

                           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):  November 25, 2003


                      AMERIQUEST MORTGAGE SECURITIES INC.
          (as depositor, Ameriquest Mortgage Company, Master Servicer,
             and Deutsche Bank National Trust Company, as Trustee).

            AMERIQUEST MORT SEC INC ASSET BACK PAS THR CERTS SER 03-8
            (Exact name of Registrant as specified in its Charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-105982-01                          33-0885129
          (Commission File Number)        (I.R.S. Employer Identification No.)


          1100 TOWN & COUNTRY ROAD, SUITE 1100
          ORANGE, CALIFORNIA                              92868
          (Address of principal executive offices)     (Zip Code)


          Registrant's Telephone Number, Including Area Code:  (714) 541-9960


     Item 5.  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 7.  Financial Statement and Exhibits

     Exhibits:  (as noted in Item 5 above)

     Monthly Remittance Statement to the Certificateholders dated as of
     November 25, 2003.




                                     SIGNATURE


               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,
                                  not in its individual capacity, but solely
                                  as a duly authorized agent of the Registrant
                                  pursuant to the Pooling and Servicing
                                  Agreement, dated as of August 1,2003.


          Date:  Nov 26, 2003               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          Monthly Remittance Statement to the Certificateholders
          dated as of November 25, 2003.


	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates


	November 25, 2003 Distribution


	Contents



			TABLE OF CONTENTS

								Page

			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				24
			12.	Realized Loss Detail Report				27
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				28




				Total Number of Pages				28



			CONTACTS

				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705

				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000



ISSUANCE INFORMATION

	Seller:		Ameriquest Mortgage Corp					Cut-Off Date: August 1, 2003
	Certificate Insurer(s):							Closing Date: August 8, 2003
								First Payment Date: September 25, 2003
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer


								Distribution Date: November 25, 2003
	Underwriter(s):		Deutsche Bank Underwriter					Record Date: November 24, 2003
								October 31, 2003






						Page 1 of 28					© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	REMIC IV
	Certificate Payment Report for November 25, 2003 Distribution


	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)

AF-1		82,100,000.00			73,292,308.95	142,920.00	4,602,906.70	4,745,826.70	-	-	68,689,402.25
AF-2		147,800,000.00			147,800,000.00	371,963.33	-	371,963.33	-	-	147,800,000.00
AF-3		70,600,000.00			70,600,000.00	257,101.67	-	257,101.67	-	-	70,600,000.00
AF-4		68,670,000.00			68,670,000.00	304,437.00	-	304,437.00	-	-	68,670,000.00
AF-5		67,930,000.00			67,930,000.00	262,662.67	-	262,662.67	-	-	67,930,000.00
AV-1		1,076,940,000.00			1,055,466,810.06	1,232,843.87	19,782,641.29	21,015,485.16	-	-	1,035,684,168.77
AV-2		119,660,000.00			117,274,090.01	146,429.73	2,198,071.26	2,344,500.99	-	-	115,076,018.75
AV-3		242,200,000.00			237,319,600.15	238,967.65	2,550,501.04	2,789,468.69	-	-	234,769,099.11
AV-4		224,100,000.00			212,309,362.04	247,989.13	5,148,001.39	5,395,990.52	-	-	207,161,360.65
M-1		131,250,000.00			131,250,000.00	192,427.08	-	192,427.08	-	-	131,250,000.00
M-2		112,500,000.00			112,500,000.00	260,093.75	-	260,093.75	-	-	112,500,000.00
M-3		37,500,000.00			37,500,000.00	97,270.83	-	97,270.83	-	-	37,500,000.00
M-4		31,250,000.00			31,250,000.00	110,008.68	-	110,008.68	-	-	31,250,000.00
M-5		31,250,000.00			31,250,000.00	122,595.49	-	122,595.49	-	-	31,250,000.00
MV-6		16,250,000.00			16,250,000.00	63,749.65	-	63,749.65	-	-	16,250,000.00
MF-6		15,000,000.00			15,000,000.00	71,875.00	-	71,875.00	-	-	15,000,000.00
S		-			-	1,625,000.00	-	1,625,000.00	-	-	-
CE		24,999,900.00			25,000,000.00	9,742,497.11	-	9,742,497.11	-	-	25,000,000.00
P		100.00			100.00	796,515.55	-	796,515.55	-	-	100.00
R		-			-	-	-	-	-	-	-


Total		2,500,000,000.00			2,450,662,271.21	16,287,348.19	34,282,121.68	50,569,469.87	-	-	2,416,380,149.53


	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)	(2)	(3)	(4)=(2)+(3)	(5)

AF-1	10/01/03	10/31/03		A-30/360	03072SHZ1	82,100,000.00	892.719963	1.740804	56.064637	57.805441	836.655326
AF-2	10/01/03	10/31/03		A-30/360	03072SJA4	147,800,000.00	1,000.000000	2.516667	-	2.516667	1,000.000000
AF-3	10/01/03	10/31/03		A-30/360	03072SJB2	70,600,000.00	1,000.000000	3.641667	-	3.641667	1,000.000000
AF-4	10/01/03	10/31/03		A-30/360	03072SJC0	68,670,000.00	1,000.000000	4.433333	-	4.433333	1,000.000000
AF-5	10/01/03	10/31/03		A-30/360	03072SJD8	67,930,000.00	1,000.000000	3.866667	-	3.866667	1,000.000000
AV-1	10/27/03	11/24/03		A-Act/360	03072SHW8	1,076,940,000.00	980.060923	1.144766	18.369307	19.514072	961.691616
AV-2	10/27/03	11/24/03		A-Act/360	03072SHX6	119,660,000.00	980.060923	1.223715	18.369307	19.593022	961.691616
AV-3	10/27/03	11/24/03		A-Act/360	03072SHY4	242,200,000.00	979.849712	0.986654	10.530558	11.517212	969.319154
AV-4	10/27/03	11/24/03		A-Act/360	03072SJE6	224,100,000.00	947.386711	1.106600	22.971894	24.078494	924.414818
M-1	10/27/03	11/24/03		A-Act/360	03072SJG1	131,250,000.00	1,000.000000	1.466111	-	1.466111	1,000.000000
M-2	10/27/03	11/24/03		A-Act/360	03072SJH9	112,500,000.00	1,000.000000	2.311944	-	2.311944	1,000.000000
M-3	10/27/03	11/24/03		A-Act/360	03072SJJ5	37,500,000.00	1,000.000000	2.593889	-	2.593889	1,000.000000
M-4	10/27/03	11/24/03		A-Act/360	03072SJK2	31,250,000.00	1,000.000000	3.520278	-	3.520278	1,000.000000
M-5	10/27/03	11/24/03		A-Act/360	03072SJL0	31,250,000.00	1,000.000000	3.923056	-	3.923056	1,000.000000
MV-6	10/27/03	11/24/03		A-Act/360	03072SJM8	16,250,000.00	1,000.000000	3.923055	-	3.923055	1,000.000000
MF-6	10/01/03	10/31/03		A-Act/360	03072SJN6	15,000,000.00	1,000.000000	4.791667	-	4.791667	1,000.000000
S	10/01/03	10/31/03		A-30/360	03072SJF3	390,000,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
CE	10/01/03	10/31/03		A-30/360		24,999,900.00	1,000.004000	389.701443	-	389.701443	1,000.004000
P				A-Act/360		100.00	1,000.000000	7,965,155.500000	-	7,965,155.500000	1,000.000000
R				A-Act/360		-	-	-	-	-	-


