|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|--------------------------- | --------- | --------- | ------------- | ----- | -------------- |  | ----------------------- |  | ----------------- |  | --------- |  |  |  | -------------- | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |               
|FFMLT Trust Series 2005-FF2
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|2005 Annual Statement      
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | DISTRIBUTION IN DOLLARS |  |                   |  |           |  | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  | ENDING BALANCE | 
|PERIOD                      |           | CLASS     |               | CUSIP |                |  | INTEREST                |  |                   |  | PRINCIPAL |  | 
|200512                      | IO        | FF0502115 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00             |  |           |  | 
|200505                      | UT-REMIC  | FF0502113 | $8,878,618.42 |       | $26,020,871.94 |  | $1,713,708,914.86       | 
|200506                      | UT-REMIC  | FF0502113 | $8,742,352.11 |       | $26,732,455.64 |  | $1,686,973,340.68       | 
|200507                      | UT-REMIC  | FF0502113 | $8,599,499.73 |       | $39,677,265.81 |  | $1,647,296,074.87       | 
|200508                      | UT-REMIC  | FF0502113 | $8,399,682.72 |       | $40,246,169.61 |  | $1,607,049,905.26       | 
|200509                      | UT-REMIC  | FF0502113 | $8,184,491.85 |       | $50,488,365.21 |  | $1,556,550,995.22       | 
|200510                      | UT-REMIC  | FF0502113 | $7,921,272.65 |       | $43,951,348.57 |  | $1,512,588,577.72       | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $50,725,917.48          |  | $227,116,476.78   |  |           |  | 
|200505                      | A-1       | 36242DM67 | $1,926,327.60 |       | $12,517,931.07 |  | $770,542,068.93         | 
|200506                      | A-1       | 36242DM67 | $2,337,953.06 |       | $13,369,726.35 |  | $757,172,342.58         | 
|200507                      | A-1       | 36242DM67 | $2,081,438.17 |       | $25,523,349.56 |  | $731,648,993.02         | 
|200508                      | A-1       | 36242DM67 | $2,318,514.36 |       | $23,664,506.06 |  | $707,984,486.96         | 
|200509                      | A-1       | 36242DM67 | $2,429,960.09 |       | $31,261,716.55 |  | $676,722,770.41         | 
|200510                      | A-1       | 36242DM67 | $2,207,808.04 |       | $23,015,736.64 |  | $653,707,033.77         | 
|200511                      | A-1       | 36242DM67 | $2,396,608.02 |       | $26,163,895.83 |  | $627,543,137.94         | 
|200512                      | A-1       | 36242DM67 | $2,460,666.37 |       | $24,406,925.49 |  | $603,136,212.45         | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $18,159,275.71          |  | $179,923,787.55   |  |           |  | 
|200505                      | A-2A      | 36242DM75 | $778,736.70   |       | $13,502,560.45 |  | $316,121,439.55         | 
|200506                      | A-2A      | 36242DM75 | $921,494.00   |       | $13,365,847.82 |  | $302,755,591.73         | 
|200507                      | A-2A      | 36242DM75 | $801,651.73   |       | $14,153,916.25 |  | $288,601,675.48         | 
|200508                      | A-2A      | 36242DM75 | $882,239.29   |       | $16,581,663.55 |  | $272,020,011.93         | 
|200509                      | A-2A      | 36242DM75 | $902,199.71   |       | $19,237,193.48 |  | $252,782,818.45         | 
|200510                      | A-2A      | 36242DM75 | $798,231.97   |       | $20,946,680.88 |  | $231,836,137.57         | 
|200511                      | A-2A      | 36242DM75 | $824,000.37   |       | $22,959,065.80 |  | $208,877,071.77         | 
|200512                      | A-2A      | 36242DM75 | $794,893.30   |       | $26,777,269.62 |  | $182,099,802.15         | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $6,703,447.07           |  | $147,524,197.85   |  |           |  | 
|200505                      | A-2B      | 36242DM83 | $425,104.20   |       | $0.00          |  | $174,940,000.00         | 
|200506                      | A-2B      | 36242DM83 | $524,382.65   |       | $0.00          |  | $174,940,000.00         | 
|200507                      | A-2B      | 36242DM83 | $475,460.87   |       | $0.00          |  | $174,940,000.00         | 
