aug-2005		6.875%		NJ - 89.92%		Paid Off - 360		01-Apr-2005
4000255518 1			124,000.00		123,405.08			08-Sep-2005		6.250%		MI - 79.92%		Paid Off - 360		01-Apr-2005
4000255774 1			160,000.00		158,987.42			09-Sep-2005		7.500%		OK - 99.88%		Paid Off - 360		01-Apr-2005
4000256419 1			200,000.00		98,482.69			17-Aug-2005		6.250%		MA - 79.91%		Paid Off - 360		01-Apr-2005
4000256902 1			150,000.00		150,000.00			15-Sep-2005		6.500%		MA - 75.00%		Paid Off - 360		01-Mar-2005
4000256968 2			502,000.00		502,000.00			31-Aug-2005		7.375%		GA - 89.64%		Paid Off - 360		01-Mar-2005
4000257702 1			94,500.00		94,153.49			22-Aug-2005		7.625%		FL - 89.93%		Paid Off - 360		01-Apr-2005
4000258072 1			265,000.00		265,000.00			30-Aug-2005		6.375%		CA - 84.13%		Paid Off - 360		01-Apr-2005
4000258456 1			196,000.00		196,000.00			14-Sep-2005		6.625%		WA - 80.00%		Paid Off - 360		01-Apr-2005
4000258789 1			200,000.00		200,000.00			01-Sep-2005		6.500%		MN - 80.00%		Paid Off - 360		01-Apr-2005
4000259020 1			232,000.00		232,000.00			25-Aug-2005		7.125%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000259182 1			338,350.00		337,140.46			15-Sep-2005		7.750%		MA - 79.93%		Paid Off - 360		01-Apr-2005
4000259761 1			233,200.00		233,200.00			06-Sep-2005		6.250%		NY - 80.00%		Paid Off - 360		01-Apr-2005
4000259945 1			108,800.00		108,800.00			13-Sep-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000260043 2			400,000.00		400,000.00			26-Aug-2005		6.625%		CA - 89.09%		Paid Off - 360		01-Apr-2005
4000260228 1			162,500.00		162,500.00			17-Aug-2005		6.875%		MI - 92.86%		Paid Off - 360		01-Apr-2005
4000260880 2			522,000.00		522,000.00			26-Aug-2005		6.375%		GA - 72.00%		Paid Off - 360		01-Apr-2005
4000260933 1			180,000.00		179,235.18			31-Aug-2005		6.875%		RI - 79.93%		Paid Off - 360		01-Apr-2005
4000261517 1			157,500.00		156,838.92			09-Sep-2005		7.875%		FL - 89.88%		Paid Off - 360		01-Mar-2005
4000261684 1			156,000.00		156,000.00			01-Sep-2005		6.999%		MD - 80.00%		Paid Off - 360		01-Apr-2005
4000262307 1			337,000.00		335,733.77			22-Aug-2005		7.500%		NY - 89.80%		Paid Off - 360		01-Apr-2005
Page 20 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
4000262449 1			164,700.00		164,111.24			16-Aug-2005		7.750%		WI - 89.94%		Paid Off - 360		01-Apr-2005
4000262490 1			227,000.00		226,884.63			13-Sep-2005		6.875%		CA - 70.94%		Paid Off - 360		01-Apr-2005
4000262628 1			205,000.00		205,000.00			01-Sep-2005		8.500%		CA - 100.00%		Paid Off - 360		01-Apr-2005
4000262824 1			324,000.00		323,999.90			24-Aug-2005		6.999%		CA - 90.00%		Paid Off - 360		01-Apr-2005
4000263092 1			196,000.00		196,000.00			17-Aug-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000263214 1			82,400.00		81,997.16			08-Sep-2005		6.500%		VA - 79.93%		Paid Off - 360		01-Apr-2005
4000264175 1			209,900.00		209,900.00			16-Aug-2005		8.750%		FL - 100.00%		Paid Off - 360		01-Apr-2005
4000265407 2			600,000.00		600,000.00			13-Sep-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000265428 1			150,000.00		149,515.12			12-Sep-2005		8.250%		NY - 99.94%		Paid Off - 360		01-Apr-2005
4000265730 1			154,250.00		154,192.97			18-Aug-2005		7.375%		AZ - 94.95%		Paid Off - 360		01-Jun-2005
4000266772 1			116,000.00		115,507.09			29-Aug-2005		6.875%		OH - 79.93%		Paid Off - 360		01-Apr-2005
4000267749 1			315,000.00		313,693.59			31-Aug-2005		6.999%		MA - 99.92%		Paid Off - 360		01-Apr-2005
4000267831 2			580,000.00		577,710.23			01-Sep-2005		7.250%		MA - 93.48%		Paid Off - 360		01-Apr-2005
4000268378 1			175,000.00		174,120.19			31-Aug-2005		6.000%		MN - 79.47%		Paid Off - 360		01-Apr-2005
4000268557 1			246,650.00		246,650.00			08-Sep-2005		5.750%		FL - 79.98%		Paid Off - 360		01-Apr-2005
4000268730 1			318,750.00		318,750.00			16-Aug-2005		6.250%		CA - 85.00%		Paid Off - 360		01-Apr-2005
4000268811 2			570,000.00		570,000.00			31-Aug-2005		7.500%		MA - 74.51%		Paid Off - 360		01-Apr-2005
4000269354 2			416,000.00		416,000.00			01-Sep-2005		6.375%		CA - 75.64%		Paid Off - 360		01-Apr-2005
4000270095 1			194,000.00		194,000.00			17-Aug-2005		7.375%		MD - 80.00%		Paid Off - 360		01-Apr-2005
