

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

                                         FORM 8-K

                                     CURRENT REPORT
      Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

              Date of Report (Date of earliest event reported): December 27, 2004
                           (Date of earliest event reported)

         Ameriquest Mortgage Securities Inc (as Depositor under the Trust
         Agreement, dated as August 1, 2004, providing for the issuance of
          Asset-Backed Pass-Through Certificates, Series 2004-R8)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-112203-04                          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) 564-0660

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

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

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

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

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

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


     Item 8.01  Other Events

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


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     December 27, 2004.

                                    Signatures

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


                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Ameriquest Mortgage
                                  Securities Inc.,Registrant


          Date:  Dec 28, 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 December 27, 2004.



Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

				Financial Security Assurance					7. Foreclosure Report					14
									8. Prepayment Report					15
									9. Prepayment Detail Report					18

									10. Realized Loss Report					28
									11. Realized Loss Detail Report					31
				Servicer(s)
									12. Triggers and Adj. Cert. Report					32
				Ameriquest Mortgage Corp
									13. Additional Certificate Report					33



				Underwriter(s)
				Morgan Stanley


									Total Number of Pages					33


				Dates					Contacts

				Cut-Off Date:		August 01, 2004			Tim Avakian
				Close Date:		August 05, 2004			Administrator
				First Distribution Date:		September 27, 2004			(714) 247-6279
									tim.avakian@db.com

									Address:
									1761 E. St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:		December 27, 2004
									Factor Information:			(800) 735-7777
				Record Date:		November 30, 2004
									Main Phone Number:			(714) 247-6000

						December 24, 2004


									https://www.tss.db.com/invr






Page 1 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					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		$	1,846,270,000.00		1,729,319,006.00	3,678,165.45		56,370,936.55		60,049,102.00		0.00		0.00		1,672,948,069.45

A-2		$	101,600,000.00		78,929,354.90	159,042.65		9,796,159.74		9,955,202.39		0.00		0.00		69,133,195.16
A-3		$	115,400,000.00		115,400,000.00	246,443.11		0.00		246,443.11		0.00		0.00		115,400,000.00
A-4		$	37,980,000.00		37,980,000.00	88,303.50		0.00		88,303.50		0.00		0.00		37,980,000.00
A-5		$	80,000,000.00		72,887,082.88	160,047.89		3,073,546.08		3,233,593.97		0.00		0.00		69,813,536.80
M-1		$	63,750,000.00		63,750,000.00	154,806.25		0.00		154,806.25		0.00		0.00		63,750,000.00
M-2		$	50,000,000.00		50,000,000.00	123,138.89		0.00		123,138.89		0.00		0.00		50,000,000.00
M-3		$	31,250,000.00		31,250,000.00	78,307.29		0.00		78,307.29		0.00		0.00		31,250,000.00
M-4		$	25,000,000.00		25,000,000.00	72,763.89		0.00		72,763.89		0.00		0.00		25,000,000.00
M-5		$	25,000,000.00		25,000,000.00	74,486.11		0.00		74,486.11		0.00		0.00		25,000,000.00
M-6		$	25,000,000.00		25,000,000.00	78,145.83		0.00		78,145.83		0.00		0.00		25,000,000.00
M-7		$	18,750,000.00		18,750,000.00	66,359.38		0.00		66,359.38		0.00		0.00		18,750,000.00
M-8		$	18,750,000.00		18,750,000.00	69,911.46		0.00		69,911.46		0.00		0.00		18,750,000.00
M-9		$	21,250,000.00		21,250,000.00	90,212.15		0.00		90,212.15		0.00		0.00		21,250,000.00
M-10		$	15,000,000.00		15,000,000.00	60,450.00		0.00		60,450.00		0.00		0.00		15,000,000.00
CE		$	25,000,064.75		25,000,001.65	6,514,897.22		0.00		6,514,897.22		0.00		0.00		25,000,001.65
P		$	100.00		100.00	1,199,146.36		0.00		1,199,146.36		0.00		0.00		100.00
R		$	0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00

Total			2,500,000,164.75		2,353,265,545.43	12,914,627.43		69,240,642.37		82,155,269.80		0.00		0.00		2,284,024,903.06





Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
								Orig. Principal		Prior							Current

	Period		Period					(with Notional)		Principal						Total	Principal

Class	Starting		Ending		Method	Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

								(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1	11/26/04		12/26/04		A-Act/360	03072STU9		1,846,270,000.00		936.655530		1.992214		30.532336		32.524551	906.123194
A-2	11/26/04		12/26/04		A-Act/360	03072STV7		101,600,000.00		776.863729		1.565380		96.418895		97.984275	680.444834
A-3	11/26/04		12/26/04		A-Act/360	03072STW5		115,400,000.00		1,000.000000		2.135556		0.000000		2.135556	1,000.000000
A-4	11/26/04		12/26/04		A-Act/360	03072STX3		37,980,000.00		1,000.000000		2.325000		0.000000		2.325000	1,000.000000
A-5	11/26/04		12/26/04		A-Act/360	03072STY1		80,000,000.00		911.088536		2.000599		38.419326		40.419925	872.669210
M-1	11/26/04		12/26/04		A-Act/360	03072STZ8		63,750,000.00		1,000.000000		2.428333		0.000000		2.428333	1,000.000000
M-2	11/26/04		12/26/04		A-Act/360	03072SUA1		50,000,000.00		1,000.000000		2.462778		0.000000		2.462778	1,000.000000
M-3	11/26/04		12/26/04		A-Act/360	03072SUB9		31,250,000.00		1,000.000000		2.505833		0.000000		2.505833	1,000.000000
M-4	11/26/04		12/26/04		A-Act/360	03072SUC7		25,000,000.00		1,000.000000		2.910556		0.000000		2.910556	1,000.000000
M-5	11/26/04		12/26/04		A-Act/360	03072SUD5		25,000,000.00		1,000.000000		2.979444		0.000000		2.979444	1,000.000000
M-6	11/26/04		12/26/04		A-Act/360	03072SUE3		25,000,000.00		1,000.000000		3.125833		0.000000		3.125833	1,000.000000
M-7	11/26/04		12/26/04		A-Act/360	03072SUF0		18,750,000.00		1,000.000000		3.539167		0.000000		3.539167	1,000.000000
M-8	11/26/04		12/26/04		A-Act/360	03072SUG8		18,750,000.00		1,000.000000		3.728611		0.000000		3.728611	1,000.000000
M-9	11/26/04		12/26/04		A-Act/360	03072SUH6		21,250,000.00		1,000.000000		4.245278		0.000000		4.245278	1,000.000000
M-10	11/26/04		12/26/04		A-Act/360	03072SUJ2		15,000,000.00		1,000.000000		4.030000		0.000000		4.030000	1,000.000000
CE	11/01/04		11/30/04		F-30/360			25,000,064.75		999.997476		260.595214		0.000000		260.595214	999.997476
P	11/01/04		11/30/04		A-30/360			100.00		1,000.000000		###############		0.000000		###############	1,000.000000
R	11/01/04		11/30/04		A-30/360			0.00		0.000000		0.000000		0.000000		0.000000	0.000000



Page 2 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

Distribution to Date - REMIC II
																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	1,846,270,000.00		15,119,005.67		166,314,669.52	7,007,261.03		173,321,930.55		188,440,936.22		0.00		0.00		1,672,948,069.45
A-2	101,600,000.00		722,994.37		31,446,639.70	1,020,165.14		32,466,804.84		33,189,799.21		0.00		0.00		69,133,195.16
A-3	115,400,000.00		977,582.25		0.00	0.00		0.00		977,582.25		0.00		0.00		115,400,000.00
A-4	37,980,000.00		355,160.48		0.00	0.00		0.00		355,160.48		0.00		0.00		37,980,000.00
A-5	80,000,000.00		672,345.51		9,866,386.29	77,245.17		10,186,463.20		10,858,808.71		0.00		0.00		69,813,536.80
M-1	63,750,000.00		626,742.19		0.00	0.00		0.00		626,742.19		0.00		0.00		63,750,000.00
M-2	50,000,000.00		499,562.50		0.00	0.00		0.00		499,562.50		0.00		0.00		50,000,000.00
M-3	31,250,000.00		318,476.56		0.00	0.00		0.00		318,476.56		0.00		0.00		31,250,000.00
M-4	25,000,000.00		301,781.25		0.00	0.00		0.00		301,781.25		0.00		0.00		25,000,000.00
M-5	25,000,000.00		309,781.25		0.00	0.00		0.00		309,781.25		0.00		0.00		25,000,000.00
M-6	25,000,000.00		326,781.25		0.00	0.00		0.00		326,781.25		0.00		0.00		25,000,000.00
M-7	18,750,000.00		281,085.94		0.00	0.00		0.00		281,085.94		0.00		0.00		18,750,000.00
M-8	18,750,000.00		297,585.94		0.00	0.00		0.00		297,585.94		0.00		0.00		18,750,000.00
M-9	21,250,000.00		388,264.05		0.00	0.00		0.00		388,264.05		0.00		0.00		21,250,000.00
M-10	15,000,000.00		259,068.75		0.00	0.00		0.00		259,068.75		0.00		0.00		15,000,000.00
CE	25,000,064.75		26,953,918.58		0.00	0.00		63.10		26,953,981.68		0.00		0.00		25,000,001.65
P	100.00		3,046,599.73		0.00	0.00		0.00		3,046,599.73		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	2,500,000,164.75		51,456,736.27		207,627,695.51	8,104,671.34		215,975,261.69		267,431,997.96		0.00		0.00		2,284,024,903.06