							Page 2 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	REMIC IV
	Certificate Payment Report for November 25, 2003 Distribution


	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)

AF-1	82,100,000.00		455,402.02		12,452,282.37	958,315.38	13,410,597.75	13,865,999.77	-	-	68,689,402.25
AF-2	147,800,000.00		1,115,889.99		-	-	-	1,115,889.99	-	-	147,800,000.00
AF-3	70,600,000.00		771,305.01		-	-	-	771,305.01	-	-	70,600,000.00
AF-4	68,670,000.00		913,311.00		-	-	-	913,311.00	-	-	68,670,000.00
AF-5	67,930,000.00		787,988.01		-	-	-	787,988.01	-	-	67,930,000.00
AV-1	1,076,940,000.00		4,676,440.41		38,405,698.23	2,850,133.00	41,255,831.23	45,932,271.64	-	-	1,035,684,168.77
AV-2	119,660,000.00		555,549.32		4,267,299.81	316,681.44	4,583,981.25	5,139,530.57	-	-	115,076,018.75
AV-3	242,200,000.00		906,082.45		-	7,430,900.89	7,430,900.89	8,336,983.34	-	-	234,769,099.11
AV-4	224,100,000.00		964,409.10		-	16,938,639.35	16,938,639.35	17,903,048.45	-	-	207,161,360.65
M-1	131,250,000.00		721,510.41		-	-	-	721,510.41	-	-	131,250,000.00
M-2	112,500,000.00		976,093.75		-	-	-	976,093.75	-	-	112,500,000.00
M-3	37,500,000.00		365,104.16		-	-	-	365,104.16	-	-	37,500,000.00
M-4	31,250,000.00		413,064.23		-	-	-	413,064.23	-	-	31,250,000.00
M-5	31,250,000.00		460,373.27		-	-	-	460,373.27	-	-	31,250,000.00
MV-6	16,250,000.00		239,394.09		-	-	-	239,394.09	-	-	16,250,000.00
MF-6	15,000,000.00		215,625.00		-	-	-	215,625.00	-	-	15,000,000.00
S	-		4,875,000.00		-	-	-	4,875,000.00	-	-	-
CE	24,999,900.00		25,554,924.50		-	-	-	25,554,924.50	-	100.00	25,000,000.00
P	100.00		1,488,971.45		-	-	-	1,488,971.45	-	-	100.00
R	-		-		-	-	-	-	-	-	-


Total	2,500,000,000.00		46,456,438.17		55,125,280.41	28,494,670.06	83,619,950.47	130,076,388.64	-	100.00	2,416,380,149.53


	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	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)

AF-1	2.34000%	73,292,308.95			142,920.00	-	-	-	142,920.00	142,920.00	-
AF-2	3.02000%	147,800,000.00			371,963.33	-	-	-	371,963.33	371,963.33	-
AF-3	4.37000%	70,600,000.00			257,101.67	-	-	-	257,101.67	257,101.67	-
AF-4	5.32000%	68,670,000.00			304,437.00	-	-	-	304,437.00	304,437.00	-
AF-5	4.64000%	67,930,000.00			262,662.67	-	-	-	262,662.67	262,662.67	-
AV-1	1.45000%	1,055,466,810.06			1,232,843.87	-	-	-	1,232,843.87	1,232,843.87	-
AV-2	1.55000%	117,274,090.01			146,429.73	-	-	-	146,429.73	146,429.73	-
AV-3	1.25000%	237,319,600.15			238,967.65	-	-	-	238,967.65	238,967.65	-
AV-4	1.45000%	212,309,362.04			247,989.13	-	-	-	247,989.13	247,989.13	-
M-1	1.82000%	131,250,000.00			192,427.08	-	-	-	192,427.08	192,427.08	-
M-2	2.87000%	112,500,000.00			260,093.75	-	-	-	260,093.75	260,093.75	-
M-3	3.22000%	37,500,000.00			97,270.83	-	-	-	97,270.83	97,270.83	-
M-4	4.37000%	31,250,000.00			110,008.68	-	-	-	110,008.68	110,008.68	-
M-5	4.87000%	31,250,000.00			122,595.49	-	-	-	122,595.49	122,595.49	-
MV-6	4.87000%	16,250,000.00			63,749.65	-	-	-	63,749.65	63,749.65	-
MF-6	5.75000%	15,000,000.00			71,875.00	-	-	-	71,875.00	71,875.00	-
S	5.00000%	390,000,000.00			1,625,000.00	-	-	-	1,625,000.00	1,625,000.00	-
CE	4.77100%	25,000,000.00			9,742,497.11	-	-	-	9,742,497.11	9,742,497.11	-
P		100.00			796,515.55	-	-	-	796,515.55	796,515.55	-
R		-			-	-	-	-	-	-	-


Total		2,840,662,271.21			16,287,348.19	-	-	-	############	16,287,348.19	-


							Page 3 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


SUMMARY					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Principal Collections				5,148,001.39	7,153,407.74	21,980,712.55	34,282,121.68
	Principal Other Accounts				0.00	0.00	0.00	0.00
	TOTAL NET PRINCIPAL				5,148,001.39	7,153,407.74	21,980,712.55	34,282,121.68

	Interest Collections				1,583,180.51	4,720,020.74	9,392,036.09	15,695,237.34
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	0.00	796,515.55
	Interest Fees				(17,751.75)	(86,770.70)	(99,888.86)	(204,411.30)
	TOTAL NET INTEREST				1,565,428.76	4,633,250.04	9,292,147.23	16,287,341.59

	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION				6,713,430.15	11,786,657.78	31,272,859.78	50,569,463.27


PRINCIPAL - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Scheduled Principal Received				187,739.76	845,974.50	1,035,755.38	2,069,469.64
	Prepayments In Full				4,963,819.30	6,107,889.49	20,576,216.86	31,647,925.65
	Curtailments				(6,212.47)	119,054.61	53,915.51	166,757.65
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Repurchased Principal Amounts				0.00	80,057.02	314,770.61	394,827.63
	Other Principal				0.00	0.00	0.00	0.00
	Total Realized Loss Of Principal				0.00	0.00	0.00	0.00
	Delinquent Principal				(158,346.19)	(611,494.63)	(847,424.62)	(1,617,265.44)
	Advanced Principal				158,346.19	611,494.63	847,424.62	1,617,265.44

