

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

         Ameriquest Mortgage Securities Inc (as Depositor under the Trust
      Agreement, dated as February 1, 2005, providing for the issuance of
          Asset-Backed Pass-Through Certificates, Series 2005-R1)
                 (Exact name of registrant as specified in charter)

                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121781-01                          33-0885129
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


          Registrant's Telephone Number, Including Area Code:  (714) 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
     October 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:  Oct 28, 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 October 25, 2005.



Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller
										1. Certificate Payment Report					2
				Ameriquest Mortgage Corp
										2. Collection Account Report					6

										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12

										6. REO Report					16

										7. Foreclosure Report					17
										8. Prepayment Report					20
										9. Prepayment Detail Report					23

										10. Realized Loss Report					30
										11. Realized Loss Detail Report					33
				Servicer(s)
										12. Triggers and Adj. Cert. Report					34
				Ameriquest Mortgage Corp
										13. Additional Certificate Report					35



				Underwriter(s)
				Morgan Stanley
				Bear Stearns & Co.
				Goldman Sachs & Co.
				BNP Paribas

										Total Number of Pages					35
				Citigroup


				Dates						Contacts

				Cut-Off Date:			February 01, 2005			Valerie Delgado
				Close Date:			February 23, 2005			Administrator
				First Distribution Date:			March 25, 2005			(714) 247-6273
										valerie.m.delgado@db.com

										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005
										Main Phone Number:			(714) 247-6000

							October 24, 2005


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






Page 1 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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-1A	SR	$	286,178,000.00		218,119,875.00		726,551.24		12,204,143.09		12,930,694.33		0.00		0.00		205,915,731.91

A-1B	SR	$	71,545,000.00		54,530,349.84		181,419.44		3,051,057.10		3,232,476.54		0.00		0.00		51,479,292.74
A-2A	SR	$	325,221,000.00		252,484,024.62		829,830.83		14,001,937.46		14,831,768.29		0.00		0.00		238,482,087.16
A-2B	SR	$	81,306,000.00		63,121,588.42		210,002.02		3,500,516.65		3,710,518.67		0.00		0.00		59,621,071.77
A-3A	SR	$	188,640,000.00		74,208,393.89		234,931.41		16,452,422.68		16,687,354.09		0.00		0.00		57,755,971.21
A-3B	SR	$	188,210,000.00		188,210,000.00		612,518.99		0.00		612,518.99		0.00		0.00		188,210,000.00
A-3C	SR	$	35,575,000.00		35,575,000.00		119,788.93		0.00		119,788.93		0.00		0.00		35,575,000.00
A-3D	SR	$	45,825,000.00		33,110,377.10		110,423.11		1,828,046.97		1,938,470.08		0.00		0.00		31,282,330.13
M-1	MEZ	$	80,250,000.00		80,250,000.00		276,684.17		0.00		276,684.17		0.00		0.00		80,250,000.00
M-2	MEZ	$	22,500,000.00		22,500,000.00		78,118.75		0.00		78,118.75		0.00		0.00		22,500,000.00
M-3	MEZ	$	34,500,000.00		34,500,000.00		121,171.67		0.00		121,171.67		0.00		0.00		34,500,000.00
M-4	MEZ	$	24,000,000.00		24,000,000.00		88,353.33		0.00		88,353.33		0.00		0.00		24,000,000.00
M-5	MEZ	$	15,000,000.00		15,000,000.00		55,704.17		0.00		55,704.17		0.00		0.00		15,000,000.00
M-6	MEZ	$	23,250,000.00		23,250,000.00		90,461.88		0.00		90,461.88		0.00		0.00		23,250,000.00
M-7	MEZ	$	13,500,000.00		13,500,000.00		56,332.50		0.00		56,332.50		0.00		0.00		13,500,000.00
M-8	MEZ	$	18,000,000.00		18,000,000.00		80,910.00		0.00		80,910.00		0.00		0.00		18,000,000.00
M-9	MEZ	$	20,250,000.00		20,250,000.00		107,336.25		0.00		107,336.25		0.00		0.00		20,250,000.00
M-10	MEZ	$	11,250,000.00		11,250,000.00		59,631.25		0.00		59,631.25		0.00		0.00		11,250,000.00
CE	SUB	$	15,000,529.77		15,000,006.30		3,023,415.86		0.00		3,023,415.86		0.00		0.00		15,000,006.30
P	SUB	$	100.00		100.00		683,515.04		0.00		683,515.04		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			1,500,000,629.77		1,196,859,715.17		7,747,100.84		51,038,123.95		58,785,224.79		0.00		0.00		1,145,821,591.22






Page 2 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

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-1A	09/26/05		10/24/05		A-Act/360		03072SXQ3		286,178,000.00		762.182540		2.538809		42.645288		45.184096	719.537253
A-1B	09/26/05		10/24/05		A-Act/360		03072SXR1		71,545,000.00		762.182540		2.535739		42.645288		45.181026	719.537253
A-2A	09/26/05		10/24/05		A-Act/360		03072SXS9		325,221,000.00		776.346007		2.551591		43.053608		45.605199	733.292399
A-2B	09/26/05		10/24/05		A-Act/360		03072SXT7		81,306,000.00		776.346007		2.582860		43.053608		45.636468	733.292399
A-3A	09/26/05		10/24/05		A-Act/360		03072SXU4		188,640,000.00		393.386312		1.245396		87.215981		88.461377	306.170331
A-3B	09/26/05		10/24/05		A-Act/360		03072SXV2		188,210,000.00		1,000.000000		3.254444		0.000000		3.254444	1,000.000000
A-3C	09/26/05		10/24/05		A-Act/360		03072SXW0		35,575,000.00		1,000.000000		3.367222		0.000000		3.367222	1,000.000000
A-3D	09/26/05		10/24/05		A-Act/360		03072SXX8		45,825,000.00		722.539598		2.409670		39.891914		42.301584	682.647684
M-1	09/26/05		10/24/05		A-Act/360		03072SXY6		80,250,000.00		1,000.000000		3.447778		0.000000		3.447778	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		03072SXZ3		22,500,000.00		1,000.000000		3.471944		0.000000		3.471944	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		03072SYA7		34,500,000.00		1,000.000000		3.512222		0.000000		3.512222	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		03072SYB5		24,000,000.00		1,000.000000		3.681389		0.000000		3.681389	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		03072SYC3		15,000,000.00		1,000.000000		3.713611		0.000000		3.713611	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		03072SYD1		23,250,000.00		1,000.000000		3.890834		0.000000		3.890834	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		03072SYE9		13,500,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		03072SYF6		18,000,000.00		1,000.000000		4.495000		0.000000		4.495000	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		03072SYG4		20,250,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
M-10	09/26/05		10/24/05		A-Act/360		03072SYH2		11,250,000.00		1,000.000000		5.300556		0.000000		5.300556	1,000.000000
CE	09/01/05		09/30/05		F-30/360				1,515,001,159.54		9.900987		1.995653		0.000000		1.995653	9.900987
P	09/01/05		09/30/05		F-30/360				100.00		1,000.000000		6,835,150.400000		0.000000		6,835,150.400000	1,000.000000
R	09/01/05		09/30/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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	286,178,000.00		6,128,653.95		78,127,348.63		2,134,919.46		80,262,268.09		86,390,922.04		0.00		0.00		205,915,731.91
A-1B	71,545,000.00		1,529,982.05		19,531,973.66		533,733.60		20,065,707.26		21,595,689.31		0.00		0.00		51,479,292.74
A-2A	325,221,000.00		6,892,873.14		84,262,837.96		2,476,074.88		86,738,912.84		93,631,785.98		0.00		0.00		238,482,087.16
A-2B	81,306,000.00		1,748,265.67		21,065,903.80		619,024.43		21,684,928.23		23,433,193.90		0.00		0.00		59,621,071.77
A-3A	188,640,000.00		3,000,730.15		127,983,776.67		2,900,252.12		130,884,028.79		133,884,758.94		0.00		0.00		57,755,971.21
A-3B	188,210,000.00		4,380,033.78		0.00		0.00		0.00		4,380,033.78		0.00		0.00		188,210,000.00
A-3C	35,575,000.00		861,660.14		0.00		0.00		0.00		861,660.14		0.00		0.00		35,575,000.00
A-3D	45,825,000.00		950,700.74		14,220,419.64		322,250.23		14,542,669.87		15,493,370.61		0.00		0.00		31,282,330.13
M-1	80,250,000.00		1,998,122.55		0.00		0.00		0.00		1,998,122.55		0.00		0.00		80,250,000.00
M-2	22,500,000.00		564,796.28		0.00		0.00		0.00		564,796.28		0.00		0.00		22,500,000.00
M-3	34,500,000.00		877,712.63		0.00		0.00		0.00		877,712.63		0.00		0.00		34,500,000.00
M-4	24,000,000.00		644,742.69		0.00		0.00		0.00		644,742.69		0.00		0.00		24,000,000.00
M-5	15,000,000.00		407,030.86		0.00		0.00		0.00		407,030.86		0.00		0.00		15,000,000.00
M-6	23,250,000.00		665,566.17		0.00		0.00		0.00		665,566.17		0.00		0.00		23,250,000.00
M-7	13,500,000.00		418,482.77		0.00		0.00		0.00		418,482.77		0.00		0.00		13,500,000.00
M-8	18,000,000.00		606,777.02		0.00		0.00		0.00		606,777.02		0.00		0.00		18,000,000.00
M-9	20,250,000.00		819,874.16		0.00		0.00		0.00		819,874.16		0.00		0.00		20,250,000.00
M-10	11,250,000.00		455,485.65		0.00		0.00		0.00		455,485.65		0.00		0.00		11,250,000.00
CE	15,000,529.77		32,161,419.32		0.00		0.00		523.47		32,161,942.79		0.00		0.00		15,000,006.30
P	100.00		4,075,731.87		0.00		0.00		0.00		4,075,731.87		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	1,500,000,629.77		69,188,641.59		345,192,260.36		8,986,254.72		354,179,038.55		423,367,680.14		0.00		0.00		1,145,821,591.22



