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 Pooling and Servicing Agreement, dated as July 1, 2005, providing for the issuance of Asset-Backed Pass-Through Certificates, Series 2005-R6) (Exact name of registrant as specified in charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-121781-06 33-0885129 (Commission File Number) (I.R.S. Employer Identification No.) 1100 TOWN & COUNTRY ROAD, SUITE 1100 ORANGE, CALIFORNIA 92868 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 541-9960 (Former name or former address, if changed since last report.) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b)) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) Item 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-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
				External Parties						Table of Contents
													Page
				Seller
										1. Certificate Payment Report					2
				Ameriquest Mortgage Corp
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					13
										7. Foreclosure Report					14
										8. Prepayment Report					15
										9. Prepayment Detail Report					18
										10. Realized Loss Report					2022
										11. Realized Loss Detail Report					2325
				Servicer(s)
										12. Triggers and Adj. Cert. Report					2426
				Ameriquest Mortgage Corp
										13. Additional Certificate Report					2527
				Underwriter(s)
				CS First Boston
				Deutsche Bank
				Bear Stearns & Co.
				Goldman Sachs & Co.
										Total Number of Pages					2527
				Dates						Contacts
				Cut-Off Date:			July 01, 2005			Valerie Delgado
				Close Date:			July 29, 2005			Administrator
				First Distribution Date:			August 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 25
Page 1 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					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	$	531,916,000.00		~~531~~515,~~916~~720,~~000~~425.0084		1,~~488~~690,~~035~~846.0172		314,~~977~~373,~~850~~042.1156		516,~~465~~063,~~885~~889.1228		0.00		0.00		~~527~~501,~~938~~347,~~149~~383.8928
A-1B	SR	$	132,978,000.00		~~132~~128,~~978~~929,~~000~~136.0091		~~376~~427,~~992~~901.6348		~~994~~3,~~455~~593,233.0562		14,~~371~~021,~~447~~135.6810		0.00		0.00		~~131~~125,~~983~~335,~~544~~903.9529
A-2	SR	$	302,306,000.00		~~302~~291,~~306~~663,~~000~~501.0002		~~836~~946,~~631~~853.8615		47,~~200~~062,~~242~~187.7823		58,~~036~~009,~~874~~040.6438		0.00		0.00		~~298~~284,~~105~~601,~~757~~313.2279
M-1	MEZ	$	57,000,000.00		57,000,000.00		~~174~~203,~~847~~410.5083		0.00		~~174~~203,~~847~~410.5083		0.00		0.00		57,000,000.00
M-2	MEZ	$	49,800,000.00		49,800,000.00		~~154~~179,~~629~~722.0067		0.00		~~154~~179,~~629~~722.0067		0.00		0.00		49,800,000.00
M-3	MEZ	$	13,800,000.00		13,800,000.00		4350,~~366~~358.50		0.00		4350,~~366~~358.50		0.00		0.00		13,800,000.00
M-4	MEZ	$	18,000,000.00		18,000,000.00		5867,~~590~~860.00		0.00		5867,~~590~~860.00		0.00		0.00		18,000,000.00
M-5	MEZ	$	16,800,000.00		16,800,000.00		5867,~~464~~396.00		0.00		5867,~~464~~396.00		0.00		0.00		16,800,000.00
M-6	MEZ	$	12,600,000.00		12,600,000.00		4350,~~848~~547.00		0.00		4350,~~848~~547.00		0.00		0.00		12,600,000.00
M-7	MEZ	$	10,200,000.00		10,200,000.00		3945,~~703~~438.5017		0.00		3945,~~703~~438.5017		0.00		0.00		10,200,000.00
M-8	MEZ	$	11,400,000.00		11,400,000.00		4552,~~657~~161.0033		0.00		4552,~~657~~161.0033		0.00		0.00		11,400,000.00
M-9	MEZ	$	11,400,000.00		11,400,000.00		5562,~~489~~722.5017		0.00		5562,~~489~~722.5017		0.00		0.00		11,400,000.00
M-10	NOF/MEZ	$	13,200,000.00		13,200,000.00		6472,~~251~~625.0067		0.00		6472,~~251~~625.0067		0.00		0.00		13,200,000.00
M-11	NOF/MEZ	$	6,600,000.00		6,600,000.00		3236,~~125~~312.5083		0.00		3236,~~125~~312.5083		0.00		0.00		6,600,000.00