	TOTAL PRINCIPAL COLLECTED				5,148,001.39	7,153,407.74	21,980,712.55	34,282,121.68


				Page 4 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


PRINCIPAL - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


PRINCIPAL - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL



	TOTAL OTHER ACCOUNTS PRINCIPAL				0.00	0.00	0.00	0.00


INTEREST - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Scheduled Interest				1,671,850.08	4,964,567.51	9,874,034.61	16,510,452.20
	Liquidation Interest				0.00	0.00	0.00	0.00
	Repurchased Interest				0.00	497.02	2,720.66	3,217.68
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Interest				0.00	0.00	0.00	0.00
	Relief Act Interest Shortfalls				0.00	0.00	0.00	0.00
	Prepayment Interest Shortfalls				(1,459.93)	(6,515.76)	(20,349.58)	(28,325.27)
	Compensating Interest				1,459.93	6,515.76	20,349.58	28,325.27
	Delinquent Interest				(1,407,292.69)	(3,695,768.31)	(8,258,167.96)	(13,361,228.96)
	Interest Advanced				1,318,623.12	3,450,724.52	7,773,448.78	12,542,796.42

	TOTAL INTEREST COLLECTED				1,583,180.51	4,720,020.74	9,392,036.09	15,695,237.34


				Page 5 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collection Account Report for November 25, 2003 Distribution


	Collection Account Report


INTEREST - WITHDRAWALS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00

	TOTAL INTEREST WITHDRAWALS							0.00


INTEREST - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Prepayment Charges							796,515.55



	TOTAL INTEREST OTHER ACCOUNTS							796,515.55


INTEREST - FEES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees				17,571.14	86,207.57	98,896.71	202,675.42

	Trustee Fee				180.61	563.13	992.15	1,735.88



	TOTAL INTEREST OTHER FEES				17,751.75	86,770.70	99,888.86	204,411.30


				Page 6 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Credit Enhancement Report for November 25, 2003 Distribution


	Credit Enhancement Report


ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


INSURANCE					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK


STRUCTURAL FEATURES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Overcollateralized Amount							25,000,000.00
	Overcollateralization Reduction Amount							0.00
	Overcollateralization Deficiency Amount							0.00
	Overcollateralization Target Amount							25,000,000.00
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							0.00


				Page 7 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


COLLATERAL					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Loan Count:
	*Original*				501	4510	8290	13301
	Prior				606	5,577	10,301	16,484
	Prefunding				-	-	-	-
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(12)	(40)	(130)	(182)
	Repurchases				-	(1)	(3)	(4)
	Liquidations				-	-	-	-
	Current				594	5,536	10,168	16,298

	*Principal Balance:*
	Original				213,416,166.23	646,952,255.38	1,139,628,678.81	1,999,997,100.42
	Prior				254,977,698.83	795,003,285.45	1,400,678,145.82	2,450,659,130.10
	Prefunding				-	-	-	-
	Scheduled Principal				(187,739.76)	(845,974.50)	(1,035,755.38)	(2,069,469.64)
	Partial and Full Voluntary Prepayments				(4,957,606.83)	(6,226,944.10)	(20,630,132.37)	(31,814,683.30)
	Repurchases				-	(80,057.02)	(314,770.61)	(394,827.63)
	Liquidations				-	-	-	-
	Current				249,832,352.24	787,850,309.83	1,378,697,487.46	2,416,380,149.53

PREFUNDING					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Original Pre-funding Account Balance				53,354,814.21	161,739,520.30	284,908,565.07	500,002,899.58

	Beginning Pre-funding Account Balance				2,654.80	432.12	54.19	3,141.11
	LESS: Subsequent Loans Added				2,654.80	432.12	54.19	3,141.11
	LESS: Unused Pre-Funding Balance Released to Deal				2,654.80	432.12	54.19	3,141.11
	Ending Pre-funding Account Balance				(2,654.80)	(432.12)	(54.19)	(3,141.11)


	Group 1		Group 3
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)


				Page 8 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Weighted Average Coupon Original				7.894524%	7.510227%	8.477065%	8.102154%
	Weighted Average Coupon Prior				7.893768%	7.499143%	8.465689%	8.092058%
	Weighted Average Coupon Current				7.868218%	7.494406%	8.461691%	8.086153%
	Weighted Average Months to Maturity Original				355	331	349	344
	Weighted Average Months to Maturity Prior				355	331	348	343
	Weighted Average Months to Maturity Current				354	330	347	342
	Weighted Avg Remaining Amortization Term Original				355	331	349	344
	Weighted Avg Remaining Amortization Term Prior				354	331	347	343
	Weighted Avg Remaining Amortization Term Current				353	330	346	342
	Weighted Average Seasoning Original				2.97	3.12	2.74	2.89
	Weighted Average Seasoning Prior				3.56	3.62	3.41	3.49
	Weighted Average Seasoning Current				4.55	4.61	4.40	4.48

Note: Original information refers to deal issue.


	Group 1		Group 3
	Group 2
WAC by Groups					Total WAC


WARAT by Groups					Total WARAT


Note: Dates correspond to distribution dates.
				Page 9 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Collateral Report for November 25, 2003 Distribution


	Collateral Report


ARM CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Weighted Average Margin Original				4.064%		4.815%
	Weighted Average Margin Prior				4.069%		4.814%
	Weighted Average Margin Current				4.042%		4.812%
	Weighted Average Max Rate Original				9.920%		11.761%
	Weighted Average Max Rate Prior				10.072%	0.510%	11.841%
	Weighted Average Max Rate Current				9.988%	0.513%	11.834%
	Weighted Average Min Rate Original				5.718%		6.961%
	Weighted Average Min Rate Prior				6.163%	1.506%	7.251%
	Weighted Average Min Rate Current				6.090%	1.508%	7.244%
	Weighted Average Cap Up Original				0.700%		0.800%
	Weighted Average Cap Up Prior				0.701%		0.799%
	Weighted Average Cap Up Current				0.695%		0.799%
	Weighted Average Cap Down Original				0.700%		0.800%
	Weighted Average Cap Down Prior				0.701%		0.799%
	Weighted Average Cap Down Current				0.695%		0.799%

Note: Original information refers to deal issue.

SERVICING FEES / ADVANCES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Current Servicing Fees				17,571.14	86,207.57	98,896.71	202,675.42
	Delinquent Servicing Fees				88,669.57	245,043.80	484,719.18	818,432.55
	TOTAL SERVICING FEES				106,240.71	331,251.37	583,615.89	1,021,107.97


	Compensating Interest				(1,459.93)	(6,515.76)	(20,349.58)	(28,325.27)
	Delinquent Servicing Fees				(88,669.57)	(245,043.80)	(484,719.18)	(818,432.55)
	COLLECTED SERVICING FEES				16,111.21	79,691.81	78,547.13	174,350.15
	Aggregate Advances with respect to this Distribution				1,476,969.31	4,062,219.15	8,620,873.40	14,160,061.86
	Current Nonrecoverable Advances				0.00	0.00	0.00	0.00
	Cumulative Nonrecoverable Advances				0.00	0.00	0.00	0.00


ADDITIONAL COLLATERAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Net Prepayment Interest Shortfall				0.00	0.00	0.00	0.00