Page 4 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

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-1A	4.13500%		218,119,875.00		726,551.24		0.00		0.00		0.00		726,551.24		726,551.24		0.00
A-1B	4.13000%		54,530,349.84		181,419.44		0.00		0.00		0.00		181,419.44		181,419.44		0.00
A-2A	4.08000%		252,484,024.62		829,830.83		0.00		0.00		0.00		829,830.83		829,830.83		0.00
A-2B	4.13000%		63,121,588.42		210,002.02		0.00		0.00		0.00		210,002.02		210,002.02		0.00
A-3A	3.93000%		74,208,393.89		234,931.41		0.00		0.00		0.00		234,931.41		234,931.41		0.00
A-3B	4.04000%		188,210,000.00		612,518.99		0.00		0.00		0.00		612,518.99		612,518.99		0.00
A-3C	4.18000%		35,575,000.00		119,788.93		0.00		0.00		0.00		119,788.93		119,788.93		0.00
A-3D	4.14000%		33,110,377.10		110,423.11		0.00		0.00		0.00		110,423.11		110,423.11		0.00
M-1	4.28000%		80,250,000.00		276,684.17		0.00		0.00		0.00		276,684.17		276,684.17		0.00
M-2	4.31000%		22,500,000.00		78,118.75		0.00		0.00		0.00		78,118.75		78,118.75		0.00
M-3	4.36000%		34,500,000.00		121,171.67		0.00		0.00		0.00		121,171.67		121,171.67		0.00
M-4	4.57000%		24,000,000.00		88,353.33		0.00		0.00		0.00		88,353.33		88,353.33		0.00
M-5	4.61000%		15,000,000.00		55,704.17		0.00		0.00		0.00		55,704.17		55,704.17		0.00
M-6	4.83000%		23,250,000.00		90,461.88		0.00		0.00		0.00		90,461.88		90,461.88		0.00
M-7	5.18000%		13,500,000.00		56,332.50		0.00		0.00		0.00		56,332.50		56,332.50		0.00
M-8	5.58000%		18,000,000.00		80,910.00		0.00		0.00		0.00		80,910.00		80,910.00		0.00
M-9	6.58000%		20,250,000.00		107,336.25		0.00		0.00		0.00		107,336.25		107,336.25		0.00
M-10	6.58000%		11,250,000.00		59,631.25		0.00		0.00		0.00		59,631.25		59,631.25		0.00
CE	241.87317%		15,000,006.30		0.00		0.00		0.00		0.00		0.00		3,023,415.86		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		683,515.04		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,196,859,715.17		4,040,169.94		0.00		0.00		0.00		4,040,169.94		7,747,100.84		0.00



Page 5 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Collection Account Report
SUMMARY

								Group 3		Group 2		Group 1		Total
Principal Collections								18,280,469.65		17,502,454.11		15,255,200.19		51,038,123.95
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								18,280,469.65		17,502,454.11		15,255,200.19		51,038,123.95
Interest Collections								2,565,498.39		2,436,343.83		2,150,986.49		7,152,828.71
Interest Withdrawals								-0.00		-0.00		-0.00		-0.00
Interest Fees								-29,042.99		-32,087.70		-28,112.21		-89,242.91
Interest Other Accounts														683,515.04
TOTAL NET INTEREST								2,536,455.40		2,404,256.13		2,122,874.27		7,747,100.84
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														58,785,224.79



PRINCIPAL - COLLECTIONS

									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									358,065.13		351,127.70		301,606.53		1,010,799.36
Curtailments									22,491.66		18,750.35		27,228.15		68,470.16
Prepayments In Full									17,899,912.86		17,132,576.06		14,926,365.51		49,958,854.43
Repurchased/Substitutions									0.00		0.00		0.00		0.00
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									-307,766.47		-288,596.30		-247,036.63		-843,399.40
Realized Losses									-0.00		-0.00		-0.00		-0.00
Advanced Principal									307,766.47		288,596.30		247,036.63		843,399.40
TOTAL PRINCIPAL COLLECTED									18,280,469.65		17,502,454.11		15,255,200.19		51,038,123.95


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



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 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

INTEREST - COLLECTIONS

								Group 3		Group 2		Group 1		Total
Scheduled Interest								2,718,927.39		2,574,808.64		2,270,725.32		7,564,461.35
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
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								-24,347.41		-19,485.59		-18,892.92		-62,725.92
Delinquent Interest								-2,310,967.85		-2,114,954.20		-1,858,002.15		-6,283,924.20
Compensating Interest								24,347.40		19,485.59		18,892.92		62,725.92
Civil Relief Act Shortfalls								-663.16		-124.50		-0.00		-787.66
Interest Advanced								2,158,202.00		1,976,613.89		1,738,263.32		5,873,079.21
TOTAL INTEREST COLLECTED								2,565,498.39		2,436,343.83		2,150,986.49		7,152,828.71


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

								Group 3		Group 2		Group 1		Total
Prepayment Charges														683,515.04
Net WAC Investment Income														0.00
TOTAL INTEREST OTHER ACCOUNTS														683,515.04



INTEREST - FEES

								Group 3		Group 2		Group 1		Total
Current Servicing Fees								28,535.35		31,611.83		27,699.39		87,846.57
Trustee Fees								507.64		475.87		412.83		1,396.34
TOTAL INTEREST FEES								29,042.99		32,087.70		28,112.21		89,242.91




Page 7 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS

								Group 3		Group 2		Group 1		Total
Net WAC Reserve Account Balance														0.00



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES

								Group 3		Group 2		Group 1		Total
Overcollateralized Amount														15,000,006.30
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														15,000,006.30

Credit Enhancement Percentage														24.22%
Class A Certificate Defiency Amount														0.00




Page 8 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Collateral Report


COLLATERAL



									Group 3		Group 2		Group 1		Total



Loan Count:


Original								2,398		3,246		3,020		8,664
Prior								1,994		2,751		2,544		7,289
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-68		-99		-88		-255
Repurchases								-0		-0		-0		-0
Liquidations								-0		-0		-0		-0
Current								1,926		2,652		2,456		7,034
Principal Balance:


Original								562,269,353.48		498,806,657.59		438,924,618.70		1,500,000,629.77
Prior								435,122,853.92		407,885,140.72		353,851,720.53		1,196,859,715.17
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-358,065.13		-351,127.70		-301,606.53		-1,010,799.36
Partial Prepayments								-22,491.66		-18,750.35		-27,228.15		-68,470.16
Full Voluntary Prepayments								-17,899,912.86		-17,132,576.06		-14,926,365.51		-49,958,854.43
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-0.00		-0.00		-0.00
Current								416,842,384.27		390,382,686.61		338,596,520.34		1,145,821,591.22





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Coupon Original								7.55063%		7.63864%		7.78519%		7.64853%
Weighted Average Coupon Prior								7.50988%		7.59027%		7.71379%		7.59758%
Weighted Average Coupon Current								7.49837%		7.57510%		7.70127%		7.58451%
Weighted Average Months to Maturity Original								354		350		350		352
Weighted Average Months to Maturity Prior								347		343		343		345
Weighted Average Months to Maturity Current								346		342		342		343
Weighted Avg Remaining Amortization Term Original								354		350		350		352
Weighted Avg Remaining Amortization Term Prior								347		343		343		345
Weighted Avg Remaining Amortization Term Current								346		342		342		343
Weighted Average Seasoning Original								2.66		2.54		2.33		2.52
Weighted Average Seasoning Prior								8.59		8.50		8.30		8.47
Weighted Average Seasoning Current								9.58		9.49		9.29		9.46









Page 10 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

ARM CHARACTERISTICS

								Group 3		Group 2		Group 1		Total
Weighted Average Margin Original								5.72548%		5.85856%		5.91727%		5.82337%
Weighted Average Margin Prior								5.73408%		5.85356%		5.89573%		5.82065%
Weighted Average Margin Current								5.73135%		5.84549%		5.88920%		5.81503%
Weighted Average Max Rate Original								13.71673%		13.77674%		13.94787%		13.80189%
Weighted Average Max Rate Prior								13.70017%		13.73963%		13.88744%		13.76729%
Weighted Average Max Rate Current								13.69318%		13.73075%		13.87814%		13.75895%
Weighted Average Min Rate Original								7.71673%		7.77674%		7.94787%		7.80189%
Weighted Average Min Rate Prior								7.70017%		7.73963%		7.88744%		7.76729%
Weighted Average Min Rate Current								7.69318%		7.73075%		7.87814%		7.75895%
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								28,535.35		31,611.83		27,699.39		87,846.57
Delinquent Servicing Fees								152,765.84		138,340.31		119,738.83		410,844.98
TOTAL SERVICING FEES								181,301.19		169,952.15		147,438.22		498,691.56


Total Servicing Fees								181,301.19		169,952.15		147,438.22		498,691.56
Compensating Interest								-24,347.40		-19,485.59		-18,892.92		-62,725.92
Delinquent Servicing Fees								-152,765.84		-138,340.31		-119,738.83		-410,844.98
COLLECTED SERVICING FEES								28,535.35		31,611.83		27,699.39		25,120.67


Total Advanced Interest								2,158,202.00		1,976,613.89		1,738,263.32		5,873,079.21
Total Advanced Principal								307,766.47		288,596.30		247,036.63		843,399.40
Aggregate Advances with respect to this Distribution								2,465,968.47		2,265,210.19		1,985,299.94		6,716,478.61





ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								24,347.41		19,485.59		18,892.92		62,725.92
Compensating Interest								-24,347.40		-19,485.59		-18,892.92		-62,725.92
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00


Ending Pool Stated Principal Balance								416,842,384.27		390,382,686.61		338,596,520.34		1,145,821,591.22
Weighted Average Net Mortgage Rate								6.996972%		7.073699%		7.199199%		7.082909%




Page 11 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				25,343,711.05		8,447,040.50		5,915,581.75		39,706,333.30
			% Balance				2.21%		0.74%		0.52%		3.47%
			# Loans				151		64		33		248
			% # Loans				2.15%		0.91%		0.47%		3.53%
	FORECLOSURE		Balance		0.00		0.00		426,307.83		16,572,062.65		16,998,370.48
			% Balance		0.00%		0.00%		0.04%		1.45%		1.48%
			# Loans		0		0		3		110		113
			% # Loans		0.00%		0.00%		0.04%		1.56%		1.61%
	BANKRUPTCY		Balance		4,109,273.73		610,760.53		467,576.98		2,348,289.49		7,535,900.73
			% Balance		0.36%		0.05%		0.04%		0.20%		0.66%
			# Loans		27		4		5		12		48
			% # Loans		0.38%		0.06%		0.07%		0.17%		0.68%
	REO		Balance		0.00		0.00		0.00		3,448,676.04		3,448,676.04
			% Balance		0.00%		0.00%		0.00%		0.30%		0.30%
			# Loans		0		0		0		23		23
			% # Loans		0.00%		0.00%		0.00%		0.33%		0.33%
	TOTAL		Balance		4,109,273.73		25,954,471.58		9,340,925.31		28,284,609.93		67,689,280.55
			% Balance		0.36%		2.27%		0.82%		2.47%		5.91%
			# Loans		27		155		72		178		432
			% # Loans		0.38%		2.20%		1.02%		2.53%		6.14%









