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):  October 25, 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
     October 25, 2005.

                                    Signatures

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

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


          Date:  Oct 28, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

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










			

First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 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:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000
							October 24, 2005
										https://www.tss.db.com/invr
Page 1 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance
					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
I-A-1	FLT/STEP	$	713,502,000.00		678,957,128.55		2,204,158.88		13,578,315.64		15,782,474.52		0.00		0.00		665,378,812.91
II-A-1	FLT/STEP	$	91,800,000.00		67,021,636.19		211,099.54		4,477,648.69		4,688,748.23		0.00		0.00		62,543,987.50
II-A-2	FLT/STEP	$	85,330,000.00		85,330,000.00		272,890.08		0.00		272,890.08		0.00		0.00		85,330,000.00
II-A-3	FLT/STEP	$	92,580,000.00		92,580,000.00		302,042.25		0.00		302,042.25		0.00		0.00		92,580,000.00
II-A-4	FLT/STEP	$	35,513,000.00		35,513,000.00		118,149.78		0.00		118,149.78		0.00		0.00		35,513,000.00
M-1	FLT/STEP	$	66,938,000.00		66,938,000.00		229,708.90		0.00		229,708.90		0.00		0.00		66,938,000.00
M-2	FLT/STEP	$	33,788,000.00		33,788,000.00		117,310.06		0.00		117,310.06		0.00		0.00		33,788,000.00
M-3	FLT/STEP	$	23,588,000.00		23,588,000.00		83,796.37		0.00		83,796.37		0.00		0.00		23,588,000.00
M-4	FLT/STEP	$	22,950,000.00		22,950,000.00		82,824.00		0.00		82,824.00		0.00		0.00		22,950,000.00
M-5	FLT/STEP	$	23,588,000.00		23,588,000.00		85,696.51		0.00		85,696.51		0.00		0.00		23,588,000.00
M-6	FLT/STEP	$	16,575,000.00		16,575,000.00		67,160.98		0.00		67,160.98		0.00		0.00		16,575,000.00
M-7	FLT/STEP	$	15,300,000.00		15,300,000.00		63,227.25		0.00		63,227.25		0.00		0.00		15,300,000.00
M-8	FLT/STEP	$	14,663,000.00		14,663,000.00		65,910.19		0.00		65,910.19		0.00		0.00		14,663,000.00
M-9	FLT/STEP	$	12,113,000.00		12,113,000.00		66,645.06		0.00		66,645.06		0.00		0.00		12,113,000.00
B-1	FLT/STEP	$	9,563,000.00		9,563,000.00		52,615.09		0.00		52,615.09		0.00		0.00		9,563,000.00
B-2	FLT/STEP	$	10,834,000.00		10,834,000.00		55,244.37		0.00		55,244.37		0.00		0.00		10,834,000.00
C	EXE	$	6,374,900.00		6,375,000.00		2,297,333.51		0.00		2,297,333.51		0.00		0.00		6,375,000.00
P	EXE	$	100.00		100.00		344,712.42		0.00		344,712.42		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		1,215,676,864.74		6,720,525.24		18,055,964.33		24,776,489.57		0.00		0.00		1,197,620,900.41
Page 2 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 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	09/26/05		10/24/05		A-Act/360		32027NQX2		713,502,000.00		951.584058		3.089212		19.030522		22.119734	932.553536
II-A-1	09/26/05		10/24/05		A-Act/360		32027NQY0		91,800,000.00		730.083183		2.299559		48.776130		51.075689	681.307053
II-A-2	09/26/05		10/24/05		A-Act/360		32027NQZ7		85,330,000.00		1,000.000000		3.198056		0.000000		3.198056	1,000.000000
II-A-3	09/26/05		10/24/05		A-Act/360		32027NRA1		92,580,000.00		1,000.000000		3.262500		0.000000		3.262500	1,000.000000
II-A-4	09/26/05		10/24/05		A-Act/360		32027NRB9		35,513,000.00		1,000.000000		3.326944		0.000000		3.326944	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		32027NRC7		66,938,000.00		1,000.000000		3.431667		0.000000		3.431667	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		32027NRD5		33,788,000.00		1,000.000000		3.471944		0.000000		3.471944	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		32027NRE3		23,588,000.00		1,000.000000		3.552500		0.000000		3.552500	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		32027NRF0		22,950,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		32027NRG8		23,588,000.00		1,000.000000		3.633055		0.000000		3.633055	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		32027NRH6		16,575,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		32027NRJ2		15,300,000.00		1,000.000000		4.132500		0.000000		4.132500	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		32027NRK9		14,663,000.00		1,000.000000		4.495000		0.000000		4.495000	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		32027NRL7		12,113,000.00		1,000.000000		5.501945		0.000000		5.501945	1,000.000000