Interest Detail - REMIC II
	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	2.47000%		1,729,319,006.00		3,678,165.45	0.00		0.00		0.00		3,678,165.45		3,678,165.45		0.00
A-2	2.34000%		78,929,354.90		159,042.65	0.00		0.00		0.00		159,042.65		159,042.65		0.00
A-3	2.48000%		115,400,000.00		246,443.11	0.00		0.00		0.00		246,443.11		246,443.11		0.00
A-4	2.70000%		37,980,000.00		88,303.50	0.00		0.00		0.00		88,303.50		88,303.50		0.00
A-5	2.55000%		72,887,082.88		160,047.89	0.00		0.00		0.00		160,047.89		160,047.89		0.00
M-1	2.82000%		63,750,000.00		154,806.25	0.00		0.00		0.00		154,806.25		154,806.25		0.00
M-2	2.86000%		50,000,000.00		123,138.89	0.00		0.00		0.00		123,138.89		123,138.89		0.00
M-3	2.91000%		31,250,000.00		78,307.29	0.00		0.00		0.00		78,307.29		78,307.29		0.00
M-4	3.38000%		25,000,000.00		72,763.89	0.00		0.00		0.00		72,763.89		72,763.89		0.00
M-5	3.46000%		25,000,000.00		74,486.11	0.00		0.00		0.00		74,486.11		74,486.11		0.00
M-6	3.63000%		25,000,000.00		78,145.83	0.00		0.00		0.00		78,145.83		78,145.83		0.00
M-7	4.11000%		18,750,000.00		66,359.38	0.00		0.00		0.00		66,359.38		66,359.38		0.00
M-8	4.33000%		18,750,000.00		69,911.46	0.00		0.00		0.00		69,911.46		69,911.46		0.00
M-9	4.93000%		21,250,000.00		90,212.15	0.00		0.00		0.00		90,212.15		90,212.15		0.00
M-10	4.68000%		15,000,000.00		60,450.00	0.00		0.00		0.00		60,450.00		60,450.00		0.00
CE	312.71505%		25,000,001.65		0.00	0.00		0.00		0.00		0.00		6,514,897.22		0.00
P	0.00000%		100.00		0.00	0.00		0.00		0.00		0.00		1,199,146.36		0.00
R	0.00000%		0.00		0.00	0.00		0.00		0.00		0.00		0.00		0.00

Total			2,353,265,545.43		5,200,583.85	0.00		0.00		0.00		5,200,583.85		12,914,627.43		0.00



Page 3 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Collection Account Report
SUMMARY

									Group 2		Group 1		Total
Principal Collections									12,869,705.82		56,370,936.55		69,240,642.37
Principal Withdrawals									0.00		0.00		0.00
Principal Other Accounts									0.00		0.00		0.00
TOTAL NET PRINCIPAL									12,869,705.82		56,370,936.55		69,240,642.37
Interest Collections									1,852,229.85		11,736,080.77		13,588,310.62
Interest Withdrawals									-0.00		-0.00		-0.00
Interest Fees									-301,401.41		-1,571,429.61		-1,872,831.03
Interest Other Accounts													1,199,147.85
TOTAL NET INTEREST									1,550,828.43		10,164,651.16		12,914,627.44
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION													82,155,269.81



PRINCIPAL - COLLECTIONS

										Group 2		Group 1		Total
Scheduled Principal Received										323,444.83		1,712,322.50		2,035,767.33
Curtailments										10,316.73		98,701.37		109,018.10
Prepayments In Full										12,535,944.26		54,218,807.01		66,754,751.27
Repurchased/Substitutions										0.00		341,105.67		341,105.67
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										-283,041.81		-1,454,929.28		-1,737,971.09
Realized Losses										-0.00		-0.00		-0.00
Advanced Principal										283,041.81		1,454,929.28		1,737,971.09
TOTAL PRINCIPAL COLLECTED										12,869,705.82		56,370,936.55		69,240,642.37


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 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

INTEREST - COLLECTIONS

									Group 2		Group 1		Total
Scheduled Interest									1,977,819.64		12,435,030.43		14,412,850.07
Repurchased/Substitution Interest									0.00		1,997.24		1,997.24
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									-12,400.68		-62,177.50		-74,578.18
Delinquent Interest									-1,686,410.61		-10,518,149.61		-12,204,560.22
Compensating Interest									12,400.68		62,177.50		74,578.18
Civil Relief Act Shortfalls									-0.00		-0.00		-0.00
Interest Advanced									1,560,820.82		9,817,202.71		11,378,023.53
TOTAL INTEREST COLLECTED									1,852,229.85		11,736,080.77		13,588,310.62


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													1,199,146.36
Net WAC Investment Income													1.49
TOTAL INTEREST OTHER ACCOUNTS													1,199,147.85



INTEREST - FEES

									Group 2		Group 1		Total
Current Servicing Fees									21,972.40		132,018.22		153,990.62
Trustee Fees									250.86		1,416.04		1,666.90
Certificate Insurance Policy Payment ( Class A-1)											86,465.95		86,465.95
PMI									279,178.16		1,351,529.40		1,630,707.56
TOTAL INTEREST FEES									301,401.41		1,571,429.61		1,872,831.03




Page 5 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Credit Enhancement Report
ACCOUNTS


SPACE INTENTIONALLY LEFT BLANK





INSURANCE

									Group 2		Group 1		Total
PMI									279,178.16		1,351,529.40		1,630,707.56
Certificate Insurance Policy Payment ( Class A-1)											86,465.95		86,465.95



STRUCTURAL FEATURES

									Group 2		Group 1		Total
Overcollateralized Amount													25,000,001.65
Overcollateralization Reduction Amount													0.00
Overcollateralization Deficiency Amount													0.00
Overcollateralization Target Amount													25,000,001.65

Senior Enhancement Percentage													13.96%
Class A Certificate Defiency Amount													0.00



Page 6 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Collateral Report


COLLATERAL



										Group 2		Group 1		Total



*Loan Count:*


Original									958		14,585		15,543
Prior									887		13,937		14,824
Prefunding									0		0		0
Scheduled Paid Offs									-0		-0		-0
Full Voluntary Prepayments									-32		-322		-354
Repurchases									-0		-2		-2
Liquidations									-0		-0		-0
Current									855		13,613		14,468
*Principal Balance:*


Original									383,932,840.66		2,116,067,324.09		2,500,000,164.75
Prior									354,149,265.79		1,999,116,279.64		2,353,265,545.43
Prefunding									0.00		0.00		0.00
Scheduled Principal									-323,444.83		-1,712,322.50		-2,035,767.33
Partial Prepayments									-10,316.73		-98,701.37		-109,018.10
Full Voluntary Prepayments									-12,535,944.26		-54,218,807.01		-66,754,751.27
Repurchases									-0.00		-341,105.67		-341,105.67
Liquidations									-0.00		-0.00		-0.00
Current									341,279,559.97		1,942,745,343.09		2,284,024,903.06





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

CHARACTERISTICS

									Group 2		Group 1		Total
Weighted Average Coupon Original									6.74087%		7.48052%		7.36693%
Weighted Average Coupon Prior									6.71659%		7.46781%		7.35363%
Weighted Average Coupon Current									6.70165%		7.46552%		7.35056%
Weighted Average Months to Maturity Original									355		350		351
Weighted Average Months to Maturity Prior									353		348		349
Weighted Average Months to Maturity Current									351		347		348
Weighted Avg Remaining Amortization Term Original									355		350		351
Weighted Avg Remaining Amortization Term Prior									353		348		349
Weighted Avg Remaining Amortization Term Current									351		347		348
Weighted Average Seasoning Original									2.60		2.74		2.72
Weighted Average Seasoning Prior									4.58		4.72		4.70
Weighted Average Seasoning Current									5.56		5.71		5.69









Page 8 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

ARM CHARACTERISTICS

									Group 2		Group 1		Total
Weighted Average Margin Original									5.70635%		6.00794%		5.96104%
Weighted Average Margin Prior									5.71008%		6.00764%		5.96174%
Weighted Average Margin Current									5.70421%		6.00740%		5.96104%
Weighted Average Max Rate Original									12.75075%		13.51796%		13.39865%
Weighted Average Max Rate Prior									12.72463%		13.50420%		13.38394%
Weighted Average Max Rate Current									12.70700%		13.50311%		13.38138%
Weighted Average Min Rate Original									6.75075%		7.51796%		7.39865%
Weighted Average Min Rate Prior									6.72463%		7.50420%		7.38394%
Weighted Average Min Rate Current									6.70700%		7.50311%		7.38138%
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									21,972.40		132,018.22		153,990.62
Delinquent Servicing Fees									125,589.79		700,946.90		826,536.69
TOTAL SERVICING FEES									147,562.20		832,965.15		980,527.34


Total Servicing Fees									147,562.20		832,965.15		980,527.34
Compensating Interest									-12,400.68		-62,177.50		-74,578.18
Delinquent Servicing Fees									-125,589.79		-700,946.90		-826,536.69
COLLECTED SERVICING FEES									21,972.40		132,018.22		79,412.47


Total Advanced Interest									1,560,820.82		9,817,202.71		11,378,023.53
Total Advanced Principal									283,041.81		1,454,929.28		1,737,971.09
Aggregate Advances with respect to this Distribution									1,843,862.63		11,272,131.99		13,115,994.62





ADDITIONAL COLLATERAL INFORMATION
									Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)									12,400.68		62,177.50		74,578.18
Compensating Interest									-12,400.68		-62,177.50		-74,578.18
Net Prepayment Interest Shortfall (PPIS)									0.00		0.00		0.00


Ending Pool Stated Principal Balance									341,279,559.97		1,942,745,343.09		2,284,024,903.06
Weighted Average Net Mortgage Rate									5.254830%		6.153389%		6.018163%




Page 9 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			33,523,483.73		23,473,262.87		6,258,274.38		63,255,020.98
			% Balance			1.47%		1.03%		0.27%		2.77%
			# Loans			226		162		43		431
			% # Loans			1.56%		1.12%		0.30%		2.98%
	FORECLOSURE		Balance		0.00	0.00		0.00		3,456,669.44		3,456,669.44
			% Balance		0.00%	0.00%		0.00%		0.15%		0.15%
			# Loans		0	0		0		27		27
			% # Loans		0.00%	0.00%		0.00%		0.19%		0.19%
	BANKRUPTCY		Balance		7,087,269.08	610,176.92		376,219.80		404,851.95		8,478,517.75
			% Balance		0.31%	0.03%		0.02%		0.02%		0.37%
			# Loans		47	6		3		4		60
			% # Loans		0.32%	0.04%		0.02%		0.03%		0.41%
	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		7,087,269.08	34,133,660.65		23,849,482.67		10,119,795.77		75,190,208.17
			% Balance		0.31%	1.49%		1.04%		0.44%		3.29%
			# Loans		47	232		165		74		518
			% # Loans		0.32%	1.60%		1.14%		0.51%		3.58%









