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): ~~August~~October 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 ~~August~~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: ~~Aug~~Oct 2628, 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 ~~August~~October 25, 2005.

Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Ameriquest Mtg Sec Inc
										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					1819
										9. Prepayment Detail Report					2122
										10. Realized Loss Report					2728
										11. Realized Loss Detail Report					3031
				Servicer(s)
										12. Triggers and Adj. Cert. Report					3132
				Ameriquest Mortgage Corp
										13. Additional Certificate Report					3233
				Underwriter(s)
				Morgan Stanley
				Wachovia Securites
				RBS Greenwich Capital
				UBS Investment Bank
										Total Number of Pages					3233
				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
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			~~August~~October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			~~July~~September 2930, 2005
										Main Phone Number:			(714) 247-6000
							August 24, 2005
							October 24, 2005
										https://www.tss.db.com/invr
Page 1 of 32
Page 1 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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	$	258,089,000.00		~~233~~203,~~913~~939,~~577~~205.8732		~~760~~680,~~381~~958.5767		1211,~~706~~686,~~942~~702.8803		1312,~~467~~367,~~324~~660.4570		0.00		0.00		~~221~~192,~~206~~252,~~634~~503.9929
A-1B	SR	$	64,523,000.00		5850,~~479~~985,~~074~~393.2297		~~188~~169,~~838~~214.6886		32,~~176~~921,~~772~~709.6547		3,~~365~~090,~~611~~924.33		0.00		0.00		5548,~~302~~063,~~301~~684.5750
A-2A	SR	$	258,048,000.00		~~238~~215,~~512~~041,~~772~~422.9115		~~761~~706,~~982~~769.0647		1112,~~340~~555,~~486~~452.2769		1213,~~102~~262,~~468~~222.3316		0.00		0.00		~~227~~202,~~172~~485,~~286~~969.6446
A-2B	SR	$	64,511,000.00		5953,~~627~~759,~~268~~522.9320		~~193~~178,~~059~~854.8594		23,~~835~~138,~~077~~814.6252		3,~~028~~317,~~137~~669.4746		0.00		0.00		5650,~~792~~620,~~191~~707.3168
A-3A	SR	$	124,645,000.00		8864,~~831~~507,~~415~~156.0014		~~272~~204,~~317~~218.6491		1413,~~497~~144,~~675~~483.5763		1413,~~769~~348,~~993~~702.2154		0.00		0.00		7451,~~333~~362,~~739~~672.4351
A-3B	SR	$	139,369,000.00		139,369,000.00		~~439~~452,~~244~~445.6397		0.00		~~439~~452,~~244~~445.6397		0.00		0.00		139,369,000.00
A-3C	SR	$	26,352,000.00		26,352,000.00		8688,~~229~~520.6076		0.00		8688,~~229~~520.6076		0.00		0.00		26,352,000.00
A-3D	SR	$	32,263,000.00		2825,~~283~~580,~~699~~994.0834		9185,~~576~~106.3355		1,~~610~~460,~~858~~503.3921		1,~~702~~545,~~434~~609.7276		0.00		0.00		2624,~~672~~120,~~840~~491.6913
M-1	MEZ	$	31,200,000.00		31,200,000.00		~~105~~107,~~048~~570.67		0.00		~~105~~107,~~048~~570.67		0.00		0.00		31,200,000.00
M-2	MEZ	$	49,800,000.00		49,800,000.00		~~168~~172,~~960~~902.3383		0.00		~~168~~172,~~960~~902.3383		0.00		0.00		49,800,000.00
M-3	MEZ	$	16,800,000.00		16,800,000.00		5758,~~577~~870.3300		0.00		5758,~~577~~870.3300		0.00		0.00		16,800,000.00
M-4	MEZ	$	28,800,000.00		28,800,000.00		~~103~~105,~~168~~096.00		0.00		~~103~~105,~~168~~096.00		0.00		0.00		28,800,000.00
M-5	MEZ	$	16,800,000.00		16,800,000.00		6061,~~615~~712.3300		0.00		6061,~~615~~712.3300		0.00		0.00		16,800,000.00
M-6	MEZ	$	12,000,000.00		12,000,000.00		4344,~~813~~563.33		0.00		4344,~~813~~563.33		0.00		0.00		12,000,000.00
M-7	MEZ	$	19,200,000.00		19,200,000.00		78,~~202~~880.6700		0.00		78,~~202~~880.6700		0.00		0.00		19,200,000.00
M-8	MEZ	$	9,000,000.00		9,000,000.00		37,~~277~~555.5000		0.00		37,~~277~~555.5000		0.00		0.00		9,000,000.00
M-9	MEZ	$	13,200,000.00		13,200,000.00		6261,~~062~~992.0033		0.00		6261,~~062~~992.0033		0.00		0.00		13,200,000.00
M-10	MEZ	$	7,800,000.00		7,800,000.00		4039,~~031~~773.3350		0.00		4039,~~031~~773.3350		0.00		0.00		7,800,000.00
M-11	MEZ	$	12,000,000.00		12,000,000.00		61,~~586~~190.6700		0.00		61,~~586~~190.6700		0.00		0.00		12,000,000.00
CE	SUB	$	15,600,337.10		15,600,005.68		2,~~858~~481,~~800~~054.3025		0.00		2,~~858~~481,~~800~~054.3025		0.00		0.00		15,600,005.68
P	SUB	$	100.00		100.00		~~686~~702,~~592~~163.2452		0.00		~~686~~702,~~592~~163.2452		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,~~105~~011,~~568~~734,~~913~~799.6980		76,~~157~~579,~~366~~413.0656		4644,~~167~~907,~~813~~665.3855		5351,~~325~~487,~~179~~079.4411		0.00		0.00		1966,~~059~~827,~~401,100~~134.3125
Page 2 of 32
Page 2 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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	0709/2526/05		0810/24/05		A-Act/360		03072SYJ8		258,089,000.00		~~906~~790.~~329126~~189451		2.~~946199~~638465		4945.~~234733~~281674		5247.~~180932~~920139	~~857~~744.~~094394~~907777
A-1B	0709/2526/05		0810/24/05		A-Act/360		03072SYK5		64,523,000.00		~~906~~790.~~329126~~189451		2.~~926688~~622551		4945.~~234733~~281674		5247.~~161420~~904225	~~857~~744.~~094394~~907777
A-2A	0709/2526/05		0810/24/05		A-Act/360		03072SYL3		258,048,000.00		~~924~~833.~~296150~~338845		2.~~952869~~738907		4348.~~947197~~655493		4651.~~900066~~394400	~~880~~784.~~348953~~683351
A-2B	0709/2526/05		0810/24/05		A-Act/360		03072SYM1		64,511,000.00		~~924~~833.~~296150~~338845		2.~~992666~~772472		4348.~~947197~~655493		4651.~~939863~~427965	~~880~~784.~~348953~~683351
A-3A	0709/2526/05		0810/24/05		A-Act/360		03072SYN9		124,645,000.00		~~712~~517.~~675318~~527026		21.~~184746~~638404		~~116~~105.~~311730~~455362		~~118~~107.~~496476~~093767	~~596~~412.~~363588~~071664
A-3B	0709/2526/05		0810/24/05		A-Act/360		03072SYP4		139,369,000.00		1,000.000000		3.~~151667~~246389		0.000000		3.~~151667~~246389	1,000.000000
A-3C	0709/2526/05		0810/24/05		A-Act/360		03072SYQ2		26,352,000.00		1,000.000000		3.~~272222~~359167		0.000000		3.~~272222~~359167	1,000.000000
A-3D	0709/2526/05		0810/24/05		A-Act/360		03072SZC2		32,263,000.00		~~876~~792.~~660542~~889512		2.~~838432~~637899		4945.~~928971~~268673		5247.~~767403~~906573	~~826~~747.~~731571~~620839
M-1	0709/2526/05		0810/24/05		A-Act/360		03072SYR0		31,200,000.00		1,000.000000		3.~~366945~~447778		0.000000		3.~~366945~~447778	1,000.000000
M-2	0709/2526/05		0810/24/05		A-Act/360		03072SYS8		49,800,000.00		1,000.000000		3.~~392778~~471944		0.000000		3.~~392778~~471944	1,000.000000
M-3	0709/2526/05		0810/24/05		A-Act/360		03072SYT6		16,800,000.00		1,000.000000		3.~~427222~~504167		0.000000		3.~~427222~~504167	1,000.000000
M-4	0709/2526/05		0810/24/05		A-Act/360		03072SYU3		28,800,000.00		1,000.000000		3.~~582222~~649167		0.000000		3.~~582222~~649167	1,000.000000
M-5	0709/2526/05		0810/24/05		A-Act/360		03072SYV1		16,800,000.00		1,000.000000		3.~~608055~~673333		0.000000		3.~~608055~~673333	1,000.000000
M-6	0709/2526/05		0810/24/05		A-Act/360		03072SYW9		12,000,000.00		1,000.000000		3.~~651111~~713611		0.000000		3.~~651111~~713611	1,000.000000
M-7	0709/2526/05		0810/24/05		A-Act/360		03072SYX7		19,200,000.00		1,000.000000		4.~~073056~~108333		0.000000		4.~~073056~~108333	1,000.000000
M-8	0709/2526/05		0810/24/05		A-Act/360		03072SYY5		9,000,000.00		1,000.000000		4.~~141944~~172778		0.000000		4.~~141944~~172778	1,000.000000
M-9	0709/2526/05		0810/24/05		A-Act/360		03072SYZ2		13,200,000.00		1,000.000000		4.~~701667~~696389		0.000000		4.~~701667~~696389	1,000.000000
M-10	0709/2526/05		0810/24/05		A-Act/360		03072SZD0		7,800,000.00		1,000.000000		5.~~132222~~099167		0.000000		5.~~132222~~099167	1,000.000000
M-11	0709/2526/05		0810/24/05		A-Act/360		03072SZE8		12,000,000.00		1,000.000000		5.~~132223~~099167		0.000000		5.~~132223~~099167	1,000.000000
CE	0709/01/05		0709/30/05		F-30/360				1,215,600,774.20		12.833165		2.~~351759~~041011		0.000000		2.~~351759~~041011	12.833165
P	0709/01/05		0709/30/05		F-30/360				100.00		1,000.000000		67,~~865~~021,~~922~~635.~~400000~~200000		0.000000		67,~~865~~021,~~922~~635.~~400000~~200000	1,000.000000
R	0709/01/05		0709/30/05		F-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 3 of 32
Page 3 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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	258,089,000.00		35,~~662~~121,~~306~~175.4007		3564,~~605~~101,~~339~~043.6190		1,~~277~~735,~~025~~452.4081		3665,~~882~~836,~~365~~496.0171		4070,~~544~~957,671.4178		0.00		0.00		~~221~~192,~~206~~252,~~634~~503.9929
A-1B	64,523,000.00		~~908~~1,~~950~~271,416.9058		816,~~901~~025,~~438~~447.3725		~~319~~433,~~260~~868.0625		916,~~220~~459,~~698~~315.4350		1017,~~129~~730,~~649~~732.3308		0.00		0.00		5548,~~302~~063,~~301~~684.5750
A-2A	258,048,000.00		35,~~624~~116,~~193~~726.4360		2953,~~563~~763,~~105~~886.1817		1,~~312~~798,~~608~~144.1837		3055,~~875~~562,~~713~~030.3654		3460,~~499~~678,~~906~~757.7914		0.00		0.00		~~227~~202,~~172~~485,~~286~~969.6446
A-2B	64,511,000.00		~~919~~1,~~414~~297,231.4133		713,~~390~~440,~~661~~763.7319		~~328~~449,~~146~~529.9613		713,~~718~~890,~~808~~292.6932		815,~~638~~187,~~223~~523.1065		0.00		0.00		5650,~~792~~620,~~191~~707.3168
A-3A	124,645,000.00		1,~~502~~954,~~892~~312.6352		4871,~~934~~402,~~474~~609.8771		1,~~376~~879,~~785~~717.7078		5073,~~311~~282,~~260~~327.5749		5175,~~814~~236,~~153~~640.2001		0.00		0.00		7451,~~333~~362,~~739~~672.4351
A-3B	139,369,000.00		12,~~992~~920,~~328~~642.7846		0.00		0.00		0.00		12,~~992~~920,~~328~~642.7846		0.00		0.00		139,369,000.00
A-3C	26,352,000.00		~~392~~574,~~493~~270.0157		0.00		0.00		0.00		~~392~~574,~~493~~270.0157		0.00		0.00		26,352,000.00
A-3D	32,263,000.00		~~448~~627,~~476~~026.5292		57,~~437~~933,~~182~~650.5962		~~152~~208,~~976~~858.7225		58,~~590~~142,~~159~~508.3187		68,~~038~~769,~~635~~535.8379		0.00		0.00		2624,~~672~~120,~~840~~491.6913
M-1	31,200,000.00		~~479~~700,~~381~~416.6229		0.00		0.00		0.00		~~479~~700,~~381~~416.6229		0.00		0.00		31,200,000.00
M-2	49,800,000.00		~~771~~1,~~557~~126,894.8265		0.00		0.00		0.00		~~771~~1,~~557~~126,894.8265		0.00		0.00		49,800,000.00
M-3	16,800,000.00		~~263~~384,~~159~~170.2356		0.00		0.00		0.00		~~263~~384,~~159~~170.2356		0.00		0.00		16,800,000.00
M-4	28,800,000.00		~~473~~689,~~306~~538.11		0.00		0.00		0.00		~~473~~689,~~306~~538.11		0.00		0.00		28,800,000.00
M-5	16,800,000.00		~~278~~405,~~251~~240.2356		0.00		0.00		0.00		~~278~~405,~~251~~240.2356		0.00		0.00		16,800,000.00
M-6	12,000,000.00		~~201~~293,~~317~~040.5487		0.00		0.00		0.00		~~201~~293,~~317~~040.5487		0.00		0.00		12,000,000.00
M-7	19,200,000.00		~~362~~525,~~353~~052.4108		0.00		0.00		0.00		~~362~~525,~~353~~052.4108		0.00		0.00		19,200,000.00
M-8	9,000,000.00		~~172~~250,~~933~~418.16		0.00		0.00		0.00		~~172~~250,~~933~~418.16		0.00		0.00		9,000,000.00
M-9	13,200,000.00		~~290~~418,~~338~~521.64		0.00		0.00		0.00		~~290~~418,~~338~~521.64		0.00		0.00		13,200,000.00
M-10	7,800,000.00		~~188~~270,~~247~~599.0790		0.00		0.00		0.00		~~188~~270,~~247~~599.0790		0.00		0.00		7,800,000.00
M-11	12,000,000.00		~~289~~416,~~610~~307.8956		0.00		0.00		0.00		~~289~~416,~~610~~307.8956		0.00		0.00		12,000,000.00
CE	15,600,337.10		1621,~~802~~726,~~462~~400.3723		0.00		0.00		331.44		1621,~~802~~726,~~793~~731.8167		0.00		0.00		15,600,005.68
P	100.00		13,~~711~~200,~~057~~534.7972		0.00		0.00		0.00		13,~~711~~200,~~057~~534.7972		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		3549,~~735~~289,~~032~~937.9638		~~135~~226,~~832~~667,~~202~~400.3584		46,~~766~~505,~~803~~570.0259		~~140~~233,~~599~~173,~~336~~302.8187		~~176~~282,~~334~~463,~~369~~240.7725		0.00		0.00		1966,~~059~~827,~~401,100~~134.3125
Page 4 of 32
