

                                       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): May 25, 2005
                           (Date of earliest event reported)

        Ameriquest Mortgage Securities Inc. (as Depositor under the Trust
      Agreement, dated as March 1, 2005, providing for the issuance of
          Asset-Backed Pass-Through Certificates, Series 2005-R2)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121781-02                          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) 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
     May 25, 2005.

                                    Signatures

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


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


          Date:  Jun 02, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

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



Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Ameriquest Mtg Sec Inc						1. Certificate Payment Report					2
				Ameriquest Mtg Sec Inc						2. Collection Account Report					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					16

										7. Foreclosure Report					17
										8. Prepayment Report					18
										9. Prepayment Detail Report					21
										9. Prepayment Detail Report					21
										10. Realized Loss Report					24
										11. Realized Loss Detail Report					27
				Servicer(s)						11. Realized Loss Detail Report					27
				Servicer(s)						12. Triggers and Adj. Cert. Report					28
				Ameriquest Mortgage Corp						12. Triggers and Adj. Cert. Report					28
				Ameriquest Mortgage Corp						13. Additional Certificate Report					29
										13. Additional Certificate Report					29


				Underwriter(s)
				Morgan Stanley
				Wachovia Securites
				RBS Greenwich Capital
				UBS Investment Bank

										Total Number of Pages					29
															29


				Dates						Contacts

				Cut-Off Date:			March 01, 2005			Valerie Delgado
				Close Date:			March 24, 2005			Administrator
				First Distribution Date:			April 25, 2005			(714) 247-6273
										valerie.m.delgado@db.com
										valerie.m.delgado@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			May 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			April 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							May 24, 2005
							May 24, 2005

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






Page 1 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC II
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	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-1A	SR	$	258,089,000.00		255,552,706.11		710,223.56		5,218,397.42		5,928,620.98		0.00		0.00		250,334,308.69
A-1A	SR	$	258,089,000.00		255,552,706.11		710,223.56		5,218,397.42		5,928,620.98		0.00		0.00		250,334,308.69
A-1B	SR	$	64,523,000.00		63,888,919.16		176,226.94		1,304,614.52		1,480,841.46		0.00		0.00		62,584,304.64
A-2A	SR	$	258,048,000.00		255,684,139.45		696,739.28		3,489,685.25		4,186,424.53		0.00		0.00		252,194,454.20
A-2B	SR	$	64,511,000.00		63,920,044.02		176,845.46		872,407.79		1,049,253.25		0.00		0.00		63,047,636.23
A-3A	SR	$	124,645,000.00		119,135,279.38		309,751.73		7,563,993.84		7,873,745.57		0.00		0.00		111,571,285.54
A-3B	SR	$	139,369,000.00		139,369,000.00		373,973.48		0.00		373,973.48		0.00		0.00		139,369,000.00
A-3C	SR	$	26,352,000.00		26,352,000.00		73,785.60		0.00		73,785.60		0.00		0.00		26,352,000.00
A-3D	SR	$	32,263,000.00		31,650,806.71		87,567.23		840,446.65		928,013.88		0.00		0.00		30,810,360.06
M-1	MEZ	$	31,200,000.00		31,200,000.00		90,220.00		0.00		90,220.00		0.00		0.00		31,200,000.00
M-2	MEZ	$	49,800,000.00		49,800,000.00		145,250.00		0.00		145,250.00		0.00		0.00		49,800,000.00
M-3	MEZ	$	16,800,000.00		16,800,000.00		49,560.00		0.00		49,560.00		0.00		0.00		16,800,000.00
M-4	MEZ	$	28,800,000.00		28,800,000.00		89,280.00		0.00		89,280.00		0.00		0.00		28,800,000.00
M-5	MEZ	$	16,800,000.00		16,800,000.00		52,500.00		0.00		52,500.00		0.00		0.00		16,800,000.00
M-6	MEZ	$	12,000,000.00		12,000,000.00		38,000.00		0.00		38,000.00		0.00		0.00		12,000,000.00
M-7	MEZ	$	19,200,000.00		19,200,000.00		68,640.00		0.00		68,640.00		0.00		0.00		19,200,000.00
M-8	MEZ	$	9,000,000.00		9,000,000.00		32,775.00		0.00		32,775.00		0.00		0.00		9,000,000.00
M-9	MEZ	$	13,200,000.00		13,200,000.00		55,220.00		0.00		55,220.00		0.00		0.00		13,200,000.00
M-10	MEZ	$	7,800,000.00		7,800,000.00		35,880.00		0.00		35,880.00		0.00		0.00		7,800,000.00
M-11	MEZ	$	12,000,000.00		12,000,000.00		55,200.00		0.00		55,200.00		0.00		0.00		12,000,000.00
CE	SUB	$	15,600,337.10		15,600,005.68		3,658,185.58		0.00		3,658,185.58		0.00		0.00		15,600,005.68
P	SUB	$	100.00		100.00		164,773.73		0.00		164,773.73		0.00		0.00		100.00
R	RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,200,000,437.10		1,187,753,000.51		7,140,597.59		19,289,545.47		26,430,143.06		0.00		0.00		1,168,463,455.04
Total