B-1	09/26/05		10/24/05		A-Act/360		32027NRM5		9,563,000.00		1,000.000000		5.501944		0.000000		5.501944	1,000.000000
B-2	09/26/05		10/24/05		A-Act/360		32027NRN3		10,834,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
C	09/01/05		09/30/05		A-30/360				6,374,900.00		1,000.015687		360.371694		0.000000		360.371694	1,000.015687
P	09/01/05		09/30/05		A-30/360				100.00		1,000.000000		3,447,124.200000		0.000000		3,447,124.200000	1,000.000000
R	09/01/05		09/30/05		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
October 25, 2005 Distribution
Distribution to Date -
																	Current
	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
I-A-1	713,502,000.00		12,601,205.30		46,823,294.76		1,299,892.33		48,123,187.09		60,724,392.39		0.00		0.00		665,378,812.91
II-A-1	91,800,000.00		1,392,637.47		28,399,471.71		856,540.79		29,256,012.50		30,648,649.97		0.00		0.00		62,543,987.50
II-A-2	85,330,000.00		1,510,916.12		0.00		0.00		0.00		1,510,916.12		0.00		0.00		85,330,000.00
II-A-3	92,580,000.00		1,676,321.98		0.00		0.00		0.00		1,676,321.98		0.00		0.00		92,580,000.00
II-A-4	35,513,000.00		657,229.86		0.00		0.00		0.00		657,229.86		0.00		0.00		35,513,000.00
M-1	66,938,000.00		1,282,313.86		0.00		0.00		0.00		1,282,313.86		0.00		0.00		66,938,000.00
M-2	33,788,000.00		655,714.94		0.00		0.00		0.00		655,714.94		0.00		0.00		33,788,000.00
M-3	23,588,000.00		469,560.18		0.00		0.00		0.00		469,560.18		0.00		0.00		23,588,000.00
M-4	22,950,000.00		464,892.19		0.00		0.00		0.00		464,892.19		0.00		0.00		22,950,000.00
M-5	23,588,000.00		481,354.18		0.00		0.00		0.00		481,354.18		0.00		0.00		23,588,000.00
M-6	16,575,000.00		381,336.72		0.00		0.00		0.00		381,336.72		0.00		0.00		16,575,000.00
M-7	15,300,000.00		359,653.12		0.00		0.00		0.00		359,653.12		0.00		0.00		15,300,000.00
M-8	14,663,000.00		377,671.07		0.00		0.00		0.00		377,671.07		0.00		0.00		14,663,000.00
M-9	12,113,000.00		387,697.66		0.00		0.00		0.00		387,697.66		0.00		0.00		12,113,000.00
B-1	9,563,000.00		306,080.46		0.00		0.00		0.00		306,080.46		0.00		0.00		9,563,000.00
B-2	10,834,000.00		319,676.02		0.00		0.00		0.00		319,676.02		0.00		0.00		10,834,000.00
C	6,374,900.00		11,003,160.62		0.00		0.00		0.00		11,003,160.62		0.00		100.00		6,375,000.00
P	100.00		1,035,508.97		0.00		0.00		0.00		1,035,508.97		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		35,362,930.72		75,222,766.47		2,156,433.12		77,379,199.59		112,742,130.31		0.00		100.00		1,197,620,900.41
Page 4 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 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	4.03000%		678,957,128.55		2,204,158.88		0.00		0.00		0.00		2,204,158.88		2,204,158.88		0.00
II-A-1	3.91000%		67,021,636.19		211,099.54		0.00		0.00		0.00		211,099.54		211,099.54		0.00
II-A-2	3.97000%		85,330,000.00		272,890.08		0.00		0.00		0.00		272,890.08		272,890.08		0.00
II-A-3	4.05000%		92,580,000.00		302,042.25		0.00		0.00		0.00		302,042.25		302,042.25		0.00
II-A-4	4.13000%		35,513,000.00		118,149.78		0.00		0.00		0.00		118,149.78		118,149.78		0.00
M-1	4.26000%		66,938,000.00		229,708.90		0.00		0.00		0.00		229,708.90		229,708.90		0.00
M-2	4.31000%		33,788,000.00		117,310.06		0.00		0.00		0.00		117,310.06		117,310.06		0.00
M-3	4.41000%		23,588,000.00		83,796.37		0.00		0.00		0.00		83,796.37		83,796.37		0.00
M-4	4.48000%		22,950,000.00		82,824.00		0.00		0.00		0.00		82,824.00		82,824.00		0.00