Page 4 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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	34.~~77500~~14500%		~~233~~203,~~913~~939,~~577~~205.8732		~~760~~680,~~381~~958.5767		0.00		0.00		0.00		~~760~~680,~~381~~958.5767		~~760~~680,~~381~~958.5767		0.00
A-1B	34.~~75000~~12000%		5850,~~479~~985,~~074~~393.2297		~~188~~169,~~838~~214.6886		0.00		0.00		0.00		~~188~~169,~~838~~214.6886		~~188~~169,~~838~~214.6886		0.00
A-2A	34.~~71000~~08000%		~~238~~215,~~512~~041,~~772~~422.9115		~~761~~706,~~982~~769.0647		0.00		0.00		0.00		~~761~~706,~~982~~769.0647		~~761~~706,~~982~~769.0647		0.00
A-2B	34.~~76000~~13000%		5953,~~627~~759,~~268~~522.9320		~~193~~178,~~059~~854.8594		0.00		0.00		0.00		~~193~~178,~~059~~854.8594		~~193~~178,~~059~~854.8594		0.00
A-3A	3.~~56000~~93000%		8864,~~831~~507,~~415~~156.0014		~~272~~204,~~317~~218.6491		0.00		0.00		0.00		~~272~~204,~~317~~218.6491		~~272~~204,~~317~~218.6491		0.00
A-3B	34.~~66000~~03000%		139,369,000.00		~~439~~452,~~244~~445.6397		0.00		0.00		0.00		~~439~~452,~~244~~445.6397		~~439~~452,~~244~~445.6397		0.00
A-3C	34.~~80000~~17000%		26,352,000.00		8688,~~229~~520.6076		0.00		0.00		0.00		8688,~~229~~520.6076		8688,~~229~~520.6076		0.00
A-3D	34.~~76000~~13000%		2825,~~283~~580,~~699~~994.0834		9185,~~576~~106.3355		0.00		0.00		0.00		9185,~~576~~106.3355		9185,~~576~~106.3355		0.00
M-1	34.~~91000~~28000%		31,200,000.00		~~105~~107,~~048~~570.67		0.00		0.00		0.00		~~105~~107,~~048~~570.67		~~105~~107,~~048~~570.67		0.00
M-2	34.~~94000~~31000%		49,800,000.00		~~168~~172,~~960~~902.3383		0.00		0.00		0.00		~~168~~172,~~960~~902.3383		~~168~~172,~~960~~902.3383		0.00
M-3	34.~~98000~~35000%		16,800,000.00		5758,~~577~~870.3300		0.00		0.00		0.00		5758,~~577~~870.3300		5758,~~577~~870.3300		0.00
M-4	4.~~16000~~53000%		28,800,000.00		~~103~~105,~~168~~096.00		0.00		0.00		0.00		~~103~~105,~~168~~096.00		~~103~~105,~~168~~096.00		0.00
M-5	4.~~19000~~56000%		16,800,000.00		6061,~~615~~712.3300		0.00		0.00		0.00		6061,~~615~~712.3300		6061,~~615~~712.3300		0.00
M-6	4.~~24000~~61000%		12,000,000.00		4344,~~813~~563.33		0.00		0.00		0.00		4344,~~813~~563.33		4344,~~813~~563.33		0.00
M-7	45.~~73000~~10000%		19,200,000.00		78,~~202~~880.6700		0.00		0.00		0.00		78,~~202~~880.6700		78,~~202~~880.6700		0.00
M-8	45.~~81000~~18000%		9,000,000.00		37,~~277~~555.5000		0.00		0.00		0.00		37,~~277~~555.5000		37,~~277~~555.5000		0.00
M-9	5.~~46000~~83000%		13,200,000.00		6261,~~062~~992.0033		0.00		0.00		0.00		6261,~~062~~992.0033		6261,~~062~~992.0033		0.00
M-10	56.~~96000~~33000%		7,800,000.00		4039,~~031~~773.3350		0.00		0.00		0.00		4039,~~031~~773.3350		4039,~~031~~773.3350		0.00
M-11	56.~~96000~~33000%		12,000,000.00		61,~~586~~190.6700		0.00		0.00		0.00		61,~~586~~190.6700		61,~~586~~190.6700		0.00
CE	~~219~~190.~~90764~~85026%		15,600,005.68		0.00		0.00		0.00		0.00		0.00		2,~~858~~481,~~800~~054.3025		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		~~686~~702,~~592~~163.2452		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,~~105~~011,~~568~~734,~~913~~799.6980		3,~~611~~396,~~973~~195.5279		0.00		0.00		0.00		3,~~611~~396,~~973~~195.5279		76,~~157~~579,~~366~~413.0656		0.00
Page 5 of 32
Page 5 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
Collection Account Report
SUMMARY
								Group 3		Group 2		Group 1		Total
Principal Collections								1614,~~108~~598,~~363~~974.2283		1415,~~175~~687,~~413~~806.6480		1514,~~883~~602,~~547~~398.1808		4644,~~167~~889,~~324~~179.0471
Principal Withdrawals								0.00		0.00		0.00		0.00
Principal Other Accounts								0.00		0.00		0.00		0.00
TOTAL NET PRINCIPAL								1614,~~108~~598,~~363~~974.2283		1415,~~175~~687,~~413~~806.6480		1514,~~883~~602,~~547~~398.1808		4644,~~167~~889,~~324~~179.0471
Interest Collections								21,~~140~~954,~~745~~284.5937		2,~~233~~051,~~344~~555.7815		21,~~206~~971,~~931~~720.1026		65,~~565~~977,~~111~~559.0178
Interest Withdrawals								-0.00		-0.00		-010.00		-010.00
Interest Fees								-2824,~~189~~565.4922		-3228,~~343~~842.7128		-3328,~~314~~406.6639		-9381,~~847~~813.8590
Interest Other Accounts														~~686~~702,~~592~~163.2452
TOTAL NET INTEREST								21,~~112~~929,~~556~~719.1115		2,~~201~~022,~~001~~712.0887		21,~~173~~943,~~616~~303.4488		76,~~157~~597,~~855~~899.40
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION														5351,~~325~~487,~~179~~079.4411
PRINCIPAL - COLLECTIONS
									Group 3		Group 2		Group 1		Total
Scheduled Principal Received									~~290~~274,~~044~~585.0920		~~317~~298,~~106~~639.8203		~~305~~281,~~365~~828.0330		~~912~~855,~~515~~052.9453
Curtailments									4312,~~542~~957.3344		4131,~~466~~307.7993		5022,~~546~~230.5672		~~135~~66,~~555~~496.6809
Prepayments In Full									1514,~~774~~311,~~776~~432.8019		1315,~~741~~219,~~515~~430.3967		1514,~~527~~298,~~635~~339.5906		4543,~~043~~829,~~927~~201.7892
Repurchased/Substitutions									0.00		0.00		0.00		0.00
Liquidations									0.00		75156,~~813~~915.9901		0.00		75156,~~813~~915.9901
Insurance Principal									0.00		0.00		0.00		0.00
Other Additional Principal									0.00		0.00		0.00		0.00
Delinquent Principal									-~~240~~230,~~218~~680.4794		-~~254~~245,~~735~~087.3220		-~~239~~224,~~604~~109.1187		-~~734~~699,~~557~~878.9001
Realized Losses									-0.00		-~~489~~18,485.3584		-0.00		-~~489~~18,485.3584
Advanced Principal									~~240~~230,~~218~~680.4794		~~254~~245,~~735~~087.3220		~~239~~224,~~604~~109.1187		~~734~~699,~~557~~878.9001
TOTAL PRINCIPAL COLLECTED									1614,~~108~~598,~~363~~974.2283		1415,~~175~~687,~~413~~806.6480		1514,~~883~~602,~~547~~398.1808		4644,~~167~~889,~~324~~179.0471
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 32
Page 6 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
INTEREST - COLLECTIONS
								Group 3		Group 2		Group 1		Total
Scheduled Interest								2,~~247~~069,~~400~~169.1709		2,~~357~~166,~~738~~575.9383		2,~~328~~082,~~283~~398.7065		6,~~933~~318,~~422~~143.8057
Repurchased/Substitution Interest								0.00		0.00		0.00		0.00
Liquidation Interest								0.00		~~606~~1,209.5155		0.00		~~606~~1,209.5155
Insurance Interest								0.00		0.00		0.00		0.00
Other Additional Interest								0.00		0.00		0.00		0.00
Prepayment Interest Shortfalls								-1413,~~576~~622.6928		-1817,~~385~~624.4345		-1517,~~960~~714.2473		-48,~~922~~961.3646
Delinquent Interest								-1,~~843~~719,~~069~~646.4898		-1,~~901~~759,~~384~~615.3661		-1,~~854~~683,~~863~~370.0803		-5,~~599~~162,~~316~~632.9262
Compensating Interest								1413,~~576~~622.6928		1817,~~385~~624.4445		1517,~~960~~714.2473		48,~~922~~961.3646
Civil Relief Act Shortfalls								-8382.0844		-278.8926		-088.0045		-~~361~~449.9715
Interest Advanced								1,~~720~~604,~~587~~844.5171		1,~~776~~643,~~662~~663.5963		1,~~733~~572,~~510~~780.4809		54,~~230~~821,~~760~~288.5843
TOTAL INTEREST COLLECTED								21,~~140~~954,~~745~~284.5937		2,~~233~~051,~~344~~555.7815		21,~~206~~971,~~931~~720.1026		65,~~565~~977,~~111~~559.0178
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		010.00		010.00
INTEREST - OTHER ACCOUNTS
								Group 3		Group 2		Group 1		Total
Prepayment Charges														~~686~~702,~~592~~163.2452
Net WAC Investment Income														0.00
TOTAL INTEREST OTHER ACCOUNTS														~~686~~702,~~592~~163.2452
INTEREST - FEES
								Group 3		Group 2		Group 1		Total
Current Servicing Fees								2724,~~619~~037.1063		3128,~~749~~294.1215		3227,~~729~~880.1520		9280,~~097~~211.3798
Trustee Fees								~~570~~527.3859		~~594~~548.5914		~~585~~526.5119		1,~~750~~601.4892
TOTAL INTEREST FEES								2824,~~189~~565.4922		3228,~~343~~842.7128		3328,~~314~~406.6639		9381,~~847~~813.8590
Page 7 of 32
Page 7 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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														15,600,005.68
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														~~489~~18,485.3484
Overcollateralization Target Amount														15,600,005.68
Credit Enhancement Percentage														2124.9202%
Class A Certificate Defiency Amount														0.00
Page 8 of 32
Page 8 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 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,~~584~~473		2,~~512~~359		2,~~310~~126		65,~~406~~958
Prefunding								0		0		0		0
Scheduled Paid Offs								-0		-0		-0		-0
Full Voluntary Prepayments								-6259		-7582		-7383		-~~210~~224
Repurchases								-0		-0		-0		-0
Liquidations								-0		-1		-0		-1
Current								1,~~522~~414		2,~~436~~276		2,~~237~~043		65,~~195~~733
Principal Balance:
Original								400,035,619.04		399,949,167.75		400,015,650.31		1,200,000,437.10
Prior								~~360~~333,~~242~~215,~~567~~774.4660		~~375~~346,~~530~~190,~~129~~693.6304		~~369~~332,~~796~~328,~~216~~332.6116		1,~~105~~011,~~568~~734,~~913~~799.7080
Prefunding								0.00		0.00		0.00		0.00
Scheduled Principal								-~~290~~274,~~044~~585.0920		-~~317~~298,~~106~~639.8203		-~~305~~281,~~365~~828.0330		-~~912~~855,~~515~~052.9453
Partial Prepayments								-4312,~~542~~957.3344		-4131,~~466~~307.7993		-5022,~~546~~230.5672		-~~135~~66,~~555~~496.6809
Full Voluntary Prepayments								-1514,~~774~~311,~~776~~432.8019		-1315,~~741~~219,~~515~~430.3967		-1514,~~527~~298,~~635~~339.5906		-4543,~~043~~829,~~927~~201.7892
Repurchases								-0.00		-0.00		-0.00		-0.00
Liquidations								-0.00		-75156,~~813~~915.9901		-0.00		-75156,~~813~~915.9901
Current								~~344~~318,~~134~~616,~~204~~799.2477		~~361~~330,~~354~~484,~~226~~400.6440		~~353~~317,~~912~~725,~~669~~934.4308		1966,~~059~~827,~~401,100~~134.3125
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 9 of 32
Page 9 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
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.~~49724~~46456%		7.~~53958~~52797%		7.~~56743~~53970%		7.~~53499~~51129%
Weighted Average Coupon Current								7.~~48629~~45164%		7.~~53605~~51419%		7.~~55535~~51931%		7.~~52629~~49527%
Weighted Average Months to Maturity Original								354		351		352		352
Weighted Average Months to Maturity Prior								~~351~~348		~~347~~345		~~348~~346		~~349~~346
Weighted Average Months to Maturity Current								~~350~~347		~~346~~343		~~347~~345		~~348~~345
Weighted Avg Remaining Amortization Term Original								354		351		352		352
Weighted Avg Remaining Amortization Term Prior								~~351~~348		~~347~~345		~~348~~346		~~349~~346
Weighted Avg Remaining Amortization Term Current								~~350~~347		~~346~~343		~~347~~345		~~348~~345
Weighted Average Seasoning Original								2.11		2.16		2.14		2.14
Weighted Average Seasoning Prior								57.1112		57.1516		57.14		57.14
Weighted Average Seasoning Current								68.1112		68.16		68.14		68.14
Page 10 of 32
Page 10 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
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.~~81152~~81257%		5.~~81803~~81743%		5.~~88698~~87433%		5.~~83886~~83483%
Weighted Average Margin Current								5.~~81512~~80808%		5.~~82196~~80939%		5.~~88342~~86612%		5.~~84024~~82755%
Weighted Average Max Rate Original								13.75783%		13.76170%		13.80585%		13.77508%
Weighted Average Max Rate Prior								13.~~74393~~72508%		13.~~75212~~74846%		13.~~79937~~77869%		13.~~76517~~75097%
Weighted Average Max Rate Current								13.~~73891~~72035%		13.~~75366~~74057%		13.~~79152~~76989%		13.~~76150~~74354%
Weighted Average Min Rate Original								7.75783%		7.76170%		7.80585%		7.77508%
Weighted Average Min Rate Prior								7.~~74393~~72508%		7.~~75212~~74846%		7.~~79937~~77869%		7.~~76517~~75097%
Weighted Average Min Rate Current								7.~~73891~~72035%		7.~~75366~~74057%		7.~~79152~~76989%		7.~~76150~~74354%