Page 2 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	04/25/05		05/24/05		A-Act/360		03072SYJ8		258,089,000.00		990.172794		2.751855		20.219372		22.971227	969.953422
A-1B	04/25/05		05/24/05		A-Act/360		03072SYK5		64,523,000.00		990.172794		2.731227		20.219372		22.950598	969.953422
A-2A	04/25/05		05/24/05		A-Act/360		03072SYL3		258,048,000.00		990.839454		2.700038		13.523396		16.223433	977.316058
A-2B	04/25/05		05/24/05		A-Act/360		03072SYM1		64,511,000.00		990.839454		2.741323		13.523396		16.264718	977.316058
A-3A	04/25/05		05/24/05		A-Act/360		03072SYN9		124,645,000.00		955.796698		2.485071		60.684294		63.169366	895.112404
A-3B	04/25/05		05/24/05		A-Act/360		03072SYP4		139,369,000.00		1,000.000000		2.683333		0.000000		2.683333	1,000.000000
A-3C	04/25/05		05/24/05		A-Act/360		03072SYQ2		26,352,000.00		1,000.000000		2.800000		0.000000		2.800000	1,000.000000
A-3D	04/25/05		05/24/05		A-Act/360		03072SZC2		32,263,000.00		981.024911		2.714169		26.049861		28.764029	954.975051
M-1	04/25/05		05/24/05		A-Act/360		03072SYR0		31,200,000.00		1,000.000000		2.891667		0.000000		2.891667	1,000.000000
M-2	04/25/05		05/24/05		A-Act/360		03072SYS8		49,800,000.00		1,000.000000		2.916667		0.000000		2.916667	1,000.000000
M-3	04/25/05		05/24/05		A-Act/360		03072SYT6		16,800,000.00		1,000.000000		2.950000		0.000000		2.950000	1,000.000000
M-4	04/25/05		05/24/05		A-Act/360		03072SYU3		28,800,000.00		1,000.000000		3.100000		0.000000		3.100000	1,000.000000
M-5	04/25/05		05/24/05		A-Act/360		03072SYV1		16,800,000.00		1,000.000000		3.125000		0.000000		3.125000	1,000.000000
M-6	04/25/05		05/24/05		A-Act/360		03072SYW9		12,000,000.00		1,000.000000		3.166667		0.000000		3.166667	1,000.000000
M-7	04/25/05		05/24/05		A-Act/360		03072SYX7		19,200,000.00		1,000.000000		3.575000		0.000000		3.575000	1,000.000000
M-8	04/25/05		05/24/05		A-Act/360		03072SYY5		9,000,000.00		1,000.000000		3.641667		0.000000		3.641667	1,000.000000
M-9	04/25/05		05/24/05		A-Act/360		03072SYZ2		13,200,000.00		1,000.000000		4.183333		0.000000		4.183333	1,000.000000
M-10	04/25/05		05/24/05		A-Act/360		03072SZD0		7,800,000.00		1,000.000000		4.600000		0.000000		4.600000	1,000.000000
M-11	04/25/05		05/24/05		A-Act/360		03072SZE8		12,000,000.00		1,000.000000		4.600000		0.000000		4.600000	1,000.000000
CE	04/01/05		04/30/05		F-30/360				1,215,600,774.20		12.833165		3.009364		0.000000		3.009364	12.833165
P	04/01/05		04/30/05		F-30/360				100.00		1,000.000000		1,647,737.300000		0.000000		1,647,737.300000	1,000.000000
R	04/01/05		04/30/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 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-1A	258,089,000.00		1,436,313.95		7,230,690.95		524,000.36		7,754,691.31		9,191,005.26		0.00		0.00		250,334,308.69
A-1B	64,523,000.00		356,317.80		1,807,693.75		131,001.61		1,938,695.36		2,295,013.16		0.00		0.00		62,584,304.64
A-2A	258,048,000.00		1,407,804.88		5,319,526.02		534,019.78		5,853,545.80		7,261,350.68		0.00		0.00		252,194,454.20
A-2B	64,511,000.00		357,476.26		1,329,860.90		133,502.87		1,463,363.77		1,820,840.03		0.00		0.00		63,047,636.23
A-3A	124,645,000.00		636,598.62		12,504,900.35		568,814.11		13,073,714.46		13,710,313.08		0.00		0.00		111,571,285.54
A-3B	139,369,000.00		751,818.32		0.00		0.00		0.00		751,818.32		0.00		0.00		139,369,000.00
A-3C	26,352,000.00		148,508.16		0.00		0.00		0.00		148,508.16		0.00		0.00		26,352,000.00
A-3D	32,263,000.00		177,903.63		1,389,438.15		63,201.79		1,452,639.94		1,630,543.57		0.00		0.00		30,810,360.06
M-1	31,200,000.00		181,740.00		0.00		0.00		0.00		181,740.00		0.00		0.00		31,200,000.00
M-2	49,800,000.00		292,658.00		0.00		0.00		0.00		292,658.00		0.00		0.00		49,800,000.00
M-3	16,800,000.00		99,885.33		0.00		0.00		0.00		99,885.33		0.00		0.00		16,800,000.00
M-4	28,800,000.00		180,160.00		0.00		0.00		0.00		180,160.00		0.00		0.00		28,800,000.00
M-5	16,800,000.00		105,961.33		0.00		0.00		0.00		105,961.33		0.00		0.00		16,800,000.00
M-6	12,000,000.00		76,720.00		0.00		0.00		0.00		76,720.00		0.00		0.00		12,000,000.00
M-7	19,200,000.00		138,954.67		0.00		0.00		0.00		138,954.67		0.00		0.00		19,200,000.00
M-8	9,000,000.00		66,375.00		0.00		0.00		0.00		66,375.00		0.00		0.00		9,000,000.00
M-9	13,200,000.00		112,126.67		0.00		0.00		0.00		112,126.67		0.00		0.00		13,200,000.00
M-10	7,800,000.00		72,973.33		0.00		0.00		0.00		72,973.33		0.00		0.00		7,800,000.00
M-11	12,000,000.00		112,266.67		0.00		0.00		0.00		112,266.67		0.00		0.00		12,000,000.00
CE	15,600,337.10		7,313,184.33		0.00		0.00		331.42		7,313,515.75		0.00		0.00		15,600,005.68
P	100.00		245,601.69		0.00		0.00		0.00		245,601.69		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total	1,200,000,437.10		14,271,348.64		29,582,110.12		1,954,540.52		31,536,982.06		45,808,330.70		0.00		0.00		1,168,463,455.04