				Page 10 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Total


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			15,721,003.40	7,607,714.39	258,616.83	23,587,334.62
		% Balance			0.65%	0.31%	0.01%	0.98%
		# Loans			116	41	2	159
		% # Loans			0.71%	0.25%	0.01%	0.98%
FORECLOSURE		Balance		-	-	-	486,874.84	486,874.84
		% Balance		0.00%	0.00%	0.00%	0.02%	0.02%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.02%	0.02%
BANKRUPTCY		Balance		1,639,067.56	553,171.66	156,686.15	-	2,348,925.37
		% Balance		0.07%	0.02%	0.01%	0.00%	0.10%
		# Loans		12	3	2	-	17
		% # Loans		0.07%	0.02%	0.01%	0.00%	0.10%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		1,639,067.56	16,274,175.06	7,764,400.54	745,491.67	26,423,134.83
		% Balance		0.07%	0.67%	0.32%	0.03%	1.09%
		# Loans		12	119	43	5	179
		% # Loans		0.07%	0.73%	0.26%	0.03%	1.10%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 11 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 1 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			12,248,540.02	4,537,351.04	258,616.83	17,044,507.89
		% Balance			0.89%	0.33%	0.02%	1.24%
		# Loans			102	30	2	134
		% # Loans			1.00%	0.30%	0.02%	1.32%
FORECLOSURE		Balance		-	-	-	486,874.84	486,874.84
		% Balance		0.00%	0.00%	0.00%	0.04%	0.04%
		# Loans		-	-	-	3	3
		% # Loans		0.00%	0.00%	0.00%	0.03%	0.03%
BANKRUPTCY		Balance		1,331,179.80	553,171.66	156,686.15	-	2,041,037.61
		% Balance		0.10%	0.04%	0.01%	0.00%	0.15%
		# Loans		10	3	2	-	15
		% # Loans		0.10%	0.03%	0.02%	0.00%	0.15%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		1,331,179.80	12,801,711.68	4,694,037.19	745,491.67	19,572,420.34
		% Balance		0.10%	0.93%	0.34%	0.05%	1.42%
		# Loans		10	105	32	5	152
		% # Loans		0.10%	1.03%	0.31%	0.05%	1.49%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 12 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 2 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1,146,852.28	989,570.62	-	2,136,422.90
		% Balance			0.15%	0.13%	0.00%	0.27%
		# Loans			9	7	-	16
		% # Loans			0.16%	0.13%	0.00%	0.29%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		307,887.76	-	-	-	307,887.76
		% Balance		0.04%	0.00%	0.00%	0.00%	0.04%
		# Loans		2	-	-	-	2
		% # Loans		0.04%	0.00%	0.00%	0.00%	0.04%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		307,887.76	1,146,852.28	989,570.62	-	2,444,310.66
		% Balance		0.04%	0.15%	0.13%	0.00%	0.31%
		# Loans		2	9	7	-	18
		% # Loans		0.04%	0.16%	0.13%	0.00%	0.33%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 13 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Delinquency Report for November 25, 2003 Distribution


	Delinquency Report - Group 3 Group


				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			2,325,611.10	2,080,792.73	-	4,406,403.83
		% Balance			0.93%	0.83%	0.00%	1.76%
		# Loans			5	4	-	9
		% # Loans			0.84%	0.67%	0.00%	1.52%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%

TOTAL		Balance		-	2,325,611.10	2,080,792.73	-	4,406,403.83
		% Balance		0.00%	0.93%	0.83%	0.00%	1.76%
		# Loans		-	5	4	-	9
		% # Loans		0.00%	0.84%	0.67%	0.00%	1.52%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent


Total Foreclosure					Total Bankruptcy and REO


Note: Dates correspond to distribution dates.
				Page 14 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	REO Report for November 25, 2003 Distribution


	REO Report - Mortgage Loans that Become REO During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00				Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Group 3 Group; REO Book Value = 000.00
REO Book Value = 000.00

REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.

Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


				Page 15 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Foreclosure Report for November 25, 2003 Distribution


	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution


SUMMARY				LOAN GROUP

Total Loan Count = 3				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 488,200.00				Loan Group 2 = Group 2 Group
Total Current Balance = 486,874.84				Loan Group 3 = Group 3 Group


Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date

42115188 1		124,150.00	123,612.38	May-01-03	9.759%	IL - 65.00%	360	Jan-30-03
43495779 1		130,050.00	129,669.39	Jun-01-03	10.750%	MS - 85.00%	360	Apr-30-03
47567052 1		234,000.00	233,593.07	Jun-01-03	11.200%	NY - 80.69%	360	May-31-03


				Page 16 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Paid in Full Loans				12	40	130	182
	Number of Repurchased Loans				-	1	3	4
	Total Number of Loans Prepaid in Full				12	41	133	186

	Paid in Full Balance				4,963,819.30	6,107,889.49	20,576,216.86	31,647,925.65
	Repurchased Loans Balance				-	80,057.02	314,770.61	394,827.63
	Curtailments Amount				(6,212.47)	119,054.61	53,915.51	166,757.65
	Total Prepayment Amount				4,957,606.83	6,307,001.12	20,944,902.98	32,209,510.93

	*Cumulative*
	Number of Paid in Full Loans				34	105	247	386
	Number of Repurchased Loans				4	4	24	32
	Total Number of Loans Prepaid in Full				38	109	271	418

	Paid in Full Balance				14,644,075.71	17,621,644.71	39,556,904.97	71,822,625.39
	Repurchased Loans Balance				1,729,678.51	506,369.57	2,869,453.07	5,105,501.15
	Curtailments Amount				28,454.38	342,263.92	509,630.96	880,349.26
	Total Prepayment Amount				16,402,208.60	18,470,278.20	42,935,989.00	77,808,475.80

SPACE INTENTIONALLY LEFT BLANK


Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)


				Page 17 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments


VOLUNTARY PREPAYMENT RATES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	SMM				1.95%	0.79%	1.50%	1.32%
	3 Months Avg SMM				2.16%	0.83%	1.07%	1.11%
	12 Months Avg SMM
	Avg SMM Since Cut-off				2.16%	0.83%	1.07%	1.11%

	CPR				21.01%	9.12%	16.55%	14.69%
	3 Months Avg CPR				23.01%	9.46%	12.14%	12.50%
	12 Months Avg CPR
	Avg CPR Since Cut-off				23.01%	9.46%	12.14%	12.50%

	PSA				2306.76%	988.94%	1881.89%	1638.29%
	3 Months Avg PSA Approximation				3113.16%	1250.87%	1727.47%	1726.77%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				3113.16%	1250.87%	1727.47%	1726.77%



	Group 1		Group 3
	Group 2


CPR by Groups					Total CPR


PSA by Groups					Total PSA


				Page 18 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Report for November 25, 2003 Distribution


	Prepayment Report - Voluntary Prepayments

	Group 1		Group 3
	Group 2

CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off


PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off


PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*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)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.

