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): ~~AMERIQUEST~~(Date ~~MORTGAGE~~of ~~SECURITIES~~earliest ~~INC.~~event ~~(as~~reported) ~~depositor,~~ Ameriquest Mortgage ~~Company,~~Securities ~~Master~~Inc ~~Servicer,~~(as ~~and~~Depositor ~~Deutsche~~under ~~Bank~~the ~~National~~Pooling ~~Trust~~and ~~Company~~Servicing Agreement, dated as ~~Trustee).~~June ~~AMERIQUEST~~1, ~~MORTGAGE~~2004, ~~SECURITIES~~providing ~~INC~~for ~~ASSET~~the issuance of Asset-~~BACKED~~Backed ~~PASS~~Pass-~~THROUGH~~Through ~~CERTIFICATES~~Certificates, ~~SERIES~~Series 2004-R6) (Exact name of ~~Registrant~~registrant as specified in ~~its Charter~~charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-112203-02 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 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 58.01 Other Events Attached hereto is a copy of the Monthly Remittance Statements to the Certificateholders which was derived from the monthly information submitted by the Master Servicer of the Trust to the Trustee. Item 79.01 Financial ~~Statement~~Statements and Exhibits (c) Exhibits: ~~(as~~Exhibit ~~noted~~No. inDescription ~~Item~~99.1 ~~5 above)~~ Monthly Remittance Statement to the Certificateholders dated as of . ~~SIGNATURE~~Signatures Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized. Deutsche Bank National Trust Company, ~~not~~ in its ~~individual~~ capacity, ~~but solely~~ as aTrustee ~~duly~~under ~~authorized agent of~~ the ~~Registrant pursuant to the~~ Pooling and Servicing Agreement, ~~dated~~on asbehalf of ~~June~~Ameriquest ~~1,2004~~Mortgage Securities Inc.,Registrant Date: ~~Aug~~Sep 0327, 2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT 99.1 Monthly Remittance Statement to the Certificateholders dated as of .

Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
				External Parties					Table of Contents
												Page
				Seller
									1. Certificate Payment Report					2
				Ameriquest Mortgage Corp
									2. Collection Account Report					4
									3. Credit Enhancement Report					6
									4. Collateral Report					7
				Certificate Insurer(s)					5. Delinquency Report					10
									6. REO Report					13
				XL Capital Assurance Inc.,					7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18
									10. Realized Loss Report					2021
									11. Realized Loss Detail Report					2324
				Servicer(s)
									12. Triggers and Adj. Cert. Report					2425
				Ameriquest Mortgage Corp
									13. Additional Certificate Report					2526
				Underwriter(s)
				Greenwich Capital Markets
									Total Number of Pages					2526
				Dates					Contacts
				Cut-Off Date:		June 01, 2004			Valerie Delgado
				Close Date:		June 09, 2004			Administrator
				First Distribution Date:		July 26, 2004			(714) 247-6273
									valerie.m.delgado@db.com
									Address:
									1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		~~July~~September 2627, 2004
									Factor Information:			(800) 735-7777
				Record Date:		~~June~~August 3031, 2004
									Main Phone Number:			(714) 247-6000
						July 23, 2004
						September 24, 2004
									https://www.corporatetrust.db.com/invr
Page 1 of 25
Page 1 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution -
					Prior											Current
	Class		Original		Principal					Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance	Interest		Principal		Distribution		Loss		Interest		Balance
					(1)	(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)
A-1	STEP,FLT	$	720,620,000.00		~~720~~702,~~620~~517,~~000~~290.0046	1,~~298~~175,~~317~~252.0388		1014,~~754~~630,~~894~~204.4579		1215,~~053~~805,~~211~~457.4867		0.00		0.00		~~709~~687,~~865~~887,~~105~~085.5567
A-2	STEP,FLT	$	54,500,000.00		5448,~~500~~627,~~000~~018.0055	9378,~~210~~228.1472		31,~~114~~575,~~294~~855.8074		31,~~207~~654,~~504~~084.9446		0.00		0.00		5147,~~385~~051,~~705~~162.2081
A-3	STEP,FLT	$	39,200,000.00		39,200,000.00	7367,~~696~~734.0033		0.00		7367,~~696~~734.0033		0.00		0.00		39,200,000.00
A-4	STEP,FLT	$	29,430,000.00		29,430,000.00	6255,~~244~~708.4554		0.00		6255,~~244~~708.4554		0.00		0.00		29,430,000.00
M-1	MEZ,STEP	$	9,000,000.00		9,000,000.00	3024,~~197~~873.5075		0.00		3024,~~197~~873.5075		0.00		0.00		9,000,000.00
M-2	MEZ,STEP	$	9,000,000.00		9,000,000.00	3628,~~072~~998.5075		0.00		3628,~~072~~998.5075		0.00		0.00		9,000,000.00
M-3	MEZ,STEP	$	9,000,000.00		9,000,000.00	3931,~~010~~061.0025		0.00		3931,~~010~~061.0025		0.00		0.00		9,000,000.00
M-4	MEZ,STEP	$	8,100,000.00		8,100,000.00	4937,~~385~~978.2588		0.00		4937,~~385~~978.2588		0.00		0.00		8,100,000.00
M-5	MEZ,STEP	$	7,650,000.00		7,650,000.00	3628,~~654~~856.1344		0.00		3628,~~654~~856.1344		0.00		0.00		7,650,000.00
CE	SUB,EXE	$	13,499,561.60		13,499,~~561~~994.6092	3,~~289~~379,~~639~~514.9262		0.00		3,~~289~~379,~~639~~514.9262		0.00		~~433~~0.3200		13,499,994.92
P	SUB	$	100.00		100.00	83251,~~385~~334.2618		0.00		83251,~~385~~334.2618		0.00		0.00		100.00
R	R	$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			899,999,661.60		~~899~~876,~~999~~024,~~661~~403.6093	5,~~091~~159,~~812~~542.1834		1316,~~869~~206,~~189~~060.2553		1821,~~961~~365,~~001~~602.4387		0.00		~~433~~0.3200		~~886~~859,~~130~~818,~~905~~343.6740
Interest Accrual Detail Current Period Factor Information per $1,0000 of Original Face-
								Orig. Principal		Prior							Current
	Period		Period					(with Notional)		Principal						Total	Principal
Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance
								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	0608/0925/04		0709/2526/04		A-Act/360	03072SSH9		720,620,000.00		~~1,000~~974.~~000000~~878980		1.~~801667~~630891		1420.~~924502~~302246		1621.~~726168~~933138	~~985~~954.~~075498~~576733
A-2	0608/0925/04		0709/2526/04		A-Act/360	03072SSJ5		54,500,000.00		~~1,000~~892.~~000000~~238872		1.~~710278~~435389		5728.~~143024~~914784		5830.~~853302~~350174	~~942~~863.~~856976~~324088
A-3	0608/0925/04		0709/2526/04		A-Act/360	03072SSK2		39,200,000.00		1,000.000000		1.~~880000~~727917		0.000000		1.~~880000~~727917	1,000.000000
A-4	0608/0925/04		0709/2526/04		A-Act/360	03072SSL0		29,430,000.00		1,000.000000		21.~~115000~~892917		0.000000		21.~~115000~~892917	1,000.000000
M-1	0608/0925/04		0709/2526/04		A-Act/360	03072SSM8		9,000,000.00		1,000.000000		32.~~355278~~763750		0.000000		32.~~355278~~763750	1,000.000000
M-2	0608/0925/04		0709/2526/04		A-Act/360	03072SSN6		9,000,000.00		1,000.000000		43.~~008056~~222083		0.000000		43.~~008056~~222083	1,000.000000
M-3	0608/0925/04		0709/2526/04		A-Act/360	03072SSP1		9,000,000.00		1,000.000000		43.~~334444~~451250		0.000000		43.~~334444~~451250	1,000.000000
M-4	0608/0925/04		0709/2526/04		A-Act/360	03072SSQ9		8,100,000.00		1,000.000000		64.~~096944~~688751		0.000000		64.~~096944~~688751	1,000.000000