Page 4 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

Interest Detail - REMIC II
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	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-1A	3.33500%		255,552,706.11		710,223.56		0.00		0.00		0.00		710,223.56		710,223.56		0.00
A-1B	3.31000%		63,888,919.16		176,226.94		0.00		0.00		0.00		176,226.94		176,226.94		0.00
A-2A	3.27000%		255,684,139.45		696,739.28		0.00		0.00		0.00		696,739.28		696,739.28		0.00
A-2B	3.32000%		63,920,044.02		176,845.46		0.00		0.00		0.00		176,845.46		176,845.46		0.00
A-3A	3.12000%		119,135,279.38		309,751.73		0.00		0.00		0.00		309,751.73		309,751.73		0.00
A-3B	3.22000%		139,369,000.00		373,973.48		0.00		0.00		0.00		373,973.48		373,973.48		0.00
A-3C	3.36000%		26,352,000.00		73,785.60		0.00		0.00		0.00		73,785.60		73,785.60		0.00
A-3D	3.32000%		31,650,806.71		87,567.23		0.00		0.00		0.00		87,567.23		87,567.23		0.00
M-1	3.47000%		31,200,000.00		90,220.00		0.00		0.00		0.00		90,220.00		90,220.00		0.00
M-2	3.50000%		49,800,000.00		145,250.00		0.00		0.00		0.00		145,250.00		145,250.00		0.00
M-3	3.54000%		16,800,000.00		49,560.00		0.00		0.00		0.00		49,560.00		49,560.00		0.00
M-4	3.72000%		28,800,000.00		89,280.00		0.00		0.00		0.00		89,280.00		89,280.00		0.00
M-5	3.75000%		16,800,000.00		52,500.00		0.00		0.00		0.00		52,500.00		52,500.00		0.00
M-6	3.80000%		12,000,000.00		38,000.00		0.00		0.00		0.00		38,000.00		38,000.00		0.00
M-7	4.29000%		19,200,000.00		68,640.00		0.00		0.00		0.00		68,640.00		68,640.00		0.00
M-8	4.37000%		9,000,000.00		32,775.00		0.00		0.00		0.00		32,775.00		32,775.00		0.00
M-9	5.02000%		13,200,000.00		55,220.00		0.00		0.00		0.00		55,220.00		55,220.00		0.00
M-10	5.52000%		7,800,000.00		35,880.00		0.00		0.00		0.00		35,880.00		35,880.00		0.00
M-11	5.52000%		12,000,000.00		55,200.00		0.00		0.00		0.00		55,200.00		55,200.00		0.00
CE	281.39879%		15,600,005.68		0.00		0.00		0.00		0.00		0.00		3,658,185.58		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		164,773.73		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,187,753,000.51		3,317,638.28		0.00		0.00		0.00		3,317,638.28		7,140,597.59		0.00



Page 5 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								8,404,440.49		4,362,093.04		6,523,011.94		19,289,545.47
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								8,404,440.49		4,362,093.04		6,523,011.94		19,289,545.47
Interest Collections								2,362,056.50		2,374,216.55		2,386,222.85		7,103,580.90
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-39,271.77		-42,647.45		-45,837.82		-127,757.04
Interest Other Accounts														164,773.73
TOTAL NET INTEREST								2,322,784.74		2,331,569.10		2,340,385.03		7,140,597.59
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														26,430,143.06



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									314,925.34		333,220.13		326,545.53		974,691.00
Curtailments									25,329.25		28,429.81		26,098.11		79,857.17
Prepayments In Full									7,791,347.83		3,940,564.46		5,981,607.09		17,713,519.38
Repurchased/Substitutions									272,838.07		59,878.64		188,761.21		521,477.92
Liquidations									0.00		0.00		0.00		0.00
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-239,529.57		-244,278.44		-231,387.88		-715,195.89
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									239,529.57		244,278.44		231,387.88		715,195.89
TOTAL PRINCIPAL COLLECTED									8,404,440.49		4,362,093.04		6,523,011.94		19,289,545.47


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS								0.00		0.00		0.00		0.00





Page 6 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								2,467,077.98		2,497,088.02		2,504,979.41		7,469,145.41
Repurchased/Substitution Interest								1,546.08		523.94		1,386.13		3,456.15
Liquidation Interest								0.00		0.00		0.00		0.00
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-5,569.47		-3,828.81		-9,827.61		-19,225.89
Delinquent Interest								-1,893,402.12		-1,884,168.16		-1,842,798.99		-5,620,369.27
Compensating Interest								5,569.47		3,828.81		9,827.61		19,225.90
Civil Relief Act Shortfalls								-0.00		-0.00		-0.00		-0.00
Interest Advanced								1,767,919.55		1,760,772.76		1,722,656.31		5,251,348.62
TOTAL INTEREST COLLECTED								2,362,056.50		2,374,216.55		2,386,222.85		7,103,580.90


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
								Group 3		Group 2		Group 1		Total
Non-Recoverable Advances								0.00		0.00		0.00		0.00
Reimbursements to Master Servicer								0.00		0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS								0.00		0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
Prepayment Charges														164,773.73
Net WAC Investment Income														0.00
TOTAL INTEREST OTHER ACCOUNTS														164,773.73



INTEREST - FEES
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								38,648.07		42,018.88		45,209.48		125,876.43
Trustee Fees								623.70		628.57		628.34		1,880.61
TOTAL INTEREST FEES								39,271.77		42,647.45		45,837.82		127,757.04




Page 7 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
								Group 3		Group 2		Group 1		Total
Net WAC Reserve Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
								Group 3		Group 2		Group 1		Total
Overcollateralized Amount														15,600,005.68
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														15,600,005.68

Credit Enhancement Percentage														19.87%
Class A Certificate Defiency Amount														0.00




Page 8 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



Loan Count:


Original								1,709		2,644		2,461		6,814
Prior								1,689		2,628		2,442		6,759
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-25		-24		-30		-79
Repurchases								-1		-1		-2		-4
Liquidations								-0		-0		-0		-0
Current								1,663		2,603		2,410		6,676
Principal Balance:


Original								400,035,619.04		399,949,167.75		400,015,650.31		1,200,000,437.10
Prior								393,913,539.47		396,994,271.26		396,845,189.79		1,187,753,000.52
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-314,925.34		-333,220.13		-326,545.53		-974,691.00
Partial Prepayments								-25,329.25		-28,429.81		-26,098.11		-79,857.17
Full Voluntary Prepayments								-7,791,347.83		-3,940,564.46		-5,981,607.09		-17,713,519.38
Repurchases								-272,838.07		-59,878.64		-188,761.21		-521,477.92
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								385,509,098.98		392,632,178.22		390,322,177.85		1,168,463,455.05





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								7.52115%		7.55269%		7.58162%		7.55182%
Weighted Average Coupon Prior								7.52115%		7.55269%		7.58162%		7.55182%
Weighted Average Coupon Current								7.52030%		7.54957%		7.57887%		7.54965%
Weighted Average Months to Maturity Original								354		351		352		352
Weighted Average Months to Maturity Prior								354		351		352		352
Weighted Average Months to Maturity Current								353		350		351		351
Weighted Avg Remaining Amortization Term Original								354		351		352		352
Weighted Avg Remaining Amortization Term Prior								354		351		352		352
Weighted Avg Remaining Amortization Term Current								353		350		351		351
Weighted Average Seasoning Original								2.11		2.16		2.14		2.14
Weighted Average Seasoning Prior								2.11		2.16		2.14		2.14
Weighted Average Seasoning Current								3.11		3.16		3.14		3.14