CE	NOF/SEQ	$	12,000,812.21		12,000,~~812~~009.2112		32,~~417~~748,~~172~~185.3893		~~803~~0.0900		32,~~417~~748,~~975~~185.4793		0.00		0.00		12,000,009.12
P	NOF/SEQ	$	100.00		100.00		69319,~~538~~201.7664		0.00		69319,~~538~~201.7664		0.00		0.00		100.00
R	NOF/NPR/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,200,000,912.21		1,~~200~~169,~~000~~113,~~912~~172.2189		67,~~959~~021,~~342~~544.1409		925,~~173~~028,~~351~~463.0341		1632,~~132~~050,~~693~~007.1750		0.00		0.00		1,~~190~~144,~~827~~084,~~561~~709.1848
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	0709/2926/05		0810/24/05		A-Act/360		03072SF75		531,916,000.00		~~1,000~~969.~~000000~~552384		23.~~797500~~178785		727.~~478343~~021264		1030.~~275843~~200049	~~992~~942.~~521657~~531120
A-1B	0709/2926/05		0810/24/05		A-Act/360		03072SF83		132,978,000.00		~~1,000~~969.~~000000~~552384		23.~~835000~~217837		727.~~478343~~021264		1030.~~313343~~239100	~~992~~942.~~521657~~531120
A-2	0709/2926/05		0810/24/05		A-Act/360		03072SF91		302,306,000.00		~~1,000~~964.~~000000~~795608		23.~~767500~~132102		1323.~~894011~~361055		1626.~~661511~~493157	~~986~~941.~~105989~~434552
M-1	0709/2926/05		0810/24/05		A-Act/360		03072SG25		57,000,000.00		1,000.000000		3.~~067500~~568611		0.000000		3.~~067500~~568611	1,000.000000
M-2	0709/2926/05		0810/24/05		A-Act/360		03072SG33		49,800,000.00		1,000.000000		3.~~105000~~608889		0.000000		3.~~105000~~608889	1,000.000000
M-3	0709/2926/05		0810/24/05		A-Act/360		03072SG41		13,800,000.00		1,000.000000		3.~~142500~~649167		0.000000		3.~~142500~~649167	1,000.000000
M-4	0709/2926/05		0810/24/05		A-Act/360		03072SG58		18,000,000.00		1,000.000000		3.~~255000~~770000		0.000000		3.~~255000~~770000	1,000.000000
M-5	0709/2926/05		0810/24/05		A-Act/360		03072SG66		16,800,000.00		1,000.000000		34.~~480000~~011667		0.000000		34.~~480000~~011667	1,000.000000
M-6	0709/2926/05		0810/24/05		A-Act/360		03072SG74		12,600,000.00		1,000.000000		34.~~480000~~011667		0.000000		34.~~480000~~011667	1,000.000000
M-7	0709/2926/05		0810/24/05		A-Act/360		03072SG82		10,200,000.00		1,000.000000		34.~~892500~~454723		0.000000		34.~~892500~~454723	1,000.000000
M-8	0709/2926/05		0810/24/05		A-Act/360		03072SG90		11,400,000.00		1,000.000000		4.~~005000~~575555		0.000000		4.~~005000~~575555	1,000.000000
M-9	0709/2926/05		0810/24/05		A-Act/360		03072SH24		11,400,000.00		1,000.000000		45.~~867500~~501945		0.000000		45.~~867500~~501945	1,000.000000
M-10	0709/2926/05		0810/24/05		A-Act/360		03072SH65		13,200,000.00		1,000.000000		45.~~867500~~501945		0.000000		45.~~867500~~501945	1,000.000000
M-11	0709/2926/05		0810/24/05		A-Act/360		03072SH73		6,600,000.00		1,000.000000		45.~~867500~~501944		0.000000		45.~~867500~~501944	1,000.000000
CE	0709/25/05		0810/24/05		F-30/360		03072SH32		12,000,812.21		~~1,000~~999.~~000000~~933080		~~284~~228.~~745092~~999994		0.~~066920~~000000		~~284~~228.~~812012~~999994	999.933080
P	0709/25/05		0810/24/05		F-30/360		03072SH40		100.00		1,000.000000		~~695~~3,~~387~~192,016.~~600000~~400000		0.000000		~~695~~3,~~387~~192,016.~~600000~~400000	1,000.000000
R	0709/25/05		0810/24/05		F-30/360		03072SH57		0.00		0.000000		0.000000		0.000000		0.000000	0.000000
Page 2 of 25
Page 2 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Distribution to Date - REMIC III
																	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	531,916,000.00		15,~~488~~000,~~035~~268.0135		329,~~638~~352,~~635~~095.2809		~~339~~1,~~214~~216,521.8363		330,~~977~~568,~~850~~616.1172		535,~~465~~568,885.1207		0.00		0.00		~~527~~501,~~938~~347,~~149~~383.8928
A-1B	132,978,000.00		~~376~~1,~~992~~266,103.6328		~~909~~7,~~651~~337,968.9859		84304,~~803~~128.0712		~~994~~7,~~455~~642,096.0571		18,~~371~~908,~~447~~199.6899		0.00		0.00		~~131~~125,~~983~~335,~~544~~903.9529