M-5	0608/0925/04		0709/2526/04		A-Act/360	03072SSR7		7,650,000.00		1,000.000000		43.~~791390~~772084		0.000000		43.~~791390~~772084	1,000.000000
CE	0608/01/04		0608/30/04		F-30/360			913,499,223.20		14.~~777858~~778332		3.~~601141~~699527		0.000000		3.~~601141~~699527	14.778332
P	0608/01/04		0608/30/04			100.00		1,000.000000		~~833~~2,~~852~~513,341.~~600000~~800000		0.000000		~~833~~2,~~852~~513,341.~~600000~~800000		1,000.000000
R	0608/01/04		0608/30/04			0.00		0.000000		0.000000		0.000000		0.000000		0.000000
Page 2 of 25
Page 2 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Distribution to Date -
																Current
	Original				Unscheduled	Scheduled		Total		Total		Realized		Deferred		Principal
Class	Face Value		Interest		Principal	Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)	(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1	720,620,000.00		13,~~298~~455,~~317~~549.0397		1030,~~096~~763,~~113~~899.9390	~~658~~1,~~780~~969,014.5244		1032,~~754~~732,~~894~~914.4533		1236,~~053~~188,~~211~~464.4832		0.00		0.00		~~709~~687,~~865~~887,~~105~~085.5567
A-2	54,500,000.00		93239,~~210~~524.1492		37,~~002~~116,~~561~~988.8045	~~111~~331,~~733~~848.0074		37,~~114~~448,~~294~~837.8019		37,~~207~~688,~~504~~362.9411		0.00		0.00		5147,~~385~~051,~~705~~162.2081
A-3	39,200,000.00		73197,~~696~~617.00		0.00	0.00		0.00		73197,~~696~~617.00		0.00		0.00		39,200,000.00
A-4	29,430,000.00		62164,~~244~~550.4549		0.00	0.00		0.00		62164,~~244~~550.4549		0.00		0.00		29,430,000.00
M-1	9,000,000.00		3076,~~197~~446.5025		0.00	0.00		0.00		3076,~~197~~446.5025		0.00		0.00		9,000,000.00
M-2	9,000,000.00		3690,~~072~~196.5025		0.00	0.00		0.00		3690,~~072~~196.5025		0.00		0.00		9,000,000.00
M-3	9,000,000.00		3997,~~010~~071.0025		0.00	0.00		0.00		3997,~~010~~071.0025		0.00		0.00		9,000,000.00
M-4	8,100,000.00		49120,~~385~~776.2563		0.00	0.00		0.00		49120,~~385~~776.2563		0.00		0.00		8,100,000.00
M-5	7,650,000.00		3690,~~654~~691.1382		0.00	0.00		0.00		3690,~~654~~691.1382		0.00		0.00		7,650,000.00
CE	13,499,561.60		310,~~289~~362,~~639~~701.9246		0.00	0.00		0.00		310,~~289~~362,~~639~~701.9246		0.00		433.32		13,499,994.92
P	100.00		83437,~~385~~042.2667		0.00	0.00		0.00		83437,~~385~~042.2667		0.00		0.00		100.00
R	0.00		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total	899,999,661.60		515,~~091~~332,~~812~~168.1871		1337,~~098~~880,~~675~~888.7335	~~770~~2,~~513~~300,863.5218		1340,~~869~~181,~~189~~751.2552		1855,~~961~~513,~~001~~920.4325		0.00		433.32		~~886~~859,~~130~~818,~~905~~343.6740
Interest Detail -
	Pass		Prior Principal			Non-		Prior		Unscheduled				Paid or		Current
	Through		(with Notional)		Accrued	Supported		Unpaid		Interest		Optimal		Deferred		Unpaid
Class	Rate		Balance		Interest	Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)	(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1	1.~~38000~~82500%		~~720~~702,~~620~~517,~~000~~290.0046		1,~~298~~175,~~317~~252.0388	0.00		0.00		0.00		1,~~298~~175,~~317~~252.0388		1,~~298~~175,~~317~~252.0388		0.00
A-2	1.~~31000~~75500%		5448,~~500~~627,~~000~~018.0055		9378,~~210~~228.1472	0.00		0.00		0.00		9378,~~210~~228.1472		9378,~~210~~228.1472		0.00
A-3	1.~~44000~~88500%		39,200,000.00		7367,~~696~~734.0033	0.00		0.00		0.00		7367,~~696~~734.0033		7367,~~696~~734.0033		0.00
A-4	12.~~62000~~06500%		29,430,000.00		6255,~~244~~708.4554	0.00		0.00		0.00		6255,~~244~~708.4554		6255,~~244~~708.4554		0.00
M-1	23.~~57000~~01500%		9,000,000.00		3024,~~197~~873.5075	0.00		0.00		0.00		3024,~~197~~873.5075		3024,~~197~~873.5075		0.00
M-2	3.~~07000~~51500%		9,000,000.00		3628,~~072~~998.5075	0.00		0.00		0.00		3628,~~072~~998.5075		3628,~~072~~998.5075		0.00
M-3	3.~~32000~~76500%		9,000,000.00		3931,~~010~~061.0025	0.00		0.00		0.00		3931,~~010~~061.0025		3931,~~010~~061.0025		0.00
M-4	45.~~30686~~11500%		8,100,000.00		4537,~~545~~978.0388	0.00		0.00		0.00		4537,~~545~~978.0388		4937,~~385~~978.2588		0.00
M-5	34.~~67000~~11500%		7,650,000.00		3628,~~654~~856.1344	0.00		0.00		0.00		3628,~~654~~856.1344		3628,~~654~~856.1344		0.00
CE	0300.~~00000~~40141%		13,499,~~561~~994.6092		0.00	0.00		0.00		0.00		0.00		3,~~290~~379,~~073~~514.2462		0.00
P	0.00000%		100.00		0.00	0.00		0.00		0.00		0.00		83251,~~385~~334.2618		0.00
R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00
Total			~~899~~876,~~999~~024,~~661~~403.6093		1,~~714~~528,~~946~~693.7854	0.00		0.00		0.00		1,~~714~~528,~~946~~693.7854		5,~~092~~159,~~245~~542.5034		0.00
Page 3 of 25
Page 3 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Collection Account Report
SUMMARY
									Group 2		Group 1		Total
Principal Collections									31,~~114~~575,~~197~~855.5074		1014,~~754~~630,~~558~~204.4379		1316,~~868~~206,~~755~~060.9353
Principal Withdrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									31,~~114~~575,~~197~~855.5074		1014,~~754~~630,~~558~~204.4379		1316,~~868~~206,~~755~~060.9353
Interest Collections									~~705~~667,~~769~~398.6348		4,~~543~~408,~~412~~641.2326		5,~~249~~076,~~181~~039.8574
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Fees									-3221,~~485~~189.7590		-~~207~~146,~~835~~641.8768		-~~240~~167,~~321~~831.6158
Interest Other Accounts													83251,~~385~~334.2618
TOTAL NET INTEREST									~~673~~646,~~283~~208.8858		4,~~335~~261,~~576~~999.3658		5,~~092~~159,~~245~~542.5034
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION									~~3,795,040.19~~		~~15,134,640.98~~		1821,~~961~~365,~~001~~602.4387
PRINCIPAL - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Principal Received										~~111~~109,733.0043		~~658~~651,~~780~~792.52		~~770~~761,~~513~~525.5295
Curtailments										192,~~210~~969.1391		8035,~~055~~045.6718		9938,~~265~~015.8009
Prepayments In Full										1,~~741~~463,~~598~~152.2640		513,~~356~~883,~~520~~453.3358		715,~~098~~346,~~118~~605.5998
Repurchased/Substitutions										~~1,241,656~~0.1100		459,~~659,201~~913.9151		559,~~900,858~~913.0251
Liquidations										0.00		0.00		0.00
Insurance Principal										0.00		0.00		0.00
Other Additional Principal										0.00		0.00		0.00
Delinquent Principal										-9095,~~369~~656.9140		-~~478~~519,~~835~~524.9238		-~~569~~615,~~205~~180.8378
Realized Losses										-0.00		-0.00		-0.00
Advanced Principal										9095,~~369~~656.9140		~~478~~519,~~835~~524.9238		~~569~~615,~~205~~180.8378
TOTAL PRINCIPAL COLLECTED										31,~~114~~575,~~197~~855.5074		1014,~~754~~630,~~558~~204.4379		1316,~~868~~206,~~755~~060.9353
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
									Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS									0.00		0.00		0.00
Page 4 of 25
Page 4 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