M-5	4.51000%		23,588,000.00		85,696.51		0.00		0.00		0.00		85,696.51		85,696.51		0.00
M-6	5.03000%		16,575,000.00		67,160.98		0.00		0.00		0.00		67,160.98		67,160.98		0.00
M-7	5.13000%		15,300,000.00		63,227.25		0.00		0.00		0.00		63,227.25		63,227.25		0.00
M-8	5.58000%		14,663,000.00		65,910.19		0.00		0.00		0.00		65,910.19		65,910.19		0.00
M-9	6.51061%		12,113,000.00		63,528.58		0.00		0.00		0.00		63,528.58		66,645.06		0.00
B-1	6.51061%		9,563,000.00		50,154.69		0.00		0.00		0.00		50,154.69		52,615.09		0.00
B-2	6.33000%		10,834,000.00		55,244.37		0.00		0.00		0.00		55,244.37		55,244.37		0.00
C	432.43925%		6,375,000.00		2,297,333.51		0.00		0.00		0.00		2,297,333.51		2,297,333.51		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		344,712.42		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,215,676,864.74		6,370,235.94		0.00		0.00		0.00		6,370,235.94		6,720,525.24		0.00
Page 5 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										4,477,648.69		13,578,315.64		18,055,964.33
Principal Withrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										4,477,648.69		13,578,315.64		18,055,964.33
Interest Collections										1,877,245.36		4,855,233.16		6,732,478.53
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Other Accounts										0.00		0.00		344,712.42
Interest Fees										-109,159.24		-247,506.47		-356,665.71
TOTAL NET INTEREST										1,768,086.12		4,607,726.69		6,720,525.24
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										6,245,734.81		18,186,042.33		24,776,489.57
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											74,823.88		352,162.69		426,986.57
Curtailments											8,109.88		111,878.80		119,988.68
Prepayments In Full											4,394,714.93		13,114,274.15		#######
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											-18,911.15		-112,200.55		-131,111.70
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											18,911.15		112,200.55		131,111.70
TOTAL PRINCIPAL COLLECTED											4,477,648.69		13,578,315.64		18,055,964.33
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
October 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,916,931.24		4,965,908.50		6,882,839.74
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										-2,152.62		-9,712.30		-11,864.92
Delinquent Interest										-526,920.37		-1,560,232.41		-2,087,152.78
Compensating Interest										2,152.62		9,712.30		11,864.92
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										487,234.49		1,449,557.06		1,936,791.55
TOTAL INTEREST COLLECTED										1,877,245.36		4,855,233.16		6,732,478.53
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														344,712.42
TOTAL INTEREST OTHER ACCOUNTS										0.00		0.00		344,712.42
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										109,159.24		247,506.47		356,665.71
Trustee Fees										0.00		0.00		0.00
TOTAL INTEREST FEES										109,159.24		247,506.47		356,665.71
Page 7 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
RESERVE
Amount Deposited in the Account						5,576.88
Amount Withdrawn						5,576.88
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
October 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										422		3,553		3,975
Prior										783		5,474		6,257
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-10		-72		-82
Repurchases										-0		-0		-0
Liquidations										-0		-0		-0
Current										773		5,402		6,175
Principal Balance:
Original										202,276,785.92		557,412,462.56		759,689,248.48
Prior										357,228,270.95		858,448,593.79		1,215,676,864.74
Prefunding										0.00		0.00		0.00
Scheduled Principal										-74,823.88		-352,162.69		-426,986.57
Partial Prepayments										-8,109.88		-111,878.80		-119,988.68
Full Voluntary Prepayments										-4,394,714.93		-13,114,274.15		-17,508,989.08
Repurchases										-0.00		-0.00		-0.00
Liquidations										-0.00		-0.00		-0.00
Current										352,750,622.26		844,870,278.15		1,197,620,900.41