				Page 19 of 28				© COPYRIGHT 2003 Deutsche Bank


	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for November 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 186						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 32,140,919.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 32,042,753.28						Loan Group 3 = Group 3 Group


Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date

41537481 1			63,000.00	62,568.39	Oct-20-03	8.999%	TN - 90.00%	Paid Off - 360	Jan-08-03
42536490 1			230,000.00	229,177.78	Nov-04-03	7.750%	CA - 86.79%	Paid Off - 360	Apr-24-03
43099019 1			89,250.00	89,020.25	Oct-17-03	10.990%	FL - 75.00%	Paid Off - 360	Feb-25-03
43186386 1			71,250.00	70,979.77	Nov-03-03	9.150%	CA - 75.00%	Paid Off - 360	Feb-28-03
43587542 1			180,750.00	180,041.66	Oct-22-03	8.990%	NJ - 74.69%	Paid Off - 360	Feb-27-03
43617844 1			322,000.00	320,530.24	Nov-10-03	8.250%	CA - 67.79%	Paid Off - 360	Feb-24-03
43816602 1			176,250.00	175,719.41	Nov-04-03	9.500%	MN - 75.00%	Paid Off - 360	Mar-24-03
43871359 1			160,000.00	158,788.68	Oct-31-03	8.900%	MA - 71.43%	Paid Off - 360	Feb-25-03
44205094 1			94,500.00	94,049.47	Nov-10-03	12.700%	PA - 70.00%	Paid Off - 360	Mar-28-03
44571859 1			72,900.00	72,630.27	Oct-28-03	8.500%	OH - 86.79%	Paid Off - 360	Mar-31-03
44734929 1			265,000.00	264,113.20	Oct-24-03	8.990%	CA - 60.50%	Paid Off - 360	Apr-21-03
44825875 1			157,950.00	157,635.52	Nov-03-03	9.500%	CA - 90.00%	Paid Off - 360	May-09-03
44868834 1			298,500.00	295,007.18	Oct-27-03	6.990%	CA - 89.10%	Paid Off - 240	Apr-14-03
44871556 1			81,250.00	81,104.10	Nov-10-03	9.990%	NV - 65.00%	Paid Off - 360	May-27-03
44955292 1			360,000.00	359,543.22	Nov-04-03	11.600%	NY - 75.79%	Paid Off - 360	May-31-03
45021565 1			228,000.00	227,486.11	Nov-06-03	9.990%	NY - 76.90%	Paid Off - 360	Apr-22-03
45173945 1			75,000.00	74,585.78	Oct-21-03	7.350%	IA - 83.33%	Paid Off - 360	Apr-10-03
45192325 1			171,000.00	170,551.00	Oct-16-03	10.150%	IL - 90.00%	Paid Off - 360	Apr-01-03
45198934 1			60,000.00	59,736.88	Nov-03-03	7.250%	MA - 41.38%	Paid Off - 360	Apr-22-03
45211844 1			148,750.00	148,353.35	Oct-23-03	9.250%	NY - 85.00%	Paid Off - 360	Apr-24-03
45438637 1			119,500.00	118,969.55	Nov-03-03	6.650%	CA - 35.15%	Paid Off - 360	Apr-04-03
45458122 1			128,400.00	128,149.66	Oct-27-03	9.600%	CT - 60.00%	Paid Off - 360	May-14-03
45582665 1			76,500.00	76,264.97	Nov-10-03	8.500%	MD - 75.00%	Paid Off - 360	Apr-30-03
45724788 1			281,000.00	280,236.70	Oct-24-03	7.990%	MA - 59.16%	Paid Off - 360	May-09-03
45759669 1			171,000.00	170,581.18	Nov-07-03	8.500%	MN - 90.00%	Paid Off - 360	May-05-03
45796794 1			205,500.00	204,799.88	Nov-03-03	7.990%	CT - 65.24%	Paid Off - 360	May-02-03
45846672 1			182,000.00	181,576.53	Nov-10-03	8.750%	MD - 56.88%	Paid Off - 360	May-31-03
45863446 1			178,000.00	177,555.19	Oct-30-03	9.500%	CA - 79.11%	Paid Off - 360	Apr-18-03
45956323 1			209,950.00	209,337.15	Nov-05-03	8.750%	CA - 85.00%	Paid Off - 360	Apr-18-03
45973856 1			88,500.00	88,254.10	Oct-29-03	8.990%	OH - 75.00%	Paid Off - 360	Apr-30-03
46035465 1			84,000.00	83,863.15	Nov-06-03	11.500%	NJ - 75.00%	Paid Off - 360	Apr-25-03
46144689 1			204,000.00	203,633.70	Oct-24-03	9.990%	NY - 83.95%	Paid Off - 360	May-28-03
46187100 1			247,500.00	246,739.57	Nov-06-03	8.500%	CA - 89.67%	Paid Off - 360	Apr-30-03
46221537 1			168,750.00	168,233.46	Oct-15-03	8.650%	IL - 73.37%	Paid Off - 360	Apr-22-03
46247391 1			121,000.00	120,656.72	Oct-24-03	8.900%	MN - 74.23%	Paid Off - 360	Apr-30-03
46504593 1			70,500.00	70,332.82	Oct-30-03	9.750%	WI - 71.94%	Paid Off - 360	Apr-30-03
46566212 1			135,000.00	134,739.55	Oct-14-03	9.650%	CT - 68.88%	Paid Off - 360	May-02-03
46579884 1			87,000.00	86,724.42	Oct-17-03	8.350%	MN - 60.00%	Paid Off - 360	Apr-28-03
46596888 1			214,000.00	213,234.95	Nov-05-03	7.750%	RI - 87.35%	Paid Off - 360	Apr-30-03
46629887 1			201,450.00	200,962.18	Nov-05-03	9.650%	CT - 85.00%	Paid Off - 360	May-01-03
46694329 1			92,500.00	92,263.94	Oct-21-03	9.400%	CA - 51.39%	Paid Off - 360	Apr-30-03
46695235 1			176,250.00	175,735.50	Nov-07-03	8.750%	CA - 75.00%	Paid Off - 360	Apr-30-03
46828612 1			168,750.00	168,341.52	Oct-21-03	10.950%	FL - 76.71%	Paid Off - 360	Apr-30-03
46832309 1			90,000.00	89,847.05	Oct-21-03	10.250%	SC - 75.00%	Paid Off - 360	May-28-03

					Page 20 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for November 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