Page 10 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution


	GROUP 1
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			29,009,951.85		20,952,432.18		4,837,497.80		54,799,881.83
			% Balance			1.49%		1.08%		0.25%		2.82%
			# Loans			214		155		40		409
			% # Loans			1.57%		1.14%		0.29%		3.00%
	FORECLOSURE		Balance		0.00	0.00		0.00		3,117,714.03		3,117,714.03
			% Balance		0.00%	0.00%		0.00%		0.16%		0.16%
			# Loans		0	0		0		26		26
			% # Loans		0.00%	0.00%		0.00%		0.19%		0.19%
	BANKRUPTCY		Balance		6,003,761.70	610,176.92		376,219.80		404,851.95		7,395,010.37
			% Balance		0.31%	0.03%		0.02%		0.02%		0.38%
			# Loans		44	6		3		4		57
			% # Loans		0.32%	0.04%		0.02%		0.03%		0.42%
	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		6,003,761.70	29,620,128.77		21,328,651.98		8,360,063.78		65,312,606.23
			% Balance		0.31%	1.52%		1.10%		0.43%		3.36%
			# Loans		44	220		158		70		492
			% # Loans		0.32%	1.62%		1.16%		0.51%		3.61%










Page 11 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

	GROUP 2
					< 1 PAYMENT	1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance			4,513,531.88		2,520,830.69		1,420,776.58		8,455,139.15
			% Balance			1.32%		0.74%		0.42%		2.48%
			# Loans			12		7		3		22
			% # Loans			1.40%		0.82%		0.35%		2.57%
	FORECLOSURE		Balance		0.00	0.00		0.00		338,955.41		338,955.41
			% Balance		0.00%	0.00%		0.00%		0.10%		0.10%
			# Loans		0	0		0		1		1
			% # Loans		0.00%	0.00%		0.00%		0.12%		0.12%
	BANKRUPTCY		Balance		1,083,507.38	0.00		0.00		0.00		1,083,507.38
			% Balance		0.32%	0.00%		0.00%		0.00%		0.32%
			# Loans		3	0		0		0		3
			% # Loans		0.35%	0.00%		0.00%		0.00%		0.35%
	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		1,083,507.38	4,513,531.88		2,520,830.69		1,759,731.99		9,877,601.94
			% Balance		0.32%	1.32%		0.74%		0.52%		2.89%
			# Loans		3	12		7		4		26
			% # Loans		0.35%	1.40%		0.82%		0.47%		3.04%









Page 12 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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
65666968 1
			80,750.00		80,369.18	01-Jul-2004		10.350%		AL - 85.00%		360		01-Feb-2004

67590224 1			100,000.00		99,073.60	01-Jun-2004		6.500%		DE - 83.33%		360		01-Mar-2004
68131028 1			87,000.00		86,335.84	01-Jun-2004		7.500%		CA - 48.33%		360		01-Mar-2004
71516785 1			83,000.00		82,619.83	01-Jul-2004		8.990%		IL - 54.61%		360		01-May-2004
73260986 1			125,000.00		124,278.01	01-Jul-2004		7.750%		FL - 72.25%		360		01-May-2004
73498503 1			101,200.00		100,686.93	01-Jul-2004		8.400%		MI - 77.85%		360		01-May-2004
73630188 1			79,650.00		79,180.69	01-Jul-2004		7.650%		FL - 88.70%		360		01-May-2004
77531762 1			60,000.00		59,917.13	01-Jul-2004		12.250%		TX - 35.29%		360		01-Aug-2004
77813541 1			153,000.00		152,364.32	01-Jul-2004		6.990%		OK - 85.00%		360		01-Aug-2004
79075420 1			306,000.00		304,938.46	01-Jul-2004		7.900%		CA - 85.00%		360		01-Aug-2004
79795506 1			80,000.00		79,684.83	01-Jul-2004		8.300%		IL - 59.26%		360		01-Jul-2004
80029564 1			104,000.00		103,785.13	01-Jul-2004		10.400%		TX - 65.00%		360		01-Aug-2004
80156623 1			63,000.00		62,879.22	01-Jul-2004		10.750%		GA - 74.12%		360		01-Aug-2004
80518202 1			118,490.00		118,181.29	01-Jul-2004		9.300%		CA - 85.00%		360		01-Aug-2004
80814981 1			154,000.00		153,360.14	01-Jul-2004		6.990%		SC - 88.00%		360		01-Aug-2004
81460362 1			136,000.00		135,528.19	01-Jul-2004		7.900%		IA - 59.00%		360		01-Aug-2004
81478224 1			154,800.00		154,515.81	01-Jul-2004		10.950%		OR - 90.00%		360		01-Aug-2004
81963621 1			81,600.00		81,425.96	01-Jul-2004		10.250%		MI - 85.00%		360		01-Aug-2004
82011164 1			228,000.00		227,476.23	01-Jul-2004		9.900%		CO - 89.76%		360		01-Aug-2004
82738642 1			202,500.00		202,054.09	01-Jul-2004		10.100%		FL - 90.00%		360		01-Aug-2004
82894387 1			103,249.00		102,947.58	01-Jul-2004		8.750%		MO - 85.00%		360		01-Aug-2004
83073866 1			60,000.00		59,903.31	01-Jul-2004		11.550%		SC - 87.57%		360		01-Aug-2004
83219600 1			60,000.00		59,817.52	01-Jul-2004		8.550%		MI - 92.31%		360		01-Aug-2004
83330282 1			216,000.00		215,264.11	01-Jul-2004		7.990%		IL - 75.00%		360		01-Aug-2004
83374942 1			60,000.00		59,896.78	01-Jul-2004		11.250%		WA - 71.43%		360		01-Aug-2004
83925362 1			131,750.00		131,229.85	01-Jul-2004		7.250%		RI - 85.00%		360		01-Aug-2004
82297284 2			340,000.00		338,955.41	01-Jul-2004		8.500%		FL - 85.00%		360		01-Aug-2004


TOTAL			3,468,989.00		3,456,669.44



Page 14 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


										Group 2		Group 1		Total




*Current*


Number of Paid in Full Loans									32		322		354
Number of Repurchased Loans									0		2		2
Total Number of Loans Prepaid in Full									32		324		356
Curtailments Amount									10,316.73		98,701.37		109,018.10
Paid in Full Balance									12,535,944.26		54,218,807.01		66,754,751.27
Repurchased Loans Balance									0.00		341,105.67		341,105.67
Total Prepayment Amount									12,546,260.99		54,658,614.05		67,204,875.04

*Cumulative*


Number of Paid in Full Loans									93		888		981
Number of Repurchased Loans									10		84		94
Total Number of Loans Prepaid in Full									103		972		1,075
Paid in Full Balance									37,053,905.06		152,961,050.30		190,014,955.36
Repurchased Loans Balance									4,203,544.97		12,585,437.93		16,788,982.90
Curtailments Amount									55,588.61		768,231.74		823,820.35
Total Prepayment Amount									41,313,038.64		166,314,719.97		207,627,758.61










Page 15 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution

VOLUNTARY PREPAYMENTS RATES


										Group 2		Group 1		Total



SMM									3.55%		2.74%		2.86%
3 Months Avg SMM									3.01%		2.17%		2.30%
12 Months Avg SMM									2.81%		2.03%		2.15%
Avg SMM Since Cut-off									2.81%		2.03%		2.15%


CPR									35.16%		28.32%		29.39%
3 Months Avg CPR									30.67%		23.19%		24.37%
12 Months Avg CPR									29.00%		21.82%		22.95%
Avg CPR Since Cut-off									29.00%		21.82%		22.95%


PSA									3,159.57%		2,481.33%		2,584.72%
3 Months Avg PSA Approximation									3,347.37%		2,458.68%		2,594.89%
12 Months Avg PSA Approximation									3,548.38%		2,583.70%		2,731.09%
Avg PSA Since Cut-off Approximation									3,548.38%		2,583.70%		2,731.10%










Page 16 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original						Current		State &		Type Prepayment		First


&		Loan	Principal		Prepayment		Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount		Date		Rate		Origination		Original Term		Date

61799326 1			153,000.00		146,674.26		22-Nov-2004		7.500%		DE - 85.00%		Paid Off - 180		2/1/2004