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								2724,~~619~~037.1063		3128,~~749~~294.1215		3227,~~729~~880.1520		9280,~~097~~211.3798
Delinquent Servicing Fees								~~122~~114,~~481~~802.9727		~~124~~115,~~721~~951.7897		~~121~~110,~~352~~589.6094		~~368~~341,~~556~~344.3518
TOTAL SERVICING FEES								~~150~~138,~~101~~839.0791		~~156~~144,~~470~~246.8913		~~154~~138,~~081~~470.7614		~~460~~421,~~653~~556.7218
Total Servicing Fees								~~150~~138,~~101~~839.0791		~~156~~144,~~470~~246.8913		~~154~~138,~~081~~470.7614		~~460~~421,~~653~~556.7218
Compensating Interest								-1413,~~576~~622.6928		-1817,~~385~~624.4445		-1517,~~960~~714.2473		-48,~~922~~961.3646
Delinquent Servicing Fees								-~~122~~114,~~481~~802.9727		-~~124~~115,~~721~~951.7897		-~~121~~110,~~352~~589.6094		-~~368~~341,~~556~~344.3518
COLLECTED SERVICING FEES								2724,~~619~~037.1063		3128,~~749~~294.1215		3227,~~729~~880.1520		4331,~~175~~250.0252
Total Advanced Interest								1,~~720~~604,~~587~~844.5171		1,~~776~~643,~~662~~663.5963		1,~~733~~572,~~510~~780.4809		54,~~230~~821,~~760~~288.5843
Total Advanced Principal								~~240~~230,~~218~~680.4794		~~254~~245,~~735~~087.3220		~~239~~224,~~604~~109.1187		~~734~~699,~~557~~878.9001
Aggregate Advances with respect to this Distribution								1,~~960~~835,~~805~~525.9965		21,~~031~~888,~~397~~750.9184		1,~~973~~796,~~114~~889.5996		5,~~965~~521,~~318~~166.4845
ADDITIONAL COLLATERAL INFORMATION
								Group 3		Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)								1413,~~576~~622.6928		1817,~~385~~624.4345		1517,~~960~~714.2473		48,~~922~~961.3646
Compensating Interest								-1413,~~576~~622.6928		-1817,~~385~~624.4445		-1517,~~960~~714.2473		-48,~~922~~961.3646
Net Prepayment Interest Shortfall (PPIS)								0.00		0.00		0.00		0.00
Ending Pool Stated Principal Balance								~~344~~318,~~134~~616,~~204~~799.2477		~~361~~330,~~354~~484,~~226~~400.6440		~~353~~317,~~912~~725,~~669~~934.4308		1966,~~059~~827,~~401,100~~134.3125
Weighted Average Net Mortgage Rate								6.~~984390~~949737%		7.~~034152~~012289%		7.~~053452~~017370%		76.~~024393~~993356%
Page 11 of 32
Page 11 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				1514,~~227~~339,~~019~~492.1114		6,~~378~~113,~~031~~635.2303		~~981~~3,~~323~~749,274.5817		2224,~~586~~202,~~373~~401.9234
			% Balance				1.4448%		0.6063%		0.0939%		2.1350%
			# Loans				94101		3947		924		~~142~~172
			% # Loans				1.5276%		0.6382%		0.1542%		23.2900%
	FORECLOSURE		Balance		0.00		0.00		~~825~~429,~~880~~777.7428		311,~~874~~030,~~609~~583.4467		411,~~700~~460,~~490~~360.1895
			% Balance		0.00%		0.00%		0.0804%		01.3714%		01.4419%
			# Loans		0		0		52		2772		3274
			% # Loans		0.00%		0.00%		0.0803%		01.4426%		01.5229%
	BANKRUPTCY		Balance		12,~~821~~648,~~187~~755.2495		83275,~~676~~318.3293		89350,~~898~~611.1142		~~150~~984,~~745~~850.8592		24,~~145~~259,~~507~~537.5222
			% Balance		0.1727%		0.0103%		0.0104%		0.0110%		0.2044%
			# Loans		1419		1		13		17		1730
			% # Loans		0.2333%		0.02%		0.0205%		0.0212%		0.2752%
	REO		Balance		0.00		0.00		0.00		~~135~~972,~~086~~619.3100		~~135~~972,~~086~~619.3100
			% Balance		0.00%		0.00%		0.00%		0.0110%		0.0110%
			# Loans		0		0		0		17		17
			% # Loans		0.00%		0.00%		0.00%		0.0212%		0.0212%
	TOTAL		Balance		12,~~821~~648,~~187~~755.2495		1514,~~310~~614,~~695~~811.4307		76,~~293~~894,~~810~~023.0873		516,~~141~~737,~~765~~327.1876		2940,~~567~~894,~~457~~918.9351
			% Balance		0.1727%		1.4551%		0.6971%		01.4973%		24.7923%
			# Loans		1419		95102		4552		38110		~~192~~283
			% # Loans		0.2333%		1.5378%		0.7391%		01.6192%		34.1094%
Page 12 of 32
Page 12 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				65,~~856~~965,~~455~~858.7445		2,~~703~~358,~~731~~350.8267		~~330~~1,~~063~~408,434.6932		9,~~890~~732,~~251~~643.2544
			% Balance				1.9488%		0.7674%		0.0944%		23.7906%
			# Loans				4341		1920		39		6570
			% # Loans				12.9201%		0.8598%		0.1344%		23.9143%
	FORECLOSURE		Balance		0.00		0.00		~~282,939~~0.2100		15,~~548~~030,~~299~~580.9000		15,~~831~~030,~~239~~580.1100
			% Balance		0.00%		0.00%		0.0800%		01.4458%		01.5258%
			# Loans		0		0		10		1035		1135
			% # Loans		0.00%		0.00%		0.0400%		01.4571%		01.4971%
	BANKRUPTCY		Balance		1,~~072~~404,~~792~~020.1949		0.00		89286,~~898~~375.1194		0272,946.0029		1,~~162~~963,~~690~~342.3072
			% Balance		0.3044%		0.00%		0.0309%		0.0009%		0.3362%
			# Loans		810		0		12		03		915
			% # Loans		0.3649%		0.00%		0.0410%		0.0015%		0.4073%
	REO		Balance		0.00		0.00		0.00		0500,403.0083		0500,403.0083
			% Balance		0.00%		0.00%		0.00%		0.0016%		0.0016%
			# Loans		0		0		0		03		03
			% # Loans		0.00%		0.00%		0.00%		0.0015%		0.0015%
	TOTAL		Balance		1,~~072~~404,~~792~~020.1949		65,~~856~~965,~~455~~858.7445		32,~~076~~644,~~569~~726.1461		17,~~878~~212,~~363~~364.5944		1217,~~884~~226,~~180~~969.6699
			% Balance		0.3044%		1.9488%		0.8783%		02.5327%		35.6442%
			# Loans		810		4341		2122		1350		85123
			% # Loans		0.3649%		12.9201%		01.9408%		02.5845%		36.8002%
Page 13 of 32
Page 13 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,~~617~~884,~~964~~873.3377		2,~~436~~661,~~241~~923.4380		~~358~~1,~~198~~416,748.4334		67,~~412~~963,~~404~~545.1991
			% Balance				1.0018%		0.6781%		0.1043%		12.7741%
			# Loans				2935		1520		410		4865
			% # Loans				1.1954%		0.6288%		0.1644%		12.9786%
	FORECLOSURE		Balance		0.00		0.00		~~279~~429,~~936~~777.6728		13,~~790~~615,~~037~~684.5552		24,~~069~~045,~~974~~461.2280
			% Balance		0.00%		0.00%		0.0813%		01.5009%		01.5722%
			# Loans		0		0		2		1425		1627
			% # Loans		0.00%		0.00%		0.0809%		01.5710%		01.6619%
	BANKRUPTCY		Balance		~~748~~737,~~395~~378.0535		83275,~~676~~318.3293		064,235.0048		150,~~745~~555.8582		~~982~~1,~~817~~227,488.2258
			% Balance		0.2122%		0.0208%		0.0002%		0.0405%		0.2737%
			# Loans		6		1		01		1		89
			% # Loans		0.2526%		0.04%		0.0004%		0.04%		0.3340%
	REO		Balance		0.00		0.00		0.00		~~135~~472,~~086~~215.3117		~~135~~472,~~086~~215.3117
			% Balance		0.00%		0.00%		0.00%		0.0414%		0.0414%
			# Loans		0		0		0		14		14
			% # Loans		0.00%		0.00%		0.00%		0.0418%		0.0418%
	TOTAL		Balance		~~748~~737,~~395~~378.0535		34,~~701~~160,~~640~~192.6570		23,~~716~~155,~~178~~936.1056		25,~~434~~655,~~068~~203.1485		913,~~600~~708,~~281~~711.9446
			% Balance		0.2122%		1.0226%		0.7595%		01.6771%		24.6615%
			# Loans		6		3036		1723		2040		73105
			% # Loans		0.2526%		1.2358%		01.7001%		01.8276%		34.0061%
Page 14 of 32
Page 14 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 3
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				4,~~752~~488,~~599~~759.0492		1,~~238~~093,~~057~~360.9856		~~293~~924,~~061~~091.4651		6,~~283~~506,~~718~~211.4899
			% Balance				1.3841%		0.3634%		0.0929%		12.8304%
			# Loans				2225		57		25		2937
			% # Loans				1.4577%		0.3350%		0.1335%		12.9162%
	FORECLOSURE		Balance		0.00		0.00		~~263,004~~0.8600		~~536~~2,~~271~~384,319.9915		~~799~~2,~~276~~384,319.8515
			% Balance		0.00%		0.00%		0.0800%		0.1675%		0.2375%
			# Loans		0		0		20		312		512
			% # Loans		0.00%		0.00%		0.1300%		0.2085%		0.3385%
	BANKRUPTCY		Balance		0507,357.0011		0.00		0.00		0561,348.0081		01,068,705.0092
			% Balance		0.0016%		0.00%		0.00%		0.0018%		0.0034%
			# Loans		03		0		0		03		06
			% # Loans		0.0021%		0.00%		0.00%		0.0021%		0.0042%
	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		0507,357.0011		4,~~752~~488,~~599~~759.0492		1,~~501~~093,~~062~~360.8456		~~829~~3,~~333~~869,759.4547		79,~~082~~959,~~995~~237.3306
			% Balance		0.0016%		1.3841%		0.4434%		01.2421%		23.0613%
			# Loans		03		2225		7		520		3455
			% # Loans		0.0021%		1.4577%		0.4650%		01.3341%		23.2389%
Page 15 of 32
Page 15 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
103756268 2
105603542 1
			135,625.00		135,086.31		01-Feb-2005		8.150%		MI - 87.50%		360		01-Mar-2005
			92,500.00		92,075.65		01-Apr-2005		8.900%		MI - 84.09%		360		01-Mar-2005
TOTAL			135,625.00		135,086.31
105770705 1			284,150.00		282,525.03		01-Apr-2005		7.800%		TX - 77.01%		360		01-Mar-2005
Page 16 of 32
107646788 1			126,400.00		125,803.15		01-Apr-2005		8.750%		MI - 80.00%		360		01-Mar-2005
102291820 2			91,500.00		91,071.84		01-Mar-2005		8.800%		MI - 52.89%		360		01-Mar-2005
103756268 2			135,625.00		134,901.83		01-Feb-2005		8.150%		MI - 87.50%		360		01-Mar-2005
105439343 2			91,000.00		90,711.02		01-Feb-2005		10.650%		WY - 82.73%		360		01-Mar-2005
105842389 2			156,000.00		155,530.48		01-Mar-2005		10.900%		GA - 65.00%		360		01-Mar-2005
TOTAL			977,175.00		972,619.00
Page 16 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
103766945 1
87547469 1
			250,000.00		249,036.67		01-Feb-2005		8.300%		TX - 69.44%		360		01-Mar-2005
			69,600.00		68,752.66		01-May-2005		9.750%		FL - 80.00%		360		01-Oct-2004
104955828 1			290,000.00		289,171.53		01-Mar-2005		9.750%		NY - 65.17%		360		01-Mar-2005
93796688 1			342,000.00		340,341.64		01-May-2005		10.650%		CA - 90.00%		360		01-Nov-2004
105040240 1			153,000.00		152,524.79		01-Mar-2005		9.350%		PA - 90.00%		360		01-Mar-2005
100036342 1			300,000.00		298,104.51		01-Apr-2005		8.450%		WA - 75.00%		360		01-Jan-2005
105170740 1			111,000.00		110,682.85		01-Feb-2005		9.750%		RI - 74.00%		360		01-Mar-2005
102205762 1			141,600.00		140,998.39		01-Apr-2005		9.850%		PA - 80.00%		360		01-Feb-2005
105389985 1			60,000.00		59,862.85		01-Mar-2005		10.800%		TX - 70.59%		360		01-Mar-2005
103128484 1			102,000.00		101,373.64		01-May-2005		8.050%		OH - 83.61%		360		01-Feb-2005
105554984 1			118,500.00		118,234.93		01-Mar-2005		10.900%		FL - 75.00%		360		01-Mar-2005
103766945 1			250,000.00		248,706.60		01-Feb-2005		8.300%		TX - 69.44%		360		01-Mar-2005
105706022 1			78,625.00		78,390.72		01-Mar-2005		9.550%		OK - 85.00%		360		01-Mar-2005
103771267 1			107,100.00		106,594.26		01-Apr-2005		8.750%		NC - 90.00%		360		01-Mar-2005
105770705 1			284,150.00		282,939.21		01-Apr-2005		7.800%		TX - 77.01%		360		01-Mar-2005
104008685 1			189,000.00		187,959.39		01-May-2005		7.990%		TN - 90.00%		360		01-Mar-2005
105985683 1			140,000.00		139,460.54		01-Mar-2005		8.300%		MN - 76.92%		360		01-Mar-2005
104173984 1			342,375.00		340,691.15		01-May-2005		8.550%		NY - 82.50%		360		01-Mar-2005
106251309 1			246,750.00		246,347.92		01-Mar-2005		12.350%		FL - 75.00%		360		01-Mar-2005
104560081 1			107,200.00		106,432.24		01-May-2005		6.650%		MO - 92.41%		360		01-Mar-2005
106650609 1			105,000.00		104,587.10		01-Mar-2005		8.200%		TN - 64.82%		360		01-Mar-2005
104706163 1			197,500.00		196,772.62		01-Apr-2005		9.950%		NY - 68.10%		360		01-Mar-2005
95674008 2			70,386.00		69,970.73		01-Mar-2005		8.250%		AZ - 46.16%		360		01-Dec-2004
104907183 1			95,000.00		94,532.76		01-Apr-2005		8.550%		TX - 67.86%		360		01-Mar-2005
102291820 2			91,500.00		91,181.14		01-Mar-2005		8.800%		MI - 52.89%		360		01-Mar-2005
105040240 1			153,000.00		152,361.40		01-Mar-2005		9.350%		PA - 90.00%		360		01-Mar-2005
103544169 2			239,150.00		238,265.17		01-Mar-2005		8.500%		MN - 75.44%		360		01-Mar-2005
105044747 1			127,500.00		126,833.66		01-Apr-2005		8.250%		FL - 75.00%		360		01-Mar-2005
104427661 2			252,000.00		250,379.11		01-Mar-2005		6.500%		OH - 77.54%		360		01-Feb-2005
105079545 1			174,250.00		173,348.46		01-Apr-2005		8.300%		MI - 85.00%		360		01-Mar-2005
104636261 2			101,000.00		100,618.61		01-Mar-2005		8.400%		WI - 76.81%		360		01-Mar-2005
105170740 1			111,000.00		110,573.67		01-Feb-2005		9.750%		RI - 74.00%		360		01-Mar-2005
105102628 2			175,500.00		174,666.05		01-Mar-2005		7.250%		CA - 67.50%		360		01-Mar-2005
105213649 1			60,000.00		59,780.89		01-Apr-2005		9.990%		NE - 75.00%		360		01-Mar-2005