|200508                      | A-2B      | 36242DM83 | $548,339.71   |       | $0.00          |  | $174,940,000.00         | 
|200509                      | A-2B      | 36242DM83 | $594,212.87   |       | $0.00          |  | $174,940,000.00         | 
|200510                      | A-2B      | 36242DM83 | $565,104.79   |       | $0.00          |  | $174,940,000.00         | 
|200511                      | A-2B      | 36242DM83 | $635,335.92   |       | $0.00          |  | $174,940,000.00         | 
|200512                      | A-2B      | 36242DM83 | $679,739.09   |       | $0.00          |  | $174,940,000.00         | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $4,447,680.10           |  | $0.00             |  |           |  | 
|200505                      | A-2C      | 36242DM91 | $232,481.98   |       | $0.00          |  | $91,981,000.00          | 
|200506                      | A-2C      | 36242DM91 | $286,674.12   |       | $0.00          |  | $91,981,000.00          | 
|200507                      | A-2C      | 36242DM91 | $259,290.96   |       | $0.00          |  | $91,981,000.00          | 
|200508                      | A-2C      | 36242DM91 | $298,606.10   |       | $0.00          |  | $91,981,000.00          | 
|200509                      | A-2C      | 36242DM91 | $323,057.71   |       | $0.00          |  | $91,981,000.00          | 
|200510                      | A-2C      | 36242DM91 | $306,756.64   |       | $0.00          |  | $91,981,000.00          | 
|200511                      | A-2C      | 36242DM91 | $344,347.48   |       | $0.00          |  | $91,981,000.00          | 
|200512                      | A-2C      | 36242DM91 | $368,026.20   |       | $0.00          |  | $91,981,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $2,419,241.19           |  | $0.00             |  |           |  | 
|200505                      | B-1       | 36242DN82 | $73,957.59    |       | $0.00          |  | $22,617,000.00          | 
|200506                      | B-1       | 36242DN82 | $91,014.58    |       | $0.00          |  | $22,617,000.00          | 
|200507                      | B-1       | 36242DN82 | $81,171.56    |       | $0.00          |  | $22,617,000.00          | 
|200508                      | B-1       | 36242DN82 | $92,704.57    |       | $0.00          |  | $22,617,000.00          | 
|200509                      | B-1       | 36242DN82 | $99,338.89    |       | $0.00          |  | $22,617,000.00          | 
|200510                      | B-1       | 36242DN82 | $93,464.75    |       | $0.00          |  | $22,617,000.00          | 
|200511                      | B-1       | 36242DN82 | $103,951.82   |       | $0.00          |  | $22,617,000.00          | 
|200512                      | B-1       | 36242DN82 | $110,396.09   |       | $0.00          |  | $22,617,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $745,999.85             |  | $0.00             |  |           |  | 
|200505                      | B-2       | 36242DN90 | $65,422.89    |       | $0.00          |  | $20,007,000.00          | 
|200506                      | B-2       | 36242DN90 | $80,511.50    |       | $0.00          |  | $20,007,000.00          | 
|200507                      | B-2       | 36242DN90 | $71,804.37    |       | $0.00          |  | $20,007,000.00          | 
|200508                      | B-2       | 36242DN90 | $82,006.47    |       | $0.00          |  | $20,007,000.00          | 
|200509                      | B-2       | 36242DN90 | $87,875.19    |       | $0.00          |  | $20,007,000.00          | 
|200510                      | B-2       | 36242DN90 | $82,678.93    |       | $0.00          |  | $20,007,000.00          | 
|200511                      | B-2       | 36242DN90 | $91,955.78    |       | $0.00          |  | $20,007,000.00          | 
|200512                      | B-2       | 36242DN90 | $97,656.39    |       | $0.00          |  | $20,007,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $659,911.52             |  | $0.00             |  |           |  | 
|200505                      | B-3       | 36242DP23 | $56,675.01    |       | $0.00          |  | $14,788,000.00          | 
|200506                      | B-3       | 36242DP23 | $69,676.13    |       | $0.00          |  | $14,788,000.00          | 