INTEREST - COLLECTIONS
									Group 2		Group 1		Total
Scheduled Interest									~~740~~712,~~672~~736.2740		4,~~751~~659,~~491~~949.7590		5,~~492~~372,~~164~~686.0230
Repurchased/Substitution Interest									~~8,523~~0.9500		~~28,325~~287.2409		~~36,849~~287.2009
Liquidation Interest									0.00		0.00		0.00
Insurance Interest									0.00		0.00		0.00
Other Additional Interest									0.00		0.00		0.00
Prepayment Interest Shortfalls									-~~2,551~~202.1516		-13,~~910~~891.7097		-1614,~~461~~094.8512
Delinquent Interest									-~~595~~621,~~311~~401.1977		-3,~~557~~773,~~946~~918.8329		-4,~~153~~395,~~258~~320.0106
Compensating Interest									~~2,551~~202.1516		13,~~910~~891.7097		1614,~~461~~094.8512
Civil Relief Act Shortfalls									-0.00		-0167.0023		-0167.0023
Interest Advanced									~~551~~576,~~884~~063.5985		3,~~321~~522,~~542~~489.0680		34,~~873~~098,~~426~~553.6465
TOTAL INTEREST COLLECTED									~~705~~667,~~769~~398.6348		4,~~543~~408,~~412~~641.2326		5,~~249~~076,~~181~~039.8574
INTEREST - WITHDRAWALS
									Group 2		Group 1		Total
Non-Recoverable Advances									0.00		0.00		0.00
Reimbursements to Master Servicer									0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS									0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
									Group 2		Group 1		Total
Prepayment Charges													83251,~~385~~334.2618
Net WAC Investment Income													0.00
TOTAL INTEREST OTHER ACCOUNTS													83251,~~385~~334.2618
INTEREST - FEES
									Group 2		Group 1		Total
Current Servicing Fees									116,~~303~~944.2690		8361,~~865~~298.2386		9568,~~168~~243.4976
Trustee Fees									~~284~~271.6087		1,~~665~~626.4018		1,~~950~~898.0005
Certificate Insurance Policy Payment									2013,~~897~~973.9013		~~122~~83,~~305~~716.2364		~~143~~97,~~203~~689.1377
TOTAL INTEREST FEES									3221,~~485~~189.7590		~~207~~146,~~835~~641.8768		~~240~~167,~~321~~831.6158
Page 5 of 25
Page 5 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS
									Group 2		Group 1		Total
Net WAC Reserve Account Balance													1,000.00
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
									Group 2		Group 1		Total
Overcollateralized Amount													13,499,994.92
Overcollateralization Reduction Amount													0.00
Overcollateralization Deficiency Amount													~~433~~0.3200
Overcollateralization Target Amount													13,499,994.92
Senior Enhancement Percentage													6.3554%
Class A Certificate Defiency Amount													0.00
Page 6 of 25
Page 6 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Collateral Report
COLLATERAL
										Group 2		Group 1		Total
Loan Count:
Original									304		5,299		5,603
Prior									~~304~~291		5,~~299~~193		5,~~603~~484
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-4		-3384		-3788
Repurchases									-30		-321		-351
Liquidations									-0		-0		-0
Current									~~297~~287		5,~~234~~108		5,~~531~~395
Principal Balance:
Original									131,351,652.62		768,648,008.98		899,999,661.60
Prior									~~131~~125,~~351~~478,~~652~~768.6247		~~768~~750,~~648~~545,~~008~~635.9846		~~899~~876,~~999~~024,~~661~~403.6093
Prefunding									0.00		0.00		0.00
Scheduled Principal									-~~111~~109,733.0043		-~~658~~651,~~780~~792.52		-~~770~~761,~~513~~525.5295
Partial Prepayments									-192,~~210~~969.1391		-8035,~~055~~045.6718		-9938,~~265~~015.8009
Full Voluntary Prepayments									-1,~~741~~463,~~598~~152.2640		-513,~~356~~883,~~520~~453.3358		-715,~~098~~346,~~118~~605.5998
Repurchases									-~~1,241,656~~0.1100		-459,~~659,201~~913.9151		-559,~~900,858~~913.0251
Liquidations									-0.00		-0.00		-0.00
Current									~~128~~123,~~237~~902,~~455~~912.1273		~~757~~735,~~893~~915,~~450~~430.5567		~~886~~859,~~130~~818,~~905~~343.6740
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Page 7 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Coupon Original									6.84449%		~~#######~~7.46217%		7.37202%
Weighted Average Coupon Prior									6.~~84449~~82720%		7.~~46217~~45743%		7.~~37202~~36623%
Weighted Average Coupon Current									6.~~84449~~81616%		7.~~46217~~45096%		7.~~37202~~36003%
Weighted Average Months to Maturity Original									357		350		351
Weighted Average Months to Maturity Prior									~~357~~356		~~350~~349		~~351~~350
Weighted Average Months to Maturity Current									~~357~~355		~~350~~348		~~351~~349
Weighted Avg Remaining Amortization Term Original									357		350		351
Weighted Avg Remaining Amortization Term Prior									~~357~~356		~~350~~349		~~351~~350
Weighted Avg Remaining Amortization Term Current									~~357~~355		~~350~~348		~~351~~349
Weighted Average Seasoning Original									2.13		2.16		2.15
Weighted Average Seasoning Prior									23.1312		23.1615		23.15
Weighted Average Seasoning Current									24.1312		24.1615		24.1514
Page 8 of 25
Page 8 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
ARM CHARACTERISTICS
									Group 2		Group 1		Total
Weighted Average Margin Original									5.83066%		6.04527%		6.01353%
Weighted Average Margin Prior									5.~~83066~~82939%		6.~~04527~~04611%		6.~~01353~~01433%
Weighted Average Margin Current									5.~~83066~~83408%		6.~~04527~~04478%		6.~~01353~~01430%
Weighted Average Max Rate Original									12.93011%		13.55103%		13.45922%
Weighted Average Max Rate Prior									12.~~93011~~91784%		13.~~55103~~54614%		13.~~45922~~45402%
Weighted Average Max Rate Current									12.~~93011~~90648%		13.~~55103~~53933%		13.~~45922~~44778%
Weighted Average Min Rate Original									6.93011%		7.55103%		7.45922%
Weighted Average Min Rate Prior									6.~~93011~~91784%		7.~~55103~~54614%		7.~~45922~~45402%
Weighted Average Min Rate Current									6.~~93011~~90648%		7.~~55103~~53933%		7.~~45922~~44778%
Weighted Average Cap Up Original									1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior									1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior									1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current									1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
										Group 2		Group 1		Total
Current Servicing Fees									116,~~303~~944.2690		8361,~~865~~298.2386		9568,~~168~~243.4976
Delinquent Servicing Fees									4345,~~426~~337.6092		~~236~~251,~~404~~428.7749		~~279~~296,~~831~~766.3741
TOTAL SERVICING FEES									5452,~~729~~282.8682		~~320~~312,~~270~~727.0236		~~374~~365,~~999~~010.8718
Total Servicing Fees									5452,~~729~~282.8682		~~320~~312,~~270~~727.0236		~~374~~365,~~999~~010.8718
Compensating Interest									-~~2,551~~202.1516		-13,~~910~~891.7097		-1614,~~461~~094.8512
Delinquent Servicing Fees									-4345,~~426~~337.6092		-~~236~~251,~~404~~428.7749		-~~279~~296,~~831~~766.3741