Page 10 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.80199%		5.82431%		5.89064%		5.83889%
Weighted Average Margin Prior								5.80199%		5.82431%		5.89064%		5.83889%
Weighted Average Margin Current								5.80913%		5.82330%		5.88974%		5.84073%
Weighted Average Max Rate Original								13.75783%		13.76170%		13.80585%		13.77508%
Weighted Average Max Rate Prior								13.75783%		13.76170%		13.80585%		13.77508%
Weighted Average Max Rate Current								13.75971%		13.75768%		13.80276%		13.77338%
Weighted Average Min Rate Original								7.75783%		7.76170%		7.80585%		7.77508%
Weighted Average Min Rate Prior								7.75783%		7.76170%		7.80585%		7.77508%
Weighted Average Min Rate Current								7.75971%		7.75768%		7.80276%		7.77338%
Weighted Average Cap Up Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior								1.00000%		1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current								1.00000%		1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

									Group 3		Group 2		Group 1		Total




Current Servicing Fees								38,648.07		42,018.88		45,209.48		125,876.43
Delinquent Servicing Fees								125,482.57		123,395.41		120,142.68		369,020.66
TOTAL SERVICING FEES								164,130.65		165,414.29		165,352.16		494,897.10


Total Servicing Fees								164,130.65		165,414.29		165,352.16		494,897.10
Compensating Interest								-5,569.47		-3,828.81		-9,827.61		-19,225.90
Delinquent Servicing Fees								-125,482.57		-123,395.41		-120,142.68		-369,020.66
COLLECTED SERVICING FEES								38,648.07		42,018.88		45,209.48		106,650.54


Total Advanced Interest								1,767,919.55		1,760,772.76		1,722,656.31		5,251,348.62
Total Advanced Principal								239,529.57		244,278.44		231,387.88		715,195.89
Aggregate Advances with respect to this Distribution								2,007,449.12		2,005,051.20		1,954,044.19		5,966,544.51





ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								5,569.47		3,828.81		9,827.61		19,225.89
Compensating Interest								-5,569.47		-3,828.81		-9,827.61		-19,225.90
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00


Ending Pool Stated Principal Balance								385,509,098.98		392,632,178.22		390,322,177.85		1,168,463,455.05
Weighted Average Net Mortgage Rate								7.018402%		7.047666%		7.076971%		7.047752%




Page 11 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1,385,798.54		0.00		0.00		1,385,798.54
			% Balance				0.12%		0.00%		0.00%		0.12%
			# Loans				13		0		0		13
			% # Loans				0.19%		0.00%		0.00%		0.19%
	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		558,103.39		0.00		0.00		0.00		558,103.39
			% Balance		0.05%		0.00%		0.00%		0.00%		0.05%
			# Loans		7		0		0		0		7
			% # Loans		0.10%		0.00%		0.00%		0.00%		0.10%
	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		558,103.39		1,385,798.54		0.00		0.00		1,943,901.93
			% Balance		0.05%		0.12%		0.00%		0.00%		0.17%
			# Loans		7		13		0		0		20
			% # Loans		0.10%		0.19%		0.00%		0.00%		0.30%









Page 12 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				578,514.25		0.00		0.00		578,514.25
			% Balance				0.15%		0.00%		0.00%		0.15%
			# Loans				6		0		0		6
			% # Loans				0.25%		0.00%		0.00%		0.25%
	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		425,671.10		0.00		0.00		0.00		425,671.10
			% Balance		0.11%		0.00%		0.00%		0.00%		0.11%
			# Loans		5		0		0		0		5
			% # Loans		0.21%		0.00%		0.00%		0.00%		0.21%
	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		425,671.10		578,514.25		0.00		0.00		1,004,185.35
			% Balance		0.11%		0.15%		0.00%		0.00%		0.26%
			# Loans		5		6		0		0		11
			% # Loans		0.21%		0.25%		0.00%		0.00%		0.46%










Page 13 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				672,572.00		0.00		0.00		672,572.00
			% Balance				0.17%		0.00%		0.00%		0.17%
			# Loans				6		0		0		6
			% # Loans				0.23%		0.00%		0.00%		0.23%
	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		132,432.29		0.00		0.00		0.00		132,432.29
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		2		0		0		0		2
			% # Loans		0.08%		0.00%		0.00%		0.00%		0.08%
	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		132,432.29		672,572.00		0.00		0.00		805,004.29
			% Balance		0.03%		0.17%		0.00%		0.00%		0.21%
			# Loans		2		6		0		0		8
			% # Loans		0.08%		0.23%		0.00%		0.00%		0.31%










Page 14 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				134,712.29		0.00		0.00		134,712.29
			% Balance				0.03%		0.00%		0.00%		0.03%
			# Loans				1		0		0		1
			% # Loans				0.06%		0.00%		0.00%		0.06%
	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		134,712.29		0.00		0.00		134,712.29
			% Balance		0.00%		0.03%		0.00%		0.00%		0.03%
			# Loans		0		1		0		0		1
			% # Loans		0.00%		0.06%		0.00%		0.00%		0.06%









Page 15 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 16 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL



Page 17 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

									Group 3		Group 2		Group 1		Total




Current


Number of Paid in Full Loans								25		24		30		79
Number of Repurchased Loans								1		1		2		4
Total Number of Loans Prepaid in Full								26		25		32		83
Curtailments Amount								25,329.25		28,429.81		26,098.11		79,857.17
Paid in Full Balance								7,791,347.83		3,940,564.46		5,981,607.09		17,713,519.38
Repurchased Loans Balance								272,838.07		59,878.64		188,761.21		521,477.92
Total Prepayment Amount								8,089,515.15		4,028,872.91		6,196,466.41		18,314,854.47

Cumulative


Number of Paid in Full Loans								37		32		42		111
Number of Repurchased Loans								9		9		9		27
Total Number of Loans Prepaid in Full								46		41		51		138
Paid in Full Balance								11,751,195.44		5,411,102.42		7,562,290.27		24,724,588.13
Repurchased Loans Balance								1,964,444.49		1,158,795.68		1,404,425.00		4,527,665.17
Curtailments Amount								178,864.23		79,568.78		71,755.22		330,188.23
Total Prepayment Amount								13,894,504.16		6,649,466.88		9,038,470.49		29,582,441.53










Page 18 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

									Group 3		Group 2		Group 1		Total



SMM								2.06%		1.02%		1.56%		1.54%
3 Months Avg SMM								1.75%		0.84%		1.14%		1.24%
12 Months Avg SMM								1.75%		0.84%		1.14%		1.24%
Avg SMM Since Cut-off								1.75%		0.84%		1.14%		1.24%