105339428 2			157,500.00		157,000.52		01-Mar-2005		9.250%		CO - 75.00%		360		01-Mar-2005
105285480 1			127,500.00		126,967.79		01-May-2005		9.350%		WA - 75.00%		360		01-Mar-2005
105439343 2			91,000.00		90,785.19		01-Feb-2005		10.650%		WY - 82.73%		360		01-Mar-2005
105389985 1			60,000.00		59,815.47		01-Mar-2005		10.800%		TX - 70.59%		360		01-Mar-2005
105580443 2			180,900.00		180,425.02		01-Feb-2005		10.150%		WI - 90.00%		360		01-Mar-2005
105705024 1			127,500.00		126,866.49		01-Apr-2005		8.500%		CT - 85.00%		360		01-Mar-2005
105842389 2			156,000.00		155,651.06		01-Mar-2005		10.900%		GA - 65.00%		360		01-Mar-2005
105706022 1			78,625.00		78,310.12		01-Mar-2005		9.550%		OK - 85.00%		360		01-Mar-2005
106589203 2			60,750.00		60,557.33		01-Mar-2005		9.250%		NE - 88.04%		360		01-Mar-2005
105898043 1			93,749.00		93,088.04		01-May-2005		8.500%		MI - 75.00%		360		01-Mar-2005
106621386 2			70,000.00		69,816.17		01-Mar-2005		10.150%		WA - 45.16%		360		01-Mar-2005
105924765 1			138,479.00		137,702.68		01-Mar-2005		7.900%		FL - 76.09%		360		01-Mar-2005
107080046 2			72,000.00		71,758.45		01-Apr-2005		8.990%		NE - 73.47%		360		01-Mar-2005
105985683 1			140,000.00		139,275.71		01-Mar-2005		8.300%		MN - 76.92%		360		01-Mar-2005
107317349 2			86,250.00		85,910.86		01-Mar-2005		8.200%		FL - 75.00%		360		01-Mar-2005
106165442 1			75,000.00		74,708.91		01-May-2005		9.700%		TN - 60.00%		360		01-Mar-2005
107765448 2			209,000.00		208,178.22		01-Apr-2005		8.200%		NY - 81.96%		360		01-Mar-2005
106261100 1			140,250.00		139,688.44		01-Apr-2005		9.550%		MD - 85.00%		360		01-Mar-2005
107783425 2			65,000.00		64,810.59		01-Feb-2005		9.650%		KY - 50.00%		360		01-Mar-2005
106650609 1			105,000.00		104,445.68		01-Mar-2005		8.200%		TN - 64.82%		360		01-Mar-2005
103659207 3			113,000.00		112,498.88		01-Apr-2005		7.600%		MD - 84.96%		360		01-Mar-2005
107085847 1			98,850.00		98,615.08		01-May-2005		11.990%		MI - 75.00%		360		01-Mar-2005
105235741 3			84,000.00		83,634.85		01-Mar-2005		7.700%		FL - 66.14%		360		01-Mar-2005
107136368 1			69,000.00		68,743.14		01-Apr-2005		9.900%		TX - 60.00%		360		01-Mar-2005
105679120 3			319,500.00		318,218.16		01-Mar-2005		8.100%		MN - 90.00%		360		01-Mar-2005
107137960 1			94,000.00		93,482.40		01-Apr-2005		7.990%		AZ - 74.60%		360		01-Mar-2005
106291925 3			151,000.00		150,505.98		01-Apr-2005		9.100%		GA - 82.97%		360		01-Mar-2005
107252363 1			175,500.00		174,445.38		01-Apr-2005		7.550%		IL - 90.00%		360		01-Mar-2005
107132664 3			135,000.00		134,418.98		01-Feb-2005		7.750%		FL - 90.00%		360		01-Mar-2005
107260200 1			80,937.00		80,534.84		01-May-2005		8.500%		OK - 89.93%		360		01-Mar-2005
TOTAL			4,717,461.00		4,700,490.18
107311706 1			266,000.00		264,804.13		01-May-2005		8.990%		NJ - 70.00%		360		01-Mar-2005
Page 17 of 32
108053489 1			68,850.00		68,540.47		01-Apr-2005		8.990%		OK - 85.00%		360		01-Mar-2005
108386780 1			247,500.00		246,387.29		01-May-2005		8.990%		MA - 55.00%		360		01-Mar-2005
95674008 2			70,386.00		69,874.92		01-Mar-2005		8.250%		AZ - 46.16%		360		01-Dec-2004
96719505 2			60,000.00		59,754.54		01-Apr-2005		10.550%		MI - 70.59%		360		01-Jan-2005
99312423 2			340,200.00		337,960.17		01-Apr-2005		7.700%		OH - 90.00%		360		01-Feb-2005
100427327 2			180,000.00		178,679.00		01-Apr-2005		7.700%		IN - 75.00%		360		01-Jan-2005
101202901 2			88,200.00		87,678.85		01-May-2005		8.250%		OH - 90.00%		360		01-Feb-2005
103376927 2			133,450.00		132,881.29		01-Apr-2005		9.250%		MI - 85.00%		360		01-Mar-2005
103397865 2			70,000.00		69,806.64		01-Apr-2005		11.300%		NJ - 25.00%		360		01-Mar-2005
103544169 2			239,150.00		237,961.80		01-Mar-2005		8.500%		MN - 75.44%		360		01-Mar-2005
103897542 2			155,750.00		154,876.30		01-Apr-2005		8.500%		OH - 89.00%		360		01-Feb-2005
104427661 2			252,000.00		249,904.63		01-Mar-2005		6.500%		OH - 77.54%		360		01-Feb-2005
104636261 2			101,000.00		100,487.89		01-Mar-2005		8.400%		WI - 76.81%		360		01-Mar-2005
104833066 2			272,000.00		270,777.19		01-Jun-2005		8.990%		FL - 85.00%		360		01-Mar-2005
105166649 2			160,125.00		159,000.09		01-Jun-2005		6.750%		OR - 87.50%		360		01-Mar-2005
105345466 2			60,000.00		59,817.41		01-May-2005		10.850%		TX - 75.00%		360		01-Mar-2005
Page 17 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
105580443 2
			180,900.00		180,261.28		01-Feb-2005		10.150%		WI - 90.00%		360		01-Mar-2005
105741367 2			229,500.00		228,615.26		01-Apr-2005		9.750%		CA - 85.00%		360		01-Mar-2005
105870802 2			82,499.00		82,093.19		01-May-2005		8.550%		FL - 75.00%		360		01-Mar-2005
105878581 2			199,500.00		198,457.43		01-May-2005		8.250%		MO - 76.73%		360		01-Mar-2005
106431562 2			67,500.00		67,269.10		01-Apr-2005		10.300%		IL - 75.00%		360		01-Mar-2005
106473606 2			168,000.00		167,374.72		01-May-2005		9.900%		WI - 60.00%		360		01-Mar-2005
106589203 2			60,750.00		60,491.11		01-Mar-2005		9.250%		NE - 88.04%		360		01-Mar-2005
106621386 2			70,000.00		69,752.80		01-Mar-2005		10.150%		WA - 45.16%		360		01-Mar-2005
106666860 2			225,000.00		224,178.31		01-May-2005		9.990%		FL - 74.50%		360		01-Mar-2005
107080046 2			72,000.00		71,675.68		01-Apr-2005		8.990%		NE - 73.47%		360		01-Mar-2005
107188740 2			255,000.00		253,190.14		01-May-2005		6.700%		CA - 85.00%		360		01-Mar-2005
107765448 2			209,000.00		207,896.74		01-Apr-2005		8.200%		NY - 81.96%		360		01-Mar-2005
107783425 2			65,000.00		64,745.32		01-Feb-2005		9.650%		KY - 50.00%		360		01-Mar-2005
95237483 3			359,735.00		357,485.95		01-Apr-2005		8.990%		FL - 73.42%		360		01-Dec-2004
104026521 3			161,000.00		159,981.26		01-May-2005		7.900%		OH - 89.94%		360		01-Feb-2005
104380209 3			344,250.00		341,990.28		01-May-2005		7.100%		NY - 85.00%		360		01-Mar-2005
104610308 3			173,400.00		172,734.06		01-Apr-2005		9.750%		FL - 85.00%		360		01-Mar-2005
104986161 3			121,050.00		120,278.34		01-May-2005		7.250%		MI - 89.67%		360		01-Mar-2005
105110027 3			112,500.00		111,906.10		01-May-2005		8.200%		FL - 90.00%		360		01-Mar-2005
105277248 3			120,800.00		119,875.85		01-May-2005		7.300%		WI - 80.00%		360		01-Mar-2005
106437825 3			87,750.00		87,364.34		01-Apr-2005		9.100%		MT - 75.00%		360		01-Mar-2005
106454101 3			373,500.00		371,858.46		01-May-2005		9.100%		NJ - 90.00%		360		01-Mar-2005
106993629 3			61,500.00		61,229.67		01-Mar-2005		9.100%		IA - 56.94%		360		01-Mar-2005
107132664 3			135,000.00		134,220.26		01-Feb-2005		7.750%		FL - 90.00%		360		01-Mar-2005
108016205 3			347,000.00		345,394.58		01-Apr-2005		8.850%		WA - 82.42%		360		01-Mar-2005
TOTAL			11,520,260.00		11,460,360.95
Page 18 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
									Group 3		Group 2		Group 1		Total
Current
Number of Paid in Full Loans								6259		7582		7383		~~210~~224
Number of Repurchased Loans								0		0		0		0
Total Number of Loans Prepaid in Full								6259		7582		7383		~~210~~224
Curtailments Amount								4312,~~542~~957.3344		4131,~~466~~307.7993		5022,~~546~~230.5672		~~135~~66,~~555~~496.6809
Paid in Full Balance								1514,~~774~~311,~~776~~432.8019		1315,~~741~~219,~~515~~430.3967		1514,~~527~~298,~~635~~339.5906		4543,~~043~~829,~~927~~201.7892
Repurchased Loans Balance								0.00		0.00		0.00		0.00
Total Prepayment Amount								1514,~~818~~324,~~319~~389.1363		1315,~~782~~250,~~982~~738.1860		1514,~~578~~320,~~182~~569.1578		4543,~~179~~895,~~483~~698.4601
Cumulative
Number of Paid in Full Loans								~~178~~286		~~198~~357		~~214~~408		~~590~~1,051
Number of Repurchased Loans								9		9		1011		2829
Total Number of Loans Prepaid in Full								~~187~~295		~~207~~366		~~224~~419		~~618~~1,080
Paid in Full Balance								5277,~~145~~081,~~295~~510.8456		3565,~~463~~498,~~138~~950.9833		4278,~~853~~064,~~778~~899.1228		~~130~~220,~~462~~645,~~212~~360.9417
Repurchased Loans Balance								1,964,444.49		1,158,795.68		1,~~498~~889,~~678~~455.9714		45,~~621~~012,~~919~~695.1431
Curtailments Amount								~~261~~284,~~912~~288.0519		~~256~~326,~~437~~618.3284		~~154~~166,~~238~~040.3375		~~672~~776,~~587~~947.7078
Total Prepayment Amount								5479,~~371~~330,~~652~~243.3824		3666,~~878~~984,~~371~~364.9885		4480,~~506~~120,~~695~~395.4217		~~135~~226,~~756~~435,~~719~~003.7826
Page 18 of 32
Page 19 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
									Group 3		Group 2		Group 1		Total
SMM								4.3930%		34.6945%		4.2231%		4.1036%
3 Months Avg SMM								3.6493%		24.6509%		34.1385%		34.1329%
12 Months Avg SMM								23.8912%		12.9361%		23.3416%		2.3896%
Avg SMM Since Cut-off								23.8912%		12.9361%		23.3416%		2.3896%
CPR								41.6801%		3642.3412%		4041.3608%		3941.4741%
3 Months Avg CPR								3538.8920%		2739.5240%		3144.7496%		3140.7592%
12 Months Avg CPR								2931.6564%		2027.8216%		2431.7295%		2530.1226%
Avg CPR Since Cut-off								2931.6564%		2027.8216%		2431.7295%		2530.1226%
PSA								32,~~409~~525.5647%		2,~~951~~579.3987%		32,~~286~~522.7997%		32,~~215~~543.4844%
3 Months Avg PSA Approximation								32,~~508~~684.8446%		2,~~670~~751.0149%		3,~~086~~147.9348%		32,~~091~~866.0714%
12 Months Avg PSA Approximation								3,~~604~~093.0156%		2,~~505~~633.13%		23,~~984~~106.9979%		32,~~035~~945.5519%
Avg PSA Since Cut-off Approximation								3,~~604~~093.0156%		2,~~505~~633.13%		23,~~984~~106.9979%		32,~~035~~945.5518%
Page 19 of 32
Page 20 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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 20 of 32
Page 21 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
94161049 3			378,000.00		374,975.12			02-Aug-2005		6.700%		CA - 90.00%		Paid Off - 360		01-Nov-2004
83731869 2			101,000.00		100,094.27			04-Oct-2005		8.150%		FL - 75.61%		Paid Off - 360		01-Sep-2004
94888047 3			62,000.00		61,761.87			19-Jul-2005		9.750%		AL - 80.00%		Paid Off - 360		01-Dec-2004
84804921 1			110,000.00		108,652.31			12-Sep-2005		8.250%		OH - 74.83%		Paid Off - 360		01-Sep-2004
95118303 1			259,250.00		257,245.84			27-Jul-2005		6.250%		WA - 85.00%		Paid Off - 360		01-Dec-2004
93608107 3			599,999.00		593,868.18			07-Oct-2005		6.500%		OR - 88.24%		Paid Off - 360		01-Jan-2005
97804827 2			244,000.00		242,235.67			09-Aug-2005		6.600%		NY - 74.39%		Paid Off - 360		01-Dec-2004
94554342 2			124,000.00		123,053.38			03-Oct-2005		7.500%		MA - 35.43%		Paid Off - 360		01-Dec-2004
97855506 1			262,500.00		261,491.85			05-Aug-2005		9.750%		MN - 75.00%		Paid Off - 360		01-Dec-2004
94600962 1			126,500.00		125,762.93			22-Sep-2005		8.850%		NY - 84.33%		Paid Off - 360		01-Dec-2004
100295682 1			319,500.00		318,247.91			21-Jul-2005		8.990%		AZ - 90.00%		Paid Off - 360		01-Jan-2005
95221545 1			185,000.00		183,440.10			03-Oct-2005		6.990%		FL - 80.79%		Paid Off - 360		01-Dec-2004
100573021 2			63,750.00		63,505.72			28-Jul-2005		9.100%		LA - 75.00%		Paid Off - 360		01-Jan-2005
96221866 1			106,000.00		105,473.86			27-Sep-2005		9.100%		KY - 75.71%		Paid Off - 360		01-Jan-2005
100773084 2			119,164.00		118,691.90			29-Jul-2005		7.300%		NY - 81.62%		Paid Off - 360		01-Mar-2005
97056188 1			264,600.00		263,101.85			15-Sep-2005		8.990%		IL - 90.00%		Paid Off - 360		01-Dec-2004
101007326 3			252,000.00		250,743.53			27-Jul-2005		8.100%		NJ - 90.00%		Paid Off - 360		01-Jan-2005
97061881 2			60,000.00		59,584.19			06-Oct-2005		7.990%		CA - 36.70%		Paid Off - 360		01-Dec-2004
101113587 1			215,000.00		213,694.82			28-Jul-2005		6.800%		CA - 81.13%		Paid Off - 360		01-Jan-2005
97461800 1			350,000.00		347,351.76			21-Sep-2005		6.990%		FL - 77.78%		Paid Off - 360		01-Jan-2005
101536787 1			68,400.00		68,194.06			10-Aug-2005		9.500%		OH - 31.09%		Paid Off - 360		01-Feb-2005
97814461 2			124,000.00		123,191.61			27-Sep-2005		7.750%		GA - 86.47%		Paid Off - 360		01-Jan-2005