COLLECTED SERVICING FEES									116,~~303~~944.2690		8361,~~865~~298.2386		7854,~~706~~149.65
Total Advanced Interest									~~551~~576,~~884~~063.5985		3,~~321~~522,~~542~~489.0680		34,~~873~~098,~~426~~553.6465
Total Advanced Principal									9095,~~369~~656.9140		~~478~~519,~~835~~524.9238		~~569~~615,~~205~~180.8378
Aggregate Advances with respect to this Distribution									~~642~~671,~~254~~720.5025		34,~~800~~042,~~377~~014.9818		4,~~442~~713,~~632~~734.4743
ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)									~~2,551~~202.1516		13,~~910~~891.7097		1614,~~461~~094.8512
Compensating Interest									-~~2,551~~202.1516		-13,~~910~~891.7097		-1614,~~461~~094.8512
Net Prepayment Interest Shortfall (PPIS)									0.00		0.00		0.00
Ending Pool Stated Principal Balance									~~128~~123,~~237~~902,~~455~~912.1273		~~757~~735,~~893~~915,~~450~~430.5567		~~886~~859,~~130~~818,~~905~~343.6740
Weighted Average Net Mortgage Rate									6.~~341893~~313563%		6.~~959568~~948358%		6.~~869420~~857432%
Page 9 of 25
Page 9 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			011,621,452.0012		03,316,398.0069		0.00		014,937,850.0081
			% Balance			01.0035%		0.0039%		0.00%		01.0074%
			# Loans			075		021		0		096
			% # Loans			01.0039%		0.0039%		0.00%		01.0078%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		~~281~~1,~~615~~483,458.4160	0130,186.0085		059,831.0095		0.00		~~281~~1,~~615~~673,477.4140
			% Balance		0.0317%	0.0002%		0.0001%		0.00%		0.0319%
			# Loans		212	01		01		0		214
			% # Loans		0.0422%	0.0002%		0.0002%		0.00%		0.0426%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~281~~1,~~615~~483,458.4160	011,751,638.0097		03,376,230.0064		0.00		~~281~~16,~~615~~611,328.4121
			% Balance		0.0317%	01.0037%		0.0039%		0.00%		01.0393%
			# Loans		212	076		022		0		2110
			% # Loans		0.0422%	01.0041%		0.0041%		0.00%		02.04%
Page 10 of 25
Page 10 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			09,054,559.0086		02,778,237.0096		0.00		011,832,797.0082
			% Balance			01.0023%		0.0038%		0.00%		01.0061%
			# Loans			069		020		0		089
			% # Loans			01.0035%		0.0039%		0.00%		01.0074%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		~~281~~1,~~615~~483,458.4160	0130,186.0085		059,831.0095		0.00		~~281~~1,~~615~~673,477.4140
			% Balance		0.0420%	0.0002%		0.0001%		0.00%		0.0423%
			# Loans		212	01		01		0		214
			% # Loans		0.0423%	0.0002%		0.0002%		0.00%		0.0427%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		~~281~~1,~~615~~483,458.4160	09,184,746.0071		02,838,069.0091		0.00		~~281~~13,~~615~~506,275.4122
			% Balance		0.0420%	01.0025%		0.0039%		0.00%		01.0484%
			# Loans		212	070		021		0		2103
			% # Loans		0.0423%	01.0037%		0.0041%		0.00%		02.0402%
Page 11 of 25
Page 11 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			02,566,892.0026		0538,160.0073		0.00		03,105,052.0099
			% Balance			02.0007%		0.0043%		0.00%		02.0051%
			# Loans			06		01		0		07
			% # Loans			02.0009%		0.0035%		0.00%		02.0044%
	FORECLOSURE		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00	0.00		0.00		0.00		0.00
			% Balance		0.00%	0.00%		0.00%		0.00%		0.00%
			# Loans		0	0		0		0		0
			% # Loans		0.00%	0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00	02,566,892.0026		0538,160.0073		0.00		03,105,052.0099
			% Balance		0.00%	02.0007%		0.0043%		0.00%		02.0051%
			# Loans		0	06		01		0		07
			% # Loans		0.00%	02.0009%		0.0035%		0.00%		02.0044%
Page 12 of 25
Page 12 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
REO Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
TOTAL
Page 13 of 25
Page 13 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Foreclosure Report
Loan Number			Original		Stated			Current		State &
													First
&			Principal		Principal	Paid to		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Date		Rate		Origination		Term		Date
TOTAL
Page 14 of 25
Page 14 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
										Group 2		Group 1		Total
Current
Number of Paid in Full Loans									4		3384		3788
Number of Repurchased Loans									30		321		351
Total Number of Loans Prepaid in Full									74		6585		7289
Curtailments Amount									192,~~210~~969.1391		8035,~~055~~045.6718		9938,~~265~~015.8009
Paid in Full Balance									1,~~741~~463,~~598~~152.2640		513,~~356~~883,~~520~~453.3358		715,~~098~~346,~~118~~605.5998
Repurchased Loans Balance									~~1,241,656~~0.1100		459,~~659,201~~913.9151		559,~~900,858~~913.0251
Total Prepayment Amount									31,~~002~~466,~~464~~122.5031		1013,~~095~~978,~~777~~412.9127		1315,~~098~~444,~~242~~534.4158
Cumulative
Number of Paid in Full Loans									414		33157		37171
Number of Repurchased Loans									3		3234		3537
Total Number of Loans Prepaid in Full									717		65191		72208
Paid in Full Balance									15,~~741~~846,~~598~~485.2644		525,~~356~~768,~~520~~657.3378		731,~~098~~615,~~118~~143.5922
Repurchased Loans Balance									1,241,656.11		4,~~659~~829,~~201~~970.9144		56,~~900~~071,~~858~~626.0255
Curtailments Amount									1928,~~210~~749.1360		80164,~~055~~935.6765		99193,~~265~~685.8025
Total Prepayment Amount									37,~~002~~116,~~464~~891.5015		1030,~~095~~763,~~777~~563.9187		1337,~~098~~880,~~242~~455.4102
Page 15 of 25
Page 15 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
VOLUNTARY PREPAYMENTS RATES
										Group 2		Group 1		Total
SMM									21.2917%		1.3186%		1.4676%
3 Months Avg SMM									21.2984%		1.3135%		1.4643%
12 Months Avg SMM									21.2984%		1.3135%		1.4643%
Avg SMM Since Cut-off									21.2984%		1.3135%		1.4643%
CPR									2413.2517%		1420.6821%		1619.1424%
3 Months Avg CPR									2420.2500%		1415.6810%		1615.1483%
12 Months Avg CPR									2420.2500%		1415.6810%		1615.1483%
Avg CPR Since Cut-off									2420.2500%		1415.6810%		1615.1483%
PSA									51,~~701~~598.7903%		32,~~404~~435.2061%		32,~~750~~320.7241%
3 Months Avg PSA Approximation									53,~~701~~204.8135%		32,~~404~~394.1975%		32,~~750~~514.7303%
12 Months Avg PSA Approximation									53,~~701~~204.8135%		32,~~404~~394.1975%		32,~~750~~514.7303%
Avg PSA Since Cut-off Approximation									53,~~701~~204.8136%		32,~~404~~394.1975%		32,~~750~~514.7302%
Page 16 of 25
Page 16 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
PREPAYMENT CALCULATION METHODOLOGY
	Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal)
	Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
	PSA Standard Prepayment Model: CPR/(0.002*min(30,WAS))
	Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...*(1-SMMm)]^(1/months in period n,m)
	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/(0.002*Avg WASn,m))
	Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m)
	Weighted Average Seasoning (WAS)
	Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.