Page 12 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				6,410,903.65		3,611,930.21		1,171,346.84		11,194,180.70
			% Balance				1.89%		1.07%		0.35%		3.31%
			# Loans				47		30		11		88
			% # Loans				1.91%		1.22%		0.45%		3.58%
	FORECLOSURE		Balance		0.00		0.00		138,126.23		3,861,829.67		3,999,955.90
			% Balance		0.00%		0.00%		0.04%		1.14%		1.18%
			# Loans		0		0		1		35		36
			% # Loans		0.00%		0.00%		0.04%		1.43%		1.47%
	BANKRUPTCY		Balance		1,372,043.26		88,910.77		172,168.76		164,048.86		1,797,171.65
			% Balance		0.41%		0.03%		0.05%		0.05%		0.53%
			# Loans		12		1		2		2		17
			% # Loans		0.49%		0.04%		0.08%		0.08%		0.69%
	REO		Balance		0.00		0.00		0.00		1,039,087.32		1,039,087.32
			% Balance		0.00%		0.00%		0.00%		0.31%		0.31%
			# Loans		0		0		0		7		7
			% # Loans		0.00%		0.00%		0.00%		0.29%		0.29%
	TOTAL		Balance		1,372,043.26		6,499,814.42		3,922,225.20		6,236,312.69		18,030,395.57
			% Balance		0.41%		1.92%		1.16%		1.84%		5.33%
			# Loans		12		48		33		55		148
			% # Loans		0.49%		1.95%		1.34%		2.24%		6.03%










Page 13 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				8,779,968.52		2,507,735.80		1,301,182.28		12,588,886.60
			% Balance				2.25%		0.64%		0.33%		3.22%
			# Loans				56		17		9		82
			% # Loans				2.11%		0.64%		0.34%		3.09%
	FORECLOSURE		Balance		0.00		0.00		104,606.84		4,725,017.68		4,829,624.52
			% Balance		0.00%		0.00%		0.03%		1.21%		1.24%
			# Loans		0		0		1		43		44
			% # Loans		0.00%		0.00%		0.04%		1.62%		1.66%
	BANKRUPTCY		Balance		818,651.60		370,721.83		126,955.01		597,281.96		1,913,610.40
			% Balance		0.21%		0.09%		0.03%		0.15%		0.49%
			# Loans		6		2		2		4		14
			% # Loans		0.23%		0.08%		0.08%		0.15%		0.53%
	REO		Balance		0.00		0.00		0.00		1,543,157.73		1,543,157.73
			% Balance		0.00%		0.00%		0.00%		0.40%		0.40%
			# Loans		0		0		0		11		11
			% # Loans		0.00%		0.00%		0.00%		0.41%		0.41%
	TOTAL		Balance		818,651.60		9,150,690.35		2,739,297.65		8,166,639.65		20,875,279.25
			% Balance		0.21%		2.34%		0.70%		2.09%		5.35%
			# Loans		6		58		20		67		151
			% # Loans		0.23%		2.19%		0.75%		2.53%		5.69%










Page 14 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				10,152,838.88		2,327,374.49		3,443,052.63		15,923,266.00
			% Balance				2.44%		0.56%		0.83%		3.82%
			# Loans				48		17		13		78
			% # Loans				2.49%		0.88%		0.67%		4.05%
	FORECLOSURE		Balance		0.00		0.00		183,574.76		7,985,215.30		8,168,790.06
			% Balance		0.00%		0.00%		0.04%		1.92%		1.96%
			# Loans		0		0		1		32		33
			% # Loans		0.00%		0.00%		0.05%		1.66%		1.71%
	BANKRUPTCY		Balance		1,918,578.87		151,127.93		168,453.21		1,586,958.67		3,825,118.68
			% Balance		0.46%		0.04%		0.04%		0.38%		0.92%
			# Loans		9		1		1		6		17
			% # Loans		0.47%		0.05%		0.05%		0.31%		0.88%
	REO		Balance		0.00		0.00		0.00		866,430.99		866,430.99
			% Balance		0.00%		0.00%		0.00%		0.21%		0.21%
			# Loans		0		0		0		5		5
			% # Loans		0.00%		0.00%		0.00%		0.26%		0.26%
	TOTAL		Balance		1,918,578.87		10,303,966.81		2,679,402.46		13,881,657.59		28,783,605.73
			% Balance		0.46%		2.47%		0.64%		3.33%		6.91%
			# Loans		9		49		19		56		133
			% # Loans		0.47%		2.54%		0.99%		2.91%		6.91%









Page 15 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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
101368348 1
			131,750.00		130,675.25		01-Mar-2005		6.600%		TN - 85.00%		360		01-Feb-2005

102182987 1			171,900.00		171,276.55		01-Apr-2005		10.600%		GA - 90.00%		360		01-Feb-2005
102525540 1			82,800.00		82,321.27		01-Mar-2005		8.350%		TN - 90.00%		360		01-Feb-2005
102714722 1			87,750.00		87,365.32		01-Jan-2005		9.700%		GA - 75.00%		360		01-Feb-2005
102716206 1			117,300.00		116,816.03		01-Jan-2005		9.990%		TX - 85.00%		360		01-Feb-2005
103591202 1			144,500.00		143,959.00		01-Mar-2005		10.450%		GA - 85.00%		360		01-Feb-2005
104305388 1			307,500.00		306,673.90		01-Jan-2005		11.990%		NC - 82.00%		360		01-Feb-2005
89360861 2			87,500.00		86,728.71		01-Feb-2005		8.150%		MI - 73.53%		360		01-Oct-2004
100224583 2			327,250.00		324,964.19		01-Jan-2005		7.400%		MA - 85.00%		360		01-Feb-2005
101650026 2			79,200.00		78,794.58		01-Jan-2005		8.950%		MI - 90.00%		360		01-Feb-2005
101979706 2			103,500.00		102,953.71		01-Feb-2005		8.800%		SD - 90.00%		360		01-Feb-2005
102064920 2			127,500.00		127,037.58		01-Jan-2005		10.600%		GA - 85.00%		360		01-Feb-2005
103576500 2			92,250.00		91,781.62		01-Apr-2005		8.990%		MI - 75.00%		360		01-Feb-2005
103757068 2			139,500.00		138,394.34		01-Jan-2005		6.750%		GA - 90.00%		360		01-Feb-2005
103894267 2			212,400.00		211,321.66		01-Jan-2005		8.990%		MN - 90.00%		360		01-Feb-2005
104566245 2			73,150.00		72,878.94		01-Feb-2005		10.500%		MN - 55.00%		360		01-Feb-2005
104586987 2			65,700.00		65,380.55		01-Jan-2005		9.200%		GA - 90.00%		360		01-Feb-2005
104740386 2			244,500.00		242,921.85		01-Mar-2005		7.800%		MN - 87.01%		360		01-Feb-2005
94058963 3			141,400.00		140,208.89		01-Mar-2005		7.500%		GA - 82.21%		360		01-Dec-2004
96130042 3			82,025.00		81,607.82		01-Feb-2005		9.990%		MN - 85.00%		360		01-Dec-2004
101001709 3			107,400.00		107,014.62		01-Jan-2005		10.650%		NC - 81.99%		360		01-Feb-2005
103084067 3			480,000.00		477,960.80		01-Jan-2005		9.850%		GA - 75.00%		360		01-Feb-2005
103506267 3			60,000.00		59,638.86		01-Mar-2005		8.150%		MI - 48.00%		360		01-Feb-2005


TOTAL			3,466,775.00		3,448,676.04


Page 16 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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
92069061 1
			72,000.00		71,656.84		01-Mar-2005		10.300%		WI - 60.00%		360		01-Dec-2004