|200507                      | B-3       | 36242DP23 | $61,699.91    |       | $0.00          |  | $14,788,000.00          | 
|200508                      | B-3       | 36242DP23 | $70,164.95    |       | $0.00          |  | $14,788,000.00          | 
|200509                      | B-3       | 36242DP23 | $74,810.85    |       | $0.00          |  | $14,788,000.00          | 
|200510                      | B-3       | 36242DP23 | $70,045.83    |       | $0.00          |  | $14,788,000.00          | 
|200511                      | B-3       | 36242DP23 | $77,518.90    |       | $0.00          |  | $14,788,000.00          | 
|200512                      | B-3       | 36242DP23 | $82,040.54    |       | $0.00          |  | $14,788,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $562,632.12             |  | $0.00             |  |           |  | 
|200505                      | B-4       | 36242DQ89 | $54,410.16    |       | $0.00          |  | $13,048,000.00          | 
|200506                      | B-4       | 36242DQ89 | $66,860.13    |       | $0.00          |  | $13,048,000.00          | 
|200507                      | B-4       | 36242DQ89 | $59,006.91    |       | $0.00          |  | $13,048,000.00          | 
|200508                      | B-4       | 36242DQ89 | $66,965.24    |       | $0.00          |  | $13,048,000.00          | 
|200509                      | B-4       | 36242DQ89 | $71,227.58    |       | $0.00          |  | $13,048,000.00          | 
|200510                      | B-4       | 36242DQ89 | $66,533.93    |       | $0.00          |  | $13,048,000.00          | 
|200511                      | B-4       | 36242DQ89 | $73,453.90    |       | $0.00          |  | $13,048,000.00          | 
|200512                      | B-4       | 36242DQ89 | $77,606.60    |       | $0.00          |  | $13,048,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $536,064.45             |  | $0.00             |  |           |  | 
|200505                      | B-5       | 36242DQ97 | $72,545.49    |       | $0.00          |  | $17,397,000.00          | 
|200506                      | B-5       | 36242DQ97 | $89,145.13    |       | $0.00          |  | $17,397,000.00          | 
|200507                      | B-5       | 36242DQ97 | $78,674.38    |       | $0.00          |  | $17,397,000.00          | 
|200508                      | B-5       | 36242DQ97 | $89,285.27    |       | $0.00          |  | $17,397,000.00          | 
|200509                      | B-5       | 36242DQ97 | $94,968.29    |       | $0.00          |  | $17,397,000.00          | 
|200510                      | B-5       | 36242DQ97 | $88,710.20    |       | $0.00          |  | $17,397,000.00          | 
|200511                      | B-5       | 36242DQ97 | $97,936.65    |       | $0.00          |  | $17,397,000.00          | 
|200512                      | B-5       | 36242DQ97 | $103,473.49   |       | $0.00          |  | $17,397,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $714,738.90             |  | $0.00             |  |           |  | 
|200505                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | LT-R      | FF0502112 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00             |  |           |  | 
|200505                      | LT-REMIC  | FF0502111 | $8,878,618.42 |       | $26,020,871.94 |  | $1,713,708,914.86       | 
|200506                      | LT-REMIC  | FF0502111 | $8,742,352.11 |       | $26,732,455.64 |  | $1,686,973,340.68       | 
|200507                      | LT-REMIC  | FF0502111 | $8,599,499.73 |       | $39,677,265.81 |  | $1,647,296,074.87       | 
|200508                      | LT-REMIC  | FF0502111 | $8,399,682.72 |       | $40,246,169.61 |  | $1,607,049,905.26       | 
|200509                      | LT-REMIC  | FF0502111 | $8,184,491.85 |       | $50,488,365.21 |  | $1,556,550,995.22       | 
|200510                      | LT-REMIC  | FF0502111 | $7,921,272.65 |       | $43,951,348.57 |  | $1,512,588,577.72       | 
|200511                      | LT-REMIC  | FF0502111 | $7,647,894.84 |       | $49,119,798.10 |  | $1,463,465,616.09       | 
|200512                      | LT-REMIC  | FF0502111 | $7,445,788.88 |       | $51,181,516.65 |  | $1,412,281,420.98       | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $65,819,601.20          |  | $327,417,791.53   |  |           |  | 
|200505                      | M-1       | 36242DN25 | $169,297.80   |       | $0.00          |  | $65,240,000.00          | 