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
October 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										6.53900%		6.88491%		6.79281%
Weighted Average Coupon Prior										6.44218%		6.94286%		6.79560%
Weighted Average Coupon Current										6.43935%		6.94170%		6.79408%
Weighted Average Months to Maturity Original										358		356		357
Weighted Average Months to Maturity Prior										355		353		353
Weighted Average Months to Maturity Current										354		352		353
Weighted Avg Remaining Amortization Term Original										358		356		357
Weighted Avg Remaining Amortization Term Prior										355		353		354
Weighted Avg Remaining Amortization Term Current										354		352		353
Weighted Average Seasoning Original										2.19		2.19		2.19
Weighted Average Seasoning Prior										4.71		5.04		4.94
Weighted Average Seasoning Current										5.71		6.03		5.93
Page 10 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.55112%		5.78001%		5.71611%
Weighted Average Margin Prior										5.53108%		5.78075%		5.70373%
Weighted Average Margin Current										5.52924%		5.77853%		5.70171%
Weighted Average Max Rate Original										12.52761%		12.82550%		12.74234%
Weighted Average Max Rate Prior										12.43262%		12.88141%		12.74298%
Weighted Average Max Rate Current										12.42753%		12.87734%		12.73872%
Weighted Average Min Rate Original										6.52761%		6.82550%		6.74234%
Weighted Average Min Rate Prior										6.43262%		6.88141%		6.74298%
Weighted Average Min Rate Current										6.42753%		6.87734%		6.73872%
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										109,159.24		247,506.47		356,665.71
Delinquent Servicing Fees										39,685.88		110,148.58		149,834.46
TOTAL SERVICING FEES										148,845.11		357,655.06		506,500.17
Total Servicing Fees										148,845.11		357,655.06		506,500.17
Compensating Interest										-2,152.62		-9,712.30		-11,864.92
Delinquent Servicing Fees										-39,685.88		-110,148.58		-149,834.46
COLLECTED SERVICING FEES										107,006.61		237,794.18		344,800.79
Total Advaced Interest										487,234.49		1,449,557.06		1,936,791.55
Total Advaced Principal										18,911.15		112,200.55		131,111.70
Aggregate Advances with respect to this Distribution										506,145.64		1,561,757.62		2,067,903.26
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										2,152.62		9,712.30		11,864.92
Compensating Interest										-2,152.62		-9,712.30		-11,864.92
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Weighted Average Net Mortgage Rate										5.939349%		6.441005%		6.633860%
Libor For Current Period														3.830000%
Libor For Next Period														0.0000%
Page 11 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				8,195,675.01		1,438,194.81		315,661.77		9,949,531.59
			% Balance				0.68%		0.12%		0.03%		0.83%
			# Loans				49		8		3		60
			% # Loans				0.79%		0.13%		0.05%		0.97%
	FORECLOSURE		Balance		0.00		0.00		2,811,665.84		4,358,850.21		7,170,516.05
			% Balance		0.00%		0.00%		0.23%		0.36%		0.60%
			# Loans		0		0		14		24		38
			% # Loans		0.00%		0.00%		0.23%		0.39%		0.62%
	BANKRUPTCY		Balance		1,711,992.91		313,433.92		160,000.00		256,665.95		2,442,092.78
			% Balance		0.14%		0.03%		0.01%		0.02%		0.20%
			# Loans		14		2		1		2		19
			% # Loans		0.23%		0.03%		0.02%		0.03%		0.31%
	REO		Balance		0.00		0.00		0.00		278,480.83		278,480.83
			% 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		1,711,992.91		8,509,108.93		4,409,860.65		5,209,658.76		19,840,621.25
			% Balance		0.14%		0.71%		0.37%		0.44%		1.66%
			# Loans		14		51		23		30		118
			% # Loans		0.23%		0.83%		0.37%		0.49%		1.91%
Page 12 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,726,353.95		1,438,194.81		315,661.77		8,480,210.53
			% Balance				0.80%		0.17%		0.04%		1.00%
			# Loans				45		8		3		56
			% # Loans				0.83%		0.15%		0.06%		1.04%
	FORECLOSURE		Balance		0.00		0.00		1,578,630.48		1,917,952.07		3,496,582.55