CPR								22.06%		11.53%		17.22%		17.03%
3 Months Avg CPR								19.13%		9.58%		12.83%		13.93%
12 Months Avg CPR								19.13%		9.58%		12.83%		13.93%
Avg CPR Since Cut-off								19.13%		9.58%		12.83%		13.93%


PSA								3,543.94%		1,827.05%		2,741.04%		2,714.09%
3 Months Avg PSA Approximation								3,662.13%		1,803.17%		2,427.69%		2,640.10%
12 Months Avg PSA Approximation								3,662.13%		1,803.17%		2,427.69%		2,640.10%
Avg PSA Since Cut-off Approximation								3,662.13%		1,803.17%		2,427.69%		2,640.10%










Page 19 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 20 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

94635067 2			342,000.00		340,481.92			18-Apr-2005		6.650%		IL - 90.00%		Paid Off - 360		01-Dec-2004
			342,000.00

97181382 3			137,677.00		137,204.12			04-May-2005		7.950%		WA - 89.99%		Paid Off - 360		01-Dec-2004
97181382 3					137,204.12			04-May-2005		7.950%		WA - 89.99%		Paid Off - 360		01-Dec-2004
97358709 1			276,250.00		275,654.49			06-May-2005		10.200%		CA - 85.00%		Paid Off - 360		01-Dec-2004
97358709 1					275,654.49			06-May-2005		10.200%		CA - 85.00%		Paid Off - 360		01-Dec-2004
97397244 1			90,000.00		89,792.31			29-Apr-2005		8.150%		OH - 75.00%		Paid Off - 360		01-Feb-2005
97397244 1					89,792.31			29-Apr-2005		8.150%		OH - 75.00%		Paid Off - 360		01-Feb-2005
97521546 1			281,949.00		278,863.60			15-Apr-2005		6.400%		CA - 83.17%		Paid Off - 360		01-Dec-2004
97521546 1					278,863.60			15-Apr-2005		6.400%		CA - 83.17%		Paid Off - 360		01-Dec-2004
97677389 2			60,000.00		58,498.40			06-May-2005		9.850%		FL - 38.96%		Paid Off - 120		01-Dec-2004
97677389 2					58,498.40			06-May-2005		9.850%		FL - 38.96%		Paid Off - 120		01-Dec-2004
99971442 3			77,543.00		77,281.44			13-Apr-2005		6.900%		MS - 76.94%		Paid Off - 360		01-Jan-2005
99971442 3					77,281.44			13-Apr-2005		6.900%		MS - 76.94%		Paid Off - 360		01-Jan-2005
100449784 2			129,000.00		128,743.13			02-May-2005		9.500%		MI - 75.00%		Paid Off - 360		01-Jan-2005
100449784 2					128,743.13			02-May-2005		9.500%		MI - 75.00%		Paid Off - 360		01-Jan-2005
101325645 2			306,000.00		305,596.26			26-Apr-2005		8.100%		AZ - 85.00%		Paid Off - 360		01-Mar-2005
101325645 2					305,596.26			26-Apr-2005		8.100%		AZ - 85.00%		Paid Off - 360		01-Mar-2005
101331569 3			415,000.00		414,276.33			06-May-2005		6.700%		CA - 73.45%		Paid Off - 360		01-Mar-2005
101331569 3					414,276.33			06-May-2005		6.700%		CA - 73.45%		Paid Off - 360		01-Mar-2005
101610384 3			187,500.00		187,054.66			03-May-2005		8.650%		NY - 75.00%		Paid Off - 360		01-Jan-2005
101610384 3					187,054.66			03-May-2005		8.650%		NY - 75.00%		Paid Off - 360		01-Jan-2005
102120961 1			86,400.00		86,250.63			05-May-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005
102120961 1					86,250.63			05-May-2005		7.800%		FL - 80.00%		Paid Off - 360		01-Mar-2005
102316205 2			131,500.00		131,241.49			05-May-2005		8.150%		OH - 73.06%		Paid Off - 360		01-Feb-2005
102316205 2					131,241.49			05-May-2005		8.150%		OH - 73.06%		Paid Off - 360		01-Feb-2005
102350287 3			65,000.00		64,874.36			21-Apr-2005		8.400%		ME - 42.76%		Paid Off - 360		01-Feb-2005
102350287 3					64,874.36			21-Apr-2005		8.400%		ME - 42.76%		Paid Off - 360		01-Feb-2005
102924669 2			193,487.00		193,082.87			28-Apr-2005		7.850%		OH - 89.99%		Paid Off - 360		01-Feb-2005
102924669 2					193,082.87			28-Apr-2005		7.850%		OH - 89.99%		Paid Off - 360		01-Feb-2005
103044285 3			229,861.00		229,522.16			29-Apr-2005		7.550%		MD - 85.00%		Paid Off - 360		01-Mar-2005
103044285 3					229,522.16			29-Apr-2005		7.550%		MD - 85.00%		Paid Off - 360		01-Mar-2005
103191169 3			560,000.00		559,319.09			30-Apr-2005		8.500%		NY - 89.60%		Paid Off - 360		01-Mar-2005
103191169 3					559,319.09			30-Apr-2005		8.500%		NY - 89.60%		Paid Off - 360		01-Mar-2005