62423546 1			100,000.00		99,529.45		30-Nov-2004		9.900%		FL - 54.05%		Paid Off - 360		2/1/2004
63476022 1			175,500.00		174,224.66		17-Nov-2004		7.750%		FL - 90.00%		Paid Off - 360		2/1/2004
63528004 2			366,500.00		363,308.07		17-Nov-2004		7.750%		WA - 89.39%		Paid Off - 360		2/1/2004
64207723 2			482,000.00		477,935.79		09-Dec-2004		6.990%		CA - 87.64%		Paid Off - 360		2/1/2004
64217664 1			79,950.00		79,453.11		22-Nov-2004		7.990%		IN - 65.00%		Paid Off - 360		3/1/2004
64220981 1			163,200.00		161,954.15		02-Dec-2004		7.500%		CA - 85.00%		Paid Off - 360		2/1/2004
64245582 1			133,200.00		131,033.47		02-Dec-2004		7.990%		WA - 90.00%		Paid Off - 360		2/1/2004
64258023 1			119,000.00		117,828.33		01-Dec-2004		6.990%		MD - 77.27%		Paid Off - 360		2/1/2004
64467400 1			323,000.00		320,875.35		01-Dec-2004		8.250%		CA - 79.75%		Paid Off - 360		2/1/2004
64690167 1			119,000.00		118,393.83		18-Nov-2004		9.500%		IL - 85.00%		Paid Off - 360		2/1/2004
65035404 1			243,000.00		241,316.32		30-Nov-2004		7.990%		CA - 79.67%		Paid Off - 360		2/1/2004
65238669 1			82,000.00		81,460.62		24-Nov-2004		8.250%		WI - 65.60%		Paid Off - 360		2/1/2004
65416869 1			250,600.00		248,863.70		15-Nov-2004		7.990%		FL - 86.41%		Paid Off - 360		2/1/2004
65894404 1			222,400.00		221,008.86		01-Dec-2004		8.500%		MD - 80.00%		Paid Off - 360		2/1/2004
66043100 1			142,500.00		140,473.15		18-Nov-2004		8.750%		NY - 32.46%		Paid Off - 360		2/1/2004
66088683 1			170,000.00		169,046.36		15-Nov-2004		8.500%		PA - 85.00%		Paid Off - 360		3/1/2004
66411000 1			132,000.00		131,174.31		06-Dec-2004		8.500%		CA - 66.00%		Paid Off - 360		2/1/2004
66422106 1			114,000.00		112,922.49		09-Dec-2004		5.990%		NY - 87.69%		Paid Off - 360		3/1/2004
66473026 2			445,500.00		442,129.10		02-Dec-2004		6.990%		MA - 84.86%		Paid Off - 360		3/1/2004
66910787 1			262,000.00		259,395.38		07-Dec-2004		5.550%		MA - 78.21%		Paid Off - 360		3/1/2004
66936063 1			439,500.00		437,261.09		01-Dec-2004		8.990%		CA - 77.11%		Paid Off - 360		3/1/2004
66950163 1			154,500.00		153,330.94		12-Nov-2004		6.990%		CA - 85.83%		Paid Off - 360		3/1/2004
67088229 1			306,000.00		303,455.71		01-Dec-2004		6.500%		NY - 90.00%		Paid Off - 360		3/1/2004
67103200 1			81,600.00		81,313.31		30-Nov-2004		10.750%		NC - 79.22%		Paid Off - 360		3/1/2004
67117200 1			60,000.00		59,782.37		24-Nov-2004		10.600%		GA - 71.43%		Paid Off - 360		3/1/2004
67122580 1			221,500.00		220,354.59		30-Nov-2004		8.900%		MD - 89.68%		Paid Off - 360		3/1/2004
67141184 1			76,500.00		75,863.86		02-Dec-2004		6.500%		NY - 90.00%		Paid Off - 360		3/1/2004
67417543 1			88,000.00		87,362.83		26-Nov-2004		7.800%		CA - 80.00%		Paid Off - 360		3/1/2004
67620385 1			293,000.00		290,371.63		15-Nov-2004		6.100%		CA - 69.76%		Paid Off - 360		3/1/2004
67880880 1			246,400.00		244,819.31		07-Dec-2004		7.900%		MD - 84.97%		Paid Off - 360		3/1/2004
67892547 1			136,000.00		135,154.70		17-Nov-2004		7.990%		MN - 68.00%		Paid Off - 360		3/1/2004
68040369 1			204,000.00		202,732.17		11-Nov-2004		7.990%		MD - 78.16%		Paid Off - 360		3/1/2004
68048727 1			60,000.00		59,217.94		06-Dec-2004		6.300%		OH - 60.00%		Paid Off - 360		3/1/2004
68179662 1			173,000.00		171,547.46		18-Nov-2004		6.700%		CA - 57.67%		Paid Off - 360		3/1/2004
68214824 1			160,000.00		158,467.38		02-Dec-2004		5.750%		CA - 86.49%		Paid Off - 360		3/1/2004
68246800 1			114,000.00		113,136.24		22-Nov-2004		6.990%		FL - 81.43%		Paid Off - 360		3/1/2004




Page 18 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

68354885 1			116,250.00		115,597.40		23-Nov-2004		8.500%		DE - 75.00%		Paid Off - 360		3/1/2004

68366707 1			123,250.00		122,644.53		16-Nov-2004		9.150%		WA - 85.00%		Paid Off - 360		3/1/2004
68420629 1			226,000.00		224,550.81		24-Nov-2004		7.250%		CO - 78.47%		Paid Off - 360		4/1/2004
68611946 1			96,250.00		95,436.31		09-Dec-2004		6.500%		CA - 83.70%		Paid Off - 360		3/1/2004
68659341 1			200,000.00		198,844.83		02-Dec-2004		7.750%		CO - 30.77%		Paid Off - 360		4/1/2004
68780501 1			187,500.00		186,472.78		16-Nov-2004		9.500%		NY - 72.12%		Paid Off - 360		3/1/2004
68804228 2			431,000.00		428,559.71		09-Dec-2004		7.850%		NY - 71.24%		Paid Off - 360		4/1/2004
68813542 1			271,000.00		269,143.91		08-Dec-2004		7.500%		NY - 77.43%		Paid Off - 360		3/1/2004
68836949 1			207,000.00		205,421.49		01-Dec-2004		6.950%		FL - 86.25%		Paid Off - 360		3/1/2004
68890920 2			369,000.00		365,744.99		18-Nov-2004		6.250%		CA - 90.00%		Paid Off - 360		3/1/2004
68974625 1			204,000.00		203,146.37		26-Nov-2004		9.990%		MN - 82.26%		Paid Off - 360		3/1/2004
68988989 2			425,000.00		423,028.05		18-Nov-2004		9.850%		CA - 80.95%		Paid Off - 360		4/1/2004
69127546 1			126,000.00		125,234.36		19-Nov-2004		7.500%		FL - 90.00%		Paid Off - 360		4/1/2004
69187920 1			77,500.00		76,989.30		22-Nov-2004		8.600%		PA - 77.50%		Paid Off - 360		4/1/2004
69276848 1			331,500.00		329,120.42		19-Nov-2004		6.750%		FL - 84.57%		Paid Off - 360		4/1/2004
69489128 1			77,400.00		77,023.14		24-Nov-2004		8.600%		GA - 90.00%		Paid Off - 360		4/1/2004
69620862 2			360,000.00		357,190.48		23-Nov-2004		6.200%		CA - 84.71%		Paid Off - 360		4/1/2004
69749562 1			274,500.00		272,659.14		30-Nov-2004		6.990%		CA - 90.00%		Paid Off - 360		4/1/2004
69760601 1			203,000.00		201,939.11		01-Dec-2004		8.250%		WA - 82.86%		Paid Off - 360		4/1/2004
69829042 1			228,000.00		226,560.76		01-Dec-2004		7.300%		CA - 69.30%		Paid Off - 360		4/1/2004
69921302 1			76,500.00		76,031.07		22-Nov-2004		6.750%		IN - 90.00%		Paid Off - 360		5/1/2004
70019328 1			196,800.00		195,880.18		30-Nov-2004		8.800%		MN - 60.00%		Paid Off - 360		4/1/2004
70101407 1			163,500.00		162,507.75		01-Dec-2004		7.500%		CA - 73.65%		Paid Off - 360		4/1/2004
70352380 1			192,131.00		191,214.47		03-Dec-2004		8.700%		WI - 76.55%		Paid Off - 360		4/1/2004
70517644 1			236,000.00		234,158.17		03-Dec-2004		6.200%		CA - 85.82%		Paid Off - 360		4/1/2004
70558408 1			171,000.00		169,798.68		12-Nov-2004		6.750%		IL - 87.69%		Paid Off - 360		4/1/2004
70689880 1			263,500.00		262,433.81		09-Dec-2004		9.500%		DE - 82.34%		Paid Off - 360		4/1/2004
70736228 1			80,000.00		79,537.94		30-Nov-2004		7.750%		AZ - 80.00%		Paid Off - 360		4/1/2004
70815287 1			132,600.00		131,869.91		11-Nov-2004		7.990%		FL - 83.92%		Paid Off - 360		4/1/2004
70939566 1			124,900.00		123,979.35		18-Nov-2004		6.500%		MD - 84.99%		Paid Off - 360		4/1/2004
70946140 1			270,000.00		268,121.45		17-Nov-2004		6.800%		CA - 84.38%		Paid Off - 360		4/1/2004
70957303 1			99,750.00		99,505.62		09-Dec-2004		11.850%		MA - 75.00%		Paid Off - 360		4/1/2004
71094361 1			67,000.00		65,472.38		02-Dec-2004		8.700%		AL - 83.75%		Paid Off - 180		4/1/2004
71100366 1			78,300.00		77,947.33		29-Nov-2004		8.990%		IL - 82.42%		Paid Off - 360		4/1/2004
71266167 1			157,500.00		156,676.90		08-Dec-2004		8.250%		MI - 75.00%		Paid Off - 360		4/1/2004
71289102 1			80,000.00		79,659.04		01-Dec-2004		9.250%		MD - 69.57%		Paid Off - 360		4/1/2004
72073802 1			168,000.00		166,970.22		26-Nov-2004		6.750%		CA - 73.04%		Paid Off - 360		5/1/2004
72106149 1			75,000.00		74,720.35		07-Dec-2004		9.250%		CA - 72.82%		Paid Off - 360		5/1/2004




Page 19 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

73168049 1			245,000.00		243,823.60		24-Nov-2004		7.990%		NY - 85.96%		Paid Off - 360		5/1/2004