			% Balance		0.00%		0.00%		0.19%		0.23%		0.41%
			# Loans		0		0		11		19		30
			% # Loans		0.00%		0.00%		0.20%		0.35%		0.56%
	BANKRUPTCY		Balance		1,711,992.91		313,433.92		160,000.00		256,665.95		2,442,092.78
			% Balance		0.20%		0.04%		0.02%		0.03%		0.29%
			# Loans		14		2		1		2		19
			% # Loans		0.26%		0.04%		0.02%		0.04%		0.35%
	REO		Balance		0.00		0.00		0.00		278,480.83		278,480.83
			% 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		1,711,992.91		7,039,787.87		3,176,825.29		2,768,760.62		14,697,366.69
			% Balance		0.20%		0.83%		0.38%		0.33%		1.74%
			# Loans		14		47		20		25		106
			% # Loans		0.26%		0.87%		0.37%		0.46%		1.96%
Page 13 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,469,321.06		0.00		0.00		1,469,321.06
			% Balance				0.42%		0.00%		0.00%		0.42%
			# Loans				4		0		0		4
			% # Loans				0.52%		0.00%		0.00%		0.52%
	FORECLOSURE		Balance		0.00		0.00		1,233,035.36		2,440,898.14		3,673,933.50
			% Balance		0.00%		0.00%		0.35%		0.69%		1.04%
			# Loans		0		0		3		5		8
			% # Loans		0.00%		0.00%		0.39%		0.65%		1.03%
	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		1,469,321.06		1,233,035.36		2,440,898.14		5,143,254.56
			% Balance		0.00%		0.42%		0.35%		0.69%		1.46%
			# Loans		0		4		3		5		12
			% # Loans		0.00%		0.52%		0.39%		0.65%		1.55%
Page 14 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
4000250689 1
			280,000.00		278,480.83		01-Mar-2005		7.375%		MI - 99.92%		360		01-Apr-2005
TOTAL			280,000.00		278,480.83
Page 15 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &
														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date
35862374 1
			179,900.00		179,900.00		01-Jun-2005		7.375%		MN - 89.99%		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		156,414.18		01-Mar-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
4000230319 1			52,000.00		51,696.32		01-Jun-2005		6.999%		WI - 79.93%		360		01-Apr-2005
4000237370 1			77,200.00		77,200.00		01-Jun-2005		6.500%		KY - 79.92%		360		01-Mar-2005
4000241465 1			47,000.00		46,791.22		01-Jun-2005		8.375%		NY - 83.88%		360		01-Apr-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		50,886.18		01-May-2005		6.750%		AL - 79.93%		360		01-Apr-2005
4000253009 1			60,000.00		59,622.40		01-May-2005		6.625%		OH - 79.93%		360		01-Apr-2005
4000254198 1			140,000.00		139,043.71		01-Jun-2005		6.500%		CA - 79.93%		360		01-Apr-2005
4000255135 1			175,500.00		175,500.00		01-Jun-2005		8.750%		CO - 90.00%		360		01-Apr-2005
4000255986 1			44,800.00		44,574.30		01-May-2005		7.750%		IN - 79.94%		360		01-Apr-2005
4000256531 1			33,300.00		33,300.00		01-May-2005		8.250%		IN - 90.00%		360		01-Jun-2005
4000261883 1			172,000.00		172,000.00		01-Mar-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		154,075.94		01-Mar-2005		5.875%		OH - 79.92%		360		01-Apr-2005
4000266983 1			346,750.00		344,465.45		01-May-2005		6.375%		NY - 94.91%		360		01-Apr-2005
4000267826 1			66,000.00		65,691.55		01-May-2005		8.125%		TN - 99.93%		360		01-Apr-2005
4000268624 1			97,600.00		96,954.76		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
4000272015 1			64,250.00		63,883.89		01-Apr-2005		7.125%		AL - 79.89%		360		01-Apr-2005
4000276813 1			160,500.00		160,500.00		01-Jun-2005		8.625%		CO - 100.00%		360		01-Apr-2005
4000298558 1			127,600.00		127,070.80		01-May-2005		6.999%		MI - 82.19%		360		01-Jun-2005
4000316144 1			64,000.00		63,808.31		01-May-2005		8.625%		MO - 79.91%		360		01-Jun-2005
4000331682 1			135,000.00		134,660.82		01-Jun-2005		8.375%		IN - 89.94%		360		01-Jul-2005
4000333342 1			76,000.00		75,777.89		01-Jun-2005		7.625%		IN - 94.93%		360		01-Jul-2005
4000335938 1			243,900.00		243,900.00		01-Jun-2005		7.375%		CO - 90.00%		360		01-Jul-2005
4000338691 1			294,500.00		293,660.52		01-Jun-2005		7.750%		CA - 94.93%		360		01-Jul-2005
35830801 2			464,000.00		461,482.46		01-Mar-2005		7.375%		IL - 79.94%		360		01-Apr-2005
4000253181 2			437,000.00		437,000.00		01-Jun-2005		5.999%		CA - 76.00%		360		01-Mar-2005