4000270936 2			600,000.00		597,387.82			19-Aug-2005		6.750%		CA - 69.30%		Paid Off - 360		01-Apr-2005
4000270952 1			51,000.00		50,793.63			06-Sep-2005		7.125%		MI - 31.65%		Paid Off - 360		01-Apr-2005
4000272737 1			224,000.00		223,935.20			29-Aug-2005		6.875%		CA - 79.98%		Paid Off - 360		01-Apr-2005
4000274970 1			138,700.00		138,324.68			29-Aug-2005		9.125%		IN - 94.95%		Paid Off - 360		01-Apr-2005
4000275590 1			213,000.00		213,000.00			22-Aug-2005		6.625%		CA - 64.55%		Paid Off - 360		01-Apr-2005
4000277838 1			91,436.00		91,056.84			16-Aug-2005		7.000%		GA - 79.93%		Paid Off - 360		01-Apr-2005
4000278188 1			212,600.00		212,600.00			31-Aug-2005		6.500%		CA - 73.31%		Paid Off - 360		01-Apr-2005
4000283119 1			300,000.00		298,786.12			23-Aug-2005		7.125%		MA - 79.94%		Paid Off - 360		01-Apr-2005
4000315151 1			358,800.00		358,800.00			17-Aug-2005		6.750%		CA - 86.46%		Paid Off - 360		01-Jul-2005
4000328951 1			100,000.00		99,827.32			07-Sep-2005		6.750%		IL - 71.37%		Paid Off - 360		01-Jul-2005
4000329353 1			324,000.00		324,000.00			30-Aug-2005		8.375%		CA - 100.00%		Paid Off - 360		01-Jul-2005
4000331435 1			137,900.00		137,655.99			15-Sep-2005		6.625%		MN - 50.84%		Paid Off - 360		01-Jul-2005
4000333766 1			174,400.00		173,958.86			02-Sep-2005		7.125%		NV - 77.38%		Paid Off - 360		01-Jun-2005
4000335311 1			189,000.00		189,000.00			31-Aug-2005		8.750%		IL - 90.00%		Paid Off - 360		01-Jul-2005
4000336524 1			67,500.00		67,500.00			01-Sep-2005		6.750%		MN - 49.27%		Paid Off - 360		01-Jul-2005
4000336820 1			199,800.00		199,800.00			31-Aug-2005		7.999%		OR - 90.00%		Paid Off - 360		01-Jul-2005
4000336874 1			315,000.00		314,565.01			01-Sep-2005		7.875%		IL - 89.94%		Paid Off - 360		01-Jul-2005
4000337350 1			132,800.00		132,572.47			01-Sep-2005		8.000%		FL - 79.95%		Paid Off - 360		01-Jul-2005
4000343101 1			170,000.00		170,000.00			17-Aug-2005		7.000%		VA - 79.81%		Paid Off - 360		01-Jul-2005
Page 21 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
4000343390 1			209,950.00		209,637.40			15-Sep-2005		7.500%		IL - 84.94%		Paid Off - 360		01-Jul-2005
4000357018 1			250,750.00		250,367.22			13-Sep-2005		7.375%		IL - 84.94%		Paid Off - 360		01-Jul-2005
4000362726 2			580,000.00		579,022.67			25-Aug-2005		6.875%		IL - 79.93%		Paid Off - 360		01-Jul-2005
4000368329 1			284,450.00		284,015.77			17-Aug-2005		7.375%		FL - 79.93%		Paid Off - 360		01-Jul-2005
TOTAL			19,207,186.00		19,073,903.72
Page 22 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 23 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 24 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 25 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 26 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Has Stepdown Condition occurred (0=No,1=Yes)								0
						Does a Trigger Event Exist-Either a) or b) Yes?								0
						a) Does a Delinquency Trigger Event Exists								0
						b) Does a Loss Trigger Event Exists (0=No,1=Yes)								0
						60+ days Delinqueny Balance								5,394,369.55
						Ending Collateral Balance								1,215,676,864.74
						Delinquency Percentage								0.4437%
						Senior Enhancement Percentage								20.7457%
						Cumulative Loss Percentage								0.0000%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
SPACE INTENTIONALLY LEFT BLANK
Page 27 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
September 26, 2005 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
													NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS
			I-A-1										$0.00		$0.00
			II-A-1										$0.00		$0.00
			II-A-2										$0.00		$0.00
			II-A-3										$0.00		$0.00
			II-A-4										$0.00		$0.00
			M-1										$0.00		$0.00
			M-2										$0.00		$0.00
			M-3										$0.00		$0.00
			M-4										$0.00		$0.00
			M-5										$0.00		$0.00
			M-6										$0.00		$0.00
			M-7										$0.00		$0.00
			M-8										$0.00		$0.00
			M-9										$0.00		#######
			B-1										$0.00		#######
			B-2										$0.00		#######
Page 28 of 28