|200506                      | M-1       | 36242DN25 | $208,713.63   |       | $0.00          |  | $65,240,000.00          | 
|200507                      | M-1       | 36242DN25 | $188,475.90   |       | $0.01          |  | $65,239,999.99          | 
|200508                      | M-1       | 36242DN25 | $216,850.51   |       | $0.00          |  | $65,239,999.99          | 
|200509                      | M-1       | 36242DN25 | $234,356.58   |       | $0.01          |  | $65,239,999.98          | 
|200510                      | M-1       | 36242DN25 | $222,305.30   |       | $0.00          |  | $65,240,000.00          | 
|200511                      | M-1       | 36242DN25 | $249,293.82   |       | $0.00          |  | $65,240,000.00          | 
|200512                      | M-1       | 36242DN25 | $266,251.69   |       | $0.00          |  | $65,240,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $1,755,545.23           |  | $0.02             |  |           |  | 
|200505                      | M-2       | 36242DN33 | $155,271.38   |       | $0.00          |  | $59,151,000.00          | 
|200506                      | M-2       | 36242DN33 | $191,402.78   |       | $0.00          |  | $59,151,000.00          | 
|200507                      | M-2       | 36242DN33 | $172,725.26   |       | $0.00          |  | $59,151,000.00          | 
|200508                      | M-2       | 36242DN33 | $198,648.78   |       | $0.00          |  | $59,151,000.00          | 
|200509                      | M-2       | 36242DN33 | $214,586.68   |       | $0.00          |  | $59,151,000.00          | 
|200510                      | M-2       | 36242DN33 | $203,463.01   |       | $0.00          |  | $59,151,000.00          | 
|200511                      | M-2       | 36242DN33 | $228,064.07   |       | $0.00          |  | $59,151,000.00          | 
|200512                      | M-2       | 36242DN33 | $243,504.95   |       | $0.00          |  | $59,151,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $1,607,666.91           |  | $0.00             |  |           |  | 
|200505                      | M-3       | 36242DN41 | $92,378.07    |       | $0.00          |  | $34,794,000.00          | 
|200506                      | M-3       | 36242DN41 | $113,863.37   |       | $0.00          |  | $34,794,000.00          | 
|200507                      | M-3       | 36242DN41 | $102,683.51   |       | $0.00          |  | $34,794,000.00          | 
|200508                      | M-3       | 36242DN41 | $118,048.31   |       | $0.00          |  | $34,794,000.00          | 
|200509                      | M-3       | 36242DN41 | $127,462.02   |       | $0.00          |  | $34,794,000.00          | 
|200510                      | M-3       | 36242DN41 | $120,802.84   |       | $0.00          |  | $34,794,000.00          | 
|200511                      | M-3       | 36242DN41 | $135,351.08   |       | $0.00          |  | $34,794,000.00          | 
|200512                      | M-3       | 36242DN41 | $144,472.42   |       | $0.00          |  | $34,794,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $955,061.62             |  | $0.00             |  |           |  | 
|200505                      | M-4       | 36242DN58 | $80,964.30    |       | $0.00          |  | $29,576,000.00          | 
|200506                      | M-4       | 36242DN58 | $99,769.71    |       | $0.00          |  | $29,576,000.00          | 
|200507                      | M-4       | 36242DN58 | $89,814.62    |       | $0.00          |  | $29,576,000.00          | 
|200508                      | M-4       | 36242DN58 | $103,146.30   |       | $0.00          |  | $29,576,000.00          | 
|200509                      | M-4       | 36242DN58 | $111,238.62   |       | $0.00          |  | $29,576,000.00          | 
|200510                      | M-4       | 36242DN58 | $105,306.99   |       | $0.00          |  | $29,576,000.00          | 
|200511                      | M-4       | 36242DN58 | $117,854.20   |       | $0.00          |  | $29,576,000.00          | 
|200512                      | M-4       | 36242DN58 | $125,698.00   |       | $0.00          |  | $29,576,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $833,792.74             |  | $0.00             |  |           |  | 