4000254790 2			410,000.00		408,035.36		01-Jun-2005		8.000%		NY - 99.93%		360		01-Apr-2005
4000257031 2			388,000.00		388,000.00		01-Jun-2005		6.125%		CA - 80.00%		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		435,901.16		01-May-2005		8.000%		NJ - 99.93%		360		01-Apr-2005
4000268257 2			477,900.00		474,518.76		01-Apr-2005		5.999%		CA - 79.92%		360		01-Apr-2005
4000268582 2			499,000.00		496,997.76		01-Apr-2005		8.875%		NY - 99.94%		360		01-Apr-2005
TOTAL			7,193,525.00		7,170,516.05
Page 16 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										10		72		82
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										10		72		82
Curtailments Amount										8,109.88		111,878.80		119,988.68
Paid in Full Balance										4,394,714.93		13,114,274.15		17,508,989.08
Repurchased Loans Balance										0.00		0.00		0.00
Total Prepayment Amount										4,402,824.81		13,226,152.95		17,628,977.76
Cumulative
Number of Paid in Full Loans										56		250		306
Number of Repurchased Loans										0		0		0
Total Number of Loans Prepaid in Full										56		250		306
Paid in Full Balance										28,739,627.83		45,587,505.43		74,327,133.26
Repurchased Loans Balance										0.00		0.00		0.00
Curtailments Amount										153,874.92		741,657.06		895,531.98
Total Prepayment Amount										28,893,502.75		46,329,162.49		75,222,665.24
Page 17 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.23%		1.54%		1.45%
3 Months Avg SMM										1.49%		1.36%		1.40%
12 Months Avg SMM										1.81%		1.01%		1.22%
Avg SMM Since Cut-off										1.81%		1.01%		1.22%
CPR										13.83%		17.01%		16.08%
3 Months Avg CPR										16.51%		15.16%		15.56%
12 Months Avg CPR										19.67%		11.45%		13.71%
Avg CPR Since Cut-off										19.67%		11.45%		13.71%
PSA										1,211.65%		1,410.13%		1,355.04%
3 Months Avg PSA Approximation										1,750.94%		1,504.78%		1,574.17%
12 Months Avg PSA Approximation										2,488.98%		1,392.38%		1,685.88%
Avg PSA Since Cut-off Approximation										2,488.98%		1,392.39%		1,685.88%
Page 18 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002*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
October 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
35808807 1			67,950.00		67,950.00			23-Sep-2005		6.000%		NC - 79.99%		Paid Off - 360		01-Mar-2005
4000149065 1			158,400.00		158,367.00			30-Sep-2005		6.375%		FL - 79.98%		Paid Off - 360		01-Oct-2004
4000226734 1			125,600.00		124,795.80			30-Sep-2005		8.000%		VA - 79.91%		Paid Off - 360		01-Apr-2005
4000229991 1			222,450.00		222,050.00			04-Oct-2005		5.999%		NJ - 79.99%		Paid Off - 360		01-Apr-2005
4000232757 1			255,150.00		255,150.00			23-Sep-2005		6.000%		CA - 79.99%		Paid Off - 360		01-Apr-2005
4000235385 1			292,500.00		189,788.96			16-Sep-2005		7.875%		MA - 98.18%		Paid Off - 360		01-Feb-2005
4000238561 1			66,000.00		65,658.44			04-Oct-2005		8.000%		FL - 79.89%		Paid Off - 360		01-Mar-2005
4000243466 1			71,200.00		70,763.60			16-Sep-2005		6.750%		TX - 78.97%		Paid Off - 360		01-Mar-2005
4000244461 1			152,000.00		152,000.00			11-Oct-2005		6.000%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000249227 1			179,000.00		178,106.54			20-Sep-2005		6.999%		MD - 74.83%		Paid Off - 360		01-Apr-2005
4000249261 1			138,000.00		137,327.97			04-Oct-2005		7.125%		AZ - 99.92%		Paid Off - 360		01-Apr-2005
4000250176 1			192,000.00		190,851.32			22-Sep-2005		6.875%		AZ - 79.87%		Paid Off - 360		01-Mar-2005
4000250310 1			223,000.00		221,954.99			13-Oct-2005		7.750%		CA - 75.54%		Paid Off - 360		01-Apr-2005
4000250655 1			150,000.00		149,026.33			23-Sep-2005		5.625%		AZ - 76.84%		Paid Off - 360		01-Apr-2005
4000252676 1			327,200.00		327,200.00			03-Oct-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Mar-2005