103213062 3			607,750.00		606,871.87			03-May-2005		7.650%		NY - 85.00%		Paid Off - 360		01-Mar-2005
103213062 3					606,871.87			03-May-2005		7.650%		NY - 85.00%		Paid Off - 360		01-Mar-2005
103950549 3			174,675.00		174,483.06			10-May-2005		8.990%		NV - 85.00%		Paid Off - 360		01-Mar-2005
103950549 3					174,483.06			10-May-2005		8.990%		NV - 85.00%		Paid Off - 360		01-Mar-2005
103977989 1			225,000.00		222,436.45			09-May-2005		8.350%		NY - 75.00%		Paid Off - 360		01-Mar-2005
103977989 1					222,436.45			09-May-2005		8.350%		NY - 75.00%		Paid Off - 360		01-Mar-2005
104108600 1			318,000.00		317,558.64			20-Apr-2005		7.850%		CA - 87.12%		Paid Off - 360		01-Mar-2005
104108600 1					317,558.64			20-Apr-2005		7.850%		CA - 87.12%		Paid Off - 360		01-Mar-2005
104326087 2			90,000.00		89,871.69			09-May-2005		7.800%		FL - 78.26%		Paid Off - 360		01-Mar-2005
104326087 2					89,871.69			09-May-2005		7.800%		FL - 78.26%		Paid Off - 360		01-Mar-2005
104664727 1			142,500.00		142,231.47			09-May-2005		6.300%		CA - 77.03%		Paid Off - 360		01-Mar-2005
104664727 1					142,231.47			09-May-2005		6.300%		CA - 77.03%		Paid Off - 360		01-Mar-2005
104695705 3			223,500.00		223,254.27			10-May-2005		8.990%		GA - 89.40%		Paid Off - 360		01-Mar-2005
104695705 3					223,254.27			10-May-2005		8.990%		GA - 89.40%		Paid Off - 360		01-Mar-2005
104728829 2			103,250.00		103,093.62			18-Apr-2005		8.100%		UT - 82.60%		Paid Off - 360		01-Mar-2005
104728829 2					103,093.62			18-Apr-2005		8.100%		UT - 82.60%		Paid Off - 360		01-Mar-2005
104744164 1			176,250.00		176,024.45			12-Apr-2005		8.250%		FL - 75.00%		Paid Off - 360		01-Mar-2005
104744164 1					176,024.45			12-Apr-2005		8.250%		FL - 75.00%		Paid Off - 360		01-Mar-2005
104769922 3			144,450.00		144,203.94			03-May-2005		7.250%		WY - 90.00%		Paid Off - 360		01-Mar-2005
104769922 3					144,203.94			03-May-2005		7.250%		WY - 90.00%		Paid Off - 360		01-Mar-2005
104799986 2			177,000.00		176,809.90			29-Apr-2005		9.100%		NJ - 86.34%		Paid Off - 360		01-Mar-2005
104799986 2					176,809.90			29-Apr-2005		9.100%		NJ - 86.34%		Paid Off - 360		01-Mar-2005
104807045 1			111,200.00		111,114.04			30-Apr-2005		10.650%		WI - 84.24%		Paid Off - 360		01-Mar-2005
104807045 1					111,114.04			30-Apr-2005		10.650%		WI - 84.24%		Paid Off - 360		01-Mar-2005
104855440 3			316,000.00		315,556.96			03-May-2005		7.800%		CA - 66.53%		Paid Off - 360		01-Mar-2005
104855440 3					315,556.96			03-May-2005		7.800%		CA - 66.53%		Paid Off - 360		01-Mar-2005
104887146 2			130,408.00		130,287.11			29-Apr-2005		9.800%		NJ - 79.04%		Paid Off - 360		01-Mar-2005
104887146 2					130,287.11			29-Apr-2005		9.800%		NJ - 79.04%		Paid Off - 360		01-Mar-2005
104903760 2			258,000.00		257,470.11			22-Apr-2005		5.850%		CA - 63.86%		Paid Off - 360		01-Mar-2005
104903760 2					257,470.11			22-Apr-2005		5.850%		CA - 63.86%		Paid Off - 360		01-Mar-2005
104924147 1			301,000.00		300,644.03			28-Apr-2005		9.300%		IL - 75.25%		Paid Off - 360		01-Mar-2005
104924147 1					300,644.03			28-Apr-2005		9.300%		IL - 75.25%		Paid Off - 360		01-Mar-2005
104952643 1			137,000.00		136,843.40			10-May-2005		8.800%		MD - 79.19%		Paid Off - 360		01-Mar-2005
104952643 1					136,843.40			10-May-2005		8.800%		MD - 79.19%		Paid Off - 360		01-Mar-2005
104958301 1			135,000.00		134,844.09			29-Apr-2005		8.750%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
104958301 1					134,844.09			29-Apr-2005		8.750%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
105013882 3			300,000.00		299,732.89			19-Apr-2005		9.990%		MD - 75.00%		Paid Off - 360		01-Mar-2005
105013882 3					299,732.89			19-Apr-2005		9.990%		MD - 75.00%		Paid Off - 360		01-Mar-2005
105018568 1			284,000.00		283,568.62			12-Apr-2005		7.400%		ME - 57.96%		Paid Off - 360		01-Mar-2005
105018568 1					283,568.62					7.400%		ME - 57.96%		Paid Off - 360