73545428 1			126,750.00		126,346.67		01-Dec-2004		9.990%		FL - 74.12%		Paid Off - 360		5/1/2004
73808644 1			185,000.00		183,166.69		19-Nov-2004		6.350%		WY - 76.13%		Paid Off - 360		5/1/2004
75490748 1			60,000.00		59,847.35		30-Nov-2004		10.300%		IL - 75.00%		Paid Off - 360		6/1/2004
75795203 1			130,000.00		129,495.45		09-Dec-2004		7.350%		CA - 76.47%		Paid Off - 360		7/1/2004
77661460 1			107,100.00		106,906.04		22-Nov-2004		9.950%		SC - 90.00%		Paid Off - 360		8/1/2004
77707008 1			210,000.00		209,304.03		19-Nov-2004		6.990%		CA - 87.50%		Paid Off - 360		8/1/2004
77733384 1			116,000.00		115,554.20		19-Nov-2004		6.300%		TX - 80.00%		Paid Off - 360		8/1/2004
78362621 1			85,000.00		84,377.20		08-Dec-2004		8.300%		PA - 85.00%		Paid Off - 360		8/1/2004
78429768 1			256,000.00		255,110.85		02-Dec-2004		6.750%		IL - 88.28%		Paid Off - 360		8/1/2004
78436664 1			270,000.00		269,657.43		02-Dec-2004		11.600%		CA - 90.00%		Paid Off - 360		8/1/2004
79161766 1			70,000.00		69,828.56		16-Nov-2004		8.500%		ME - 60.87%		Paid Off - 360		8/1/2004
79277182 1			74,320.00		74,016.09		10-Dec-2004		10.800%		WI - 80.00%		Paid Off - 360		8/1/2004
79448981 1			243,000.00		240,610.91		10-Dec-2004		7.450%		CA - 90.00%		Paid Off - 360		7/1/2004
79493862 2			346,500.00		345,236.81		30-Nov-2004		6.500%		CA - 90.00%		Paid Off - 360		8/1/2004
79555488 1			205,000.00		204,193.04		06-Dec-2004		6.100%		MN - 78.85%		Paid Off - 360		8/1/2004
79623740 1			200,000.00		199,484.14		02-Dec-2004		8.250%		CA - 69.93%		Paid Off - 360		8/1/2004
79670303 1			170,100.00		169,386.17		18-Nov-2004		6.250%		CA - 90.00%		Paid Off - 360		8/1/2004
79722989 1			233,000.00		231,912.89		06-Dec-2004		6.400%		CA - 78.82%		Paid Off - 360		7/1/2004
79856522 1			198,000.00		197,318.95		24-Nov-2004		6.800%		MA - 52.11%		Paid Off - 360		8/1/2004
79929329 1			90,000.00		89,775.39		12-Nov-2004		8.500%		IL - 75.00%		Paid Off - 360		8/1/2004
80017627 2			355,500.00		354,100.23		16-Nov-2004		6.100%		CA - 90.00%		Paid Off - 360		8/1/2004
80128689 1			224,300.00		221,672.83		30-Nov-2004		6.600%		MD - 89.72%		Paid Off - 360		8/1/2004
80167661 1			148,500.00		148,018.37		01-Dec-2004		7.100%		CT - 82.45%		Paid Off - 360		8/1/2004
80272867 1			110,500.00		109,254.31		03-Dec-2004		8.400%		CA - 74.91%		Paid Off - 180		8/1/2004
80304322 1			117,600.00		117,236.92		29-Nov-2004		7.350%		CO - 67.20%		Paid Off - 360		8/1/2004
80344161 1			99,500.00		99,151.36		01-Dec-2004		7.850%		FL - 70.07%		Paid Off - 360		7/1/2004
80349665 1			310,000.00		309,526.82		08-Dec-2004		10.750%		AZ - 84.93%		Paid Off - 360		8/1/2004
80380462 1			75,650.00		75,440.57		02-Dec-2004		7.900%		CA - 85.00%		Paid Off - 360		8/1/2004
80400880 1			63,750.00		63,647.31		16-Nov-2004		10.500%		TN - 85.00%		Paid Off - 360		8/1/2004
80452360 2			337,000.00		335,660.72		18-Nov-2004		6.050%		NV - 74.07%		Paid Off - 360		8/1/2004
80478662 1			97,500.00		97,315.81		12-Nov-2004		9.750%		NY - 75.00%		Paid Off - 360		8/1/2004
80512262 1			168,000.00		167,496.55		19-Nov-2004		7.500%		CA - 78.69%		Paid Off - 360		8/1/2004
80523681 1			130,400.00		129,526.92		07-Dec-2004		9.250%		AZ - 80.00%		Paid Off - 360		8/1/2004
80578743 1			144,000.00		143,480.09		03-Dec-2004		6.550%		NH - 88.89%		Paid Off - 360		8/1/2004
80584261 1			236,000.00		235,489.21		30-Nov-2004		9.100%		CA - 89.02%		Paid Off - 360		8/1/2004
80637002 1			181,000.00		180,599.21		08-Dec-2004		8.990%		NY - 40.67%		Paid Off - 360		8/1/2004
80726664 1			180,800.00		180,134.45		08-Dec-2004		6.450%		RI - 84.49%		Paid Off - 360		8/1/2004




Page 20 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

80738941 1			238,510.00		237,371.83		01-Dec-2004		6.700%		CA - 78.28%		Paid Off - 360		8/1/2004

80740780 1			251,370.00		250,269.61		12-Nov-2004		5.700%		CA - 90.00%		Paid Off - 360		8/1/2004
80765902 1			174,750.00		173,911.67		24-Nov-2004		7.800%		FL - 75.00%		Paid Off - 360		8/1/2004
80793284 1			71,578.00		71,226.98		29-Nov-2004		10.650%		IL - 29.82%		Paid Off - 240		8/1/2004
80809007 1			126,000.00		124,858.94		07-Dec-2004		5.990%		MD - 90.00%		Paid Off - 240		8/1/2004
80856909 1			103,750.00		103,527.77		30-Nov-2004		9.150%		GA - 90.00%		Paid Off - 360		8/1/2004
80896426 2			389,000.00		388,131.51		07-Dec-2004		8.950%		IL - 64.83%		Paid Off - 360		8/1/2004
80899487 1			156,000.00		155,637.02		23-Nov-2004		8.750%		CA - 60.00%		Paid Off - 360		8/1/2004
80902844 2			348,500.00		347,813.38		26-Nov-2004		9.550%		MD - 85.00%		Paid Off - 360		8/1/2004
80922529 1			174,250.00		173,768.01		26-Nov-2004		7.900%		MO - 85.00%		Paid Off - 360		8/1/2004
80929581 1			136,000.00		135,698.87		09-Dec-2004		8.990%		RI - 73.51%		Paid Off - 360		8/1/2004
80937444 1			156,000.00		155,473.81		16-Nov-2004		6.900%		CA - 82.11%		Paid Off - 360		8/1/2004
80964265 1			130,300.00		129,388.85		01-Dec-2004		6.150%		CO - 55.31%		Paid Off - 360		8/1/2004
80965809 1			185,000.00		184,467.32		06-Dec-2004		7.700%		CA - 81.14%		Paid Off - 360		8/1/2004
81014383 1			89,250.00		89,062.76		03-Dec-2004		9.250%		FL - 85.00%		Paid Off - 360		8/1/2004
81047367 2			130,050.00		129,838.14		02-Dec-2004		11.500%		OH - 85.00%		Paid Off - 360		7/1/2004
81115404 1			318,500.00		317,727.88		16-Nov-2004		8.550%		CA - 80.63%		Paid Off - 360		8/1/2004
81171563 1			212,500.00		211,922.77		17-Nov-2004		7.990%		RI - 85.00%		Paid Off - 360		8/1/2004
81193401 1			132,750.00		132,367.75		30-Nov-2004		7.700%		MD - 75.00%		Paid Off - 360		8/1/2004
81214587 1			245,000.00		243,406.14		11-Nov-2004		7.450%		MD - 76.56%		Paid Off - 360		8/1/2004
81215725 1			127,500.00		127,303.30		16-Nov-2004		10.700%		IL - 71.23%		Paid Off - 360		8/1/2004
81218943 1			181,000.00		180,400.13		22-Nov-2004		6.990%		CA - 70.98%		Paid Off - 360		8/1/2004
81239089 1			138,000.00		137,719.41		01-Dec-2004		9.400%		IL - 74.19%		Paid Off - 360		8/1/2004
81242885 1			280,000.00		279,239.42		15-Nov-2004		7.990%		HI - 69.14%		Paid Off - 360		8/1/2004
81249609 1			200,000.00		199,256.66		10-Dec-2004		6.400%		CA - 80.00%		Paid Off - 360		8/1/2004
81259889 1			254,000.00		252,833.79		01-Dec-2004		5.500%		MA - 62.72%		Paid Off - 360		8/1/2004
81309080 1			111,000.00		110,725.34		29-Nov-2004		8.450%		CA - 77.62%		Paid Off - 360		8/1/2004
81311045 1			158,000.00		157,650.14		22-Nov-2004		8.990%		MD - 83.16%		Paid Off - 360		8/1/2004
81317547 1			270,000.00		269,089.26		08-Dec-2004		6.900%		RI - 90.00%		Paid Off - 360		8/1/2004
81326506 1			195,000.00		194,430.56		24-Nov-2004		7.650%		CT - 87.84%		Paid Off - 360		8/1/2004
81327645 1			101,150.00		100,881.26		18-Nov-2004		8.100%		MD - 84.72%		Paid Off - 360		8/1/2004
81358863 1			244,000.00		242,973.65		08-Dec-2004		5.750%		CA - 76.49%		Paid Off - 360		8/1/2004
81361222 1			66,500.00		66,328.60		18-Nov-2004		8.250%		WI - 37.36%		Paid Off - 360		8/1/2004
81364242 1			75,000.00		74,795.87		30-Nov-2004		7.990%		CA - 49.34%		Paid Off - 360		8/1/2004
81384448 2			580,000.00		577,946.07		16-Nov-2004		6.650%		MA - 72.68%		Paid Off - 360		8/1/2004
81395022 1			107,500.00		107,300.64		06-Dec-2004		9.850%		WI - 78.47%		Paid Off - 360		8/1/2004
81396780 2			416,320.00		414,802.28		24-Nov-2004		6.500%		CA - 80.00%		Paid Off - 360		8/1/2004
81403560 1			202,500.00		201,775.89		24-Nov-2004		6.600%		CT - 90.00%		Paid Off - 360		8/1/2004




Page 21 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

81414724 1			180,000.00		179,264.91		24-Nov-2004		5.990%		CA - 90.00%		Paid Off - 360		8/1/2004