46887345 1			180,000.00	179,555.79	Oct-30-03	8.750%	PA - 90.00%	Paid Off - 360	May-31-03
46888079 1			489,000.00	487,778.16	Oct-17-03	9.500%	IL - 79.90%	Paid Off - 360	Apr-30-03
46954541 1			115,500.00	115,286.35	Oct-20-03	9.850%	MN - 75.00%	Paid Off - 360	May-12-03
46970463 1			158,700.00	158,268.98	Oct-21-03	9.100%	CA - 83.53%	Paid Off - 360	Apr-30-03
47131420 1			100,000.00	99,838.94	Oct-27-03	10.500%	MA - 53.76%	Paid Off - 360	May-12-03
47246152 1			173,000.00	172,616.91	Oct-28-03	8.990%	CA - 68.38%	Paid Off - 360	May-30-03
47254859 1			100,000.00	99,774.42	Oct-16-03	8.900%	MA - 37.74%	Paid Off - 360	May-13-03
47308721 1			146,000.00	145,642.41	Nov-04-03	8.500%	IL - 85.88%	Paid Off - 360	May-16-03
47331095 1			296,000.00	295,136.49	Nov-03-03	8.250%	MA - 80.00%	Paid Off - 360	May-30-03
47350574 1			88,000.00	87,741.49	Nov-04-03	7.600%	CT - 55.00%	Paid Off - 360	May-29-03
47412606 1			116,250.00	116,032.70	Nov-10-03	9.800%	CA - 75.00%	Paid Off - 360	May-21-03
47484456 1			251,250.00	250,834.31	Oct-17-03	8.990%	MA - 75.00%	Paid Off - 360	Jun-09-03
47512363 1			80,000.00	79,782.67	Oct-15-03	7.990%	IL - 43.24%	Paid Off - 360	May-30-03
47542196 1			76,500.00	76,339.50	Oct-21-03	9.250%	FL - 82.26%	Paid Off - 360	May-23-03
47545967 1			146,000.00	145,718.62	Oct-21-03	8.250%	IL - 87.43%	Paid Off - 360	Jun-30-03
47553862 1			64,800.00	64,670.03	Nov-05-03	9.800%	IL - 80.00%	Paid Off - 360	May-30-03
47582291 1			174,500.00	174,203.52	Oct-27-03	10.250%	NY - 69.80%	Paid Off - 360	May-28-03
47583448 1			75,000.00	74,443.05	Oct-20-03	7.350%	PA - 53.57%	Paid Off - 240	May-27-03
47609276 1			147,200.00	146,737.39	Oct-23-03	7.260%	CO - 77.47%	Paid Off - 360	May-30-03
47645387 1			122,400.00	122,128.97	Nov-03-03	8.990%	MA - 80.00%	Paid Off - 360	May-31-03
47650825 1			256,700.00	256,235.14	Oct-24-03	9.950%	MD - 84.72%	Paid Off - 360	May-30-03
47660352 1			103,700.00	103,523.80	Nov-05-03	10.250%	MI - 85.00%	Paid Off - 360	May-28-03
47706254 1			238,000.00	237,564.41	Nov-10-03	9.900%	CA - 85.00%	Paid Off - 360	May-29-03
47734025 1			82,091.00	81,866.18	Nov-04-03	7.950%	AL - 89.23%	Paid Off - 360	May-29-03
47748801 1			235,000.00	234,143.31	Oct-27-03	6.500%	MD - 89.02%	Paid Off - 360	May-30-03
47781679 1			142,000.00	141,634.05	Oct-24-03	8.250%	CA - 72.45%	Paid Off - 360	May-31-03
47782396 1			69,700.00	69,574.82	Oct-20-03	9.990%	MS - 85.00%	Paid Off - 360	May-28-03
47783519 1			88,000.00	87,647.77	Oct-22-03	10.250%	MN - 56.77%	Paid Off - 360	May-28-03
47784186 1			196,125.00	195,690.38	Oct-28-03	8.990%	CA - 74.01%	Paid Off - 360	May-20-03
47804653 1			115,000.00	114,797.60	Oct-21-03	10.950%	WI - 50.22%	Paid Off - 360	May-30-03
47874508 1			187,150.00	186,421.52	Nov-05-03	7.750%	MN - 94.52%	Paid Off - 360	May-29-03
47939582 1			131,000.00	129,330.83	Nov-05-03	6.990%	CO - 74.86%	Paid Off - 180	May-30-03
48037477 1			125,000.00	124,751.12	Nov-10-03	9.500%	MN - 83.33%	Paid Off - 360	May-29-03
48063689 1			257,500.00	256,800.54	Oct-28-03	7.990%	MN - 84.15%	Paid Off - 360	May-27-03
48104855 1			81,919.00	81,132.38	Nov-07-03	6.900%	PA - 90.00%	Paid Off - 180	May-31-03
48134100 1			154,800.00	154,501.35	Oct-29-03	9.650%	MA - 41.73%	Paid Off - 360	May-30-03
48169635 1			285,000.00	284,116.76	Oct-30-03	7.500%	CA - 93.44%	Paid Off - 360	May-30-03
48179006 1			69,900.00	69,745.22	Nov-03-03	8.990%	CO - 66.57%	Paid Off - 360	May-31-03
48200968 1			190,000.00	189,469.13	Oct-31-03	7.850%	CA - 74.51%	Paid Off - 360	May-30-03
48227383 1			151,000.00	150,589.80	Nov-05-03	7.990%	CA - 87.28%	Paid Off - 360	May-31-03
48237846 1			110,500.00	110,168.86	Nov-07-03	7.500%	NY - 82.16%	Paid Off - 360	May-30-03
48245500 1			177,000.00	176,640.59	Oct-31-03	7.990%	NH - 55.31%	Paid Off - 360	Jun-13-03
48249676 1			77,000.00	76,866.13	Oct-28-03	8.750%	AZ - 24.14%	Paid Off - 360	Jun-30-03
48259600 1			291,000.00	290,409.11	Oct-31-03	7.990%	CA - 77.60%	Paid Off - 360	Jun-25-03
48299465 1			83,800.00	82,967.12	Oct-22-03	8.750%	CA - 27.93%	Paid Off - 360	May-31-03
48381610 1			271,000.00	270,223.91	Oct-31-03	7.250%	NY - 83.39%	Paid Off - 360	Jun-16-03
48414361 1			120,000.00	119,761.06	Oct-16-03	9.500%	FL - 40.00%	Paid Off - 360	May-31-03
48443436 1			147,000.00	146,809.43	Nov-03-03	10.150%	IL - 67.43%	Paid Off - 360	Jun-18-03
48478168 1			220,000.00	219,729.03	Oct-17-03	10.400%	NY - 73.33%	Paid Off - 360	Jun-13-03
48484877 1			206,800.00	206,318.85	Oct-24-03	8.750%	CA - 59.09%	Paid Off - 360	May-31-03
48541775 1			171,700.00	171,385.72	Nov-06-03	8.500%	OH - 85.00%	Paid Off - 360	Jun-23-03
48560221 1			275,800.00	275,239.96	Nov-10-03	7.990%	CA - 86.19%	Paid Off - 360	Jun-26-03

					Page 21 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for November 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