102072048 1			221,850.00		221,522.58			25-Jul-2005		11.950%		NV - 85.00%		Paid Off - 360		01-Mar-2005
100195387 2			150,000.00		149,273.95			30-Sep-2005		7.950%		CA - 68.18%		Paid Off - 360		01-Mar-2005
102597341 3			504,000.00		502,403.53			10-Aug-2005		8.350%		PA - 89.84%		Paid Off - 360		01-Mar-2005
100838127 2			430,000.00		427,043.27			27-Sep-2005		6.150%		CA - 79.63%		Paid Off - 360		01-Mar-2005
102732724 2			140,000.00		139,569.89			05-Aug-2005		8.500%		AZ - 88.61%		Paid Off - 360		01-Mar-2005
102035565 2			101,500.00		100,368.69			20-Sep-2005		10.700%		WI - 84.58%		Paid Off - 360		01-Mar-2005
102932944 1			187,500.00		187,050.71			18-Jul-2005		9.700%		NV - 75.00%		Paid Off - 360		01-Mar-2005
102494887 2			76,423.00		75,906.44			07-Oct-2005		6.950%		FL - 84.91%		Paid Off - 360		01-Feb-2005
103186888 3			550,000.00		547,714.88			10-Aug-2005		6.990%		FL - 85.27%		Paid Off - 360		01-Mar-2005
102712700 1			116,000.00		115,353.21			06-Oct-2005		7.950%		OH - 65.17%		Paid Off - 360		01-Feb-2005
103463840 2			150,000.00		149,529.67			02-Aug-2005		8.400%		FL - 75.00%		Paid Off - 360		01-Mar-2005
102857588 2			307,000.00		305,878.90			22-Sep-2005		9.990%		PA - 80.79%		Paid Off - 360		01-Feb-2005
103528501 2			80,500.00		80,279.47			09-Aug-2005		9.950%		MD - 82.02%		Paid Off - 360		01-Feb-2005
102968344 3			117,000.00		116,362.06			04-Oct-2005		7.350%		NY - 90.00%		Paid Off - 360		01-Mar-2005
103741484 1			303,750.00		302,597.28			09-Aug-2005		7.450%		CA - 75.00%		Paid Off - 360		01-Mar-2005
103055083 2			109,500.00		108,914.56			07-Oct-2005		7.450%		WY - 62.57%		Paid Off - 360		01-Mar-2005
103807020 3			314,500.00		313,375.71			04-Aug-2005		7.750%		FL - 85.00%		Paid Off - 360		01-Mar-2005
103192803 3			135,000.00		134,518.96			04-Oct-2005		9.450%		IL - 90.00%		Paid Off - 360		01-Mar-2005
103861548 2			243,000.00		241,517.34			02-Aug-2005		5.900%		MD - 90.00%		Paid Off - 360		01-Mar-2005
103307328 1			106,504.00		106,120.59			14-Sep-2005		9.900%		FL - 78.89%		Paid Off - 360		01-Mar-2005
104008545 1			293,000.00		291,621.99			19-Jul-2005		6.350%		MO - 60.79%		Paid Off - 360		01-Mar-2005
103479226 2			187,320.00		186,508.56			12-Sep-2005		8.500%		AZ - 84.00%		Paid Off - 360		01-Mar-2005
104041389 2			297,000.00		295,562.52			29-Jul-2005		6.200%		NV - 90.00%		Paid Off - 360		01-Mar-2005
103567566 2			153,750.00		153,245.95			07-Oct-2005		10.950%		NJ - 75.00%		Paid Off - 360		01-Feb-2005
104203609 3			120,000.00		119,493.97			10-Aug-2005		6.990%		TN - 82.76%		Paid Off - 360		01-Mar-2005
103659207 3			113,000.00		112,413.50			12-Sep-2005		7.600%		MD - 84.96%		Paid Off - 360		01-Mar-2005
104208707 1			171,000.00		170,524.92			29-Jul-2005		8.990%		IL - 90.00%		Paid Off - 360		01-Mar-2005
103694303 2			129,500.00		128,938.98			19-Sep-2005		8.500%		IL - 70.00%		Paid Off - 360		01-Mar-2005
104216924 3			123,250.00		123,013.78			27-Jul-2005		10.750%		NY - 85.00%		Paid Off - 360		01-Mar-2005
103729547 3			243,000.00		241,713.63			04-Oct-2005		7.500%		CO - 90.00%		Paid Off - 360		01-Mar-2005
104240643 2			112,500.00		112,174.97			02-Aug-2005		8.800%		NV - 75.00%		Paid Off - 360		01-Mar-2005
103737946 3			69,500.00		68,034.50			05-Oct-2005		7.750%		KY - 73.94%		Paid Off - 180		01-Mar-2005
104252523 3			200,250.00		199,628.47			11-Jul-2005		8.450%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
103790663 1			337,800.00		335,865.57			29-Sep-2005		7.100%		AZ - 80.43%		Paid Off - 360		01-Mar-2005
104316443 2			256,500.00		255,582.96			04-Aug-2005		7.750%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
103868980 3			179,119.00		178,335.16			30-Sep-2005		8.450%		TX - 79.61%		Paid Off - 360		01-Mar-2005
104435904 3			300,600.00		299,762.28			27-Jul-2005		8.990%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
103997722 2			306,000.00		304,740.30			21-Sep-2005		8.750%		NY - 85.00%		Paid Off - 360		01-Mar-2005
104441308 3			207,900.00		207,293.11			05-Aug-2005		8.750%		WI - 90.00%		Paid Off - 360		01-Mar-2005
104044268 3			391,000.00		387,962.65			29-Sep-2005		5.500%		KY - 85.00%		Paid Off - 360		01-Mar-2005
104457940 3			298,000.00		297,046.45			08-Aug-2005		8.300%		NJ - 77.40%		Paid Off - 360		01-Mar-2005
104087440 3			211,500.00		210,262.56			19-Sep-2005		6.990%		NH - 90.00%		Paid Off - 360		01-Mar-2005
104477229 2			204,000.00		203,270.68			19-Jul-2005		7.750%		NY - 85.00%		Paid Off - 360		01-Mar-2005
104167267 1			150,000.00		149,165.86			23-Sep-2005		7.250%		FL - 75.00%		Paid Off - 360		01-Mar-2005
104480660 1			225,000.00		224,139.32			08-Aug-2005		6.250%		AZ - 90.00%		Paid Off - 360		01-Apr-2005
104192406 1			144,000.00		143,419.22			29-Sep-2005		8.850%		NJ - 60.00%		Paid Off - 360		01-Mar-2005
104507587 1			168,700.00		168,027.37			26-Jul-2005		7.200%		MD - 87.41%		Paid Off - 360		01-Mar-2005
104212303 3			250,000.00		248,467.59			12-Sep-2005		6.750%		FL - 84.75%		Paid Off - 360		01-Mar-2005
104575048 2			150,800.00		150,359.78			14-Jul-2005		8.750%		NV - 72.50%		Paid Off - 360		01-Mar-2005
104284161 1			120,000.00		119,190.34			04-Oct-2005		6.250%		AL - 69.83%		Paid Off - 360		01-Mar-2005
104623327 3			198,000.00		197,353.43			01-Aug-2005		8.200%		MN - 90.00%		Paid Off - 360		01-Mar-2005
104293105 3			63,750.00		63,555.94			16-Sep-2005		10.200%		GA - 60.71%		Paid Off - 360		01-Mar-2005
Page 21 of 32
Page 22 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
104624481 2			192,000.00		191,131.07			18-Jul-2005		6.550%		MD - 88.48%		Paid Off - 360		01-Mar-2005
104366026 2			95,000.00		94,397.00			06-Oct-2005		8.300%		CA - 50.00%		Paid Off - 360		01-Mar-2005
104687629 1			277,500.00		276,715.07			01-Aug-2005		10.500%		NY - 75.00%		Paid Off - 360		01-Mar-2005
104402888 2			136,000.00		135,554.25			07-Oct-2005		9.850%		TX - 80.00%		Paid Off - 360		01-Mar-2005
104712583 1			202,500.00		201,547.63			09-Aug-2005		6.350%		WA - 84.38%		Paid Off - 360		01-Mar-2005
104505821 2			208,489.00		207,363.33			30-Sep-2005		7.400%		CA - 59.57%		Paid Off - 360		01-Mar-2005
104713268 3			447,750.00		446,388.39			03-Aug-2005		8.550%		MD - 75.00%		Paid Off - 360		01-Mar-2005
104516968 1			143,250.00		142,549.67			20-Sep-2005		7.900%		MD - 75.00%		Paid Off - 360		01-Mar-2005
104716980 2			324,900.00		321,348.71			11-Jul-2005		6.000%		CA - 88.22%		Paid Off - 240		01-Mar-2005
104538848 2			159,000.00		157,687.23			16-Sep-2005		9.250%		CA - 79.90%		Paid Off - 360		01-Mar-2005
104731609 2			107,500.00		106,989.55			09-Aug-2005		6.300%		MD - 75.42%		Paid Off - 360		01-Mar-2005
104539762 2			156,000.00		155,174.20			30-Sep-2005		7.500%		CA - 75.00%		Paid Off - 360		01-Mar-2005
104736244 2			212,000.00		211,399.98			05-Aug-2005		8.900%		NJ - 74.39%		Paid Off - 360		01-Mar-2005
104567144 3			395,000.00		393,218.14			03-Oct-2005		8.300%		NY - 83.86%		Paid Off - 360		01-Mar-2005
104737127 3			459,000.00		456,735.75			15-Jul-2005		6.100%		CA - 87.43%		Paid Off - 360		01-Mar-2005
104573605 1			62,434.00		62,287.09			28-Sep-2005		11.400%		NJ - 41.62%		Paid Off - 360		01-Mar-2005
104741368 1			133,200.00		132,699.48			22-Jul-2005		7.500%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
104696745 1			103,670.00		103,357.76			22-Sep-2005		10.250%		IL - 70.00%		Paid Off - 360		01-Mar-2005
104772926 3			475,000.00		473,007.83			03-Aug-2005		6.950%		CA - 79.17%		Paid Off - 360		01-Mar-2005
104758784 3			169,000.00		168,095.50			04-Oct-2005		7.450%		MD - 71.92%		Paid Off - 360		01-Mar-2005
104773007 3			123,300.00		122,821.80			13-Jul-2005		7.650%		FL - 90.00%		Paid Off - 360		01-Mar-2005
104773502 2			287,000.00		285,206.54			15-Sep-2005		6.650%		FL - 88.31%		Paid Off - 360		01-Mar-2005
104814041 2			259,603.00		258,919.58			04-Aug-2005		9.250%		NJ - 69.23%		Paid Off - 360		01-Mar-2005
104791041 2			196,000.00		195,040.77			30-Sep-2005		7.900%		CA - 68.77%		Paid Off - 360		01-Mar-2005
104821608 2			184,500.00		183,866.32			25-Jul-2005		7.950%		FL - 90.00%		Paid Off - 360		01-Mar-2005
104804687 3			168,300.00		167,730.78			20-Sep-2005		9.700%		MD - 85.00%		Paid Off - 360		01-Mar-2005
104827027 2			120,000.00		119,413.63			15-Jul-2005		6.150%		MI - 80.00%		Paid Off - 360		01-Mar-2005
104809124 1			168,750.00		167,274.50			03-Oct-2005		9.400%		WI - 90.00%		Paid Off - 360		01-Mar-2005
104852868 2			100,000.00		99,673.42			19-Jul-2005		8.200%		NV - 78.68%		Paid Off - 360		01-Mar-2005
104811344 1			158,000.00		157,476.77			28-Sep-2005		9.800%		NJ - 58.52%		Paid Off - 360		01-Mar-2005
104876024 3			301,500.00		300,440.93			27-Jul-2005		7.850%		CA - 69.31%		Paid Off - 360		01-Mar-2005
104862768 1			120,800.00		120,059.52			03-Oct-2005		6.750%		FL - 89.48%		Paid Off - 360		01-Mar-2005
104887302 2			168,500.00		167,992.80			29-Jul-2005		8.600%		MD - 66.08%		Paid Off - 360		01-Mar-2005
104868625 1			140,000.00		139,170.21			21-Sep-2005		7.600%		FL - 65.77%		Paid Off - 360		01-Mar-2005
104953427 1			298,900.00		297,672.66			12-Jul-2005		7.050%		NY - 77.04%		Paid Off - 360		01-Mar-2005
104870589 2			313,000.00		310,947.85			22-Sep-2005		6.400%		MA - 84.60%		Paid Off - 360		01-Mar-2005
104954987 1			115,000.00		114,660.83			18-Jul-2005		8.700%		WI - 69.70%		Paid Off - 360		01-Mar-2005
104892963 1			118,800.00		118,230.08			29-Sep-2005		8.990%		NC - 90.00%		Paid Off - 360		01-Mar-2005
104990585 3			146,500.00		145,915.88			28-Jul-2005		7.200%		PA - 83.71%		Paid Off - 360		01-Mar-2005
104906748 2			170,200.00		169,316.71			30-Sep-2005		7.600%		CA - 74.00%		Paid Off - 360		01-Mar-2005
104994280 1			85,100.00		84,861.59			20-Jul-2005		8.950%		FL - 63.04%		Paid Off - 360		01-Mar-2005
104980347 2			112,500.00		111,927.58			15-Sep-2005		7.700%		CA - 56.96%		Paid Off - 360		01-Mar-2005
104995287 3			122,400.00		122,138.92			30-Jul-2005		10.250%		AL - 90.00%		Paid Off - 360		01-Mar-2005
104993365 1			320,000.00		318,722.89			04-Oct-2005		8.950%		NY - 61.54%		Paid Off - 360		01-Mar-2005
105000327 1			197,000.00		196,316.59			03-Aug-2005		7.900%		WI - 65.67%		Paid Off - 360		01-Mar-2005
105009864 1			121,557.00		120,973.31			30-Sep-2005		7.990%		FL - 73.67%		Paid Off - 360		01-Mar-2005
105034649 3			599,999.00		598,955.71			29-Jul-2005		11.200%		CA - 89.29%		Paid Off - 360		01-Mar-2005
105015440 3			117,000.00		116,461.40			14-Sep-2005		8.200%		ME - 53.92%		Paid Off - 360		01-Mar-2005
105068282 1			306,000.00		304,767.90			11-Jul-2005		7.150%		CA - 90.00%		Paid Off - 360		01-Mar-2005
105018485 2			314,500.00		312,659.93			20-Sep-2005		6.990%		CA - 85.00%		Paid Off - 360		01-Mar-2005
105110209 1			230,000.00		228,969.13			27-Jul-2005		6.600%		ME - 89.15%		Paid Off - 360		01-Mar-2005
105021984 2			160,000.00		158,970.89			04-Oct-2005		6.500%		NY - 69.57%		Paid Off - 360		01-Mar-2005
105130405 3			206,250.00		205,745.34			22-Jul-2005		9.600%		NJ - 72.37%		Paid Off - 360		01-Mar-2005
105038442 2			68,000.00		67,783.60			19-Sep-2005		9.990%		AL - 80.00%		Paid Off - 360		01-Mar-2005
105130769 2			230,000.00		229,118.46			26-Jul-2005		7.400%		NJ - 76.67%		Paid Off - 360		01-Mar-2005
105078661 1			175,000.00		173,796.71			06-Oct-2005		6.150%		NV - 79.21%		Paid Off - 360		01-Mar-2005
105145643 1			318,750.00		317,389.00			29-Jul-2005		6.850%		CA - 75.00%		Paid Off - 360		01-Mar-2005
105087043 3			130,150.00		129,639.91			04-Oct-2005		8.990%		NC - 95.00%		Paid Off - 360		01-Mar-2005
105156889 3			204,000.00		203,433.22			13-Jul-2005		8.990%		NJ - 78.46%		Paid Off - 360		01-Mar-2005
105087324 2			150,000.00		149,303.36			21-Sep-2005		8.450%		MI - 60.00%		Paid Off - 360		01-Mar-2005
105162903 1			115,500.00		115,106.49			09-Aug-2005		7.990%		FL - 72.19%		Paid Off - 360		01-Mar-2005
105113468 3			410,000.00		407,016.57			30-Sep-2005		5.850%		CA - 87.68%		Paid Off - 360		01-Mar-2005