	Dates correspond to distribution dates.
Page 17 of 25
Page 17 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original					~~Current~~	Current	~~State &~~	State &	~~Type Prepayment~~	Type Prepayment	~~First~~	First
&		Loan	Principal		Prepayment	~~Prepayment~~	Prepayment	~~Note~~	Note	~~LTV at~~	LTV at	&	&	~~Payment~~	Payment
Loan Group		Status	Balance		Amount	~~Date~~	Date	~~Rate~~	Rate	~~Origination~~	Origination	~~Original Term~~	Original Term	~~Date~~	Date
57865446 1		113,725.00		113,352.93		07-Jul-2004		9.100%		MI - 64.99%		Paid Off - 360		01-Jan-2004
59130104 1			117,000.00		116,296.87		27-Aug-2004		7.550%		CA - 90.00%		Paid Off - 360		01-Jan-2004
61509287 1		108,750.00		108,410.84		25-Jun-2004		9.350%		PA - 75.00%		Paid Off - 360		01-Jan-2004
59370387 1			60,000.00		59,731.42		03-Sep-2004		9.600%		NH - 63.16%		Paid Off - 360		01-Dec-2003
61959185 1		267,000.00		265,981.53		01-Jul-2004		8.350%		NY - 71.20%		Paid Off - 360		01-Jan-2004
61659546 1			63,750.00		62,766.43		27-Aug-2004		11.600%		IN - 85.00%		Paid Off - 360		01-Jan-2004
62139027 1		148,500.00		147,890.85		08-Jul-2004		7.990%		FL - 90.00%		Paid Off - 360		01-Jan-2004
62478102 1			196,000.00		193,874.75		30-Aug-2004		7.050%		CA - 66.67%		Paid Off - 360		01-Jan-2004
62170980 1		118,500.00		118,164.96		18-Jun-2004		9.800%		IN - 75.00%		Paid Off - 360		01-Jan-2004
62845581 1			80,000.00		79,462.17		10-Sep-2004		7.990%		NY - 21.74%		Paid Off - 360		01-Jan-2004
63375406 1		240,000.00		239,348.16		07-Jul-2004		9.990%		CA - 80.00%		Paid Off - 360		01-Jan-2004
63090260 1			202,500.00		201,981.76		03-Sep-2004		11.650%		NJ - 75.00%		Paid Off - 360		01-Jan-2004
64985781 1		60,000.00		59,795.54		15-Jun-2004		7.990%		PA - 85.71%		Paid Off - 360		01-Feb-2004
68299783 1			238,143.00		236,698.58		31-Aug-2004		5.990%		NY - 85.00%		Paid Off - 360		01-May-2004
67658740 1		252,000.00		251,164.81		09-Jun-2004		6.990%		FL - 90.00%		Paid Off - 360		01-Mar-2004
69658946 1			83,200.00		83,037.79		30-Aug-2004		9.600%		MN - 80.00%		Paid Off - 360		01-May-2004
69892669 1		212,200.00		212,063.29		22-Jun-2004		8.200%		CA - 34.74%		Paid Off - 360		01-Jun-2004
72293608 1			196,500.00		195,999.04		03-Sep-2004		6.850%		MA - 56.79%		Paid Off - 360		01-Jun-2004
72412463 1		61,600.00		61,528.98		09-Jun-2004		11.550%		GA - 70.00%		Paid Off - 360		01-Jun-2004
72547706 1			360,000.00		359,107.79		11-Aug-2004		6.990%		CT - 76.60%		Paid Off - 360		01-Jun-2004
73027666 2		499,999.00		499,646.10		01-Jul-2004		7.750%		MD - 86.65%		Paid Off - 360		01-Jun-2004
72983489 1			163,900.00		162,444.28		01-Sep-2004		6.550%		CA - 79.95%		Paid Off - 360		01-May-2004
74458043 1		263,250.00		262,894.82		09-Jul-2004		7.990%		MA - 75.00%		Paid Off - 360		01-May-2004
73264400 1			82,550.00		82,432.72		30-Aug-2004		9.750%		LA - 65.00%		Paid Off - 360		01-Jun-2004
74779729 1		221,400.00		221,234.04		09-Jul-2004		7.450%		IL - 89.64%		Paid Off - 360		01-Jun-2004
73298101 1			140,000.00		139,670.36		16-Aug-2004		7.250%		IL - 80.00%		Paid Off - 360		01-Jun-2004
74940024 1		200,000.00		199,883.73		30-Jun-2004		8.700%		RI - 80.00%		Paid Off - 360		01-Jun-2004
73671521 1			165,000.00		164,701.08		01-Sep-2004		8.550%		MD - 75.00%		Paid Off - 360		01-Jun-2004
75010124 1		94,500.00		94,442.75		30-Jun-2004		8.500%		KS - 85.91%		Paid Off - 360		01-Jun-2004
73852261 1			75,000.00		74,427.23		01-Sep-2004		9.500%		GA - 75.00%		Paid Off - 180		01-Jun-2004
75174284 2		351,000.00		350,688.80		25-Jun-2004		6.600%		CA - 90.00%		Paid Off - 360		01-Jun-2004
73875585 1			125,000.00		124,649.12		27-Aug-2004		6.350%		CA - 59.52%		Paid Off - 360		01-Jun-2004
75205468 1		100,800.00		100,689.66		02-Jul-2004		5.500%		TX - 80.00%		Paid Off - 360		01-Jun-2004
74008269 1			84,000.00		83,922.11		17-Aug-2004		11.700%		KS - 80.00%		Paid Off - 360		01-Jun-2004
75279380 1		197,500.00		197,428.80		01-Jul-2004		10.950%		WA - 89.77%		Paid Off - 360		01-Jun-2004
74538588 1			85,000.00		84,841.10		31-Aug-2004		8.500%		NV - 87.18%		Paid Off - 360		01-Jun-2004
75324749 1		144,498.00		144,441.80		17-Jun-2004		10.600%		MN - 85.00%		Paid Off - 360		01-Jun-2004
74649708 1			320,000.00		319,037.68		31-Aug-2004		5.990%		CA - 80.00%		Paid Off - 360		01-Jun-2004
75769307 1		103,000.00		102,926.57		17-Jun-2004		7.700%		MI - 51.50%		Paid Off - 360		01-Jun-2004
74677725 1			226,000.00		225,374.83		18-Aug-2004		7.900%		MA - 64.57%		Paid Off - 360		01-May-2004
75895649 1		138,427.00		138,003.40		29-Jun-2004		7.350%		GA - 92.28%		Paid Off - 180		01-Jun-2004
74701764 1			285,000.00		284,404.73		02-Sep-2004		7.850%		CA - 75.00%		Paid Off - 360		01-Jun-2004
75925982 1		135,000.00		134,913.03		08-Jul-2004		8.200%		IL - 75.00%		Paid Off - 360		01-Jun-2004
74879800 1			262,000.00		261,169.72		20-Aug-2004		5.900%		CA - 46.79%		Paid Off - 360		01-Jun-2004
76069921 1		300,450.00		300,258.40		29-Jun-2004		8.250%		CA - 81.20%		Paid Off - 360		01-Jun-2004
74928623 1			60,000.00		59,833.18		23-Aug-2004		6.400%		MO - 44.78%		Paid Off - 360		01-Jun-2004
76171248 1		108,500.00		108,415.35		01-Jul-2004		7.250%		ME - 80.67%		Paid Off - 360		01-Jun-2004
74964784 1			99,000.00		98,906.25		11-Aug-2004		11.600%		GA - 75.00%		Paid Off - 360		01-Jun-2004