|200505                      | M-5       | 36242DN66 | $79,441.09    |       | $0.00          |  | $28,705,000.00          | 
|200506                      | M-5       | 36242DN66 | $97,884.05    |       | $0.00          |  | $28,705,000.00          | 
|200507                      | M-5       | 36242DN66 | $88,062.67    |       | $0.00          |  | $28,705,000.00          | 
|200508                      | M-5       | 36242DN66 | $101,097.42   |       | $0.00          |  | $28,705,000.00          | 
|200509                      | M-5       | 36242DN66 | $108,983.32   |       | $0.00          |  | $28,705,000.00          | 
|200510                      | M-5       | 36242DN66 | $103,130.69   |       | $0.00          |  | $28,705,000.00          | 
|200511                      | M-5       | 36242DN66 | $115,372.17   |       | $0.00          |  | $28,705,000.00          | 
|200512                      | M-5       | 36242DN66 | $123,016.87   |       | $0.00          |  | $28,705,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $816,988.28             |  | $0.00             |  |           |  | 
|200505                      | M-6       | 36242DN74 | $71,137.32    |       | $0.00          |  | $25,226,000.00          | 
|200506                      | M-6       | 36242DN74 | $87,639.33    |       | $0.00          |  | $25,226,000.00          | 
|200507                      | M-6       | 36242DN74 | $78,763.03    |       | $0.00          |  | $25,226,000.00          | 
|200508                      | M-6       | 36242DN74 | $90,365.14    |       | $0.00          |  | $25,226,000.00          | 
|200509                      | M-6       | 36242DN74 | $97,344.33    |       | $0.00          |  | $25,226,000.00          | 
|200510                      | M-6       | 36242DN74 | $92,053.88    |       | $0.00          |  | $25,226,000.00          | 
|200511                      | M-6       | 36242DN74 | $102,909.82   |       | $0.00          |  | $25,226,000.00          | 
|200512                      | M-6       | 36242DN74 | $109,677.04   |       | $0.00          |  | $25,226,000.00          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $729,889.89             |  | $0.00             |  |           |  | 
|200505                      | P         | 36242D2Y8 | $420,529.27   |       | $0.00          |  | $0.00                   | 
|200506                      | P         | 36242D2Y8 | $400,393.19   |       | $0.00          |  | $0.00                   | 
|200507                      | P         | 36242D2Y8 | $705,552.40   |       | $0.00          |  | $0.00                   | 
|200508                      | P         | 36242D2Y8 | $777,795.61   |       | $0.00          |  | $0.00                   | 
|200509                      | P         | 36242D2Y8 | $951,710.66   |       | $0.00          |  | $0.00                   | 
|200510                      | P         | 36242D2Y8 | $950,893.43   |       | $0.00          |  | $0.00                   | 
|200511                      | P         | 36242D2Y8 | $981,101.34   |       | $0.00          |  | $0.00                   | 
|200512                      | P         | 36242D2Y8 | $882,042.84   |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $6,070,018.74           |  | $0.00             |  |           |  | 
|200505                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | PT1-R     | FF0502108 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00             |  |           |  | 
|200505                      | PT1-REMIC | FF0502107 | $8,878,618.42 |       | $26,020,871.94 |  | $1,713,708,914.86       | 
|200506                      | PT1-REMIC | FF0502107 | $8,742,352.11 |       | $26,732,455.64 |  | $1,686,973,340.68       | 
|200507                      | PT1-REMIC | FF0502107 | $8,599,499.73 |       | $39,677,265.81 |  | $1,647,296,074.87       | 
|200508                      | PT1-REMIC | FF0502107 | $8,399,682.72 |       | $40,246,169.61 |  | $1,607,049,905.26       | 
|200509                      | PT1-REMIC | FF0502107 | $8,184,491.85 |       | $50,488,365.21 |  | $1,556,550,995.22       | 
|200510                      | PT1-REMIC | FF0502107 | $7,921,272.65 |       | $43,951,348.57 |  | $1,512,588,577.72       | 
|200511                      | PT1-REMIC | FF0502107 | $7,647,894.84 |       | $49,119,798.10 |  | $1,463,465,616.09       | 