105190805 1			130,500.00		129,942.77			29-Jul-2005		6.850%		FL - 90.00%		Paid Off - 360		01-Mar-2005
105122782 3			397,000.00		394,677.28			21-Sep-2005		6.990%		NY - 79.40%		Paid Off - 360		01-Mar-2005
105191563 2			75,000.00		74,769.56			09-Aug-2005		8.500%		IN - 75.00%		Paid Off - 360		01-Mar-2005
105184006 2			161,100.00		160,131.43			13-Sep-2005		6.850%		AZ - 89.50%		Paid Off - 360		01-Mar-2005
105193221 1			180,000.00		179,469.16			27-Jul-2005		8.700%		MD - 80.00%		Paid Off - 360		01-Mar-2005
105190862 3			78,000.00		77,099.40			30-Sep-2005		8.400%		ME - 65.00%		Paid Off - 240		01-Mar-2005
105222624 2			224,000.00		222,819.36			25-Jul-2005		5.750%		CA - 80.00%		Paid Off - 360		01-Mar-2005
105200984 3			60,488.00		60,285.55			05-Oct-2005		9.750%		FL - 54.99%		Paid Off - 360		01-Mar-2005
105275648 1			133,500.00		133,129.07			05-Aug-2005		8.990%		OR - 78.53%		Paid Off - 360		01-Mar-2005
105201461 1			146,200.00		145,456.18			06-Oct-2005		7.700%		NJ - 85.00%		Paid Off - 360		01-Mar-2005
105280325 2			169,575.00		168,968.78			01-Aug-2005		7.750%		WI - 85.00%		Paid Off - 360		01-Mar-2005
105211627 2			155,000.00		154,242.23			30-Sep-2005		7.900%		FL - 79.49%		Paid Off - 360		01-Mar-2005
105300008 1			325,000.00		323,716.90			10-Aug-2005		7.250%		NY - 67.71%		Paid Off - 360		01-Mar-2005
105216683 1			103,500.00		103,018.76			30-Sep-2005		8.150%		FL - 75.00%		Paid Off - 360		01-Mar-2005
Page 22 of 32
Page 23 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
105318885 3			80,584.00		80,330.57			03-Aug-2005		8.450%		MI - 68.88%		Paid Off - 360		01-Mar-2005
105220941 1			131,000.00		130,552.30			04-Oct-2005		9.650%		NV - 72.38%		Paid Off - 360		01-Mar-2005
105390660 3			315,000.00		313,691.27			28-Jul-2005		6.990%		MD - 90.00%		Paid Off - 360		01-Mar-2005
105245021 2			210,000.00		208,942.13			07-Oct-2005		7.750%		MO - 87.50%		Paid Off - 360		01-Mar-2005
105438568 2			96,000.00		95,769.96			29-Jul-2005		9.700%		IL - 57.49%		Paid Off - 360		01-Mar-2005
105268205 2			321,500.00		319,567.13			26-Sep-2005		6.850%		MD - 78.99%		Paid Off - 360		01-Mar-2005
105452684 2			160,000.00		159,466.86			02-Aug-2005		8.100%		MI - 80.00%		Paid Off - 360		01-Mar-2005
105297287 3			267,750.00		266,401.23			19-Sep-2005		7.750%		AZ - 85.00%		Paid Off - 360		01-Mar-2005
105454227 2			220,000.00		219,059.32			14-Jul-2005		6.850%		MD - 84.29%		Paid Off - 360		01-Mar-2005
105298061 2			148,500.00		147,721.62			28-Sep-2005		7.550%		MD - 82.50%		Paid Off - 360		01-Mar-2005
105476006 1			100,000.00		99,653.07			21-Jul-2005		7.900%		CA - 46.51%		Paid Off - 360		01-Mar-2005
105306260 3			263,500.00		261,931.07			05-Oct-2005		6.900%		CA - 72.79%		Paid Off - 360		01-Mar-2005
105498885 2			153,000.00		152,584.52			19-Jul-2005		10.250%		FL - 85.00%		Paid Off - 360		01-Mar-2005
105346100 3			465,000.00		462,231.35			13-Sep-2005		6.900%		MD - 75.00%		Paid Off - 360		01-Mar-2005
105523963 2			62,600.00		62,371.69			08-Aug-2005		7.650%		MD - 69.56%		Paid Off - 360		01-Mar-2005
105346381 1			148,000.00		147,246.97			23-Sep-2005		7.700%		AZ - 80.00%		Paid Off - 360		01-Mar-2005
105541684 2			342,000.00		340,675.47			02-Aug-2005		7.350%		CA - 90.00%		Paid Off - 360		01-Mar-2005
105362024 1			151,000.00		150,332.47			16-Sep-2005		8.400%		MD - 79.89%		Paid Off - 360		01-Mar-2005
105577464 2			139,000.00		138,550.64			13-Jul-2005		8.250%		WI - 67.15%		Paid Off - 360		01-Mar-2005
105362081 2			148,660.00		147,447.59			28-Sep-2005		5.600%		MD - 81.37%		Paid Off - 360		01-Mar-2005
105577886 3			61,000.00		60,754.39			02-Aug-2005		7.150%		OR - 71.77%		Paid Off - 360		01-Mar-2005
105369607 1			356,000.00		353,859.68			27-Sep-2005		6.850%		MA - 89.00%		Paid Off - 360		01-Mar-2005
105603443 2			216,000.00		215,172.11			12-Jul-2005		7.400%		CA - 72.00%		Paid Off - 360		01-Mar-2005
105401442 1			84,000.00		83,643.46			07-Oct-2005		8.600%		PA - 75.00%		Paid Off - 360		01-Mar-2005
105623466 1			342,000.00		340,609.39			26-Jul-2005		7.100%		WI - 76.00%		Paid Off - 360		01-Mar-2005
105404529 2			97,500.00		97,143.60			30-Sep-2005		9.350%		WI - 75.00%		Paid Off - 360		01-Mar-2005
105625867 2			178,000.00		177,505.48			15-Jul-2005		8.990%		MD - 59.33%		Paid Off - 360		01-Mar-2005
105410328 1			238,500.00		236,809.65			27-Sep-2005		5.990%		MD - 41.76%		Paid Off - 360		01-Mar-2005
105637003 1			200,000.00		198,984.92			22-Jul-2005		5.950%		WI - 79.68%		Paid Off - 360		01-Mar-2005
105430003 1			133,000.00		129,803.64			22-Sep-2005		6.200%		NY - 84.71%		Paid Off - 180		01-Mar-2005
105639405 1			197,410.00		197,002.17			14-Jul-2005		10.400%		NV - 55.61%		Paid Off - 360		01-Mar-2005
105440366 2			254,000.00		252,513.88			19-Sep-2005		6.990%		FL - 74.71%		Paid Off - 360		01-Mar-2005
105650105 3			224,959.00		223,979.61			13-Jul-2005		6.750%		MD - 80.34%		Paid Off - 360		01-Mar-2005
105457881 1			190,000.00		188,964.01			05-Oct-2005		7.350%		NJ - 71.70%		Paid Off - 360		01-Mar-2005
105659486 2			90,000.00		89,836.19			14-Jul-2005		10.990%		WY - 72.58%		Paid Off - 360		01-Mar-2005
105468664 3			120,808.00		120,359.32			27-Sep-2005		9.250%		PA - 90.00%		Paid Off - 360		01-Mar-2005
105679641 1			352,000.00		350,497.00			05-Aug-2005		6.850%		CA - 85.85%		Paid Off - 360		01-Mar-2005
105479208 3			348,500.00		346,895.61			27-Sep-2005		8.200%		CA - 85.00%		Paid Off - 360		01-Mar-2005
105680508 3			135,270.00		134,809.12			29-Jul-2005		7.990%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
105493720 1			202,500.00		201,080.97			21-Sep-2005		6.050%		MA - 90.00%		Paid Off - 360		01-Mar-2005
105685663 2			161,500.00		161,047.61			09-Aug-2005		8.950%		IL - 53.83%		Paid Off - 360		01-Mar-2005
105502561 2			74,000.00		73,736.31			30-Sep-2005		9.450%		GA - 52.86%		Paid Off - 360		01-Mar-2005
105703508 1			152,000.00		151,508.64			03-Aug-2005		8.250%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
105507586 2			114,000.00		113,347.16			03-Oct-2005		7.100%		FL - 60.00%		Paid Off - 360		01-Mar-2005
105728703 2			271,000.00		270,389.19			12-Jul-2005		9.990%		NY - 84.69%		Paid Off - 360		01-Mar-2005
105516009 1			255,100.00		253,581.16			12-Sep-2005		6.900%		NY - 80.98%		Paid Off - 360		01-Mar-2005
105757363 2			337,000.00		335,317.28			02-Aug-2005		6.050%		MN - 88.68%		Paid Off - 360		01-Mar-2005
105545768 1			79,500.00		79,190.58			29-Sep-2005		9.100%		MI - 75.00%		Paid Off - 360		01-Mar-2005
105785760 3			86,400.00		86,097.22			28-Jul-2005		7.850%		FL - 90.00%		Paid Off - 360		01-Mar-2005
105554984 1			118,500.00		118,189.34			30-Sep-2005		10.900%		FL - 75.00%		Paid Off - 360		01-Mar-2005
105791982 3			236,250.00		235,593.63			26-Jul-2005		8.990%		NJ - 75.00%		Paid Off - 360		01-Mar-2005
105558902 3			163,000.00		162,242.08			29-Sep-2005		8.150%		ME - 62.69%		Paid Off - 360		01-Mar-2005
105823462 3			96,875.00		96,600.82			11-Jul-2005		8.900%		FL - 69.20%		Paid Off - 360		01-Mar-2005
105561146 2			125,000.00		124,418.75			05-Oct-2005		8.150%		GA - 64.10%		Paid Off - 360		01-Mar-2005
105927164 2			121,500.00		121,034.29			25-Jul-2005		7.400%		FL - 90.00%		Paid Off - 360		01-Mar-2005
105570063 1			130,000.00		128,596.53			29-Sep-2005		5.950%		AZ - 76.47%		Paid Off - 300		01-Mar-2005
105975544 3			369,500.00		368,576.74			29-Jul-2005		9.500%		CA - 72.45%		Paid Off - 360		01-Mar-2005
105580187 3			264,500.00		263,422.23			27-Sep-2005		8.800%		HI - 51.36%		Paid Off - 360		01-Mar-2005
105984363 1			204,000.00		203,302.73			22-Jul-2005		7.990%		NY - 62.77%		Paid Off - 360		01-Mar-2005
105580625 1			194,500.00		193,416.42			21-Sep-2005		7.350%		NH - 71.77%		Paid Off - 360		01-Mar-2005
106009483 3			326,700.00		325,586.96			29-Jul-2005		7.990%		CA - 90.00%		Paid Off - 360		01-Mar-2005
105592182 3			122,400.00		121,812.27			04-Oct-2005		7.990%		CA - 85.00%		Paid Off - 360		01-Mar-2005
106050800 2			130,000.00		129,643.29			25-Jul-2005		9.050%		NJ - 68.42%		Paid Off - 360		01-Mar-2005
105594204 3			110,060.00		109,558.43			21-Sep-2005		8.250%		NJ - 87.35%		Paid Off - 360		01-Mar-2005
106100621 3			120,280.00		119,771.39			26-Jul-2005		6.900%		IL - 85.91%		Paid Off - 360		01-Mar-2005
105599328 3			170,000.00		169,348.74			21-Sep-2005		9.100%		MD - 82.93%		Paid Off - 360		01-Mar-2005
106103468 2			162,000.00		161,420.87			14-Jul-2005		7.750%		AZ - 75.00%		Paid Off - 360		01-Mar-2005
105599922 1			64,500.00		64,178.30			20-Sep-2005		7.800%		NY - 74.14%		Paid Off - 360		01-Mar-2005
106106149 2			255,000.00		253,742.07			08-Aug-2005		6.100%		WA - 89.47%		Paid Off - 360		01-Mar-2005
105609945 3			81,000.00		80,734.48			06-Oct-2005		9.850%		MI - 90.00%		Paid Off - 360		01-Mar-2005
106184948 2			80,869.00		80,591.23			08-Aug-2005		7.950%		MN - 74.19%		Paid Off - 360		01-Mar-2005
105627160 3			202,413.00		201,596.59			30-Sep-2005		8.850%		FL - 80.97%		Paid Off - 360		01-Mar-2005
106190341 3			259,000.00		258,036.41			29-Jul-2005		7.550%		FL - 80.94%		Paid Off - 360		01-Mar-2005
105632202 1			218,000.00		216,167.79			27-Sep-2005		5.850%		WA - 83.85%		Paid Off - 360		01-Mar-2005
106190366 1			318,750.00		317,819.57			03-Aug-2005		8.750%		AZ - 85.00%		Paid Off - 360		01-Mar-2005
105691380 1			202,500.00		201,509.96			07-Oct-2005		7.900%		CA - 75.00%		Paid Off - 360		01-Mar-2005
Page 23 of 32
Page 24 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
106192842 1			117,500.00		117,138.98			29-Jul-2005		8.500%		FL - 71.21%		Paid Off - 360		01-Mar-2005
105693022 1			309,000.00		305,605.70			20-Sep-2005		5.800%		CT - 78.23%		Paid Off - 360		01-Mar-2005
106194061 1			240,000.00		239,104.89			30-Jul-2005		7.600%		CA - 75.00%		Paid Off - 360		01-Mar-2005
105710065 2			123,000.00		122,134.56			05-Oct-2005		9.950%		NY - 66.49%		Paid Off - 360		01-Mar-2005
106203326 1			161,250.00		160,585.35			01-Aug-2005		8.150%		CA - 75.00%		Paid Off - 360		01-Mar-2005
105744502 1			117,000.00		116,541.48			21-Sep-2005		8.990%		NJ - 90.00%		Paid Off - 360		01-Mar-2005
106209687 3			197,000.00		196,133.97			13-Jul-2005		6.700%		CA - 89.55%		Paid Off - 360		01-Mar-2005
105747968 1			235,000.00		233,768.27			27-Sep-2005		7.550%		CA - 58.31%		Paid Off - 360		01-Mar-2005
106224124 2			192,000.00		191,379.33			04-Aug-2005		8.250%		MD - 78.37%		Paid Off - 360		01-Mar-2005
105752729 2			178,200.00		177,284.29			12-Sep-2005		7.650%		FL - 90.00%		Paid Off - 360		01-Mar-2005
106262926 2			65,500.00		65,336.34			26-Jul-2005		9.500%		WI - 52.82%		Paid Off - 360		01-Mar-2005
105758684 1			307,800.00		307,261.76			19-Sep-2005		12.750%		NV - 90.00%		Paid Off - 360		01-Mar-2005
106325004 2			262,500.00		261,969.17			02-Aug-2005		10.500%		NJ - 71.92%		Paid Off - 360		01-Mar-2005
105762983 3			157,500.00		156,882.78			14-Sep-2005		8.990%		AZ - 90.00%		Paid Off - 360		01-Mar-2005
106335482 1			144,000.00		143,485.19			19-Jul-2005		7.750%		WA - 90.00%		Paid Off - 360		01-Mar-2005
105779680 3			225,000.00		224,164.37			05-Oct-2005		9.250%		NJ - 91.84%		Paid Off - 360		01-Mar-2005
106372584 2			64,500.00		64,359.46			28-Jul-2005		10.150%		IL - 56.09%		Paid Off - 360		01-Mar-2005
105781082 1			213,000.00		211,905.48			29-Sep-2005		7.650%		NJ - 78.89%		Paid Off - 360		01-Mar-2005
106376841 2			178,166.00		177,572.29			25-Jul-2005		8.100%		MS - 67.74%		Paid Off - 360		01-Mar-2005
105783021 1			193,500.00		192,088.14			28-Sep-2005		6.650%		MD - 90.00%		Paid Off - 360		01-Mar-2005
106395163 1			283,496.00		282,541.76			09-Aug-2005		8.050%		MD - 90.00%		Paid Off - 360		01-Mar-2005
105794168 2			165,749.00		164,662.31			07-Oct-2005		6.400%		FL - 80.85%		Paid Off - 360		01-Mar-2005
106417363 2			103,500.00		103,217.15			29-Jul-2005		9.250%		IA - 90.00%		Paid Off - 360		01-Mar-2005