76457704 1		82,880.00		82,805.80		15-Jun-2004		6.550%		IN - 90.00%		Paid Off - 360		01-Jun-2004
75094300 1			164,000.00		163,671.01		02-Sep-2004		8.050%		MD - 80.00%		Paid Off - 360		01-Jun-2004
76492024 1		73,900.00		73,852.87		22-Jun-2004		8.250%		GA - 84.94%		Paid Off - 360		01-Jun-2004
75159889 1			139,400.00		#######		08-Sep-2004		8.750%		MN - 85.00%		Paid Off - 360		01-Jun-2004
76573005 1		250,000.00		249,801.06		30-Jun-2004		7.150%		MA - 50.00%		Paid Off - 360		01-Jun-2004
75219782 1			93,600.00		93,456.27		17-Aug-2004		9.350%		MN - 65.00%		Paid Off - 360		01-Jun-2004
76777440 1		272,000.00		271,776.60		24-Jun-2004		6.990%		CA - 82.42%		Paid Off - 360		01-Jun-2004
75250704 1			82,500.00		82,421.85		30-Aug-2004		11.600%		TX - 75.00%		Paid Off - 360		01-Jun-2004
76877000 1		193,000.00		192,904.06		09-Jul-2004		9.450%		NY - 65.42%		Paid Off - 360		01-Jun-2004
75300202 1			135,000.00		134,805.45		01-Sep-2004		9.650%		KS - 87.10%		Paid Off - 360		01-Jun-2004
77070449 1		66,000.00		65,970.74		29-Jun-2004		9.990%		IL - 57.39%		Paid Off - 360		01-Jun-2004
75360347 1			247,000.00		246,473.62		03-Sep-2004		7.750%		CA - 79.68%		Paid Off - 360		01-Jun-2004
77534386 1		120,000.00		119,947.47		24-Jun-2004		10.050%		IL - 72.73%		Paid Off - 360		01-Jun-2004
75382663 2			337,500.00		336,623.34		08-Sep-2004		6.750%		CA - 90.00%		Paid Off - 360		01-Jun-2004
77569960 1		185,500.00		185,332.30		17-Jun-2004		6.500%		CA - 83.18%		Paid Off - 360		01-Jun-2004
75435602 2			351,000.00		349,884.84		27-Aug-2004		5.700%		CA - 90.00%		Paid Off - 360		01-Jun-2004
77796563 2		512,000.00		511,518.85		06-Jul-2004		6.300%		IL - 78.77%		Paid Off - 360		01-Jun-2004
75439984 1			116,000.00		115,762.53		31-Aug-2004		7.990%		AK - 52.02%		Paid Off - 360		01-Jun-2004
77877660 1		330,000.00		330,000.00		11-Jun-2004		7.990%		FL - 78.57%		Paid Off - 360		01-Jul-2004
75477901 1			328,000.00		327,457.33		07-Sep-2004		8.990%		NY - 80.00%		Paid Off - 360		01-Jun-2004
77913267 2		380,000.00		379,744.51		01-Jul-2004		7.990%		CA - 84.44%		Paid Off - 360		01-Jun-2004
75481903 1			134,200.00		133,781.59		03-Sep-2004		5.800%		MA - 59.55%		Paid Off - 360		01-Jun-2004
78179306 1		140,978.00		140,895.19		06-Jul-2004		8.650%		MO - 90.00%		Paid Off - 360		01-Jun-2004
75483248 1			109,000.00		108,814.34		01-Sep-2004		8.850%		FL - 68.13%		Paid Off - 360		01-Jun-2004
79805867 1		60,000.00		60,000.00		02-Jul-2004		8.750%		MO - 69.57%		Paid Off - 360		01-Jul-2004
75499707 1			119,200.00		118,927.57		31-Aug-2004		7.400%		CA - 79.47%		Paid Off - 360		01-Jun-2004
Page 18 of 25
Page 18 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original					~~Current~~	Current	~~State &~~	State &	~~Type Prepayment~~	Type Prepayment	~~First~~	First
&		Loan	Principal		Prepayment	~~Prepayment~~	Prepayment	~~Note~~	Note	~~LTV at~~	LTV at	&	&	~~Payment~~	Payment
Loan Group		Status	Balance		Amount	~~Date~~	Date	~~Rate~~	Rate	~~Origination~~	Origination	~~Original Term~~	Original Term	~~Date~~	Date
63222848 1		133,600.00		132,913.85		21-Jun-2004		7.990%		OR - 80.00%		Repur/Subs - 360		01-Jan-2004
75540567 1			142,200.00		141,830.63		30-Aug-2004		6.750%		CA - 90.00%		Paid Off - 360		01-Jun-2004
67615864 1		153,000.00		150,999.96		07-Jul-2004		5.990%		MI - 92.73%		Repur/Subs - 360		01-Mar-2004
75760405 1			297,600.00		297,107.63		11-Aug-2004		8.990%		MA - 82.67%		Paid Off - 360		01-Jun-2004
72848187 1		150,000.00		149,842.22		21-Jun-2004		9.200%		IA - 85.71%		Repur/Subs - 360		01-Jun-2004
75763524 1			150,000.00		149,716.88		18-Aug-2004		8.350%		MN - 75.00%		Paid Off - 360		01-Jun-2004
74019126 1		182,750.00		182,448.92		21-Jun-2004		6.990%		MS - 85.00%		Repur/Subs - 360		01-Jun-2004
75764522 1			213,087.00		212,668.12		27-Aug-2004		8.150%		NV - 82.27%		Paid Off - 360		01-Jun-2004
74088584 1		135,000.00		134,855.01		21-Jun-2004		9.100%		TN - 90.00%		Repur/Subs - 360		01-Jun-2004
75784207 1			115,873.00		115,621.05		24-Aug-2004		7.650%		NV - 94.98%		Paid Off - 360		01-Jun-2004
74184326 1		275,000.00		274,396.62		21-Jun-2004		5.500%		MA - 65.32%		Repur/Subs - 360		01-Jun-2004
75869081 1			207,000.00		206,462.31		26-Aug-2004		6.750%		MN - 87.16%		Paid Off - 360		01-Jun-2004
74623083 1		109,400.00		108,220.76		21-Jun-2004		6.990%		CT - 84.15%		Repur/Subs - 360		01-Jun-2004
75919746 1			65,000.00		64,861.48		26-Aug-2004		7.750%		IL - 42.21%		Paid Off - 360		01-Jun-2004
74884545 1		250,200.00		249,407.62		21-Jun-2004		6.600%		NY - 73.59%		Repur/Subs - 360		01-Jun-2004
75922062 1			123,000.00		122,763.08		30-Aug-2004		8.250%		IL - 82.00%		Paid Off - 360		01-Jun-2004
75138024 1		204,000.00		201,612.68		07-Jul-2004		6.250%		UT - 78.46%		Repur/Subs - 180		01-Jun-2004
75988923 1			108,000.00		107,834.31		02-Sep-2004		7.350%		MD - 90.00%		Paid Off - 360		01-Jul-2004
75253906 1		66,500.00		66,451.82		28-Jun-2004		10.950%		CO - 66.50%		Repur/Subs - 360		01-Jun-2004
76029586 1			90,000.00		89,776.95		16-Aug-2004		6.990%		ME - 38.63%		Paid Off - 360		01-Jun-2004
75544361 1		145,000.00		144,718.76		21-Jun-2004		6.150%		CA - 63.04%		Repur/Subs - 360		01-Jun-2004
76135821 1			187,000.00		186,647.07		26-Aug-2004		8.350%		NY - 48.55%		Paid Off - 360		01-Jun-2004
75602144 1		97,200.00		96,600.15		07-Jul-2004		8.750%		IL - 90.00%		Repur/Subs - 360		01-Jun-2004