93562742 1			221,250.00		220,091.60		01-Feb-2005		9.850%		WA - 75.00%		360		01-Dec-2004
95160321 1			120,000.00		119,249.73		01-May-2005		8.990%		SC - 60.00%		360		01-Dec-2004
95875423 1			126,750.00		126,006.31		01-Mar-2005		9.300%		FL - 75.00%		360		01-Dec-2004
97485445 1			120,000.00		119,239.15		01-Mar-2005		8.990%		CA - 48.98%		360		01-Dec-2004
97637763 1			188,000.00		186,592.73		01-May-2005		7.600%		OH - 74.60%		360		01-Jan-2005
98994627 1			101,600.00		100,931.68		01-May-2005		8.250%		OH - 79.38%		360		01-Jan-2005
99535601 1			89,175.00		88,660.68		01-May-2005		8.900%		OH - 72.50%		360		01-Jan-2005
99560922 1			80,000.00		79,508.68		01-Jan-2005		8.050%		TX - 80.00%		360		01-Feb-2005
100244425 1			66,000.00		65,846.59		01-Apr-2005		12.650%		TX - 60.00%		360		01-Feb-2005
101360386 1			92,800.00		92,252.50		01-Feb-2005		8.250%		TX - 80.00%		360		01-Feb-2005
101687564 1			184,500.00		183,496.06		01-May-2005		8.650%		MN - 90.00%		360		01-Feb-2005
101691202 1			60,000.00		59,780.04		01-Apr-2005		10.600%		MN - 60.00%		360		01-Feb-2005
101731065 1			74,000.00		73,740.07		01-Apr-2005		10.750%		MI - 84.96%		360		01-Feb-2005
101831360 1			123,243.00		122,565.47		01-Mar-2005		8.600%		TN - 85.00%		360		01-Feb-2005
102143724 1			174,000.00		172,620.88		01-Jan-2005		6.750%		NC - 65.66%		360		01-Feb-2005
102305380 1			149,850.00		149,026.27		01-Mar-2005		8.600%		KY - 90.00%		360		01-Feb-2005
102387289 1			166,500.00		165,414.60		01-Mar-2005		7.750%		KS - 90.00%		360		01-Feb-2005
102551603 1			114,800.00		114,206.35		01-Feb-2005		8.900%		MS - 82.00%		360		01-Feb-2005
102681285 1			140,000.00		139,305.15		01-Jan-2005		9.100%		TX - 80.00%		360		01-Feb-2005
102806346 1			151,300.00		150,733.56		01-Mar-2005		10.450%		NY - 85.00%		360		01-Feb-2005
102823804 1			105,600.00		105,183.10		01-May-2005		10.200%		NC - 80.00%		360		01-Feb-2005
102848660 1			68,000.00		67,785.44		01-Apr-2005		11.250%		IN - 85.00%		360		01-Feb-2005
103205084 1			81,000.00		80,455.99		01-Feb-2005		7.600%		PA - 90.00%		360		01-Feb-2005
103284162 1			78,750.00		78,479.18		01-Feb-2005		10.850%		IN - 75.00%		360		01-Feb-2005
103297107 1			60,000.00		59,795.86		01-Mar-2005		10.900%		WI - 87.59%		360		01-Feb-2005
103386264 1			76,277.00		75,982.19		01-Feb-2005		10.300%		LA - 73.34%		360		01-Feb-2005
103429080 1			185,500.00		184,510.98		01-Apr-2005		8.750%		RI - 84.32%		360		01-Feb-2005
103512422 1			132,000.00		131,179.64		01-May-2005		7.990%		MD - 60.27%		360		01-Feb-2005
103655726 1			61,000.00		60,740.87		01-Feb-2005		9.850%		FL - 73.49%		360		01-Feb-2005
103746665 1			97,000.00		96,397.13		01-Mar-2005		7.990%		CA - 66.90%		360		01-Feb-2005
103873709 1			142,000.00		141,101.46		01-Mar-2005		7.900%		OK - 88.75%		360		01-Feb-2005
103885745 1			60,000.00		59,736.91		01-Mar-2005		9.700%		PA - 37.50%		360		01-Feb-2005
104050307 1			60,000.00		59,775.09		01-Apr-2005		10.500%		MN - 60.00%		360		01-Feb-2005
104435524 1			138,750.00		138,126.23		01-Jun-2005		8.990%		MI - 75.00%		360		01-Mar-2005
104980867 1			60,000.00		59,780.89		01-Feb-2005		9.990%		PA - 60.00%		360		01-Mar-2005
90483660 2			87,500.00		87,007.36		01-May-2005		9.500%		FL - 62.50%		360		01-Dec-2004
94750726 2			60,000.00		59,484.57		01-Jan-2005		7.400%		DE - 44.64%		360		01-Dec-2004
96179445 2			86,250.00		85,689.10		01-May-2005		8.800%		MD - 75.00%		360		01-Dec-2004
97112882 2			90,000.00		89,376.34		01-Apr-2005		7.990%		OH - 90.00%		360		01-Jan-2005
98462344 2			82,500.00		82,134.50		01-Mar-2005		9.650%		TX - 73.66%		360		01-Feb-2005
99836488 2			105,000.00		104,465.84		01-May-2005		8.990%		CA - 75.00%		360		01-Feb-2005
100082700 2			60,000.00		59,829.94		01-Jan-2005		12.250%		TX - 70.59%		360		01-Jan-2005
100128248 2			80,500.00		80,126.26		01-Mar-2005		9.950%		SC - 63.89%		360		01-Jan-2005
100133347 2			88,000.00		87,589.44		01-Feb-2005		9.400%		TX - 80.00%		360		01-Feb-2005
100194943 2			189,000.00		188,504.33		01-Feb-2005		12.100%		NJ - 70.00%		360		01-Feb-2005
100961101 2			140,000.00		139,214.70		01-Apr-2005		8.500%		OK - 80.00%		360		01-Feb-2005
101291524 2			67,500.00		67,255.14		01-May-2005		10.600%		TX - 75.00%		360		01-Feb-2005
101345940 2			142,800.00		142,433.74		01-Mar-2005		12.250%		GA - 85.00%		360		01-Feb-2005


Page 17 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

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
101484624 2
			238,000.00		236,923.56		01-Mar-2005		9.550%		CO - 85.00%		360		01-Feb-2005

101495349 2			97,750.00		97,368.21		01-Apr-2005		10.250%		WI - 85.00%		360		01-Feb-2005
101530129 2			93,600.00		93,176.66		01-Feb-2005		9.550%		IL - 80.00%		360		01-Feb-2005
101590867 2			103,700.00		103,421.36		01-Jan-2005		11.990%		IN - 85.00%		360		01-Feb-2005
101726347 2			60,000.00		59,680.00		01-Mar-2005		8.750%		SD - 75.00%		360		01-Feb-2005
101863884 2			212,000.00		211,180.69		01-Feb-2005		10.300%		WI - 74.91%		360		01-Feb-2005
101915684 2			60,000.00		59,752.38		01-Mar-2005		10.250%		IL - 75.95%		360		01-Feb-2005
101988129 2			111,740.00		111,288.26		01-Apr-2005		10.100%		TX - 74.00%		360		01-Feb-2005
102005543 2			62,250.00		62,011.93		01-Jan-2005		10.350%		IL - 75.00%		360		01-Feb-2005
102186087 2			92,000.00		91,344.63		01-Apr-2005		7.300%		TX - 80.00%		360		01-Feb-2005
102249364 2			82,500.00		82,039.46		01-May-2005		8.990%		IN - 75.00%		360		01-Feb-2005
102377082 2			120,618.00		119,981.36		01-Apr-2005		8.800%		LA - 74.92%		360		01-Feb-2005
102418662 2			60,350.00		60,084.88		01-May-2005		9.850%		PA - 85.00%		360		01-Feb-2005
102431707 2			190,000.00		188,389.72		01-Feb-2005		6.400%		MA - 79.50%		360		01-Feb-2005
102449949 2			146,250.00		145,333.12		01-May-2005		7.950%		NH - 65.00%		360		01-Feb-2005
102574621 2			176,000.00		175,426.42		01-Feb-2005		11.100%		MI - 80.00%		360		01-Feb-2005
102589306 2			67,000.00		66,627.96		01-May-2005		8.550%		OK - 78.82%		360		01-Feb-2005
102612702 2			60,000.00		59,711.22		01-Apr-2005		9.250%		FL - 75.00%		360		01-Feb-2005
102776960 2			191,250.00		189,940.16		01-Jan-2005		7.500%		RI - 75.00%		360		01-Feb-2005
102878261 2			60,000.00		59,845.96		01-May-2005		12.200%		NC - 71.01%		360		01-Feb-2005
103150066 2			108,000.00		107,441.25		01-May-2005		8.300%		TX - 80.00%		360		01-Mar-2005
103168704 2			84,800.00		84,450.10		01-May-2005		9.990%		TX - 80.00%		360		01-Feb-2005
103205241 2			105,000.00		104,606.84		01-Jun-2005		10.450%		TX - 75.00%		360		01-Feb-2005
103285961 2			135,000.00		133,999.37		01-May-2005		7.150%		NJ - 90.00%		360		01-Feb-2005
103324406 2			110,625.00		110,202.66		01-May-2005		10.400%		TX - 75.00%		360		01-Feb-2005
103824603 2			69,000.00		68,664.47		01-Apr-2005		9.200%		PA - 75.00%		360		01-Feb-2005
103871828 2			175,500.00		174,637.83		01-May-2005		9.150%		GA - 90.00%		360		01-Feb-2005
104541206 2			76,050.00		75,663.91		01-May-2005		9.700%		IL - 74.56%		360		01-Feb-2005
104617709 2			212,358.00		210,903.58		01-May-2005		7.500%		WA - 74.38%		360		01-Feb-2005
105564769 2			142,000.00		141,349.69		01-Feb-2005		8.900%		OK - 78.02%		360		01-Mar-2005
106535081 2			71,250.00		71,065.62		01-Apr-2005		11.600%		GA - 75.00%		360		01-Mar-2005
88004361 3			111,600.00		110,481.89		01-Mar-2005		7.500%		OK - 90.00%		360		01-Oct-2004
89216782 3			358,700.00		355,393.29		01-Jan-2005		7.500%		NY - 87.49%		360		01-Nov-2004
95152922 3			83,300.00		82,713.02		01-May-2005		8.400%		AZ - 85.00%		360		01-Dec-2004
95415360 3			69,850.00		69,579.01		01-Feb-2005		10.800%		FL - 55.00%		360		01-Jan-2005
95815262 3			85,500.00		84,907.53		01-Jan-2005		7.990%		OH - 90.00%		360		01-Jan-2005
97106280 3			88,900.00		88,396.66		01-Apr-2005		8.990%		OH - 70.00%		360		01-Jan-2005
97850820 3			70,314.00		70,068.92		01-Mar-2005		11.300%		NC - 90.00%		360		01-Jan-2005
98389703 3			675,000.00		671,733.08		01-Feb-2005		9.750%		IL - 90.00%		360		01-Jan-2005
99235624 3			121,500.00		120,874.16		01-Jan-2005		9.450%		NY - 90.00%		360		01-Jan-2005
99897084 3			114,750.00		114,112.79		01-May-2005		8.550%		IN - 85.00%		360		01-Feb-2005
100254747 3			184,500.00		183,574.76		01-Jun-2005		9.050%		WI - 90.00%		360		01-Feb-2005
100292762 3			81,600.00		81,114.32		01-Feb-2005		8.750%		OH - 85.00%		360		01-Jan-2005
100321306 3			187,000.00		186,136.48		01-Apr-2005		9.450%		WI - 85.00%		360		01-Feb-2005
100861889 3			413,500.00		411,519.46		01-Apr-2005		9.800%		IN - 73.84%		360		01-Jan-2005
100891746 3			61,875.00		61,502.52		01-May-2005		8.150%		TN - 75.00%		360		01-Feb-2005
100903541 3			157,250.00		156,411.55		01-May-2005		8.750%		WA - 85.00%		360		01-Feb-2005
101192946 3			63,750.00		63,458.65		01-Feb-2005		9.500%		IN - 85.00%		360		01-Feb-2005
101220564 3			153,000.00		152,150.36		01-Mar-2005		8.550%		PA - 90.00%		360		01-Feb-2005
101668101 3			78,400.00		77,912.71		01-Apr-2005		7.990%		KS - 80.00%		360		01-Feb-2005
101924181 3			60,900.00		60,681.46		01-May-2005		10.650%		NC - 70.00%		360		01-Feb-2005


Page 18 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

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
102262789 3
			441,000.00		438,695.40		01-Feb-2005		8.250%		AZ - 90.00%		360		01-Mar-2005