|200512                      | PT1-REMIC | FF0502107 | $7,445,788.88 |       | $51,181,516.65 |  | $1,412,281,420.98       | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $65,819,601.20          |  | $327,417,791.53   |  |           |  | 
|200505                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | PT2-R     | FF0502110 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00             |  |           |  | 
|200505                      | PT2-REMIC | FF0502109 | $8,878,618.42 |       | $26,020,871.94 |  | $1,713,708,914.86       | 
|200506                      | PT2-REMIC | FF0502109 | $8,742,352.11 |       | $26,732,455.64 |  | $1,686,973,340.68       | 
|200507                      | PT2-REMIC | FF0502109 | $8,599,499.73 |       | $39,677,265.81 |  | $1,647,296,074.87       | 
|200508                      | PT2-REMIC | FF0502109 | $8,399,682.72 |       | $40,246,169.61 |  | $1,607,049,905.26       | 
|200509                      | PT2-REMIC | FF0502109 | $8,184,491.85 |       | $50,488,365.21 |  | $1,556,550,995.22       | 
|200510                      | PT2-REMIC | FF0502109 | $7,921,272.65 |       | $43,951,348.57 |  | $1,512,588,577.72       | 
|200511                      | PT2-REMIC | FF0502109 | $7,647,894.84 |       | $49,119,798.10 |  | $1,463,465,616.09       | 
|200512                      | PT2-REMIC | FF0502109 | $7,445,788.88 |       | $51,181,516.65 |  | $1,412,281,420.98       | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $65,819,601.20          |  | $327,417,791.53   |  |           |  | 
|200505                      | R-1       | 36242D2U6 | $0.00         |       | $100.00        |  | $0.00                   | 
|200506                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-1       | 36242D2U6 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $100.00           |  |           |  | 
|200505                      | R-2       | 36242D2V4 | $0.00         |       | $100.00        |  | $0.00                   | 
|200506                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | R-2       | 36242D2V4 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $100.00           |  |           |  | 
|200505                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200506                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200507                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200508                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200509                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200510                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200511                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|200512                      | UT-R      | FF0502114 | $0.00         |       | $0.00          |  | $0.00                   | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $0.00                   |  | $0.00             |  |           |  | 
|200505                      | X         | 36242D2Z5 | $2,823,186.39 |       | $180.42        |  | $29,575,406.38          | 
|200506                      | X         | 36242D2Z5 | $2,315,932.41 |       | $0.00          |  | $29,575,406.38          | 
|200507                      | X         | 36242D2Z5 | $2,358,773.59 |       | $0.00          |  | $29,575,406.38          | 
|200508                      | X         | 36242D2Z5 | $2,257,122.18 |       | $0.00          |  | $29,575,406.38          | 
|200509                      | X         | 36242D2Z5 | $2,162,831.89 |       | $0.00          |  | $29,575,406.38          | 
|200510                      | X         | 36242D2Z5 | $2,130,697.34 |       | $0.00          |  | $29,575,406.38          | 
|200511                      | X         | 36242D2Z5 | $1,989,804.73 |       | $0.00          |  | $29,575,406.38          | 
|200512                      | X         | 36242D2Z5 | $1,943,864.96 |       | $0.00          |  | $29,575,406.38          | 
|                            |           |           |               |       |                |  |                         |  |                   |  |           |  |  |  |                | 
|                            |           |           |               |       |                |  | $17,982,213.49          |  | $180.42           |  |           |  | 
|                            |           |           |               |       |                |  | $313,884,888.89         |  | $1,536,818,217.21 |  |           |  |