81450645 1			210,000.00		209,628.52		29-Nov-2004		10.250%		MA - 71.67%		Paid Off - 360		8/1/2004
81453268 1			230,000.00		229,296.94		16-Nov-2004		7.400%		MN - 70.12%		Paid Off - 360		8/1/2004
81478208 1			150,000.00		149,403.86		19-Nov-2004		6.050%		CT - 82.00%		Paid Off - 360		8/1/2004
81479982 1			176,400.00		175,945.38		24-Nov-2004		8.250%		MD - 90.00%		Paid Off - 360		8/1/2004
81487589 1			290,000.00		289,130.97		26-Nov-2004		7.500%		NY - 69.88%		Paid Off - 360		8/1/2004
81541641 1			164,000.00		163,598.34		16-Nov-2004		8.500%		CA - 79.23%		Paid Off - 360		8/1/2004
81543944 1			189,550.00		189,060.67		08-Dec-2004		8.250%		MD - 85.00%		Paid Off - 360		8/1/2004
81546046 1			82,500.00		82,289.53		09-Dec-2004		8.300%		MI - 75.00%		Paid Off - 360		8/1/2004
81549669 2			337,600.00		336,193.26		18-Nov-2004		5.800%		CA - 71.83%		Paid Off - 360		8/1/2004
81565269 1			270,000.00		269,050.82		30-Nov-2004		6.700%		CA - 88.52%		Paid Off - 360		8/1/2004
81571127 1			89,460.00		89,276.20		09-Dec-2004		9.350%		NY - 90.00%		Paid Off - 360		8/1/2004
81590424 1			280,000.00		279,380.03		18-Nov-2004		8.990%		CA - 80.00%		Paid Off - 360		8/1/2004
81596249 1			210,000.00		209,250.32		26-Nov-2004		7.750%		NY - 43.75%		Paid Off - 360		8/1/2004
81599466 1			118,000.00		117,498.93		10-Dec-2004		5.700%		CA - 56.19%		Paid Off - 360		8/1/2004
81617169 1			105,000.00		104,714.74		30-Nov-2004		7.990%		NY - 32.31%		Paid Off - 360		8/1/2004
81627044 1			221,248.00		220,647.00		26-Nov-2004		7.990%		IL - 64.13%		Paid Off - 360		8/1/2004
81641946 1			153,000.00		152,442.21		16-Nov-2004		6.500%		CA - 63.49%		Paid Off - 360		8/1/2004
81646283 1			198,000.00		197,406.67		08-Dec-2004		7.500%		IL - 87.61%		Paid Off - 360		8/1/2004
81649840 1			110,500.00		110,181.81		06-Dec-2004		7.700%		FL - 71.29%		Paid Off - 360		8/1/2004
81662108 1			285,000.00		283,980.91		30-Nov-2004		6.600%		CA - 89.62%		Paid Off - 360		8/1/2004
81664682 2			387,875.00		387,118.75		02-Dec-2004		9.600%		NV - 74.59%		Paid Off - 360		8/1/2004
81678781 1			99,000.00		98,671.88		16-Nov-2004		6.990%		MI - 86.09%		Paid Off - 360		8/1/2004
81689960 1			184,499.00		183,687.73		18-Nov-2004		6.250%		CA - 90.00%		Paid Off - 360		8/1/2004
81697849 1			65,000.00		64,856.06		30-Nov-2004		8.990%		FL - 54.62%		Paid Off - 360		8/1/2004
81713745 1			226,800.00		225,996.84		06-Dec-2004		6.650%		RI - 83.69%		Paid Off - 360		8/1/2004
81717209 1			200,000.00		199,337.15		19-Nov-2004		6.990%		NY - 85.11%		Paid Off - 360		8/1/2004
81722308 2			454,500.00		453,386.85		15-Nov-2004		8.500%		CA - 89.29%		Paid Off - 360		8/1/2004
81734162 2			336,200.00		335,085.82		30-Nov-2004		6.990%		NV - 82.00%		Paid Off - 360		8/1/2004
81741662 1			136,500.00		136,244.82		07-Dec-2004		9.800%		CO - 75.00%		Paid Off - 360		8/1/2004
81756363 1			130,500.00		130,019.62		01-Dec-2004		6.450%		ME - 81.56%		Paid Off - 360		8/1/2004
81777500 1			96,000.00		95,787.43		15-Nov-2004		8.990%		FL - 57.83%		Paid Off - 360		8/1/2004
81781320 1			148,750.00		148,374.35		12-Nov-2004		8.350%		CT - 85.00%		Paid Off - 360		8/1/2004
81819229 1			133,450.00		133,208.31		07-Dec-2004		9.950%		GA - 85.00%		Paid Off - 360		8/1/2004
81822785 1			90,000.00		89,792.73		23-Nov-2004		8.800%		MI - 85.71%		Paid Off - 360		8/1/2004
81861304 1			210,000.00		209,030.14		23-Nov-2004		5.250%		CA - 72.11%		Paid Off - 360		8/1/2004
81865206 1			105,000.00		104,590.61		23-Nov-2004		6.150%		MD - 72.07%		Paid Off - 360		8/1/2004
81892085 1			80,000.00		79,794.27		06-Dec-2004		8.750%		NY - 15.24%		Paid Off - 360		8/1/2004




Page 22 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

81917809 1			300,000.00		299,118.76		17-Nov-2004		7.600%		CA - 46.15%		Paid Off - 360		8/1/2004

81920621 2			400,000.00		398,364.46		01-Dec-2004		5.900%		CA - 86.02%		Paid Off - 360		8/1/2004
81929705 1			101,000.00		100,665.28		01-Dec-2004		6.990%		CA - 74.87%		Paid Off - 360		8/1/2004
81930844 1			166,000.00		165,545.42		11-Nov-2004		7.950%		RI - 85.13%		Paid Off - 360		8/1/2004
81938284 1			115,000.00		114,637.86		10-Dec-2004		7.250%		NY - 42.50%		Paid Off - 360		8/1/2004
81945628 1			210,000.00		209,550.17		19-Nov-2004		9.150%		ME - 79.25%		Paid Off - 360		8/1/2004
81952822 1			132,800.00		132,282.19		23-Nov-2004		6.150%		MD - 52.34%		Paid Off - 360		8/1/2004
81959207 1			120,000.00		119,674.00		30-Nov-2004		7.990%		IL - 66.67%		Paid Off - 360		8/1/2004
81960262 1			88,000.00		87,661.86		15-Nov-2004		6.400%		MD - 46.50%		Paid Off - 360		8/1/2004
81961260 1			97,165.00		96,873.76		16-Nov-2004		7.500%		CO - 64.78%		Paid Off - 360		8/1/2004
81999468 1			211,000.00		210,151.84		17-Nov-2004		5.990%		MD - 89.79%		Paid Off - 360		8/1/2004
82000381 1			221,000.00		220,217.35		01-Dec-2004		6.650%		MD - 84.93%		Paid Off - 360		8/1/2004
82015348 1			300,000.00		299,005.75		07-Dec-2004		6.990%		CA - 73.17%		Paid Off - 360		8/1/2004
82020264 1			156,137.00		155,829.36		06-Dec-2004		9.550%		MO - 80.07%		Paid Off - 360		8/1/2004
82028101 1			117,500.00		117,255.11		02-Dec-2004		9.750%		AZ - 84.46%		Paid Off - 360		8/1/2004
82036344 1			300,125.00		299,189.26		06-Dec-2004		7.300%		CA - 87.50%		Paid Off - 360		8/1/2004
82039322 1			#######		195,665.53		03-Dec-2004		5.500%		CA - 44.16%		Paid Off - 360		8/1/2004
82055609 1			177,000.00		176,391.76		08-Dec-2004		6.990%		HI - 70.41%		Paid Off - 360		8/1/2004
82080201 1			265,000.00		264,140.52		18-Nov-2004		7.100%		NY - 81.04%		Paid Off - 360		8/1/2004
82103300 1			81,600.00		81,450.65		11-Nov-2004		9.900%		CT - 85.00%		Paid Off - 360		8/1/2004
82104407 1			260,000.00		258,875.05		07-Dec-2004		5.600%		CA - 62.28%		Paid Off - 360		8/1/2004
82107582 2			351,000.00		349,780.96		10-Dec-2004		6.750%		CA - 90.00%		Paid Off - 360		8/1/2004
82124884 1			131,750.00		130,536.52		23-Nov-2004		10.650%		FL - 85.00%		Paid Off - 180		8/1/2004
82133265 1			193,500.00		192,134.18		30-Nov-2004		7.250%		MN - 90.00%		Paid Off - 360		8/1/2004
82141367 2			386,750.00		385,625.23		24-Nov-2004		7.650%		CA - 81.42%		Paid Off - 360		8/1/2004
82151929 1			185,000.00		184,325.56		29-Nov-2004		6.500%		LA - 79.40%		Paid Off - 360		8/1/2004
82169707 1			154,000.00		153,560.97		16-Nov-2004		7.750%		MN - 77.39%		Paid Off - 360		8/1/2004
82179763 1			136,000.00		135,558.90		02-Dec-2004		7.100%		CA - 48.75%		Paid Off - 360		8/1/2004
82182569 1			256,747.00		256,111.72		03-Dec-2004		8.450%		NY - 77.80%		Paid Off - 360		8/1/2004
82195702 1			160,000.00		159,642.75		18-Nov-2004		8.950%		IL - 61.54%		Paid Off - 360		8/1/2004
82196940 1			195,000.00		194,522.26		09-Dec-2004		8.500%		MD - 75.00%		Paid Off - 360		8/1/2004
82206822 1			202,500.00		201,856.26		19-Nov-2004		7.250%		CA - 75.00%		Paid Off - 360		8/1/2004
82245184 1			230,000.00		229,136.91		30-Nov-2004		6.350%		MD - 86.79%		Paid Off - 360		8/1/2004
82260027 1			151,200.00		150,679.50		29-Nov-2004		7.200%		WI - 88.94%		Paid Off - 360		8/1/2004
82276304 1			95,000.00		94,767.33		10-Dec-2004		8.500%		SC - 43.58%		Paid Off - 360		8/1/2004
82276866 1			195,000.00		194,369.40		11-Nov-2004		8.990%		IL - 84.78%		Paid Off - 360		8/1/2004
82300203 1			250,750.00		250,068.86		02-Dec-2004		7.990%		CA - 85.00%		Paid Off - 360		8/1/2004
82338740 1			120,000.00		119,684.41		01-Dec-2004		8.150%		WI - 80.00%		Paid Off - 360		8/1/2004




Page 23 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

82342882 2			480,000.00		478,163.92		08-Dec-2004		6.250%		CA - 80.00%		Paid Off - 360		8/1/2004