48580658 1			212,000.00	211,770.62	Nov-04-03	10.990%	MA - 74.39%	Paid Off - 360	Jun-23-03
48658694 1			140,000.00	139,800.36	Oct-14-03	9.700%	MA - 70.00%	Paid Off - 360	Jun-16-03
48666655 1			95,250.00	95,082.66	Nov-10-03	8.700%	WI - 64.80%	Paid Off - 360	Jun-13-03
48677207 1			193,400.00	192,966.68	Oct-15-03	7.500%	CA - 85.96%	Paid Off - 360	Jun-20-03
48691935 1			119,000.00	118,786.60	Nov-03-03	8.600%	CA - 85.00%	Paid Off - 360	Jun-23-03
48741219 1			136,000.00	135,751.05	Oct-17-03	8.500%	MA - 76.84%	Paid Off - 360	Jun-20-03
48841597 1			100,000.00	99,805.39	Oct-20-03	8.200%	NJ - 32.26%	Paid Off - 360	Jun-30-03
48876379 1			77,250.00	77,116.94	Oct-30-03	10.400%	IN - 73.57%	Paid Off - 360	Jun-10-03
48890032 1			72,000.00	71,817.07	Oct-15-03	8.750%	IA - 80.00%	Paid Off - 360	Jun-19-03
48940738 1			71,500.00	71,409.25	Oct-21-03	10.250%	IN - 65.00%	Paid Off - 360	Jun-26-03
48952964 1			203,000.00	200,982.81	Oct-31-03	6.500%	NY - 68.81%	Paid Off - 180	Jun-27-03
48968663 1			87,000.00	85,921.09	Nov-03-03	8.450%	OH - 58.00%	Paid Off - 360	Jun-26-03
49137748 1			115,000.00	114,834.25	Oct-27-03	9.650%	IL - 69.28%	Paid Off - 360	Jun-30-03
49295546 1			222,500.00	222,113.15	Oct-31-03	8.750%	CA - 75.94%	Paid Off - 360	Jun-25-03
49342157 1			71,250.00	71,196.10	Oct-30-03	10.750%	WI - 75.00%	Paid Off - 360	Jul-23-03
49360902 1			130,000.00	129,736.03	Oct-15-03	7.990%	CO - 74.29%	Paid Off - 360	Jun-27-03
49451347 1			175,600.00	175,278.57	Oct-15-03	8.500%	CA - 59.53%	Paid Off - 360	Jun-30-03
49510191 1			135,000.00	134,845.40	Oct-21-03	10.750%	MN - 75.00%	Paid Off - 360	Jun-30-03
49526197 1			180,000.00	179,771.59	Nov-06-03	10.250%	OR - 75.00%	Paid Off - 360	Jun-30-03
49567639 1			236,000.00	235,630.67	Oct-30-03	7.250%	SD - 44.53%	Paid Off - 360	Jul-31-03
49625239 1			224,000.00	223,593.89	Oct-22-03	6.500%	FL - 91.43%	Paid Off - 360	Jul-03-03
49804735 1			248,000.00	247,556.45	Oct-29-03	9.250%	WA - 80.00%	Paid Off - 360	Jun-30-03
49881931 1			280,000.00	279,306.06	Nov-04-03	6.990%	CA - 82.35%	Paid Off - 360	Jun-30-03
49923832 1			241,000.00	240,778.93	Nov-03-03	9.850%	CA - 80.33%	Paid Off - 360	Jul-31-03
49925464 1			252,000.00	251,659.99	Nov-04-03	7.990%	MA - 86.90%	Paid Off - 360	Jul-14-03
49970346 1			200,000.00	199,778.39	Oct-21-03	8.950%	CA - 78.43%	Paid Off - 360	Jul-22-03
50360080 1			96,000.00	95,905.17	Oct-31-03	9.500%	IL - 76.19%	Paid Off - 360	Jul-28-03
50386184 1			143,100.00	142,972.59	Nov-03-03	9.990%	WI - 88.88%	Paid Off - 360	Jul-28-03
50592633 1			156,000.00	155,817.96	Oct-28-03	8.700%	IL - 80.00%	Paid Off - 360	Jul-30-03
50797703 1			176,800.00	176,608.14	Oct-15-03	9.050%	AZ - 65.48%	Paid Off - 360	Jul-31-03
50934280 1			68,000.00	67,960.84	Nov-10-03	8.800%	WI - 85.00%	Paid Off - 360	Aug-15-03
51078517 1			228,000.00	227,830.79	Oct-20-03	7.500%	MA - 77.55%	Paid Off - 360	Aug-21-03
51570067 1			71,000.00	70,921.97	Oct-22-03	8.990%	OH - 77.17%	Paid Off - 360	Jul-31-03
51793883 1			60,000.00	59,667.13	Oct-22-03	8.500%	CA - 20.34%	Paid Off - 180	Jul-29-03
43248632 2			218,000.00	216,806.71	Oct-29-03	7.500%	MA - 80.74%	Paid Off - 360	Feb-24-03
43512904 2			166,500.00	165,685.95	Oct-31-03	7.900%	MD - 90.00%	Paid Off - 360	Feb-28-03
45235272 2			190,000.00	189,320.76	Oct-28-03	7.750%	MD - 91.79%	Paid Off - 360	Apr-23-03
45403789 2			281,500.00	276,596.21	Nov-04-03	7.250%	RI - 77.76%	Paid Off - 180	Apr-10-03
45501376 2			145,000.00	144,506.02	Oct-21-03	7.990%	CA - 53.70%	Paid Off - 360	Apr-11-03
45612439 2			180,000.00	178,588.67	Oct-31-03	8.750%	CA - 83.72%	Paid Off - 240	Apr-11-03
45628351 2			164,000.00	163,521.28	Oct-16-03	8.750%	NJ - 72.89%	Paid Off - 360	Apr-30-03
45646460 2			129,750.00	128,949.12	Nov-03-03	9.990%	PA - 75.00%	Paid Off - 360	Apr-16-03
45669652 2			60,000.00	59,847.38	Oct-31-03	10.400%	MI - 46.88%	Paid Off - 360	Apr-11-03
45800760 2			84,600.00	84,316.80	Oct-28-03	8.100%	NJ - 90.00%	Paid Off - 360	Apr-16-03
45869757 2			145,800.00	144,732.79	Oct-29-03	7.500%	NY - 90.00%	Paid Off - 360	Apr-18-03
45946274 2			146,700.00	146,375.17	Nov-03-03	8.990%	FL - 90.00%	Paid Off - 360	May-15-03
45950540 2			60,000.00	59,878.64	Oct-17-03	10.500%	OH - 49.59%	Paid Off - 360	Apr-21-03
46039707 2			118,000.00	117,509.73	Oct-30-03	6.990%	CA - 78.67%	Paid Off - 360	Apr-29-03
46131751 2			243,000.00	242,040.66	Oct-22-03	7.250%	CA - 90.00%	Paid Off - 360	Apr-21-03
46422432 2			260,000.00	258,868.03	Oct-14-03	6.750%	MA - 80.00%	Paid Off - 360	Apr-30-03
46476024 2			80,000.00	79,651.70	Oct-27-03	6.750%	MI - 56.74%	Paid Off - 360	Apr-24-03
46518825 2			115,000.00	114,854.07	Oct-27-03	10.250%	RI - 71.88%	Paid Off - 360	Jun-30-03

					Page 22 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Prepayment Detail Report for November 25, 2003 Distribution