Page 21 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

105028245 2			133,000.00		132,302.47			26-Apr-2005		5.500%		MI - 68.21%		Paid Off - 240		01-Mar-2005
			133,000.00

105087100 1			340,000.00		339,564.89			15-Apr-2005		8.250%		MD - 89.47%		Paid Off - 360		01-Mar-2005
105087100 1					339,564.89			15-Apr-2005		8.250%		MD - 89.47%		Paid Off - 360		01-Mar-2005
105147268 1			246,000.00		245,594.72			29-Apr-2005		6.990%		CA - 78.10%		Paid Off - 360		01-Mar-2005
105147268 1					245,594.72			29-Apr-2005		6.990%		CA - 78.10%		Paid Off - 360		01-Mar-2005
105217244 2			211,100.00		210,771.93			04-May-2005		7.300%		CA - 87.23%		Paid Off - 360		01-Mar-2005
105217244 2					210,771.93			04-May-2005		7.300%		CA - 87.23%		Paid Off - 360		01-Mar-2005
105234702 3			148,410.00		148,290.24			02-May-2005		10.450%		IL - 90.00%		Paid Off - 360		01-Mar-2005
105234702 3					148,290.24			02-May-2005		10.450%		IL - 90.00%		Paid Off - 360		01-Mar-2005
105246706 1			250,000.00		249,747.84			12-Apr-2005		9.400%		IL - 65.79%		Paid Off - 360		01-Mar-2005
105246706 1					249,747.84			12-Apr-2005		9.400%		IL - 65.79%		Paid Off - 360		01-Mar-2005
105249809 1			232,815.00		232,607.71			06-May-2005		9.990%		MD - 85.00%		Paid Off - 360		01-Mar-2005
105249809 1					232,607.71			06-May-2005		9.990%		MD - 85.00%		Paid Off - 360		01-Mar-2005
105299929 3			495,000.00		494,440.04			03-May-2005		8.850%		CA - 70.71%		Paid Off - 360		01-Mar-2005
105299929 3					494,440.04			03-May-2005		8.850%		CA - 70.71%		Paid Off - 360		01-Mar-2005
105344840 3			238,000.00		237,810.01			02-May-2005		10.500%		FL - 85.00%		Paid Off - 360		01-Mar-2005
105344840 3					237,810.01			02-May-2005		10.500%		FL - 85.00%		Paid Off - 360		01-Mar-2005
105378145 2			89,600.00		89,492.16			26-Apr-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005
105378145 2					89,492.16			26-Apr-2005		8.550%		TX - 80.00%		Paid Off - 360		01-Mar-2005
105426886 1			141,500.00		141,260.38			02-May-2005		6.850%		NJ - 62.89%		Paid Off - 360		01-Mar-2005
105426886 1					141,260.38			02-May-2005		6.850%		NJ - 62.89%		Paid Off - 360		01-Mar-2005
105430946 2			147,500.00		147,341.58			25-Apr-2005		9.100%		MD - 66.29%		Paid Off - 360		01-Mar-2005
105430946 2					147,341.58			25-Apr-2005		9.100%		MD - 66.29%		Paid Off - 360		01-Mar-2005
105461941 2			127,400.00		127,200.62			27-Apr-2005		7.250%		FL - 74.94%		Paid Off - 360		01-Mar-2005
105461941 2					127,200.62			27-Apr-2005		7.250%		FL - 74.94%		Paid Off - 360		01-Mar-2005
105472229 1			93,347.00		93,229.95			22-Apr-2005		8.350%		CA - 63.07%		Paid Off - 360		01-Mar-2005
105472229 1					93,229.95			22-Apr-2005		8.350%		CA - 63.07%		Paid Off - 360		01-Mar-2005
105513022 3			340,780.00		340,197.25			09-May-2005		6.800%		MD - 84.14%		Paid Off - 360		01-Mar-2005
105513022 3					340,197.25			09-May-2005		6.800%		MD - 84.14%		Paid Off - 360		01-Mar-2005
105542369 3			504,500.00		503,530.85			29-Apr-2005		6.200%		CT - 79.45%		Paid Off - 360		01-Mar-2005
105542369 3					503,530.85			29-Apr-2005		6.200%		CT - 79.45%		Paid Off - 360		01-Mar-2005
105546485 2			128,000.00		127,877.51			27-Apr-2005		9.650%		FL - 71.91%		Paid Off - 360		01-Mar-2005
105546485 2					127,877.51			27-Apr-2005		9.650%		FL - 71.91%		Paid Off - 360		01-Mar-2005
105586044 3			407,500.00		407,084.63			29-Apr-2005		9.350%		OR - 58.21%		Paid Off - 360		01-Mar-2005
105586044 3					407,084.63			29-Apr-2005		9.350%		OR - 58.21%		Paid Off - 360		01-Mar-2005
105652762 1			68,000.00		67,942.09			21-Apr-2005		10.200%		GA - 37.57%		Paid Off - 360		01-Mar-2005
105652762 1					67,942.09			21-Apr-2005		10.200%		GA - 37.57%		Paid Off - 360		01-Mar-2005
105733182 1			118,000.00		117,802.40			15-Apr-2005		7.100%		CO - 56.19%		Paid Off - 360		01-Mar-2005
105733182 1					117,802.40			15-Apr-2005		7.100%		CO - 56.19%		Paid Off - 360		01-Mar-2005
105744023 1			357,000.00		356,352.77			09-May-2005		6.500%		CA - 85.00%		Paid Off - 360		01-Mar-2005
105744023 1					356,352.77			09-May-2005		6.500%		CA - 85.00%		Paid Off - 360		01-Mar-2005
105814081 3			385,000.00		384,590.82			28-Apr-2005		9.150%		CA - 89.54%		Paid Off - 360		01-Mar-2005
105814081 3					384,590.82			28-Apr-2005		9.150%		CA - 89.54%		Paid Off - 360		01-Mar-2005
106052269 2			144,000.00		143,884.94			02-May-2005		10.500%		NJ - 82.29%		Paid Off - 360		01-Mar-2005
106052269 2					143,884.94			02-May-2005		10.500%		NJ - 82.29%		Paid Off - 360		01-Mar-2005
106058787 2			266,000.00		265,429.47			11-Apr-2005		6.100%		MA - 79.40%		Paid Off - 360		01-Mar-2005
106058787 2					265,429.47			11-Apr-2005		6.100%		MA - 79.40%		Paid Off - 360		01-Mar-2005
106102262 1			219,000.00		218,602.97			05-May-2005		6.500%		CA - 68.44%		Paid Off - 360		01-Mar-2005
106102262 1					218,602.97			05-May-2005		6.500%		CA - 68.44%		Paid Off - 360		01-Mar-2005
106171747 2			112,200.00		112,071.75			03-May-2005		8.800%		UT - 85.00%		Paid Off - 360		01-Mar-2005
106171747 2					112,071.75			03-May-2005				UT - 85.00%		Paid Off - 360		01-Mar-2005
106171788 2			122,100.00		121,806.54			04-May-2005		6.500%		CT - 74.00%		Paid Off - 360		01-Mar-2005
106171788 2					121,806.54			04-May-2005		6.500%		CT - 74.00%		Paid Off - 360		01-Mar-2005
106353584 3			634,900.00		633,726.46			26-Apr-2005		6.400%		MD - 82.99%		Paid Off - 360		01-Mar-2005
106353584 3					633,726.46			26-Apr-2005		6.400%		MD - 82.99%		Paid Off - 360		01-Mar-2005
106366982 1			210,500.00		210,201.90			28-Apr-2005		7.750%		NJ - 82.55%		Paid Off - 360		01-Mar-2005
106366982 1					210,201.90			28-Apr-2005		7.750%		NJ - 82.55%		Paid Off - 360		01-Mar-2005
106579543 1			155,000.00		154,826.46			19-Apr-2005		8.900%		NY - 45.59%		Paid Off - 360		01-Mar-2005
106579543 1					154,826.46			19-Apr-2005		8.900%		NY - 45.59%		Paid Off - 360		01-Mar-2005
106799166 2			171,000.00		170,873.43			30-Apr-2005		10.850%		AZ - 75.00%		Paid Off - 360		01-Mar-2005
106799166 2					170,873.43			30-Apr-2005		10.850%		AZ - 75.00%		Paid Off - 360		01-Mar-2005
106968803 1			72,000.00		71,940.63			29-Apr-2005		10.350%		MA - 18.70%		Paid Off - 360		01-Mar-2005
106968803 1					71,940.63			29-Apr-2005		10.350%		MA - 18.70%		Paid Off - 360		01-Mar-2005
106970726 1			328,020.00		327,526.69			13-Apr-2005		7.450%		FL - 77.00%		Paid Off - 360		01-Mar-2005
106970726 1					327,526.69			13-Apr-2005		7.450%		FL - 77.00%		Paid Off - 360		01-Mar-2005
106997646 3			153,900.00		153,686.39			27-Apr-2005		7.850%		WI - 90.00%		Paid Off - 360		01-Mar-2005
106997646 3					153,686.39			27-Apr-2005		7.850%		WI - 90.00%		Paid Off - 360		01-Mar-2005
107121881 3			361,500.00		361,368.25			22-Apr-2005		10.900%		CA - 75.00%		Paid Off - 360		01-Apr-2005
107121881 3					361,368.25			22-Apr-2005		10.900%		CA - 75.00%		Paid Off - 360		01-Apr-2005
107139065 1			122,250.00		122,169.74			27-Apr-2005		11.400%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
107139065 1					122,169.74			27-Apr-2005		11.400%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
107153868 1			217,000.00		216,719.45			15-Apr-2005		8.200%		CA - 77.50%		Paid Off - 360		01-Mar-2005
107153868 1					216,719.45			15-Apr-2005		8.200%		CA - 77.50%		Paid Off - 360		01-Mar-2005
107183980 3			410,000.00		409,789.05			22-Apr-2005		12.500%		FL - 83.67%		Paid Off - 360		01-Mar-2005
107183980 3					409,789.05					12.500%		FL - 83.67%		Paid Off - 360