82343880 1			254,000.00		253,134.85		22-Nov-2004		6.850%		CA - 89.91%		Paid Off - 360		8/1/2004
82344284 1			320,450.00		319,161.91		10-Dec-2004		5.990%		GA - 85.00%		Paid Off - 360		8/1/2004
82345281 1			144,000.00		143,504.68		16-Nov-2004		6.800%		MD - 90.00%		Paid Off - 360		8/1/2004
82355546 1			122,000.00		121,648.69		08-Dec-2004		7.700%		FL - 73.94%		Paid Off - 360		8/1/2004
82355983 1			204,000.00		203,136.39		18-Nov-2004		5.990%		CA - 81.60%		Paid Off - 360		8/1/2004
82356262 1			165,000.00		164,634.63		08-Dec-2004		8.990%		AZ - 75.00%		Paid Off - 360		8/1/2004
82362369 1			228,750.00		228,525.05		15-Nov-2004		12.750%		CA - 75.00%		Paid Off - 360		8/1/2004
82370107 1			111,750.00		111,418.42		09-Dec-2004		7.550%		NH - 44.17%		Paid Off - 360		8/1/2004
82383662 1			230,000.00		229,557.53		16-Nov-2004		9.750%		NY - 69.70%		Paid Off - 360		8/1/2004
82395740 1			155,000.00		154,521.49		12-Nov-2004		7.350%		FL - 62.00%		Paid Off - 360		8/1/2004
82397720 1			108,000.00		107,639.24		16-Nov-2004		6.950%		MN - 90.00%		Paid Off - 360		8/1/2004
82416785 1			391,000.00		389,518.62		22-Nov-2004		6.300%		CA - 85.00%		Paid Off - 360		8/1/2004
82420928 1			195,000.00		194,649.56		03-Dec-2004		9.990%		NV - 75.00%		Paid Off - 360		8/1/2004
82421744 1			182,250.00		181,950.09		02-Dec-2004		10.400%		IL - 84.77%		Paid Off - 360		8/1/2004
82423823 1			200,184.00		199,722.99		12-Nov-2004		8.800%		NY - 59.76%		Paid Off - 360		8/1/2004
82424623 1			118,531.00		118,258.04		29-Nov-2004		8.800%		GA - 77.07%		Paid Off - 360		8/1/2004
82434267 1			129,000.00		128,705.95		30-Nov-2004		8.850%		MA - 84.31%		Paid Off - 360		8/1/2004
82440843 1			103,500.00		103,233.23		17-Nov-2004		8.250%		PA - 90.00%		Paid Off - 360		8/1/2004
82451808 1			103,500.00		103,270.83		12-Nov-2004		8.990%		FL - 90.00%		Paid Off - 360		8/1/2004
82460528 1			142,000.00		141,451.60		29-Nov-2004		6.200%		CO - 72.82%		Paid Off - 360		8/1/2004
82466848 1			167,400.00		167,029.33		16-Nov-2004		8.990%		IA - 86.74%		Paid Off - 360		8/1/2004
82468125 1			112,500.00		112,266.35		18-Nov-2004		9.300%		GA - 90.00%		Paid Off - 360		8/1/2004
82495045 1			159,000.00		158,442.35		16-Nov-2004		6.700%		MA - 79.90%		Paid Off - 360		8/1/2004
82500927 1			98,260.00		98,011.86		01-Dec-2004		8.350%		CA - 85.00%		Paid Off - 360		8/1/2004
82507641 2			450,000.00		448,897.88		10-Dec-2004		8.500%		CA - 90.00%		Paid Off - 360		8/1/2004
82509126 1			132,000.00		131,775.71		11-Nov-2004		10.250%		MA - 66.00%		Paid Off - 360		8/1/2004
82541103 1			152,000.00		151,530.75		30-Nov-2004		7.350%		MD - 74.91%		Paid Off - 360		8/1/2004
82551383 1			215,000.00		214,355.71		29-Nov-2004		7.500%		FL - 87.76%		Paid Off - 360		8/1/2004
82558909 1			288,000.00		286,908.84		10-Dec-2004		6.300%		CA - 89.98%		Paid Off - 360		8/1/2004
82587205 1			119,000.00		118,786.30		02-Dec-2004		9.990%		WI - 85.00%		Paid Off - 360		8/1/2004
82592601 1			177,300.00		176,784.36		06-Dec-2004		7.650%		IL - 90.00%		Paid Off - 360		8/1/2004
82609363 2			350,000.00		348,746.81		22-Nov-2004		6.950%		CA - 72.92%		Paid Off - 360		8/1/2004
82638180 1			269,450.00		268,853.37		07-Dec-2004		8.990%		FL - 85.00%		Paid Off - 360		8/1/2004
82649765 1			220,000.00		218,221.23		26-Nov-2004		7.500%		NY - 64.71%		Paid Off - 360		8/1/2004
82662180 1			207,000.00		206,403.97		01-Dec-2004		7.700%		CA - 72.59%		Paid Off - 360		8/1/2004
82677063 1			265,000.00		263,885.31		30-Nov-2004		5.750%		CA - 75.71%		Paid Off - 360		8/1/2004
82681487 1			113,000.00		112,737.06		02-Dec-2004		8.750%		CA - 23.79%		Paid Off - 360		8/1/2004




Page 24 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

82688102 1			90,000.00		89,779.54		02-Dec-2004		8.500%		CA - 66.67%		Paid Off - 360		8/1/2004

82731084 1			110,500.00		110,123.59		24-Nov-2004		6.850%		IA - 84.35%		Paid Off - 360		8/1/2004
82763905 1			79,440.00		79,297.34		10-Dec-2004		9.990%		FL - 60.00%		Paid Off - 360		8/1/2004
82769563 1			142,743.00		142,269.93		19-Nov-2004		6.990%		FL - 83.97%		Paid Off - 360		8/1/2004
82794827 1			220,000.00		219,205.66		16-Nov-2004		6.550%		CA - 79.71%		Paid Off - 360		8/1/2004
82795287 1			144,360.00		143,823.45		19-Nov-2004		6.400%		CA - 62.50%		Paid Off - 360		8/1/2004
82858200 2			420,000.00		418,651.17		09-Dec-2004		7.150%		CA - 75.00%		Paid Off - 360		8/1/2004
82864760 1			235,900.00		235,193.11		26-Nov-2004		7.500%		CA - 70.00%		Paid Off - 360		8/1/2004
82866005 1			274,000.00		273,425.16		19-Nov-2004		9.250%		HI - 89.78%		Paid Off - 360		8/1/2004
82867086 1			301,000.00		300,070.78		09-Dec-2004		7.350%		CA - 72.53%		Paid Off - 360		8/1/2004
82876046 2			351,800.00		350,632.26		10-Dec-2004		6.990%		FL - 85.80%		Paid Off - 360		8/1/2004
82880402 1			100,000.00		99,728.35		23-Nov-2004		7.990%		WI - 69.11%		Paid Off - 360		8/1/2004
82902461 1			85,000.00		84,776.17		01-Dec-2004		8.150%		WI - 72.03%		Paid Off - 360		8/1/2004
82917121 1			61,650.00		61,539.30		22-Nov-2004		9.990%		WI - 39.77%		Paid Off - 360		8/1/2004
82944646 1			275,000.00		273,843.23		17-Nov-2004		5.750%		CA - 81.60%		Paid Off - 360		8/1/2004
82957804 1			77,200.00		76,878.29		29-Nov-2004		5.800%		PA - 74.40%		Paid Off - 360		8/1/2004
82963901 1			153,000.00		152,541.53		16-Nov-2004		7.500%		CA - 46.36%		Paid Off - 360		8/1/2004
82973785 1			245,000.00		244,251.08		24-Nov-2004		7.400%		CA - 71.12%		Paid Off - 360		8/1/2004
82976044 1			191,000.00		190,398.57		23-Nov-2004		7.250%		MD - 86.04%		Paid Off - 360		8/1/2004
82979923 2			341,994.00		340,860.61		30-Nov-2004		6.990%		FL - 70.51%		Paid Off - 360		8/1/2004
82998287 1			216,750.00		216,219.16		24-Nov-2004		8.500%		CT - 85.00%		Paid Off - 360		8/1/2004
82999301 1			331,950.00		330,615.66		01-Dec-2004		5.990%		CA - 89.99%		Paid Off - 360		8/1/2004
83026088 1			172,000.00		171,408.39		29-Nov-2004		6.800%		ME - 83.50%		Paid Off - 360		8/1/2004
83049007 1			98,000.00		97,836.78		24-Nov-2004		10.350%		MA - 67.59%		Paid Off - 360		8/1/2004
83052282 1			126,000.00		125,548.80		15-Nov-2004		6.600%		CO - 90.00%		Paid Off - 360		8/1/2004
83053322 1			221,000.00		220,496.29		16-Nov-2004		8.850%		NY - 85.00%		Paid Off - 360		8/1/2004
83056101 1			180,000.00		179,362.56		10-Dec-2004		6.650%		MO - 86.76%		Paid Off - 360		8/1/2004
83115527 1			105,000.00		104,767.50		01-Dec-2004		8.990%		DE - 75.00%		Paid Off - 360		8/1/2004
83116582 1			200,000.00		199,372.13		12-Nov-2004		7.950%		CT - 80.00%		Paid Off - 360		8/1/2004
83118083 1			248,987.00		248,025.43		07-Dec-2004		6.200%		CA - 63.73%		Paid Off - 360		8/1/2004
83123083 1			215,000.00		214,120.87		01-Dec-2004		5.900%		AZ - 79.15%		Paid Off - 360		8/1/2004
83153247 1			262,646.00		261,650.74		24-Nov-2004		6.300%		NV - 89.03%		Paid Off - 360		8/1/2004
83154666 2			345,000.00		343,548.79		02-Dec-2004		5.750%		CA - 83.13%		Paid Off - 360		8/1/2004
83154864 1			160,000.00		159,345.79		26-Nov-2004		5.900%		CA - 37.21%		Paid Off - 360		8/1/2004
83204347 2			569,250.00		567,348.63		30-Nov-2004		6.950%		MD - 90.00%		Paid Off - 360		8/1/2004
83214668 1			183,750.00		183,318.04		18-Nov-2004		8.700%		CA - 74.70%		Paid Off - 360		8/1/2004
83239525 1			133,000.00		132,597.47		01-Dec-2004		7.450%		CA - 18.22%		Paid Off - 360		8/1/2004
83250043 1			100,000.00		99,783.57		01-Dec-2004		9.100%		MD - 71.58%		Paid Off - 360		8/1/2004