105840441 2			300,000.00		298,364.25			29-Sep-2005		7.350%		NJ - 89.55%		Paid Off - 360		01-Mar-2005
106429608 1			332,000.00		330,327.65			30-Jul-2005		5.990%		MA - 71.86%		Paid Off - 360		01-Mar-2005
105847644 1			266,000.00		264,443.73			23-Sep-2005		6.990%		NY - 78.24%		Paid Off - 360		01-Mar-2005
106436827 2			229,500.00		228,441.19			03-Aug-2005		6.450%		MA - 88.27%		Paid Off - 360		01-Mar-2005
105854426 3			182,200.00		181,135.40			21-Sep-2005		7.100%		WA - 74.67%		Paid Off - 360		01-Mar-2005
106455868 3			139,400.00		139,033.04			04-Aug-2005		9.250%		MD - 84.49%		Paid Off - 360		01-Mar-2005
105880561 2			74,000.00		73,759.98			16-Sep-2005		9.900%		FL - 81.32%		Paid Off - 360		01-Mar-2005
106463425 1			99,000.00		98,596.17			08-Aug-2005		7.700%		MI - 90.00%		Paid Off - 360		01-Mar-2005
105883482 1			60,000.00		59,264.71			15-Sep-2005		10.750%		NJ - 66.67%		Paid Off - 360		01-Mar-2005
106468085 3			110,925.00		110,661.99			25-Jul-2005		9.750%		CA - 85.00%		Paid Off - 360		01-Mar-2005
105905681 1			75,000.00		74,674.17			04-Oct-2005		8.500%		OK - 62.50%		Paid Off - 360		01-Mar-2005
106482565 3			599,820.00		598,321.24			22-Jul-2005		9.500%		MN - 78.00%		Paid Off - 360		01-Mar-2005
105910905 1			350,000.00		346,761.90			19-Sep-2005		6.350%		FL - 68.57%		Paid Off - 360		01-Mar-2005
106484702 3			131,000.00		130,629.12			20-Jul-2005		8.900%		CA - 87.33%		Paid Off - 360		01-Mar-2005
105912125 3			124,200.00		123,688.67			03-Oct-2005		8.750%		NY - 90.00%		Paid Off - 360		01-Mar-2005
106485980 2			307,000.00		305,966.67			26-Jul-2005		8.050%		CA - 74.88%		Paid Off - 360		01-Mar-2005
105921746 1			68,000.00		67,836.42			20-Sep-2005		11.300%		NJ - 64.76%		Paid Off - 360		01-Mar-2005
106487705 2			255,500.00		254,332.51			05-Aug-2005		6.500%		MA - 73.65%		Paid Off - 360		01-Mar-2005
105932024 2			171,000.00		169,991.67			15-Sep-2005		6.950%		TN - 90.00%		Paid Off - 360		01-Mar-2005
106495724 2			150,905.00		150,431.79			26-Jul-2005		8.400%		FL - 69.22%		Paid Off - 360		01-Mar-2005
105941066 2			107,249.00		106,897.48			29-Sep-2005		9.850%		IL - 82.50%		Paid Off - 360		01-Mar-2005
106517402 3			225,000.00		224,111.70			03-Aug-2005		7.250%		IL - 86.54%		Paid Off - 360		01-Mar-2005
105957963 2			97,200.00		96,778.89			26-Sep-2005		8.500%		MD - 90.00%		Paid Off - 360		01-Mar-2005
106558323 3			271,500.00		270,821.63			29-Jul-2005		9.500%		CA - 84.84%		Paid Off - 360		01-Mar-2005
105968184 2			637,500.00		633,849.37			30-Sep-2005		7.100%		CA - 85.00%		Paid Off - 360		01-Mar-2005
106571243 2			186,300.00		185,633.99			18-Jul-2005		7.750%		CA - 90.00%		Paid Off - 360		01-Mar-2005
105970164 3			600,000.00		597,530.02			30-Sep-2005		8.750%		WA - 75.47%		Paid Off - 360		01-Mar-2005
106580723 1			177,000.00		176,392.12			20-Jul-2005		7.950%		RI - 60.00%		Paid Off - 360		01-Mar-2005
105988141 2			153,500.00		152,654.71			13-Sep-2005		7.300%		IA - 82.97%		Paid Off - 360		01-Mar-2005
106596661 2			230,500.00		229,598.91			01-Aug-2005		7.300%		FL - 68.81%		Paid Off - 360		01-Mar-2005
106036387 1			141,151.00		140,325.13			19-Sep-2005		6.990%		AZ - 87.13%		Paid Off - 360		01-Mar-2005
106599764 3			102,000.00		101,809.91			22-Jul-2005		11.200%		WI - 85.00%		Paid Off - 360		01-Mar-2005
106041106 1			309,600.00		307,878.41			26-Sep-2005		7.250%		WI - 90.00%		Paid Off - 360		01-Mar-2005
106603681 3			127,000.00		126,363.98			26-Jul-2005		7.990%		FL - 68.65%		Paid Off - 360		01-Mar-2005
106051048 2			344,000.00		341,269.21			16-Sep-2005		8.990%		NY - 80.00%		Paid Off - 360		01-Mar-2005
106649122 1			189,250.00		188,495.46			26-Jul-2005		7.200%		CA - 61.05%		Paid Off - 360		01-Mar-2005
106080781 3			196,000.00		194,888.25			30-Sep-2005		8.650%		MD - 80.00%		Paid Off - 360		01-Mar-2005
106651425 2			#######		187,543.24			19-Jul-2005		5.950%		MD - 76.94%		Paid Off - 360		01-Mar-2005
106093107 3			108,750.00		108,244.34			03-Oct-2005		8.150%		FL - 73.98%		Paid Off - 360		01-Mar-2005
106653462 2			150,000.00		149,488.94			19-Jul-2005		7.990%		FL - 75.00%		Paid Off - 360		01-Mar-2005
106103203 2			98,000.00		97,553.37			30-Sep-2005		8.250%		IN - 72.59%		Paid Off - 360		01-Mar-2005
106659345 1			306,000.00		305,027.90			28-Jul-2005		8.990%		CA - 85.00%		Paid Off - 360		01-Mar-2005
106118185 3			150,179.00		149,258.46			03-Oct-2005		6.750%		AZ - 93.86%		Paid Off - 360		01-Mar-2005
106673965 1			96,000.00		95,689.67			27-Jul-2005		8.250%		FL - 61.94%		Paid Off - 360		01-Mar-2005
106120900 2			149,000.00		147,256.08			04-Oct-2005		6.850%		CT - 78.42%		Paid Off - 360		01-Mar-2005
106681000 1			225,000.00		224,160.29			10-Aug-2005		7.550%		CA - 59.21%		Paid Off - 360		01-Mar-2005
106140288 1			171,000.00		169,941.65			05-Oct-2005		6.700%		CO - 90.00%		Paid Off - 360		01-Mar-2005
106683865 2			205,000.00		204,363.71			19-Jul-2005		8.450%		MD - 66.13%		Paid Off - 360		01-Mar-2005
106157605 2			258,300.00		256,877.71			04-Oct-2005		7.300%		WA - 90.00%		Paid Off - 360		01-Mar-2005
106685324 2			123,000.00		122,594.25			01-Aug-2005		8.150%		PA - 60.00%		Paid Off - 360		01-Mar-2005
106205008 3			422,500.00		420,574.70			30-Sep-2005		8.250%		CA - 65.00%		Paid Off - 360		01-Mar-2005
106694185 1			229,500.00		228,889.51			18-Jul-2005		9.200%		IL - 90.00%		Paid Off - 360		01-Mar-2005
106206626 1			187,000.00		186,112.83			07-Oct-2005		8.050%		CA - 71.37%		Paid Off - 360		01-Mar-2005
Page 24 of 32
Page 25 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
106714140 2			234,000.00		233,302.77			14-Jul-2005		8.650%		MD - 75.00%		Paid Off - 360		01-Mar-2005
106224165 1			269,961.00		268,926.79			07-Oct-2005		9.100%		NJ - 79.87%		Paid Off - 360		01-Mar-2005
106727589 1			213,698.00		213,021.11			20-Jul-2005		8.350%		MN - 74.98%		Paid Off - 360		01-Mar-2005
106293822 3			382,500.00		381,599.94			28-Sep-2005		11.400%		NV - 90.00%		Paid Off - 360		01-Mar-2005
106743602 3			409,100.00		407,436.53			08-Aug-2005		7.100%		CA - 89.99%		Paid Off - 360		01-Mar-2005
106329402 1			152,250.00		151,653.32			05-Oct-2005		8.990%		NY - 75.00%		Paid Off - 360		01-Mar-2005
106746126 3			250,121.00		249,152.81			28-Jul-2005		7.350%		HI - 88.38%		Paid Off - 360		01-Mar-2005
106332281 2			301,000.00		299,528.45			03-Oct-2005		7.900%		CA - 64.04%		Paid Off - 360		01-Mar-2005
106771124 1			125,550.00		125,078.24			29-Jul-2005		7.500%		PA - 86.59%		Paid Off - 360		01-Mar-2005
106340987 3			311,000.00		309,075.18			28-Sep-2005		6.700%		NV - 80.99%		Paid Off - 360		01-Mar-2005
106771504 3			567,000.00		564,531.47			26-Jul-2005		6.750%		MD - 81.00%		Paid Off - 360		01-Mar-2005
106344880 2			180,000.00		179,102.25			16-Sep-2005		7.800%		CA - 72.00%		Paid Off - 360		01-Mar-2005
106784903 1			350,000.00		348,797.98			03-Aug-2005		7.950%		MD - 85.37%		Paid Off - 360		01-Mar-2005
106370240 2			250,000.00		249,145.61			06-Oct-2005		9.650%		NJ - 52.97%		Paid Off - 360		01-Mar-2005
106801806 1			192,000.00		191,345.90			01-Aug-2005		7.990%		MD - 80.00%		Paid Off - 360		01-Mar-2005
106374747 2			213,350.00		211,258.60			19-Sep-2005		6.600%		CA - 85.00%		Paid Off - 360		01-Mar-2005
106809007 1			308,000.00		306,735.27			28-Jul-2005		7.050%		MD - 72.47%		Paid Off - 360		01-Mar-2005
106432826 2			257,400.00		255,852.48			30-Sep-2005		6.850%		CA - 90.00%		Paid Off - 360		01-Mar-2005
106812605 1			211,000.00		210,253.21			29-Jul-2005		7.800%		NV - 66.98%		Paid Off - 360		01-Mar-2005
106434863 1			150,700.00		149,683.26			30-Sep-2005		6.250%		FL - 86.11%		Paid Off - 360		01-Mar-2005
106817786 3			155,400.00		154,922.53			29-Jul-2005		8.500%		CA - 86.33%		Paid Off - 360		01-Mar-2005
106444243 1			60,000.00		59,840.96			23-Sep-2005		10.850%		MD - 49.38%		Paid Off - 360		01-Mar-2005
106827389 2			163,000.00		162,600.75			18-Jul-2005		9.700%		MD - 77.62%		Paid Off - 360		01-Mar-2005
106446040 2			201,000.00		199,523.58			30-Sep-2005		5.800%		CA - 89.73%		Paid Off - 360		01-Mar-2005
106860687 3			552,600.00		549,632.25			27-Jul-2005		5.650%		CA - 86.34%		Paid Off - 360		01-Mar-2005
106450562 1			162,000.00		160,957.98			22-Sep-2005		6.500%		MA - 90.00%		Paid Off - 360		01-Mar-2005
106863624 3			600,000.00		597,362.36			30-Jul-2005		6.700%		CO - 86.33%		Paid Off - 360		01-Mar-2005
106453905 3			237,000.00		236,071.18			30-Sep-2005		8.990%		WA - 81.72%		Paid Off - 360		01-Mar-2005
106917784 1			286,000.00		285,355.35			15-Jul-2005		9.990%		NJ - 68.10%		Paid Off - 360		01-Mar-2005
106497506 1			250,000.00		248,825.85			04-Oct-2005		8.100%		NY - 72.46%		Paid Off - 360		01-Mar-2005
106925621 1			320,000.00		318,639.03			28-Jul-2005		6.900%		NY - 80.00%		Paid Off - 360		01-Mar-2005
106545924 3			184,000.00		182,956.57			04-Oct-2005		7.150%		FL - 87.62%		Paid Off - 360		01-Mar-2005
106974488 2			331,500.00		330,191.25			29-Jul-2005		7.250%		IL - 85.00%		Paid Off - 360		01-Mar-2005
106549306 3			295,000.00		293,438.37			20-Sep-2005		7.500%		NY - 89.39%		Paid Off - 360		01-Mar-2005
106978240 1			258,000.00		257,207.34			05-Aug-2005		8.500%		MD - 50.49%		Paid Off - 360		01-Mar-2005
106626401 3			153,000.00		152,316.70			22-Sep-2005		8.350%		IL - 88.44%		Paid Off - 360		01-Mar-2005
107001984 3			247,500.00		246,812.36			09-Aug-2005		8.990%		CT - 75.00%		Paid Off - 360		01-Mar-2005
106643000 2			330,000.00		328,895.66			20-Sep-2005		9.750%		NY - 82.50%		Paid Off - 360		01-Mar-2005
107026007 1			167,405.00		166,858.36			05-Aug-2005		8.200%		CA - 54.00%		Paid Off - 360		01-Mar-2005
106667868 3			255,737.00		254,116.88			03-Oct-2005		6.800%		NV - 86.69%		Paid Off - 360		01-Mar-2005
107037640 2			290,000.00		288,737.42			13-Jul-2005		6.750%		CA - 71.96%		Paid Off - 360		01-Mar-2005
106712581 1			85,500.00		85,162.17			05-Oct-2005		8.950%		MI - 90.00%		Paid Off - 360		01-Mar-2005
107083966 3			167,850.00		167,276.50			27-Jul-2005		7.990%		FL - 89.95%		Paid Off - 360		01-Mar-2005
106743404 3			562,000.00		558,588.37			05-Oct-2005		6.800%		CA - 80.29%		Paid Off - 360		01-Mar-2005
107165862 2			168,437.00		167,661.66			02-Aug-2005		7.400%		FL - 87.50%		Paid Off - 360		01-Mar-2005
106754484 1			137,000.00		136,300.67			14-Sep-2005		7.990%		FL - 78.29%		Paid Off - 360		01-Mar-2005
107194201 2			167,000.00		166,402.99			20-Jul-2005		7.750%		CA - 64.23%		Paid Off - 360		01-Mar-2005
106783202 3			91,000.00		89,398.84			14-Sep-2005		8.200%		MD - 82.73%		Paid Off - 240		01-Mar-2005
107232621 2			255,000.00		254,270.81			27-Jul-2005		8.850%		CA - 71.83%		Paid Off - 360		01-Mar-2005
106824907 2			108,750.00		108,393.61			27-Sep-2005		9.850%		SC - 75.00%		Paid Off - 360		01-Mar-2005
107259483 3			137,250.00		136,836.84			01-Aug-2005		8.600%		CA - 75.00%		Paid Off - 360		01-Mar-2005
106826464 3			187,000.00		186,267.17			16-Sep-2005		8.990%		FL - 85.00%		Paid Off - 360		01-Mar-2005
107284200 1			158,000.00		156,430.94			28-Jul-2005		7.400%		PA - 87.29%		Paid Off - 240		01-Mar-2005
106828940 2			151,200.00		150,799.31			03-Oct-2005		10.850%		FL - 80.00%		Paid Off - 360		01-Mar-2005
107285165 2			240,300.00		239,212.53			20-Jul-2005		6.550%		CA - 90.00%		Paid Off - 360		01-Mar-2005
106853567 1			210,000.00		208,991.63			22-Sep-2005		7.990%		CA - 66.67%		Paid Off - 360		01-Mar-2005
107337800 1			318,000.00		316,885.72			15-Jul-2005		7.850%		CA - 88.33%		Paid Off - 360		01-Mar-2005
106864408 2			340,000.00		337,706.15			28-Sep-2005		6.250%		NY - 52.31%		Paid Off - 360		01-Mar-2005
107338006 3			74,700.00		74,427.56			01-Aug-2005		7.650%		MO - 90.00%		Paid Off - 360		01-Mar-2005
106876949 3			394,000.00		391,654.12			05-Oct-2005		6.900%		CA - 83.83%		Paid Off - 360		01-Mar-2005
107360802 2			355,000.00		352,209.86			18-Jul-2005		5.500%		FL - 82.56%		Paid Off - 300		01-Mar-2005