102457629 3			393,300.00		391,093.85		01-Apr-2005		8.500%		CA - 90.00%		360		01-Feb-2005
102998002 3			472,000.00		469,994.78		01-Mar-2005		9.850%		NY - 89.91%		360		01-Feb-2005
103034187 3			110,700.00		110,137.95		01-Apr-2005		8.990%		OK - 82.00%		360		01-Feb-2005
103184388 3			102,805.00		101,886.55		01-May-2005		6.750%		TN - 73.43%		360		01-Feb-2005
103876942 3			499,500.00		497,096.22		01-Mar-2005		9.250%		CA - 90.00%		360		01-Feb-2005
104194162 3			573,750.00		562,841.92		01-Jan-2005		11.850%		GA - 75.00%		180		01-Feb-2005
104206826 3			495,000.00		491,151.73		01-Apr-2005		6.850%		CA - 90.00%		360		01-Feb-2005
104210562 3			61,987.00		61,688.63		01-Apr-2005		9.250%		KS - 72.50%		360		01-Feb-2005
104260047 3			401,500.00		398,161.59		01-Feb-2005		6.500%		CA - 89.22%		360		01-Feb-2005
104633169 3			470,000.00		466,781.07		01-Mar-2005		7.500%		IL - 78.07%		360		01-Feb-2005
104675145 3			408,000.00		405,753.60		01-Apr-2005		7.990%		NY - 75.98%		360		01-Mar-2005
104777784 3			576,000.00		570,784.15		01-May-2005		6.050%		MA - 87.94%		360		01-Feb-2005


TOTAL			17,102,017.00		16,998,370.48


Page 19 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS


									Group 3		Group 2		Group 1		Total




Current


Number of Paid in Full Loans								68		99		88		255
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								68		99		88		255
Curtailments Amount								22,491.66		18,750.35		27,228.15		68,470.16
Paid in Full Balance								17,899,912.86		17,132,576.06		14,926,365.51		49,958,854.43
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								17,922,404.52		17,151,326.41		14,953,593.66		50,027,324.59

Cumulative


Number of Paid in Full Loans								458		584		548		1,590
Number of Repurchased Loans								14		10		16		40
Total Number of Loans Prepaid in Full								472		594		564		1,630
Paid in Full Balance								138,288,618.91		103,443,459.64		95,235,668.05		336,967,746.60
Repurchased Loans Balance								3,704,814.79		1,578,448.74		2,068,523.88		7,351,787.41
Curtailments Amount								211,033.16		306,963.29		355,253.37		873,249.82
Total Prepayment Amount								142,204,466.86		105,328,871.67		97,659,445.30		345,192,783.83










Page 20 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES


									Group 3		Group 2		Group 1		Total



SMM								4.12%		4.21%		4.23%		4.18%
3 Months Avg SMM								4.34%		4.20%		4.31%		4.28%
12 Months Avg SMM								3.59%		2.94%		3.11%		3.23%
Avg SMM Since Cut-off								3.59%		2.94%		3.11%		3.23%


CPR								39.66%		40.31%		40.46%		40.12%
3 Months Avg CPR								41.31%		40.22%		41.08%		40.87%
12 Months Avg CPR								35.55%		30.06%		31.57%		32.58%
Avg CPR Since Cut-off								35.55%		30.06%		31.57%		32.58%


PSA								2,070.28%		2,123.36%		2,178.46%		2,119.85%
3 Months Avg PSA Approximation								2,405.04%		2,367.30%		2,476.54%		2,412.99%
12 Months Avg PSA Approximation								2,909.02%		2,501.40%		2,718.21%		2,720.66%
Avg PSA Since Cut-off Approximation								2,909.03%		2,501.40%		2,718.22%		2,720.65%










Page 21 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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 22 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

83385484 3			214,200.00		212,660.30			23-Sep-2005		8.750%		ME - 85.00%		Paid Off - 360		01-Oct-2004


84350206 2			142,500.00		140,527.48			22-Sep-2005		5.800%		FL - 89.06%		Paid Off - 360		01-Sep-2004

85345403 2			77,520.00		76,880.59			30-Sep-2005		8.500%		FL - 80.00%		Paid Off - 360		01-Sep-2004

85751584 3			123,250.00		122,433.32			23-Sep-2005		9.150%		FL - 85.00%		Paid Off - 360		01-Oct-2004

85820843 3			137,000.00		134,541.42			26-Sep-2005		7.050%		FL - 84.57%		Paid Off - 360		01-Sep-2004

86485463 3			93,500.00		92,715.26			28-Sep-2005		8.400%		FL - 85.00%		Paid Off - 360		01-Sep-2004

87542106 2			131,000.00		129,895.41			26-Sep-2005		6.990%		MT - 83.97%		Paid Off - 360		01-Dec-2004

87686184 2			150,900.00		148,868.57			28-Sep-2005		5.950%		FL - 89.29%		Paid Off - 360		01-Sep-2004

87867743 2			153,090.00		151,519.79			30-Sep-2005		6.950%		FL - 90.00%		Paid Off - 360		01-Oct-2004

87904249 2			137,750.00		136,224.50			21-Sep-2005		6.650%		FL - 93.71%		Paid Off - 360		01-Oct-2004

88433602 1			87,800.00		85,042.49			19-Sep-2005		6.100%		FL - 71.44%		Paid Off - 360		01-Oct-2004

88698725 2			229,000.00		226,462.84			26-Sep-2005		6.150%		CA - 84.82%		Paid Off - 360		01-Nov-2004

88989082 1			75,000.00		74,447.50			06-Oct-2005		8.990%		FL - 60.00%		Paid Off - 360		01-Oct-2004

89969604 2			158,525.00		156,667.36			29-Sep-2005		6.250%		FL - 87.10%		Paid Off - 360		01-Oct-2004

90065764 1			146,000.00		144,337.97			12-Sep-2005		5.990%		CA - 74.95%		Paid Off - 360		01-Nov-2004

90161449 3			599,999.00		594,467.87			12-Sep-2005		7.500%		NJ - 86.96%		Paid Off - 360		01-Oct-2004

90202904 1			185,000.00		182,640.20			19-Sep-2005		5.850%		CA - 53.28%		Paid Off - 360		01-Oct-2004

90612508 2			161,500.00		159,856.30			05-Oct-2005		6.990%		MD - 85.00%		Paid Off - 360		01-Oct-2004

90625104 3			248,000.00		245,441.68			06-Oct-2005		6.450%		NY - 86.53%		Paid Off - 360		01-Nov-2004

90647280 1			100,000.00		99,302.74			19-Sep-2005		8.900%		CA - 59.24%		Paid Off - 360		01-Oct-2004

91164962 1			109,500.00		108,883.43			27-Sep-2005		9.500%		SC - 74.49%		Paid Off - 360		01-Nov-2004

91299883 1			290,400.00		287,199.78			23-Sep-2005		6.100%		CA - 80.00%		Paid Off - 360		01-Nov-2004

91387621 2			180,000.00		178,686.08			26-Sep-2005		9.500%		DE - 75.00%		Paid Off - 360		01-Nov-2004

91569400 3			193,500.00		191,869.87			29-Sep-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Nov-2004

92038041 2			102,000.00		101,065.17			22-Sep-2005		8.650%		MI - 79.69%		Paid Off - 360		01-Nov-2004

92305200 3			161,500.00		160,482.08			28-Sep-2005		8.950%		CO - 95.00%		Paid Off - 360		01-Nov-2004

92563444 2			67,500.00		65,085.84			26-Sep-2005		6.990%		KY - 88.82%		Paid Off - 180		01-Nov-2004

92813005 2			341,100.00		337,808.78			28-Sep-2005		6.800%		IL - 90.00%		Paid Off - 360		01-Nov-2004

92817766 1			148,500.00		147,619.68			30-Sep-2005		9.250%		MO - 75.00%		Paid Off - 360		01-Nov-2004

92947605 3			131,750.00		130,893.68			05-Oct-2005		8.800%		DE - 85.00%		Paid Off - 360		01-Nov-2004

93180800 2			215,000.00		213,275.81			22-Sep-2005		7.750%		FL - 79.81%		Paid Off - 360		01-Nov-2004

93544708 2			330,000.00		326,930.19			29-Sep-2005		6.990%		NY - 82.50%		Paid Off - 360		01-Nov-2004

93672004 1			177,000.00		173,797.84			26-Sep-2005		6.850%		NJ - 70.36%		Paid Off - 360		01-Nov-2004

93936466 3			524,000.00		519,766.41			27-Sep-2005		6.650%		OR - 80.00%		Paid Off - 360		01-Jan-2005

94095882 3			222,000.00		219,990.35			23-Sep-2005		7.850%		CA - 87.13%		Paid Off - 360		01-Nov-2004

94198561 3			142,800.00		141,215.97			27-Sep-2005		8.750%		PA - 85.00%		Paid Off - 360		01-Nov-2004

94294444 1			205,000.00		202,693.75			19-Sep-2005		5.990%		CA - 78.65%		Paid Off - 360		01-Nov-2004



Page 23 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

94314101 1			150,000.00		144,130.44			14-Sep-2005		6.750%		FL - 53.02%		Paid Off - 180		01-Nov-2004


94462462 3			540,000.00		534,940.11			04-Oct-2005		6.450%		CA - 90.00%		Paid Off - 360		01-Dec-2004

94611506 3			395,250.00		392,964.67			03-Oct-2005		8.350%		OH - 85.00%		Paid Off - 360		01-Jan-2005

94716941 3			225,000.00		223,438.84			27-Sep-2005		7.990%		MD - 90.00%		Paid Off - 360		01-Dec-2004

94745262 3			448,000.00		443,889.16			07-Oct-2005		6.550%		CA - 89.60%		Paid Off - 360		01-Dec-2004

94824703 1			289,800.00		286,843.65			19-Sep-2005		5.990%		CA - 70.68%		Paid Off - 360		01-Dec-2004

95021929 1			305,250.00		302,965.14			27-Sep-2005		7.600%		CA - 75.00%		Paid Off - 360		01-Dec-2004

95037248 2			138,600.00		137,340.22			21-Sep-2005		6.600%		IL - 90.00%		Paid Off - 360		01-Dec-2004

95334447 3			103,999.00		103,305.27			29-Sep-2005		8.300%		FL - 80.93%		Paid Off - 360		01-Dec-2004

95416327 1			276,000.00		273,993.83			13-Sep-2005		7.750%		MA - 75.00%		Paid Off - 360		01-Dec-2004

95566741 2			108,750.00		108,116.37			15-Sep-2005		8.850%		FL - 75.00%		Paid Off - 360		01-Dec-2004

96474804 2			140,000.00		139,029.64			07-Oct-2005		7.990%		MN - 68.63%		Paid Off - 360		01-Dec-2004