4000253846 1			216,000.00		214,754.18			04-Oct-2005		6.250%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000254027 1			359,200.00		359,200.00			05-Oct-2005		6.500%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000254352 1			96,000.00		96,000.00			06-Oct-2005		6.125%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000255588 1			165,000.00		164,196.44			29-Sep-2005		7.125%		NJ - 82.43%		Paid Off - 360		01-Apr-2005
4000257015 1			238,500.00		238,483.77			21-Sep-2005		7.375%		CA - 90.00%		Paid Off - 360		01-Apr-2005
4000258183 1			220,000.00		219,265.33			26-Sep-2005		9.000%		MN - 99.95%		Paid Off - 360		01-Apr-2005
4000258563 1			179,200.00		179,133.73			30-Sep-2005		6.875%		FL - 79.97%		Paid Off - 360		01-Mar-2005
4000258660 1			154,000.00		153,353.57			06-Oct-2005		7.875%		VA - 83.19%		Paid Off - 360		01-Apr-2005
4000258824 1			153,850.00		152,186.98			13-Oct-2005		7.625%		MI - 83.00%		Paid Off - 360		01-Apr-2005
4000259593 1			133,600.00		133,600.00			03-Oct-2005		6.875%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000260459 1			258,400.00		257,323.68			04-Oct-2005		5.875%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000260488 1			144,000.00		143,263.64			30-Sep-2005		6.875%		OR - 89.92%		Paid Off - 360		01-Apr-2005
4000260686 1			129,500.00		129,174.48			29-Sep-2005		6.750%		CA - 78.36%		Paid Off - 360		01-Apr-2005
4000260991 1			172,000.00		172,000.00			04-Oct-2005		8.250%		FL - 80.00%		Paid Off - 360		01-Apr-2005
4000261553 2			390,000.00		388,362.98			21-Sep-2005		7.875%		MD - 99.93%		Paid Off - 360		01-Apr-2005
4000261744 1			206,300.00		206,300.00			23-Sep-2005		6.625%		NV - 79.99%		Paid Off - 360		01-Apr-2005
4000261847 1			141,750.00		141,076.47			28-Sep-2005		7.250%		CA - 62.95%		Paid Off - 360		01-Apr-2005
4000262085 2			500,000.00		500,000.00			04-Oct-2005		8.250%		CA - 100.00%		Paid Off - 360		01-Apr-2005
4000262649 1			265,000.00		265,000.00			16-Sep-2005		6.625%		CA - 82.30%		Paid Off - 360		01-Apr-2005
4000262995 1			103,300.00		103,300.00			22-Sep-2005		6.875%		FL - 81.34%		Paid Off - 360		01-Apr-2005
4000263089 1			199,500.00		199,500.00			03-Oct-2005		6.625%		CA - 71.25%		Paid Off - 360		01-Apr-2005
4000263127 1			191,900.00		191,900.00			13-Oct-2005		6.500%		FL - 95.00%		Paid Off - 360		01-Apr-2005
Page 20 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
4000263519 1			60,001.00		59,778.99			29-Sep-2005		8.500%		MO - 99.94%		Paid Off - 360		01-Apr-2005
4000264096 1			373,500.00		373,500.00			20-Sep-2005		7.375%		MA - 90.00%		Paid Off - 360		01-Apr-2005
4000264182 1			229,600.00		229,600.00			14-Oct-2005		6.250%		NV - 80.00%		Paid Off - 360		01-Apr-2005
4000264184 1			127,500.00		127,028.30			27-Sep-2005		8.500%		NH - 74.95%		Paid Off - 360		01-Apr-2005
4000264360 1			168,000.00		166,992.17			27-Sep-2005		6.250%		CA - 79.92%		Paid Off - 360		01-Apr-2005
4000265026 1			58,000.00		57,762.54			14-Oct-2005		7.999%		MI - 28.14%		Paid Off - 360		01-Apr-2005
4000265602 1			150,450.00		149,762.78			12-Oct-2005		7.875%		FL - 84.94%		Paid Off - 360		01-Apr-2005
4000265829 1			356,000.00		356,000.00			23-Sep-2005		6.875%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000266385 2			370,400.00		370,325.63			30-Sep-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000267383 1			40,500.00		40,345.81			28-Sep-2005		8.375%		MI - 72.93%		Paid Off - 360		01-Apr-2005
4000270762 2			493,000.00		489,648.07			12-Oct-2005		6.375%		NY - 84.90%		Paid Off - 360		01-Apr-2005
4000271028 1			130,400.00		130,364.00			11-Oct-2005		6.625%		AZ - 80.00%		Paid Off - 360		01-Apr-2005
4000271091 2			464,000.00		464,000.00			13-Oct-2005		6.250%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000272043 1			266,300.00		266,300.00			23-Sep-2005		7.750%		FL - 90.00%		Paid Off - 360		01-Apr-2005
4000272228 1			265,000.00		265,000.00			29-Sep-2005		7.750%		CA - 100.00%		Paid Off - 360		01-Apr-2005
4000272323 1			112,000.00		111,517.99			26-Sep-2005		7.750%		FL - 79.94%		Paid Off - 360		01-Apr-2005
4000272505 2			440,000.00		437,694.81			29-Sep-2005		6.750%		CA - 79.93%		Paid Off - 360		01-Apr-2005