76163088 1			206,999.00		206,485.99		26-Aug-2004		6.990%		MD - 90.00%		Paid Off - 360		01-Jun-2004
75810242 1		115,650.00		114,933.72		07-Jul-2004		9.500%		OK - 90.00%		Repur/Subs - 360		01-Jun-2004
76232263 1			180,000.00		179,527.85		19-Aug-2004		6.700%		CA - 78.26%		Paid Off - 360		01-Jun-2004
76036045 1		196,300.00		196,033.00		21-Jun-2004		7.950%		PA - 83.53%		Repur/Subs - 360		01-Jun-2004
76262864 1			244,000.00		243,353.74		27-Aug-2004		6.650%		CA - 74.62%		Paid Off - 360		01-Jun-2004
76329903 1		265,000.00		264,495.79		10-Jun-2004		6.250%		CA - 85.48%		Repur/Subs - 360		01-Jun-2004
76280064 1			229,500.00		228,991.36		30-Aug-2004		7.600%		NY - 85.00%		Paid Off - 360		01-Jun-2004
76339944 1		225,000.00		223,457.21		07-Jul-2004		6.990%		FL - 88.24%		Repur/Subs - 360		01-Jun-2004
76369883 1			63,000.00		62,839.50		01-Sep-2004		6.850%		KS - 47.37%		Paid Off - 360		01-Jun-2004
76398783 1		62,500.00		62,415.68		28-Jun-2004		7.990%		PA - 65.10%		Repur/Subs - 360		01-Jun-2004
76413780 1			276,250.00		275,860.18		25-Aug-2004		9.750%		NY - 85.00%		Paid Off - 360		01-Jun-2004
76438969 1		92,000.00		91,865.73		21-Jun-2004		7.600%		FL - 77.31%		Repur/Subs - 360		01-Jun-2004
76417880 1			221,000.00		220,783.72		23-Aug-2004		11.450%		NY - 85.00%		Paid Off - 360		01-Jun-2004
76446004 1		168,600.00		168,372.52		21-Jun-2004		7.990%		WA - 88.74%		Repur/Subs - 360		01-Jun-2004
76562602 1			125,000.00		124,702.75		09-Sep-2004		7.200%		PA - 71.43%		Paid Off - 360		01-Jun-2004
76466309 1		187,500.00		186,005.52		07-Jul-2004		6.450%		WI - 75.00%		Repur/Subs - 360		01-Jun-2004
76584168 1			170,375.00		169,952.74		01-Sep-2004		6.990%		CA - 72.50%		Paid Off - 360		01-Jun-2004
76532100 1		106,000.00		105,412.43		07-Jul-2004		6.750%		CA - 75.71%		Repur/Subs - 360		01-Jun-2004
76648021 1			108,000.00		107,708.34		31-Aug-2004		6.550%		MI - 45.02%		Paid Off - 360		01-Jun-2004
76668284 1		91,600.00		91,511.41		21-Jun-2004		9.600%		WI - 59.87%		Repur/Subs - 360		01-Jun-2004
76658004 1			101,000.00		100,815.12		11-Aug-2004		8.500%		MA - 87.83%		Paid Off - 360		01-Jun-2004
76705367 1		78,000.00		77,909.91		21-Jun-2004		8.750%		CA - 33.91%		Repur/Subs - 360		01-Jun-2004
76742022 1			215,000.00		214,323.32		02-Sep-2004		5.750%		NY - 50.00%		Paid Off - 360		01-Jun-2004
76739523 1		60,000.00		59,937.54		21-Jun-2004		9.250%		LA - 70.59%		Repur/Subs - 360		01-Jun-2004
76843465 1			143,000.00		142,780.49		31-Aug-2004		9.350%		IL - 79.44%		Paid Off - 360		01-Jun-2004
76770882 1		245,000.00		244,524.82		21-Jun-2004		6.150%		WA - 79.03%		Repur/Subs - 360		01-Jun-2004
76856764 1			243,000.00		242,163.15		16-Aug-2004		5.950%		CA - 55.39%		Paid Off - 360		01-Jun-2004
76840503 1		152,107.00		151,785.60		10-Jun-2004		5.700%		SC - 90.00%		Repur/Subs - 360		01-Jun-2004
76891241 1			320,000.00		319,093.09		16-Aug-2004		6.300%		CA - 80.00%		Paid Off - 360		01-Jun-2004
76985266 1		85,000.00		84,906.59		28-Jun-2004		8.990%		FL - 85.00%		Repur/Subs - 360		01-Jun-2004
76897065 1			255,000.00		254,587.63		01-Sep-2004		9.100%		NY - 68.00%		Paid Off - 360		01-Jun-2004
77535300 1		167,250.00		155,522.00		07-Jul-2004		7.750%		CA - 56.69%		Repur/Subs - 360		01-Jun-2004
76967629 1			126,807.00		126,574.89		03-Sep-2004		8.500%		IL - 84.54%		Paid Off - 360		01-Jun-2004
77646404 2		360,000.00		359,721.75		21-Jun-2004		10.650%		FL - 75.00%		Repur/Subs - 360		01-Jun-2004
77117166 2			382,500.00		381,867.17		01-Sep-2004		8.990%		CA - 85.00%		Paid Off - 360		01-Jun-2004
77681062 1		195,000.00		194,415.79		16-Jun-2004		7.750%		CA - 60.00%		Repur/Subs - 360		01-Jun-2004
77125409 1			295,000.00		293,174.21		08-Sep-2004		6.050%		MA - 39.07%		Paid Off - 360		01-Jun-2004
77709343 1		82,500.00		82,414.13		28-Jun-2004		9.250%		FL - 75.00%		Repur/Subs - 360		01-Jun-2004
77324762 1			119,000.00		118,797.32		31-Aug-2004		8.850%		GA - 72.12%		Paid Off - 360		01-Jun-2004
77757201 1		144,900.00		144,616.26		16-Jun-2004		6.100%		MD - 89.99%		Repur/Subs - 360		01-Jun-2004
77344505 1			187,020.00		186,447.87		24-Aug-2004		5.900%		IL - 90.00%		Paid Off - 360		01-Jun-2004
77807741 1		61,600.00		61,532.30		08-Jul-2004		8.990%		CA - 57.55%		Repur/Subs - 360		01-Jun-2004
77406288 1			120,000.00		119,638.43		13-Aug-2004		5.990%		MA - 45.75%		Paid Off - 360		01-Jun-2004
78068988 2		487,500.00		486,888.74		21-Jun-2004		8.350%		FL - 65.00%		Repur/Subs - 360		01-Jun-2004
77440105 1			172,000.00		171,498.30		07-Sep-2004		6.150%		CA - 66.67%		Paid Off - 360		01-Jun-2004
78091485 2		395,000.00		394,196.41		08-Jul-2004		5.900%		CA - 76.70%		Repur/Subs - 360		01-Jun-2004
77519148 1			257,000.00		256,478.14		08-Sep-2004		7.990%		NY - 79.08%		Paid Off - 360		01-Jun-2004
TOTAL			13,032,514.00		12,993,461.81
77524320 1			100,080.00		99,509.95		31-Aug-2004		7.990%		WI - 87.79%		Paid Off - 360		01-Jun-2004
Page 19 of 25
77530921 1			199,750.00		199,377.08		31-Aug-2004		8.650%		CA - 85.00%		Paid Off - 360		01-Jun-2004
77540888 1			177,500.00		176,996.71		11-Aug-2004		7.750%		CA - 79.42%		Paid Off - 360		01-Jun-2004
Page 19 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First
&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment
Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date