106893803 3			565,000.00		560,554.67			15-Sep-2005		6.100%		CA - 75.33%		Paid Off - 360		01-Mar-2005
107360828 3			233,100.00		232,274.99			02-Aug-2005		7.800%		IN - 90.00%		Paid Off - 360		01-Mar-2005
106907280 1			138,000.00		135,127.30			29-Sep-2005		7.900%		NV - 58.72%		Paid Off - 180		01-Mar-2005
107361867 3			165,000.00		163,603.23			29-Jul-2005		7.650%		FL - 82.50%		Paid Off - 360		01-Mar-2005
106911787 1			188,380.00		187,121.07			06-Oct-2005		6.300%		CA - 81.02%		Paid Off - 360		01-Mar-2005
107449761 2			78,000.00		77,824.19			02-Aug-2005		9.990%		FL - 91.77%		Paid Off - 360		01-Mar-2005
106920804 3			360,000.00		357,662.16			28-Sep-2005		6.450%		CA - 90.00%		Paid Off - 360		01-Mar-2005
107479669 3			260,000.00		259,114.21			19-Jul-2005		7.990%		NJ - 82.54%		Paid Off - 360		01-Mar-2005
106959240 2			159,000.00		158,304.16			14-Sep-2005		8.450%		MD - 89.83%		Paid Off - 360		01-Mar-2005
107504300 2			101,000.00		100,747.59			12-Jul-2005		9.500%		ME - 69.18%		Paid Off - 360		01-Mar-2005
107017923 1			232,000.00		230,886.04			21-Sep-2005		7.990%		IL - 80.00%		Paid Off - 360		01-Mar-2005
107526907 1			60,000.00		59,885.01			22-Jul-2005		10.750%		FL - 40.00%		Paid Off - 360		01-Mar-2005
107030009 3			200,800.00		199,930.15			07-Oct-2005		8.500%		NJ - 80.00%		Paid Off - 360		01-Mar-2005
107593725 1			290,000.00		289,236.61			27-Jul-2005		9.250%		CA - 78.80%		Paid Off - 360		01-Mar-2005
107041162 2			145,000.00		144,514.72			16-Sep-2005		9.750%		CA - 67.44%		Paid Off - 360		01-Mar-2005
Page 25 of 32
Page 26 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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
107614661 1			100,000.00		99,529.68			19-Jul-2005		6.350%		NY - 76.92%		Paid Off - 360		01-Mar-2005
107088122 1			300,000.00		298,559.50			27-Sep-2005		7.990%		NY - 75.00%		Paid Off - 360		01-Mar-2005
107672628 3			114,500.00		114,191.16			13-Jul-2005		9.150%		FL - 84.82%		Paid Off - 360		01-Mar-2005
107097024 1			261,800.00		260,905.32			26-Sep-2005		9.650%		CT - 84.84%		Paid Off - 360		01-Mar-2005
107697427 3			365,200.00		363,328.81			15-Jul-2005		5.900%		MA - 88.00%		Paid Off - 360		01-Mar-2005
107151243 2			185,000.00		184,131.08			19-Sep-2005		8.100%		MD - 72.55%		Paid Off - 360		01-Mar-2005
107727521 2			178,000.00		177,441.84			22-Jul-2005		8.400%		CA - 52.35%		Paid Off - 360		01-Mar-2005
107157349 2			116,383.00		115,355.42			30-Sep-2005		8.900%		FL - 69.69%		Paid Off - 360		01-Mar-2005
107736647 2			350,001.00		348,580.93			20-Jul-2005		7.200%		CA - 87.50%		Paid Off - 360		01-Mar-2005
107221400 1			87,000.00		86,686.73			26-Sep-2005		9.400%		GA - 65.91%		Paid Off - 360		01-Mar-2005
107760621 1			208,250.00		207,540.51			15-Jul-2005		7.990%		NV - 85.00%		Paid Off - 360		01-Mar-2005
107238123 2			207,000.00		205,493.74			06-Oct-2005		5.850%		MA - 75.27%		Paid Off - 360		01-Mar-2005
107761967 2			188,400.00		187,746.41			03-Aug-2005		7.900%		MD - 63.65%		Paid Off - 360		01-Mar-2005
107245482 2			132,500.00		131,763.17			23-Sep-2005		7.250%		MD - 66.99%		Paid Off - 360		01-Mar-2005
107765844 2			93,750.00		93,495.41			08-Aug-2005		9.100%		FL - 75.00%		Paid Off - 360		01-Mar-2005
107245565 2			338,611.00		336,192.57			19-Sep-2005		5.950%		MD - 84.65%		Paid Off - 360		01-Mar-2005
107770208 3			400,500.00		399,135.56			08-Aug-2005		7.990%		CA - 90.00%		Paid Off - 360		01-Mar-2005
107382566 2			66,950.00		66,687.60			19-Sep-2005		8.990%		AZ - 65.00%		Paid Off - 360		01-Mar-2005
107913105 1			318,750.00		317,809.96			10-Aug-2005		8.700%		CA - 75.00%		Paid Off - 360		01-Mar-2005
107389942 1			87,000.00		86,697.26			15-Sep-2005		8.800%		NY - 54.38%		Paid Off - 360		01-Apr-2005
107960080 2			106,213.00		105,990.18			21-Jul-2005		9.250%		PA - 84.97%		Paid Off - 360		01-Apr-2005
107401267 2			265,000.00		263,586.93			03-Oct-2005		7.750%		CA - 68.83%		Paid Off - 360		01-Mar-2005
107972002 1			139,000.00		138,035.42			19-Jul-2005		8.750%		MD - 86.88%		Paid Off - 360		01-Mar-2005
107516601 2			125,000.00		124,394.94			29-Sep-2005		7.950%		CA - 54.35%		Paid Off - 360		01-Mar-2005
108008343 3			225,000.00		224,120.41			15-Jul-2005		7.300%		MD - 83.96%		Paid Off - 360		01-Mar-2005
107527863 2			121,756.00		121,210.23			26-Sep-2005		8.400%		FL - 72.47%		Paid Off - 360		01-Mar-2005
108033689 1			172,000.00		171,214.07			30-Jul-2005		6.500%		CA - 72.27%		Paid Off - 360		01-Mar-2005
107565301 2			182,250.00		181,499.70			30-Sep-2005		8.750%		NY - 75.00%		Paid Off - 360		01-Mar-2005
108092867 3			99,000.00		98,752.61			08-Aug-2005		9.500%		CA - 61.88%		Paid Off - 360		01-Mar-2005
107576464 2			106,000.00		105,481.74			16-Sep-2005		7.900%		ME - 73.10%		Paid Off - 360		01-Mar-2005
108143405 1			304,000.00		302,846.32			26-Jul-2005		7.450%		CA - 65.38%		Paid Off - 360		01-Mar-2005
107576522 1			351,000.00		348,563.51			14-Sep-2005		6.100%		CA - 90.00%		Paid Off - 360		01-Mar-2005
108387184 1			117,000.00		116,695.37			25-Jul-2005		8.200%		MN - 74.52%		Paid Off - 360		01-Apr-2005
107592701 1			198,000.00		197,124.59			05-Oct-2005		8.400%		CT - 66.00%		Paid Off - 360		01-Mar-2005
109012427 1			376,000.00		374,884.44			01-Aug-2005		7.550%		NY - 79.16%		Paid Off - 360		01-Apr-2005
107637704 2			180,000.00		178,946.86			29-Sep-2005		6.990%		NJ - 63.38%		Paid Off - 360		01-Mar-2005
109551788 1			176,000.00		175,560.05			03-Aug-2005		8.400%		CA - 80.00%		Paid Off - 360		01-Apr-2005
107655086 3			595,000.00		591,173.01			30-Sep-2005		6.500%		CA - 85.00%		Paid Off - 360		01-Mar-2005
109990465 1			61,600.00		61,493.90			01-Aug-2005		10.200%		LA - 59.81%		Paid Off - 360		01-Apr-2005
107685240 2			157,187.00		156,492.13			04-Oct-2005		8.400%		FL - 83.43%		Paid Off - 360		01-Mar-2005
110658424 1			147,000.00		145,160.45			08-Aug-2005		7.200%		NV - 64.94%		Paid Off - 180		01-Apr-2005
107716284 3			#######		197,460.79			27-Sep-2005		7.700%		FL - 88.22%		Paid Off - 360		01-Mar-2005
TOTAL			45,217,025.00		45,043,927.78
107760647 3			165,750.00		165,261.26			14-Sep-2005		10.350%		IL - 85.00%		Paid Off - 360		01-Mar-2005
Page 26 of 32
107779365 1			112,000.00		111,484.41			13-Sep-2005		8.200%		RI - 43.92%		Paid Off - 360		01-Mar-2005
107861460 1			125,000.00		124,298.03			26-Sep-2005		7.200%		RI - 53.88%		Paid Off - 360		01-Mar-2005
107884827 1			210,000.00		209,289.82			22-Sep-2005		9.700%		NH - 75.00%		Paid Off - 360		01-Mar-2005
107904666 1			207,000.00		206,218.37			20-Sep-2005		8.400%		CT - 81.18%		Paid Off - 360		01-Apr-2005
107918088 2			132,000.00		131,057.38			07-Oct-2005		5.950%		CA - 82.50%		Paid Off - 360		01-Mar-2005
107954000 1			144,500.00		143,846.39			30-Sep-2005		7.500%		CA - 85.00%		Paid Off - 360		01-Apr-2005
108172461 1			173,250.00		172,481.75			03-Oct-2005		7.600%		PA - 75.00%		Paid Off - 360		01-Apr-2005
108220567 2			130,500.00		130,094.63			29-Sep-2005		9.350%		NC - 90.00%		Paid Off - 360		01-Apr-2005
109122762 1			131,000.00		130,462.65			29-Sep-2005		7.990%		MD - 79.39%		Paid Off - 360		01-Apr-2005
109550608 2			256,750.00		255,696.81			28-Sep-2005		7.990%		CA - 65.00%		Paid Off - 360		01-Apr-2005
109789206 2			414,000.00		411,699.16			05-Oct-2005		6.500%		HI - 90.00%		Paid Off - 360		01-Apr-2005
109906321 3			212,400.00		211,287.18			06-Oct-2005		6.750%		MA - 90.00%		Paid Off - 360		01-Apr-2005
109990465 1			61,600.00		61,439.63			21-Sep-2005		10.200%		LA - 59.81%		Paid Off - 360		01-Apr-2005
TOTAL			44,080,937.00		43,829,201.92
Page 27 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
									Group 3		Group 2		Group 1		Total
Current
Number of Loans Liquidated								0		1		0		1
Collateral Principal Realized Loss/(Gain) Amount								0.00		~~489~~18,485.3584		0.00		~~489~~18,485.3584
Collateral Interest Realized Loss/(Gain) Amount								0.00		0.00		010.00		010.00
Net Liquidation Proceeds								0.00		75138,~~324~~429.6417		0(10.00)		75138,~~324~~419.6417
Cumulative
Number of Loans Liquidated								0		12		0		12
Collateral Realized Loss/(Gain) Amount								0.00		~~489~~18,975.3519		0.00		~~489~~18,975.3519
Net Liquidation Proceeds								0.00		75213,~~324~~753.6481		0.00		75213,~~324~~753.6481
Page 27 of 32
Page 28 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
October 25, 2005 Distribution
DEFAULT SPEEDS
									Group 3		Group 2		Group 1		Total
MDR								0.00%		0.0205%		0.00%		0.0102%
3 Months Avg MDR								0.00%		0.0102%		0.00%		0.0001%
12 Months Avg MDR								0.00%		0.0001%		0.00%		0.00%
Avg MDR Since Cut-off								0.00%		0.0001%		0.00%		0.00%
CDR								0.00%		0.2454%		0.00%		0.0819%
3 Months Avg CDR								0.00%		0.0826%		0.00%		0.0309%
12 Months Avg CDR								0.00%		0.0511%		0.00%		0.0204%
Avg CDR Since Cut-off								0.00%		0.0511%		0.00%		0.0204%
SDA								0.00%		13.9732%		0.00%		01.6714%
3 Months Avg SDA Approximation								0.00%		01.7883%		0.00%		0.2763%
12 Months Avg SDA Approximation								0.00%		01.5809%		0.00%		0.2037%
Avg SDA Since Cut-off Approximation								0.00%		01.5809%		0.00%		0.2037%
Loss Severity Approximation for Current Period								0.00%		011.6578%		0.00%		011.6578%
3 Months Avg Loss Severity Approximation								0.00%		04.2214%		0.00%		04.2214%
12 Months Avg Loss Severity Approximation								0.00%		01.1378%		0.00%		01.1378%
Avg Loss Severity Approximation Since Cut-off								0.00%		01.1378%		0.00%		01.1378%
Page 28 of 32
Page 29 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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 29 of 32
Page 30 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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)
105512040 2
105339428 2
		REO	9.600%		MI - 38.19%		360		75,813.99				489.35		0.00
		Forcls	9.250%		CO - 75.00%		360		156,915.01				18,485.84		0.00
TOTAL									75,813.99			489.35		0.00
105512040 2					MI - 38.19%		360				Revision		10.00
Page 30 of 32
TOTAL									156,915.01			18,495.84		0.00
Page 31 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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								1426,~~340~~555,~~438~~426.8237
						Ending Balance								1966,~~059~~827,~~401,100~~134.3125
						Delinquency Percentage								12.~~353636~~746657%
						Certificate Balances of Mezzanine and C Classes								232,200,005.68
						Credit Enhancement Percentage								2124.~~918045~~016703%
						Credit Enhancement Percentage - Prior Month								2122.~~002762~~950679%
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
								Group 3		Group 2		Group 1		Total
Current LIBOR Rate														3.~~460000~~830000%
Next LIBOR Rate														34.~~641250~~037500%
Page 31 of 32
Page 32 of 33
Ameriquest Mortgage Securities, Inc. 2005-R2
Mortgage Pass-Through Certificates
2005-R2
August 25, 2005 Distribution
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							34.96353%			$0.00		$0.00
			A-1B							34.93328%			$0.00		$0.00
			A-2A							34.89288%			$0.00		$0.00
			A-2B							34.94338%			$0.00		$0.00
			A-3A							34.74138%			$0.00		$0.00
			A-3B							34.84238%			$0.00		$0.00
			A-3C							34.98378%			$0.00		$0.00
			A-3D							34.94338%			$0.00		$0.00
			M-1							4.09488%			$0.00		$0.00
			M-2							4.12518%			$0.00		$0.00
			M-3							4.16558%			$0.00		$0.00
			M-4							4.34738%			$0.00		$0.00
			M-5							4.37768%			$0.00		$0.00
			M-6							4.42818%			$0.00		$0.00
			M-7							45.91308%			$0.00		$0.00
			M-8							45.99388%			$0.00		$0.00
			M-9							56.64038%			$0.00		$0.00
			M-10							6.14538%			$0.00		$0.00
			M-11							6.14538%			$0.00		$0.00
			CE							0.00000%			$0.00		$0.00
			P							0.00000%			$0.00		$0.00
			R							0.00000%			$0.00		$0.00
			R-II							0.00000%			$0.00		$0.00
Page 32 of 32
Page 33 of 33

Filing Compare · ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 2005-R2