4000273925 1			153,000.00		153,000.00			30-Sep-2005		6.750%		CA - 77.66%		Paid Off - 360		01-Apr-2005
4000274628 1			97,000.00		96,578.82			16-Sep-2005		8.125%		AZ - 99.93%		Paid Off - 360		01-Apr-2005
4000275448 1			312,000.00		312,000.00			27-Sep-2005		6.125%		CA - 80.00%		Paid Off - 360		01-Apr-2005
4000276162 1			196,000.00		194,948.01			11-Oct-2005		6.625%		CA - 79.93%		Paid Off - 360		01-Apr-2005
4000276853 1			334,900.00		333,528.81			05-Oct-2005		7.999%		CA - 99.93%		Paid Off - 360		01-Apr-2005
4000277172 1			115,650.00		115,650.00			19-Sep-2005		7.875%		FL - 94.97%		Paid Off - 360		01-Apr-2005
4000277907 1			184,000.00		183,273.59			28-Sep-2005		8.250%		FL - 99.94%		Paid Off - 360		01-Apr-2005
4000277922 1			337,250.00		337,250.00			13-Oct-2005		7.875%		MN - 95.00%		Paid Off - 360		01-May-2005
4000279609 1			64,800.00		64,541.31			19-Sep-2005		8.125%		SC - 89.94%		Paid Off - 360		01-Apr-2005
4000283235 1			144,000.00		144,000.00			29-Sep-2005		8.500%		KS - 100.00%		Paid Off - 360		01-Apr-2005
4000309881 2			398,000.00		396,683.60			13-Oct-2005		7.000%		MA - 72.24%		Paid Off - 360		01-Jun-2005
4000317142 2			388,000.00		387,063.62			16-Sep-2005		7.125%		IL - 79.94%		Paid Off - 360		01-Jul-2005
4000320176 1			350,000.00		350,000.00			28-Sep-2005		8.000%		NJ - 100.00%		Paid Off - 360		01-Jul-2005
4000323128 1			293,700.00		293,700.00			19-Sep-2005		9.500%		AZ - 100.00%		Paid Off - 360		01-Jul-2005
4000326355 1			96,000.00		95,731.82			29-Sep-2005		6.375%		MI - 79.93%		Paid Off - 360		01-Jul-2005
4000326688 1			120,000.00		119,702.60			05-Oct-2005		6.990%		IL - 79.93%		Paid Off - 360		01-Jul-2005
4000326765 1			115,400.00		115,053.95			21-Sep-2005		8.250%		IN - 91.44%		Paid Off - 360		01-Jun-2005
4000327750 1			192,000.00		192,000.00			11-Oct-2005		6.500%		MA - 80.00%		Paid Off - 360		01-Jul-2005
4000328616 1			259,500.00		259,378.74			04-Oct-2005		6.500%		CA - 73.07%		Paid Off - 360		#######
4000332271 1			240,000.00		239,349.26			03-Oct-2005		7.999%		FL - 99.87%		Paid Off - 360		01-Jun-2005
4000333179 2			430,000.00		428,936.22			30-Sep-2005		6.999%		CA - 68.20%		Paid Off - 360		01-Jul-2005
Page 21 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date
4000335339 1			80,250.00		79,480.91			14-Oct-2005		7.500%		TX - 74.77%		Paid Off - 180		01-Jul-2005
4000338451 1			92,000.00		92,000.00			22-Sep-2005		7.750%		OH - 79.31%		Paid Off - 360		01-Jul-2005
4000340287 1			212,500.00		212,500.00			16-Sep-2005		7.625%		NV - 85.00%		Paid Off - 360		01-Jul-2005
4000342700 2			532,000.00		532,000.00			07-Oct-2005		5.999%		CA - 80.00%		Paid Off - 360		01-Jul-2005
4000343414 1			258,500.00		258,499.02			30-Sep-2005		7.125%		CA - 80.78%		Paid Off - 360		01-Jul-2005
4000345356 1			192,850.00		192,417.93			03-Oct-2005		7.500%		VA - 90.90%		Paid Off - 360		01-Jul-2005
4000361881 1			116,000.00		115,733.58			03-Oct-2005		7.375%		IL - 79.94%		Paid Off - 360		01-Jul-2005
TOTAL			17,647,401.00		17,508,989.08
Page 22 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 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
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
October 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 24 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)*(1-MDRn+1)*...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg WASn,m)*0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 25 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
TOTAL
Page 26 of 28
First Franklin Mortgage Loan Trust 2005-FF4
Mortgage Pass-Through Certificates
2005-FF4
October 25, 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								9,619,519.41
						Ending Collateral Balance								1,197,620,900.41
						Delinquency Percentage								0.8032%
						Senior Enhancement Percentage								21.0808%
						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
October 25, 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		$0.00
Page 28 of 28