77542983 1			156,824.00		156,371.70		23-Aug-2004		7.500%		WI - 89.61%		Paid Off - 360		01-Jun-2004
77549384 1			262,500.00		261,844.29		31-Aug-2004		6.950%		CA - 69.08%		Paid Off - 360		01-Jun-2004
77589869 1			135,000.00		134,550.48		20-Aug-2004		5.450%		CA - 79.51%		Paid Off - 360		01-Jun-2004
77604684 1			115,000.00		114,607.62		27-Aug-2004		10.100%		NY - 57.50%		Paid Off - 360		01-Jun-2004
77701787 1			180,000.00		179,563.44		31-Aug-2004		7.100%		MA - 62.07%		Paid Off - 360		01-Jun-2004
77764983 1			63,000.00		62,890.44		13-Aug-2004		8.750%		WI - 78.75%		Paid Off - 360		01-Jun-2004
77790061 1			136,000.00		135,723.82		31-Aug-2004		7.990%		MI - 85.00%		Paid Off - 360		01-Jun-2004
77796209 1			88,000.00		87,669.27		24-Aug-2004		7.200%		DE - 44.67%		Paid Off - 240		01-Jul-2004
77803666 2			396,000.00		394,777.05		02-Sep-2004		5.850%		MA - 90.00%		Paid Off - 360		01-Jun-2004
77825560 1			232,750.00		231,562.87		24-Aug-2004		6.750%		IL - 95.00%		Paid Off - 360		01-Jun-2004
77921666 1			157,000.00		156,709.67		08-Sep-2004		8.450%		NY - 50.97%		Paid Off - 360		01-Jun-2004
78111341 1			90,000.00		89,321.81		19-Aug-2004		9.750%		WI - 75.00%		Paid Off - 180		01-Jun-2004
78143963 1			316,200.00		315,386.64		27-Aug-2004		6.800%		CA - 84.55%		Paid Off - 360		01-Jun-2004
77299626 1			60,000.00		59,689.50		23-Aug-2004		5.750%		CA - 86.33%		Repur/Subs - 360		01-Jun-2004
TOTAL			15,450,758.00		15,406,295.48
Page 20 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
September 27, 2004 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
										Group 2		Group 1		Total
Current
Number of Loans Liquidated									0		0		0
Collateral Realized Loss/(Gain) Amount									0.00		0.00		0.00
Collateral Principal Realized Loss/(Gain) Amount									0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00
Cumulative
Number of Loans Liquidated									0		0		0
Collateral Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00
Page 20 of 25
Page 21 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
DEFAULT SPEEDS
										Group 2		Group 1		Total
MDR									0.00%		0.00%		0.00%
3 Months Avg MDR									0.00%		0.00%		0.00%
12 Months Avg MDR									0.00%		0.00%		0.00%
Avg MDR Since Cut-off									0.00%		0.00%		0.00%
CDR									0.00%		0.00%		0.00%
3 Months Avg CDR									0.00%		0.00%		0.00%
12 Months Avg CDR									0.00%		0.00%		0.00%
Avg CDR Since Cut-off									0.00%		0.00%		0.00%
SDA									0.00%		0.00%		0.00%
3 Months Avg SDA Approximation									0.00%		0.00%		0.00%
12 Months Avg SDA Approximation									0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation									0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period									0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation									0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation									0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off									0.00%		0.00%		0.00%
Page 21 of 25
Page 22 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)
	Conditional Default Rate (CDR): 1-((1-MDR)^12)
	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))
	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)
	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))
	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)
	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)
	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.
Page 22 of 25
Page 23 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Original		Prior			Current		State &
													First
&			Principal		Principal	Realized		Note		LTV at		Original		Payment
Loan Group			Balance		Balance	Loss/(Gain)		Rate		Origination		Term		Date
SPACE INTENTIONALLY LEFT BLANK
TOTAL
Page 23 of 25
Page 24 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
									Group 2		Group 1		Total
Does a Trigger Event Exist? (0=No,1=Yes)													0
Has a Stepdown Date Occurred? (0=No,1=Yes)													0
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
									Group 2		Group 1		Total
Current LIBOR Rate													1.~~170000~~615000%
Next LIBOR Rate													1.~~450000~~840000%
Page 24 of 25
Page 25 of 26
Ameriquest Mortgage Securities, Inc. 2004-R6
Mortgage Pass-Through Certificates
REMIC 2004-R6
July 26, 2004 Distribution
September 27, 2004 Distribution
Additional Certificate Report
ADDITIONAL CERTIFICATE REPORT
												Next PTR	~~Next PTR~~	CarryOver Amts Paid	~~CarryOver Amts Paid~~
CLASS
			REMIC1										0.000%		0.00
			A-1									2.05%		0.00
			A-1										1.660%		0.00
			A-2									1.98%		0.00
			A-2										1.590%		0.00
			A-3									4.40%		0.00
			A-3										1.720%		0.00
			M-1									3.24%		0.00
			A-4										1.900%		0.00
			M-2									3.74%		0.00
			M-1										2.850%		0.00
			M-3									3.99%		0.00
			M-2										3.350%		0.00
			M-4									5.34%		0.00
			M-3										3.600%		0.00
			M-5									4.34%		0.00
			M-4										4.950%		3,840.22
			CE									0.00%		0.00
			M-5										3.950%		0.00
			P									0.00%		0.00
			CE										0.000%		0.00
			R									0.00%		0.00
			P										0.000%		0.00
Page 26 of 26
			R										0.000%		0.00
Page 25 of 25

Filing Compare · AMERIQUEST MORTGAGE SECURITIES INC ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2004-R6