Page 22 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution

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

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

107214868 3			283,500.00		283,198.69			02-May-2005		9.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005
			283,500.00

107454969 2			217,080.00		216,625.63			10-May-2005		5.750%		MA - 89.98%		Paid Off - 360		01-Mar-2005
107454969 2					216,625.63			10-May-2005		5.750%		MA - 89.98%		Paid Off - 360		01-Mar-2005
107482648 1			260,000.00		259,690.28			02-May-2005		8.600%		MD - 57.78%		Paid Off - 360		01-Mar-2005
107482648 1					259,690.28			02-May-2005		8.600%		MD - 57.78%		Paid Off - 360		01-Mar-2005
107573206 2			160,000.00		159,709.93			10-May-2005		6.500%		GA - 82.43%		Paid Off - 360		01-Mar-2005
107573206 2					159,709.93			10-May-2005		6.500%		GA - 82.43%		Paid Off - 360		01-Mar-2005
95980207 2			60,000.00		59,878.64			11-Apr-2005		10.500%		IL - 46.66%		Repur/Subs - 360		01-Dec-2004
95980207 2					59,878.64			11-Apr-2005		10.500%		IL - 46.66%		Repur/Subs - 360		01-Dec-2004
100114768 3			273,795.00		272,838.07			20-Apr-2005		6.800%		TN - 82.49%		Repur/Subs - 360		01-Jan-2005
100114768 3					272,838.07			20-Apr-2005		6.800%		TN - 82.49%		Repur/Subs - 360		01-Jan-2005
104866462 1			90,000.00		89,901.09			20-Apr-2005		8.990%		WY - 16.70%		Repur/Subs - 360		01-Mar-2005
104866462 1					89,901.09			20-Apr-2005		8.990%		WY - 16.70%		Repur/Subs - 360		01-Mar-2005
106684624 1			98,977.00		98,860.12			20-Apr-2005		8.650%		WY - 8.97%		Repur/Subs - 360		01-Mar-2005
106684624 1					98,860.12			20-Apr-2005		8.650%		WY - 8.97%		Repur/Subs - 360		01-Mar-2005


TOTAL			18,269,324.00		18,234,997.30
TOTAL


Page 23 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



									Group 3		Group 2		Group 1		Total


Current
Current



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

Cumulative
Cumulative



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










Page 24 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution


DEFAULT SPEEDS



									Group 3		Group 2		Group 1		Total



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


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


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


Loss Severity Approximation for Current Period								0.00%		0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation								0.00%		0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off								0.00%		0.00%		0.00%		0.00%












Page 25 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 26 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

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




TOTAL



Page 27 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
								Group 3		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
						Does a Sequential Trigger Exist? (0=No,1=Yes)								0

						60 + Days Delinquent Balance								558,103.39
						Ending Balance								1,168,463,455.05
						Delinquency Percentage								0.047764%

						Certificate Balances of Mezzanine and C Classes								232,200,005.68
						Credit Enhancement Percentage								19.872252%
						Credit Enhancement Percentage - Prior Month								19.549520%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
								Group 3		Group 2		Group 1		Total
Current LIBOR Rate														3.020000%
Next LIBOR Rate														3.090000%




Page 28 of 29
Ameriquest Mortgage Securities, Inc. 2005-R2

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R2

May 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

			A-1A							3.41%			$0.00		$0.00
										3.41%			$0.00		$0.00
			A-1B							3.38%			$0.00		$0.00
										3.38%			$0.00		$0.00
			A-2A							3.34%			$0.00		$0.00
										3.34%			$0.00		$0.00
			A-2B							3.39%			$0.00		$0.00
										3.39%			$0.00		$0.00
			A-3A							3.19%			$0.00		$0.00
										3.19%			$0.00		$0.00
			A-3B							3.29%			$0.00		$0.00
										3.29%			$0.00		$0.00
			A-3C							3.43%			$0.00		$0.00
										3.43%			$0.00		$0.00
			A-3D							3.39%			$0.00		$0.00
										3.39%			$0.00		$0.00
			M-1							3.54%			$0.00		$0.00
										3.54%			$0.00		$0.00
			M-2							3.57%			$0.00		$0.00
										3.57%			$0.00		$0.00
			M-3							3.61%			$0.00		$0.00
										3.61%			$0.00		$0.00
			M-4							3.79%			$0.00		$0.00
										3.79%			$0.00		$0.00
			M-5							3.82%			$0.00		$0.00
										3.82%			$0.00		$0.00
			M-6							3.87%			$0.00		$0.00
										3.87%			$0.00		$0.00
			M-7							4.36%			$0.00		$0.00
										4.36%			$0.00		$0.00
			M-8							4.44%			$0.00		$0.00
										4.44%			$0.00		$0.00
			M-9							5.09%			$0.00		$0.00
										5.09%			$0.00		$0.00
			M-10							5.59%			$0.00		$0.00
										5.59%			$0.00		$0.00
			M-11							5.59%			$0.00		$0.00
										5.59%			$0.00		$0.00
			CE							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00
			P							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00
			R							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00
			R-II							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00






Page 29 of 29

ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2005-R2 8-K