96480165 2			75,000.00		74,367.57			29-Sep-2005		6.990%		MN - 58.77%		Paid Off - 360		01-Dec-2004

96517248 1			121,600.00		120,982.68			19-Sep-2005		8.990%		NJ - 80.00%		Paid Off - 360		01-Jan-2005

96593546 2			130,000.00		127,512.38			15-Sep-2005		7.250%		FL - 63.83%		Paid Off - 240		01-Dec-2004

96798103 3			141,000.00		139,981.77			04-Oct-2005		8.350%		GA - 89.58%		Paid Off - 360		01-Dec-2004

96818661 2			139,500.00		138,857.72			27-Sep-2005		9.990%		MI - 75.00%		Paid Off - 360		01-Dec-2004

96969068 2			235,000.00		232,629.52			07-Oct-2005		6.050%		FL - 89.73%		Paid Off - 360		01-Dec-2004

97115588 3			72,000.00		71,631.18			21-Sep-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Feb-2005

97515928 1			77,500.00		76,962.99			20-Sep-2005		7.990%		WA - 42.14%		Paid Off - 360		01-Dec-2004

97945687 2			230,500.00		229,220.22			15-Sep-2005		8.650%		GA - 63.15%		Paid Off - 360		01-Jan-2005

98003668 2			126,800.00		125,340.56			29-Sep-2005		7.200%		MD - 87.99%		Paid Off - 360		01-Dec-2004

98487002 1			60,000.00		37,387.79			21-Sep-2005		6.990%		TX - 80.00%		Paid Off - 180		01-Jan-2005

98489024 2			135,000.00		133,955.32			30-Sep-2005		6.250%		CA - 90.00%		Paid Off - 360		01-Feb-2005

98614522 3			371,450.00		368,959.00			21-Sep-2005		6.990%		NV - 85.00%		Paid Off - 360		01-Feb-2005

98697147 2			150,000.00		149,325.64			29-Sep-2005		8.990%		MA - 75.00%		Paid Off - 360		01-Feb-2005

98761125 2			76,419.00		75,946.00			03-Oct-2005		7.400%		NC - 76.42%		Paid Off - 360		01-Feb-2005

98765902 3			97,062.00		96,091.48			22-Sep-2005		7.950%		GA - 78.91%		Paid Off - 360		01-Jan-2005

98780968 1			197,706.00		196,783.57			03-Oct-2005		9.400%		NJ - 80.00%		Paid Off - 360		01-Jan-2005

98806623 3			106,250.00		105,722.64			12-Sep-2005		9.100%		PA - 85.00%		Paid Off - 360		01-Jan-2005

98938723 1			63,400.00		62,047.78			04-Oct-2005		9.200%		TX - 63.40%		Paid Off - 180		01-Feb-2005

99199762 3			224,400.00		222,922.01			13-Sep-2005		7.700%		MN - 85.00%		Paid Off - 360		01-Jan-2005

99278665 3			95,200.00		94,852.32			04-Oct-2005		9.990%		IA - 85.00%		Paid Off - 360		01-Feb-2005

99310468 2			72,000.00		71,733.22			28-Sep-2005		10.500%		FL - 72.00%		Paid Off - 360		01-Jan-2005

99407462 3			630,000.00		625,811.02			28-Sep-2005		7.650%		FL - 76.83%		Paid Off - 360		01-Jan-2005

99413841 3			148,500.00		147,504.14			14-Sep-2005		6.990%		WI - 83.43%		Paid Off - 360		01-Feb-2005

99526808 1			324,000.00		321,147.97			15-Sep-2005		6.200%		MA - 58.07%		Paid Off - 360		01-Jan-2005

99548869 3			120,600.00		119,600.63			27-Sep-2005		6.990%		OH - 90.00%		Paid Off - 360		01-Jan-2005



Page 24 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

99605685 2			80,160.00		79,800.49			26-Sep-2005		9.600%		WI - 80.00%		Paid Off - 360		01-Jan-2005


99650764 3			120,000.00		119,422.44			27-Sep-2005		9.250%		NJ - 85.71%		Paid Off - 360		01-Jan-2005

99654360 3			219,600.00		218,235.21			05-Oct-2005		7.990%		GA - 90.00%		Paid Off - 360		01-Jan-2005

99709545 2			99,000.00		98,549.90			06-Oct-2005		8.990%		AZ - 75.00%		Paid Off - 360		01-Feb-2005

99865321 3			185,000.00		183,720.41			05-Oct-2005		7.500%		NJ - 82.22%		Paid Off - 360		01-Jan-2005

100043983 1			200,000.00		199,026.26			16-Sep-2005		8.600%		CA - 68.97%		Paid Off - 360		01-Feb-2005

100105048 1			410,500.00		407,883.26			03-Oct-2005		7.250%		NJ - 79.71%		Paid Off - 360		01-Feb-2005

100182963 3			189,000.00		188,079.81			14-Sep-2005		8.600%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

100278266 3			432,957.00		429,591.03			20-Sep-2005		6.850%		CA - 89.98%		Paid Off - 360		01-Jan-2005

100322783 3			73,100.00		72,851.27			27-Sep-2005		10.900%		AL - 84.02%		Paid Off - 360		01-Jan-2005

100371442 2			68,000.00		67,598.76			22-Sep-2005		8.250%		OH - 64.76%		Paid Off - 360		01-Jan-2005

100396282 3			189,300.00		188,166.66			21-Sep-2005		7.950%		CA - 88.05%		Paid Off - 360		01-Feb-2005

100399187 3			412,500.00		410,300.51			16-Sep-2005		8.150%		MD - 75.00%		Paid Off - 360		01-Feb-2005

100425263 1			427,000.00		424,963.02			26-Sep-2005		8.700%		NY - 70.00%		Paid Off - 360		01-Feb-2005

100533462 3			115,500.00		114,969.46			04-Oct-2005		9.050%		MN - 82.50%		Paid Off - 360		01-Feb-2005

100656362 3			396,000.00		393,710.31			19-Sep-2005		8.350%		FL - 90.00%		Paid Off - 360		01-Jan-2005

100672666 2			205,500.00		203,902.38			22-Sep-2005		6.850%		CA - 74.73%		Paid Off - 360		01-Jan-2005

100675669 3			143,550.00		142,450.74			13-Sep-2005		6.300%		OR - 87.00%		Paid Off - 360		01-Feb-2005

100695980 3			97,000.00		96,285.01			26-Sep-2005		6.500%		MA - 88.18%		Paid Off - 360		01-Feb-2005

100782606 3			181,000.00		179,786.15			26-Sep-2005		6.990%		MD - 86.19%		Paid Off - 360		01-Feb-2005

100800440 2			175,000.00		173,958.33			29-Sep-2005		7.600%		MD - 70.00%		Paid Off - 360		01-Feb-2005

100813088 1			162,750.00		162,155.64			07-Oct-2005		9.990%		NJ - 75.00%		Paid Off - 360		01-Feb-2005

100860329 3			123,300.00		122,594.83			15-Sep-2005		7.800%		FL - 90.00%		Paid Off - 360		01-Feb-2005

100902501 3			112,625.00		112,239.72			20-Sep-2005		10.300%		FL - 82.21%		Paid Off - 360		01-Feb-2005

100905868 1			152,000.00		151,403.93			06-Oct-2005		9.650%		FL - 54.29%		Paid Off - 360		01-Feb-2005

100939545 1			85,086.00		84,351.08			06-Oct-2005		6.300%		CA - 59.50%		Paid Off - 360		01-Jan-2005

101120103 3			234,000.00		232,579.85			27-Sep-2005		7.500%		WI - 90.00%		Paid Off - 360		01-Feb-2005

101145068 1			215,000.00		213,984.76			27-Sep-2005		8.750%		CA - 77.62%		Paid Off - 360		01-Feb-2005

101191823 1			73,000.00		72,675.49			28-Sep-2005		10.400%		FL - 81.11%		Paid Off - 360		01-Jan-2005

101214906 2			80,000.00		79,529.33			28-Sep-2005		8.600%		FL - 75.47%		Paid Off - 360		01-Jan-2005

101230365 1			127,500.00		126,778.04			04-Oct-2005		7.850%		FL - 75.00%		Paid Off - 360		01-Feb-2005

101234508 2			104,500.00		104,046.65			26-Sep-2005		9.750%		IL - 39.73%		Paid Off - 360		01-Jan-2005

101245249 3			142,800.00		141,869.08			12-Sep-2005		7.750%		GA - 85.00%		Paid Off - 360		01-Jan-2005

101262681 3			436,562.00		433,168.03			16-Sep-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Jan-2005

101276020 1			200,000.00		198,810.01			23-Sep-2005		7.600%		CA - 72.73%		Paid Off - 360		01-Feb-2005

101315489 3			480,000.00		476,529.18			27-Sep-2005		6.600%		NY - 80.00%		Paid Off - 360		01-Feb-2005

101333169 2			80,000.00		79,573.43			23-Sep-2005		8.150%		CA - 53.33%		Paid Off - 360		01-Feb-2005

101346187 3			405,000.00		401,401.05			04-Oct-2005		6.150%		CA - 57.01%		Paid Off - 360		01-Jan-2005



Page 25 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

101355063 2			166,425.00		165,174.65			05-Oct-2005		6.400%		FL - 79.25%		Paid Off - 360		01-Feb-2005


101355261 2			60,000.00		59,639.41			19-Sep-2005		7.550%		AL - 41.38%		Paid Off - 360		01-Feb-2005

101360444 2			106,000.00		105,405.74			30-Sep-2005		7.900%		PA - 78.52%		Paid Off - 360		01-Feb-2005

101375723 2			180,000.00		178,142.58			29-Sep-2005		6.800%		MD - 80.00%		Paid Off - 360		01-Feb-2005

101393080 1			72,250.00		72,013.15			27-Sep-2005		10.500%		MD - 85.00%		Paid Off - 360		01-Feb-2005

101422061 2			205,000.00		204,078.34			23-Sep-2005		8.990%		NJ - 59.42%		Paid Off - 360		01-Feb-2005

101440287 1			269,999.00		267,956.05			21-Sep-2005		6.990%		NJ - 68.35%		Paid Off - 360		01-Jan-2005

101527828 2			185,000.00		184,203.46			22-Sep-2005		9.200%		IL - 74.00%		Paid Off - 360		01-Feb-2005

101577880 1			90,000.00		89,620.38			28-Sep-2005		9.300%		WI - 75.00%		Paid Off - 360		01-Feb-2005