Page 25 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

83254060 1			172,500.00		171,816.54		01-Dec-2004		7.350%		RI - 75.00%		Paid Off - 360		8/1/2004

83273029 1			80,000.00		79,657.10		18-Nov-2004		5.650%		CA - 33.61%		Paid Off - 360		8/1/2004
83274829 1			195,000.00		194,379.89		19-Nov-2004		7.200%		CA - 65.00%		Paid Off - 360		8/1/2004
83289421 1			278,000.00		276,996.25		02-Dec-2004		6.550%		CA - 79.43%		Paid Off - 360		8/1/2004
83341842 1			200,000.00		199,456.71		01-Dec-2004		7.990%		IL - 40.00%		Paid Off - 360		8/1/2004
83391904 1			157,300.00		156,729.92		30-Nov-2004		6.950%		MN - 73.16%		Paid Off - 360		8/1/2004
83398180 1			60,000.00		59,362.52		16-Nov-2004		8.800%		FL - 60.00%		Paid Off - 360		8/1/2004
83409482 1			105,353.00		105,034.16		01-Dec-2004		7.450%		NC - 80.61%		Paid Off - 360		8/1/2004
83466920 1			88,750.00		88,532.51		26-Nov-2004		8.500%		IL - 69.83%		Paid Off - 360		8/1/2004
83467563 1			260,000.00		259,005.45		24-Nov-2004		6.250%		CA - 80.00%		Paid Off - 360		8/1/2004
83469668 1			167,500.00		167,054.98		07-Dec-2004		8.100%		MD - 59.82%		Paid Off - 360		8/1/2004
83487421 1			152,000.00		151,339.52		22-Nov-2004		6.500%		MD - 95.00%		Paid Off - 360		8/1/2004
83496489 1			230,850.00		230,296.06		30-Nov-2004		8.600%		IL - 90.53%		Paid Off - 360		8/1/2004
83561167 2			355,000.00		353,934.63		01-Dec-2004		7.500%		CA - 89.87%		Paid Off - 360		8/1/2004
83567909 1			60,000.00		59,778.10		16-Nov-2004		6.900%		OK - 47.40%		Paid Off - 360		8/1/2004
83612929 1			169,000.00		168,564.44		15-Nov-2004		8.250%		CA - 82.44%		Paid Off - 360		8/1/2004
83684787 1			60,412.00		60,202.14		01-Dec-2004		6.750%		FL - 74.13%		Paid Off - 360		8/1/2004
83688309 1			269,000.00		268,056.61		17-Nov-2004		6.700%		MD - 74.93%		Paid Off - 360		8/1/2004
83695387 1			200,000.00		199,429.85		15-Nov-2004		7.750%		NY - 50.00%		Paid Off - 360		8/1/2004
83713008 1			198,000.00		197,167.11		16-Nov-2004		5.750%		WA - 90.00%		Paid Off - 360		8/1/2004
83729327 1			170,850.00		170,577.75		10-Dec-2004		10.550%		IL - 85.00%		Paid Off - 360		8/1/2004
83730226 1			138,000.00		136,387.34		08-Dec-2004		7.990%		MD - 65.71%		Paid Off - 180		8/1/2004
83746404 1			60,000.00		59,437.14		29-Nov-2004		10.450%		GA - 25.75%		Paid Off - 180		8/1/2004
83763185 1			134,042.00		132,113.91		29-Nov-2004		6.200%		FL - 74.47%		Paid Off - 180		8/1/2004
83779629 1			250,000.00		248,877.13		26-Nov-2004		5.400%		NY - 83.33%		Paid Off - 360		8/1/2004
83818963 1			240,000.00		239,280.82		16-Nov-2004		7.500%		IL - 75.71%		Paid Off - 360		8/1/2004
83863985 1			191,500.00		190,724.34		02-Dec-2004		5.950%		CA - 65.49%		Paid Off - 360		8/1/2004
83872143 1			90,000.00		89,848.71		10-Dec-2004		10.300%		FL - 60.00%		Paid Off - 360		8/1/2004
83874529 1			153,000.00		152,583.03		18-Nov-2004		7.990%		CA - 61.20%		Paid Off - 360		8/1/2004
83924126 1			111,000.00		110,599.23		26-Nov-2004		6.550%		CA - 22.78%		Paid Off - 360		8/1/2004
83928903 1			240,000.00		239,348.05		24-Nov-2004		7.990%		CA - 66.67%		Paid Off - 360		8/1/2004
83949404 1			85,338.00		83,998.27		30-Nov-2004		7.350%		PA - 93.78%		Paid Off - 360		8/1/2004
83953406 1			60,450.00		60,374.95		30-Nov-2004		11.700%		NC - 65.00%		Paid Off - 360		8/1/2004
83967661 1			315,000.00		313,955.71		24-Nov-2004		6.990%		CA - 90.00%		Paid Off - 360		8/1/2004
84001122 1			208,500.00		207,911.57		30-Nov-2004		7.800%		GA - 89.87%		Paid Off - 360		8/1/2004
84030428 2			490,000.00		488,178.90		16-Nov-2004		6.400%		CA - 75.38%		Paid Off - 360		8/1/2004
84068808 1			117,000.00		116,821.39		29-Nov-2004		10.750%		GA - 85.03%		Paid Off - 360		8/1/2004
84099381 1			233,892.00		233,550.10		01-Dec-2004		10.950%		IL - 89.96%		Paid Off - 360		8/1/2004




Page 26 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

84122548 1			120,530.00		120,240.77		24-Nov-2004		8.600%		IL - 85.00%		Paid Off - 360		8/1/2004

84123009 1			144,626.00		144,301.97		02-Dec-2004		7.500%		CA - 90.00%		Paid Off - 360		9/1/2004
84130087 1			220,500.00		219,852.27		01-Dec-2004		7.600%		CA - 57.27%		Paid Off - 360		8/1/2004
84135508 1			124,000.00		123,798.11		30-Nov-2004		10.500%		CO - 64.58%		Paid Off - 360		8/1/2004
84194489 1			270,000.00		268,873.87		03-Dec-2004		5.800%		CA - 82.95%		Paid Off - 360		8/1/2004
84303809 1			170,000.00		169,538.21		01-Dec-2004		7.990%		RI - 85.00%		Paid Off - 360		8/1/2004
84353788 1			101,000.00		100,817.10		17-Nov-2004		9.950%		UT - 68.24%		Paid Off - 360		8/1/2004
84380443 1			70,000.00		69,796.39		17-Nov-2004		7.650%		CA - 42.42%		Paid Off - 360		8/1/2004
84440825 1			191,250.00		190,753.20		09-Dec-2004		6.750%		MD - 85.00%		Paid Off - 360		9/1/2004
84973080 1			200,500.00		199,470.71		18-Nov-2004		7.990%		IL - 75.66%		Paid Off - 240		9/1/2004
85437424 1			153,750.00		153,554.91		02-Dec-2004		10.250%		IL - 75.00%		Paid Off - 360		9/1/2004
85594166 1			151,000.00		150,750.15		10-Dec-2004		8.990%		FL - 73.93%		Paid Off - 360		9/1/2004
87577326 1			142,800.00		142,614.90		30-Nov-2004		10.150%		WI - 84.00%		Paid Off - 360		9/1/2004
80171143 1			72,250.00		72,089.99		19-Nov-2004		8.990%		FL - 85.00%		Repur/Subs - 360		8/1/2004
83896902 1			270,000.00		269,015.68		30-Nov-2004		6.500%		FL - 72.00%		Repur/Subs - 360		8/1/2004


TOTAL			67,380,855.00		67,095,856.94



Page 27 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



										Group 2		Group 1		Total


*Current*




Number of Loans Liquidated									0		0		0
Collateral Principal Realized Loss/(Gain) Amount									0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00

*Cumulative*




Number of Loans Liquidated									0		0		0
Collateral Realized Loss/(Gain) Amount									0.00		0.00		0.00
Net Liquidation Proceeds									0.00		0.00		0.00










Page 28 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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 29 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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 30 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Realized Loss Detail Report
Loan Number			Current		State &			Prior		Realized				Cumulative

&		Loan	Note		LTV at	Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination	Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)





TOTAL



Page 31 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 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

60 + Days Delinquent Balance													41,666,724.44
Ending Balance													2,284,024,903.06
Delinquency Percentage													1.824268%

Certificate Balances of Mezzanine and C Classes													318,750,001.65
Credit Enhancement Percentage													13.955627%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

									Group 2		Group 1		Total
Current LIBOR Rate													2.180000%
Next LIBOR Rate													2.417500%




Page 32 of 33
Ameriquest Mortgage Securities, Inc. 2004-R8

Mortgage Pass-Through Certificates

2004-R8

December 27, 2004 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

									Next Pass Through Rate			NET WAC Shortfall CarryOver		NET WAC Shortfall Paid
CLASS

			A-1						2.71%			$0.00		$0.00

			A-2						2.58%			$0.00		$0.00

			A-3						2.72%			$0.00		$0.00

			A-4						2.94%			$0.00		$0.00

			A-5						2.79%			$0.00		$0.00

			M-1						3.06%			$0.00		$0.00

			M-2						3.10%			$0.00		$0.00

			M-3						3.15%			$0.00		$0.00

			M-4						3.62%			$0.00		$0.00

			M-5						3.70%			$0.00		$0.00

			M-6						3.87%			$0.00		$0.00

			M-7						4.35%			$0.00		$0.00

			M-8						4.57%			$0.00		$0.00

			M-9						5.17%			$0.00		$0.00

			M-10						4.92%			$0.00		$0.00

			CE						0.00%			$0.00		$0.00

			P						0.00%			$0.00		$0.00

			R						0.00%			$0.00		$0.00







Page 33 of 33

AMERIQUEST MORTGAGE SECURITIES INC ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2004-R8 8-K