	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution



Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date

46633467 2			142,500.00	142,124.26	Oct-27-03	9.250%	CA - 75.00%	Paid Off - 360	Apr-30-03
46643847 2			97,750.00	97,604.09	Nov-07-03	11.900%	MO - 82.14%	Paid Off - 360	Apr-28-03
46873865 2			126,000.00	125,227.44	Oct-17-03	7.500%	NJ - 90.00%	Paid Off - 360	May-13-03
47152657 2			87,000.00	86,682.84	Oct-23-03	6.500%	CO - 65.91%	Paid Off - 360	May-16-03
47278338 2			267,750.00	266,760.41	Nov-03-03	6.500%	CA - 85.00%	Paid Off - 360	May-20-03
47437413 2			171,000.00	170,606.22	Oct-29-03	8.800%	CA - 90.00%	Paid Off - 360	May-29-03
47493820 2			95,000.00	94,846.97	Oct-15-03	10.500%	MN - 69.85%	Paid Off - 360	May-16-03
47505896 2			222,700.00	221,170.57	Oct-20-03	7.990%	MA - 85.00%	Paid Off - 240	May-31-03
47564703 2			140,400.00	140,066.06	Nov-03-03	8.650%	IL - 90.00%	Paid Off - 360	May-28-03
47574892 2			193,500.00	192,974.37	Oct-14-03	7.990%	MD - 84.13%	Paid Off - 360	May-29-03
47860119 2			60,000.00	59,739.89	Nov-03-03	9.250%	MN - 35.29%	Paid Off - 360	May-31-03
48086268 2			89,000.00	88,684.83	Nov-06-03	6.650%	FL - 57.42%	Paid Off - 360	May-27-03
48165062 2			343,000.00	341,994.75	Oct-20-03	6.125%	CA - 68.60%	Paid Off - 360	Jun-25-03
48344626 2			140,250.00	139,888.52	Oct-15-03	8.250%	RI - 85.00%	Paid Off - 360	May-31-03
48470306 2			70,000.00	69,234.88	Oct-28-03	8.750%	FL - 25.93%	Paid Off - 180	May-31-03
48554000 2			219,600.00	219,154.10	Oct-27-03	7.990%	MD - 90.00%	Paid Off - 360	Jun-12-03
48686653 2			229,500.00	228,399.63	Oct-15-03	6.750%	CA - 80.53%	Paid Off - 360	Jun-18-03
48936777 2			220,500.00	220,075.26	Oct-30-03	8.250%	CA - 90.00%	Paid Off - 360	Jun-30-03
49107204 2			118,150.00	118,029.19	Nov-03-03	11.250%	MI - 85.00%	Paid Off - 360	Jun-24-03
49523517 2			90,000.00	89,830.13	Oct-24-03	8.350%	CA - 29.61%	Paid Off - 360	Jun-30-03
49899487 2			147,000.00	146,882.65	Oct-29-03	10.500%	MD - 89.09%	Paid Off - 360	Jul-08-03
52706520 2			76,000.00	75,862.74	Nov-07-03	7.500%	WI - 76.00%	Paid Off - 240	Aug-18-03
44836583 3			333,135.00	331,406.48	Oct-23-03	6.800%	MD - 80.27%	Paid Off - 360	Mar-31-03
45554631 3			499,999.00	498,295.57	Nov-10-03	7.990%	NJ - 80.65%	Paid Off - 360	Apr-30-03
45563244 3			468,000.00	466,293.88	Nov-04-03	6.500%	MA - 87.48%	Paid Off - 360	May-14-03
46061834 3			340,000.00	339,150.44	Oct-31-03	9.500%	CA - 82.32%	Paid Off - 360	Apr-29-03
47140108 3			556,500.00	554,263.05	Nov-04-03	5.990%	IL - 79.50%	Paid Off - 360	May-30-03
47226964 3			404,000.00	403,105.04	Oct-30-03	8.990%	CA - 76.23%	Paid Off - 360	May-28-03
47462049 3			329,000.00	328,271.50	Oct-27-03	8.990%	MA - 76.16%	Paid Off - 360	May-29-03
47559943 3			450,000.00	449,549.84	Oct-30-03	11.350%	NJ - 75.00%	Paid Off - 360	Jun-11-03
47780119 3			342,000.00	341,538.57	Nov-06-03	7.990%	CA - 52.62%	Paid Off - 360	Jul-11-03
47886494 3			599,000.00	597,606.32	Oct-24-03	8.750%	NY - 74.88%	Paid Off - 360	May-27-03
49308083 3			324,000.00	323,342.12	Nov-04-03	7.990%	NJ - 90.00%	Paid Off - 360	Jun-30-03
49355985 3			331,500.00	330,996.49	Nov-07-03	9.400%	CA - 65.00%	Paid Off - 360	Jun-23-03
46678850 1			63,750.00	63,695.73	Oct-27-03	10.200%	FL - 75.00%	Repur/Subs - 360	Jul-17-03
50769702 1			191,250.00	191,105.34	Oct-14-03	10.750%	FL - 73.00%	Repur/Subs - 360	Jul-31-03
51821924 1			60,000.00	59,969.54	Oct-21-03	9.350%	IL - 44.44%	Repur/Subs - 360	Aug-20-03
49287022 2			81,000.00	80,057.02	Oct-21-03	7.450%	CA - 54.97%	Repur/Subs - 180	Jun-26-03


					Page 23 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral


COLLATERAL REALIZED LOSSES					GROUP 3	GROUP 2	GROUP 1	TOTAL

	*Current*
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-

	*Cumulative*
	Number of Loans Liquidated				-	-	-	-
	Collateral Realized Loss/(Gain) Amount				-	-	-	-
	Net Liquidation Proceeds				-	-	-	-

	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.

SPACE INTENTIONALLY LEFT BLANK


	Group 1		Group 3				3 Months Moving Average
	Group 2

Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation


				Page 24 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral


DEFAULT SPEEDS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%

	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%

	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation				0.00%	0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	0.00%

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

	Group 1		Group 3
	Group 2
CDR by Groups					Total CDR


SDA by Groups					Total SDA


				Page 25 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Realized Loss Report for November 25, 2003 Distribution


	Realized Loss Report - Collateral

	Group 1		Group 3
	Group 2

CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off


SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off


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 26 of 28				© COPYRIGHT 2003 Deutsche Bank


	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Realized Loss Detail Report for November 25, 2003 Distribution


	Realized Loss Detail Report - Loans Liquidated During Current Distribution


SUMMARY						LOAN GROUP

Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Group 3 Group
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.

Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK


					Page 27 of 28				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates

	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution


	Triggers, Adj. Rate Cert. and Miscellaneous Report


TRIGGER EVENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Trigger Event in effect							No
	Stepdown Date has occurred							No

	Balances 60+ days							10,702,131.43
	Ending Balance							2,416,380,149.53
	Delinquency Percentage							0.44%

	Balance of Mezzanine and C Class							400,000,000.00
	Ending Balance							2,416,380,149.53
	Credit Enhancement Percentage							16.55%


ADJUSTABLE RATE CERTIFICATE INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Net WAC Rate Carryover Amt: Class A							0.00
	Net WAC Rate Carryover Amt: Class M-1							0.00
	Net WAC Rate Carryover Amt: Class M-2							0.00
	Net WAC Rate Carryover Amt: Class M-3							0.00
	Net WAC Rate Carryover Amt: Class M-4							0.00
	Net WAC Rate Carryover Amt: Class M-5							0.00
	Net WAC Rate Carryover Amt: Class MV-6							0.00
	Net WAC Rate Carryover Amt: Class MF-6							0.00
	Net WAC Rate Carryover Amt: Class S							0.00
	Net WAC Rate Carryover Amt: Class A unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-1 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-2 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-3 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-4 unpaid							0.00
	*Net WAC Rate Carryover Amt: Class M-5 unpaid*							0.00

ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL

	Libor for Current Period							1.120000%

	Current Period loan level losses							0.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							0.00

	Net WAC Rate Carryover Reserve Account							1,000.00


				Page 28 of 28				© COPYRIGHT 2003 Deutsche Bank

AMERIQUEST MORT SEC INC ASSET BACK PAS THR CERTS SER 03 8 8-K