101578805 3			396,000.00		393,323.66			19-Sep-2005		6.950%		NY - 90.00%		Paid Off - 360		01-Feb-2005

101579845 1			62,000.00		60,618.69			14-Sep-2005		8.700%		MD - 22.14%		Paid Off - 180		01-Feb-2005

101625648 2			479,000.00		474,538.55			06-Oct-2005		5.900%		CA - 75.43%		Paid Off - 360		01-Jan-2005

101658102 1			216,000.00		214,980.01			30-Sep-2005		8.750%		MD - 71.29%		Paid Off - 360		01-Feb-2005

101661320 2			150,000.00		143,043.60			21-Sep-2005		7.500%		CA - 65.65%		Paid Off - 120		01-Feb-2005

101669240 2			184,499.00		183,357.00			29-Sep-2005		7.400%		FL - 90.00%		Paid Off - 360		01-Feb-2005

101727642 1			178,200.00		176,948.07			22-Sep-2005		6.750%		NY - 90.00%		Paid Off - 360		01-Feb-2005

101838548 2			225,000.00		223,645.55			04-Oct-2005		7.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005

101839868 1			299,000.00		297,011.92			21-Sep-2005		7.650%		CA - 89.98%		Paid Off - 360		01-Jan-2005

101860880 3			90,220.00		89,482.16			05-Oct-2005		6.750%		GA - 76.46%		Paid Off - 360		01-Feb-2005

101866465 2			223,000.00		221,356.27			03-Oct-2005		6.500%		FL - 89.20%		Paid Off - 360		01-Feb-2005

101878007 3			450,000.00		447,046.16			04-Oct-2005		7.100%		MD - 90.00%		Paid Off - 360		01-Feb-2005

101905685 2			172,500.00		171,432.28			04-Oct-2005		7.400%		FL - 89.84%		Paid Off - 360		01-Feb-2005

101984169 2			175,500.00		174,357.42			03-Oct-2005		7.200%		MD - 90.00%		Paid Off - 360		01-Feb-2005

101990646 2			328,000.00		326,268.56			30-Sep-2005		8.200%		NY - 89.86%		Paid Off - 360		01-Feb-2005

102024320 2			280,000.00		278,215.14			13-Sep-2005		7.250%		NY - 80.00%		Paid Off - 360		01-Feb-2005

102025269 2			212,497.00		211,541.65			29-Sep-2005		8.990%		PA - 85.00%		Paid Off - 360		01-Feb-2005

102038361 1			174,800.00		173,836.80			23-Sep-2005		7.990%		CA - 64.74%		Paid Off - 360		01-Feb-2005

102042108 1			76,337.00		75,945.91			13-Sep-2005		8.350%		CA - 36.35%		Paid Off - 360		01-Feb-2005

102083722 2			82,521.00		82,277.33			22-Sep-2005		10.990%		NV - 43.66%		Paid Off - 360		01-Feb-2005

102086329 2			108,000.00		107,382.34			06-Oct-2005		7.800%		MD - 90.00%		Paid Off - 360		01-Feb-2005

102090107 3			153,358.00		152,481.02			27-Sep-2005		7.800%		NC - 73.03%		Paid Off - 360		01-Feb-2005

102158482 2			207,000.00		206,108.76			29-Sep-2005		9.200%		NY - 78.11%		Paid Off - 360		01-Feb-2005

102182805 1			260,000.00		258,256.37			04-Oct-2005		6.990%		NY - 76.92%		Paid Off - 360		01-Feb-2005

102197746 1			161,700.00		160,508.11			20-Sep-2005		6.500%		IL - 85.11%		Paid Off - 360		01-Feb-2005

102225323 2			118,998.00		118,703.26			20-Sep-2005		11.800%		GA - 84.40%		Paid Off - 360		01-Feb-2005

102252301 1			306,000.00		304,882.56			03-Oct-2005		9.990%		NJ - 85.00%		Paid Off - 360		01-Feb-2005

102264546 2			114,275.00		113,608.37			20-Sep-2005		7.700%		CA - 87.50%		Paid Off - 360		01-Feb-2005

102270725 2			85,000.00		84,724.28			14-Sep-2005		10.550%		IL - 85.00%		Paid Off - 360		01-Feb-2005



Page 26 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

102303682 1			100,800.00		100,071.13			03-Oct-2005		6.600%		MO - 90.00%		Paid Off - 360		01-Feb-2005


102319506 2			103,000.00		102,488.18			03-Oct-2005		8.500%		AZ - 72.54%		Paid Off - 360		01-Feb-2005

102332160 1			168,000.00		167,466.53			15-Sep-2005		10.650%		IL - 80.00%		Paid Off - 360		01-Feb-2005

102355443 2			167,450.00		166,262.26			22-Sep-2005		6.700%		AZ - 85.00%		Paid Off - 360		01-Feb-2005

102472941 1			207,400.00		206,560.84			04-Oct-2005		9.500%		FL - 85.00%		Paid Off - 360		01-Feb-2005

102497807 1			102,000.00		101,727.35			26-Sep-2005		11.450%		NJ - 85.00%		Paid Off - 360		01-Feb-2005

102513389 1			151,500.00		150,466.14			26-Sep-2005		6.900%		NJ - 77.69%		Paid Off - 360		01-Feb-2005

102526746 2			189,700.00		188,757.51			30-Sep-2005		8.500%		CA - 70.00%		Paid Off - 360		01-Feb-2005

102543824 2			150,300.00		149,574.75			23-Sep-2005		8.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005

102554441 1			405,000.00		403,274.26			27-Sep-2005		9.250%		NY - 76.42%		Paid Off - 360		01-Feb-2005

102616562 2			288,000.00		286,252.21			05-Oct-2005		7.500%		NJ - 80.00%		Paid Off - 360		01-Feb-2005

102621604 1			220,500.00		219,019.85			12-Sep-2005		6.990%		RI - 70.00%		Paid Off - 360		01-Feb-2005

102645207 1			285,000.00		283,421.78			30-Sep-2005		7.990%		WI - 65.52%		Paid Off - 360		01-Feb-2005

102658069 1			162,673.00		161,473.94			07-Oct-2005		6.500%		FL - 79.35%		Paid Off - 360		01-Feb-2005

102678380 3			400,000.00		397,735.29			03-Oct-2005		7.850%		RI - 80.00%		Paid Off - 360		01-Feb-2005

102689007 1			187,800.00		186,540.59			03-Oct-2005		6.990%		NV - 72.23%		Paid Off - 360		01-Feb-2005

102692407 3			104,000.00		103,362.58			29-Sep-2005		7.450%		CA - 80.00%		Paid Off - 360		01-Feb-2005

102721248 2			255,000.00		253,289.96			07-Oct-2005		6.990%		FL - 85.00%		Paid Off - 360		01-Feb-2005

102721982 3			360,500.00		358,515.16			28-Sep-2005		7.990%		NY - 78.37%		Paid Off - 360		01-Feb-2005

102722501 2			#######		206,292.78			06-Oct-2005		6.250%		FL - 90.00%		Paid Off - 360		01-Feb-2005

102786860 2			94,500.00		94,129.32			19-Sep-2005		9.650%		NC - 82.17%		Paid Off - 360		01-Feb-2005

102821600 3			138,750.00		138,059.20			21-Sep-2005		8.500%		NC - 75.00%		Paid Off - 360		01-Feb-2005

102845625 1			92,000.00		91,441.58			20-Sep-2005		7.500%		ME - 65.71%		Paid Off - 360		01-Feb-2005

102868460 1			165,525.00		162,987.29			30-Sep-2005		7.650%		NJ - 79.85%		Paid Off - 240		01-Feb-2005

102910320 2			265,500.00		263,920.27			23-Sep-2005		7.600%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

102911245 1			278,000.00		276,362.21			29-Sep-2005		7.650%		NY - 76.16%		Paid Off - 360		01-Feb-2005

102929627 1			128,700.00		127,934.24			30-Sep-2005		7.600%		MI - 90.00%		Paid Off - 360		01-Feb-2005

102932241 1			97,000.00		96,465.91			07-Oct-2005		7.990%		MI - 72.12%		Paid Off - 360		01-Feb-2005

102955747 1			122,500.00		121,550.66			04-Oct-2005		6.990%		MD - 87.50%		Paid Off - 360		01-Feb-2005

102958089 2			164,700.00		163,938.00			06-Oct-2005		8.850%		GA - 90.00%		Paid Off - 360		01-Feb-2005

102969680 1			124,500.00		123,814.52			03-Oct-2005		7.990%		WI - 83.00%		Paid Off - 360		01-Feb-2005

102979804 1			60,000.00		59,725.18			15-Sep-2005		8.900%		PA - 70.59%		Paid Off - 360		01-Feb-2005

103068300 2			118,800.00		118,310.60			20-Sep-2005		9.500%		FL - 90.00%		Paid Off - 360		01-Feb-2005

103084083 1			120,000.00		119,409.76			20-Sep-2005		8.550%		MD - 75.00%		Paid Off - 360		01-Feb-2005

103129060 1			77,000.00		76,678.61			28-Sep-2005		9.350%		AZ - 68.75%		Paid Off - 360		01-Feb-2005

103166807 3			380,000.00		377,117.70			20-Sep-2005		6.350%		CA - 82.61%		Paid Off - 360		01-Feb-2005

103192225 1			225,000.00		223,308.16			03-Oct-2005		6.400%		IL - 88.93%		Paid Off - 360		01-Feb-2005

103199048 1			114,750.00		113,966.87			27-Sep-2005		6.900%		FL - 85.00%		Paid Off - 360		01-Feb-2005



Page 27 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

103213740 3			504,000.00		501,174.74			20-Sep-2005		7.900%		CA - 90.00%		Paid Off - 360		01-Feb-2005


103229548 3			446,250.00		443,541.50			30-Sep-2005		7.500%		NY - 85.00%		Paid Off - 360		01-Feb-2005

103234266 2			274,400.00		272,377.42			15-Sep-2005		6.500%		MA - 79.08%		Paid Off - 360		01-Feb-2005

103242665 2			173,111.00		167,733.53			05-Oct-2005		6.650%		FL - 61.83%		Paid Off - 240		01-Feb-2005

103263869 2			147,900.00		147,359.88			22-Sep-2005		9.990%		KS - 85.00%		Paid Off - 360		01-Feb-2005

103280327 2			239,700.00		239,167.97			16-Sep-2005		12.300%		GA - 85.00%		Paid Off - 360		01-Feb-2005

103335642 1			217,800.00		216,750.32			30-Sep-2005		8.650%		FL - 90.00%		Paid Off - 360		01-Feb-2005

103345468 1			62,500.00		62,192.60			30-Sep-2005		8.550%		TN - 67.20%		Paid Off - 360		01-Feb-2005

103365243 1			245,700.00		243,973.92			16-Sep-2005		6.750%		MD - 89.35%		Paid Off - 360		01-Feb-2005

103388989 1			75,000.00		74,311.21			14-Sep-2005		10.200%		IL - 60.00%		Paid Off - 360		01-Feb-2005

103397568 2			135,000.00		133,916.11			04-Oct-2005		6.050%		FL - 90.00%		Paid Off - 360		01-Feb-2005

103436887 1			166,500.00		165,483.62			03-Oct-2005		7.500%		CA - 90.00%		Paid Off - 360		01-Feb-2005

103492443 2			98,500.00		97,827.75			30-Sep-2005		6.900%		RI - 54.72%		Paid Off - 360		01-Feb-2005

103508966 2			82,000.00		79,770.40			14-Sep-2005		8.990%		NY - 22.47%		Paid Off - 360		01-Feb-2005

103521126 1			236,000.00		234,389.46			12-Sep-2005		6.900%		NJ - 57.19%		Paid Off - 360		01-Feb-2005

103565461 3			384,149.00		381,747.85			06-Oct-2005		7.350%		FL - 81.39%		Paid Off - 360		01-Feb-2005

103602041 2			165,000.00		164,220.86			30-Sep-2005		8.750%		IL - 75.00%		Paid Off - 360		01-Feb-2005

103628343 3			418,500.00		415,531.54			12-Sep-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Feb-2005

103663001 2			233,750.00		232,823.73			21-Sep-2005		9.600%		NV - 85.00%		Paid Off - 360		01-Feb-2005

103676763 2			120,870.00		120,185.61			28-Sep-2005		7.850%		AZ - 89.53%		Paid Off - 360		01-Feb-2005

103682225 1			162,000.00		161,016.86			07-Oct-2005		7.500%		NJ - 90.00%		Paid Off - 360		01-Feb-2005

103686804 2			150,000.00		149,298.84			13-Sep-2005		8.800%		MD - 72.12%		Paid Off - 360		01-Feb-2005

103747762 2			103,500.00		102,765.81			14-Sep-2005		6.700%		WI - 90.00%		Paid Off - 360		01-Feb-2005

103761748 1			157,500.00		156,821.86			05-Oct-2005		9.200%		NJ - 75.00%		Paid Off - 360		01-Feb-2005

103855128 3			112,860.00		112,379.03			19-Sep-2005		9.250%		MD - 90.00%		Paid Off - 360		01-Feb-2005

103863700 2			263,700.00		262,531.33			28-Sep-2005		9.250%		MD - 90.00%		Paid Off - 360		01-Feb-2005

103898227 2			207,500.00		206,177.29			12-Sep-2005		7.250%		CA - 84.69%		Paid Off - 360		01-Feb-2005

103934329 2			195,000.00		194,079.20			29-Sep-2005		8.750%		NJ - 74.71%		Paid Off - 360		01-Feb-2005

103950689 2			420,000.00		417,322.70			21-Sep-2005		7.250%		FL - 80.00%		Paid Off - 360		01-Feb-2005

103998688 1			80,000.00		79,809.86			29-Sep-2005		11.990%		TX - 80.00%		Paid Off - 360		01-Feb-2005

104004643 1			248,000.00		247,027.45			07-Oct-2005		9.650%		NY - 56.69%		Paid Off - 360		01-Feb-2005

104066360 2			285,000.00		283,694.89			06-Oct-2005		8.900%		NJ - 57.00%		Paid Off - 360		01-Feb-2005

104072640 2			208,250.00		207,489.48			27-Sep-2005		9.990%		RI - 78.59%		Paid Off - 360		01-Feb-2005

104076989 2			272,000.00		270,535.01			12-Sep-2005		8.100%		FL - 69.74%		Paid Off - 360		01-Feb-2005

104126180 1			120,000.00		119,543.92			07-Oct-2005		9.800%		FL - 70.59%		Paid Off - 360		01-Feb-2005

104132543 1			158,000.00		156,772.63			27-Sep-2005		5.500%		MD - 64.82%		Paid Off - 360		01-Mar-2005

104172861 1			138,750.00		138,140.15			06-Oct-2005		9.100%		PA - 75.00%		Paid Off - 360		01-Feb-2005

104181987 1			165,103.00		164,204.81			23-Sep-2005		8.050%		MO - 76.79%		Paid Off - 360		01-Feb-2005



Page 28 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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

104209507 3			369,000.00		366,757.95			26-Sep-2005		7.500%		NJ - 90.00%		Paid Off - 360		01-Feb-2005


104311188 1			118,600.00		118,139.73			28-Sep-2005		9.700%		SC - 76.52%		Paid Off - 360		01-Feb-2005

104316344 1			112,800.00		112,309.30			29-Sep-2005		9.150%		FL - 78.33%		Paid Off - 360		01-Feb-2005

104353842 1			113,400.00		112,853.42			22-Sep-2005		8.650%		NE - 90.00%		Paid Off - 360		01-Feb-2005

104364369 1			306,251.00		304,140.74			23-Sep-2005		6.850%		CA - 87.50%		Paid Off - 360		01-Feb-2005

104435144 1			162,440.00		161,761.87			20-Sep-2005		9.990%		IL - 77.35%		Paid Off - 360		01-Feb-2005

104468046 2			186,862.00		185,782.71			07-Oct-2005		7.750%		FL - 74.75%		Paid Off - 360		01-Feb-2005

104495288 2			149,842.00		148,819.46			05-Oct-2005		6.900%		CA - 83.25%		Paid Off - 360		01-Feb-2005

104523725 2			118,000.00		117,177.91			12-Sep-2005		6.800%		FL - 77.35%		Paid Off - 360		01-Feb-2005

104534185 1			152,190.00		151,352.03			12-Sep-2005		7.990%		CA - 90.00%		Paid Off - 360		01-Feb-2005

104597182 3			397,000.00		395,007.50			23-Sep-2005		8.450%		MD - 76.35%		Paid Off - 360		01-Feb-2005

104603923 1			157,000.00		155,943.50			06-Oct-2005		7.350%		CA - 65.42%		Paid Off - 360		01-Feb-2005

104702949 2			340,000.00		337,477.97			28-Sep-2005		6.500%		CA - 75.56%		Paid Off - 360		01-Feb-2005

104725866 2			320,000.00		318,076.56			06-Oct-2005		7.990%		NY - 74.42%		Paid Off - 360		01-Feb-2005

104888961 2			190,000.00		188,994.23			21-Sep-2005		7.500%		NY - 19.79%		Paid Off - 360		01-Mar-2005

104906565 3			495,000.00		491,844.65			15-Sep-2005		7.250%		NY - 90.00%		Paid Off - 360		01-Feb-2005

104919469 1			127,498.00		127,100.69			14-Sep-2005		10.100%		FL - 75.00%		Paid Off - 360		01-Mar-2005

105126866 1			232,800.00		231,466.82			13-Sep-2005		7.100%		NV - 79.54%		Paid Off - 360		01-Mar-2005

105267447 2			134,700.00		132,879.76			22-Sep-2005		7.100%		CO - 88.62%		Paid Off - 240		01-Mar-2005

105844823 2			255,000.00		250,197.99			06-Oct-2005		6.100%		HI - 85.00%		Paid Off - 240		01-Mar-2005

106045669 3			400,000.00		397,409.22			05-Oct-2005		6.500%		CA - 86.96%		Paid Off - 360		01-Mar-2005

106119043 3			367,000.00		364,684.40			28-Sep-2005		6.600%		PA - 59.98%		Paid Off - 360		01-Mar-2005

106221609 2			191,250.00		189,685.29			28-Sep-2005		6.100%		WI - 81.38%		Paid Off - 360		01-Mar-2005

106680325 2			136,000.00		135,328.42			29-Sep-2005		7.850%		CA - 79.91%		Paid Off - 360		01-Mar-2005

106699705 3			360,000.00		358,056.35			20-Sep-2005		7.400%		IL - 90.00%		Paid Off - 360		01-Mar-2005

106860547 3			99,000.00		98,612.00			21-Sep-2005		8.990%		OR - 82.50%		Paid Off - 360		01-Mar-2005

107539561 1			134,000.00		133,370.61			06-Oct-2005		8.100%		NY - 38.84%		Paid Off - 360		01-Mar-2005

107740342 2			189,750.00		188,369.21			23-Sep-2005		5.850%		CA - 75.51%		Paid Off - 360		01-Mar-2005



TOTAL			50,345,413.00		49,958,854.43



Page 29 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



									Group 3		Group 2		Group 1		Total


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




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 30 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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 31 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 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 32 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 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 33 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Triggers and Adj. Cert. Report
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								42,345,569.50
						Ending Balance								1,145,821,591.22
						Delinquency Percentage								3.695651%

						Certificate Balances of Mezzanine and C Classes								277,500,006.30
						Credit Enhancement Percentage								24.218431%
						Credit Enhancement Percentage - Prior Month								23.185675%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION

								Group 3		Group 2		Group 1		Total
Current LIBOR Rate														3.830000%
Next LIBOR Rate														4.037500%




Page 34 of 35
Ameriquest Mortgage Securities, Inc. 2005-R1

Mortgage Pass-Through Certificates

2005-R1

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

			A-1A							4.343%			$0.00		$0.00

			A-1B							4.338%			$0.00		$0.00

			A-2A							4.288%			$0.00		$0.00

			A-2B							4.338%			$0.00		$0.00

			A-3A							4.138%			$0.00		$0.00

			A-3B							4.248%			$0.00		$0.00

			A-3C							4.388%			$0.00		$0.00

			A-3D							4.348%			$0.00		$0.00

			M-1							4.488%			$0.00		$0.00

			M-2							4.518%			$0.00		$0.00

			M-3							4.568%			$0.00		$0.00

			M-4							4.778%			$0.00		$0.00

			M-5							4.818%			$0.00		$0.00

			M-6							5.038%			$0.00		$0.00

			M-7							5.388%			$0.00		$0.00

			M-8							5.788%			$0.00		$0.00

			M-9							6.788%			$0.00		$0.00

			M-10							6.788%			$0.00		$0.00







Page 35 of 35

Ameriquest Mortgage Securities Inc. Series 2005-R1 8-K