A-2	302,306,000.00		~~836~~2,~~631~~801,350.8656		316,~~842~~899,~~063~~747.2151		~~358~~804,~~179~~938.5770		417,~~200~~704,~~242~~686.7821		520,~~036~~506,~~874~~036.6477		0.00		0.00		~~298~~284,~~105~~601,~~757~~313.2279
M-1	57,000,000.00		~~174~~593,~~847~~148.5033		0.00		0.00		0.00		~~174~~593,~~847~~148.5033		0.00		0.00		57,000,000.00
M-2	49,800,000.00		~~154~~524,~~629~~311.00		0.00		0.00		0.00		~~154~~524,~~629~~311.00		0.00		0.00		49,800,000.00
M-3	13,800,000.00		43146,~~366~~977.5067		0.00		0.00		0.00		43146,~~366~~977.5067		0.00		0.00		13,800,000.00
M-4	18,000,000.00		58198,~~590~~310.00		0.00		0.00		0.00		58198,~~590~~310.00		0.00		0.00		18,000,000.00
M-5	16,800,000.00		58197,~~464~~409.0033		0.00		0.00		0.00		58197,~~464~~409.0033		0.00		0.00		16,800,000.00
M-6	12,600,000.00		43148,~~848~~057.00		0.00		0.00		0.00		43148,~~848~~057.00		0.00		0.00		12,600,000.00
M-7	10,200,000.00		39133,~~703~~569.5000		0.00		0.00		0.00		39133,~~703~~569.5000		0.00		0.00		10,200,000.00
M-8	11,400,000.00		45153,~~657~~463.00		0.00		0.00		0.00		45153,~~657~~463.00		0.00		0.00		11,400,000.00
M-9	11,400,000.00		55185,~~489~~509.5067		0.00		0.00		0.00		55185,~~489~~509.5067		0.00		0.00		11,400,000.00
M-10	13,200,000.00		64214,~~251~~800.0067		0.00		0.00		0.00		64214,~~251~~800.0067		0.00		0.00		13,200,000.00
M-11	6,600,000.00		32107,~~125~~400.5033		0.00		0.00		0.00		32107,~~125~~400.5033		0.00		0.00		6,600,000.00
CE	12,000,812.21		38,~~417~~940,~~172~~981.3865		734.61		68.48		803.09		38,~~417~~941,~~975~~784.4774		0.00		0.00		12,000,009.12
P	100.00		69677,~~538~~355.7666		0.00		0.00		0.00		69677,~~538~~355.7666		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	1,200,000,912.21		621,~~959~~289,~~342~~015.1450		853,~~391~~590,~~085~~545.0880		~~782~~2,~~265~~325,656.9593		955,~~173~~916,~~351~~202.0373		1677,~~132~~205,~~693~~218.1723		0.00		0.00		1,~~190~~144,~~827~~084,~~561~~709.1848
Interest Detail - REMIC III
	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.~~73000~~07000%		~~531~~515,~~916~~720,~~000~~425.0084		1,~~488~~690,~~035~~846.0172		0.00		0.00		0.00		1,~~488~~690,~~035~~846.0172		1,~~488~~690,~~035~~846.0172		0.00
A-1B	34.~~78000~~12000%		~~132~~128,~~978~~929,~~000~~136.0091		~~376~~427,~~992~~901.6348		0.00		0.00		0.00		~~376~~427,~~992~~901.6348		~~376~~427,~~992~~901.6348		0.00
A-2	34.~~69000~~03000%		~~302~~291,~~306~~663,~~000~~501.0002		~~836~~946,~~631~~853.8615		0.00		0.00		0.00		~~836~~946,~~631~~853.8615		~~836~~946,~~631~~853.8615		0.00
M-1	4.~~09000~~43000%		57,000,000.00		~~174~~203,~~847~~410.5083		0.00		0.00		0.00		~~174~~203,~~847~~410.5083		~~174~~203,~~847~~410.5083		0.00
M-2	4.~~14000~~48000%		49,800,000.00		~~154~~179,~~629~~722.0067		0.00		0.00		0.00		~~154~~179,~~629~~722.0067		~~154~~179,~~629~~722.0067		0.00
M-3	4.~~19000~~53000%		13,800,000.00		4350,~~366~~358.50		0.00		0.00		0.00		4350,~~366~~358.50		4350,~~366~~358.50		0.00
M-4	4.~~34000~~68000%		18,000,000.00		5867,~~590~~860.00		0.00		0.00		0.00		5867,~~590~~860.00		5867,~~590~~860.00		0.00
M-5	4.~~64000~~98000%		16,800,000.00		5867,~~464~~396.00		0.00		0.00		0.00		5867,~~464~~396.00		5867,~~464~~396.00		0.00
M-6	4.~~64000~~98000%		12,600,000.00		4350,~~848~~547.00		0.00		0.00		0.00		4350,~~848~~547.00		4350,~~848~~547.00		0.00
M-7	5.~~19000~~53000%		10,200,000.00		3945,~~703~~438.5017		0.00		0.00		0.00		3945,~~703~~438.5017		3945,~~703~~438.5017		0.00
M-8	5.~~34000~~68000%		11,400,000.00		4552,~~657~~161.0033		0.00		0.00		0.00		4552,~~657~~161.0033		4552,~~657~~161.0033		0.00
M-9	6.~~49000~~83000%		11,400,000.00		5562,~~489~~722.5017		0.00		0.00		0.00		5562,~~489~~722.5017		5562,~~489~~722.5017		0.00
M-10	6.~~49000~~83000%		13,200,000.00		6472,~~251~~625.0067		0.00		0.00		0.00		6472,~~251~~625.0067		6472,~~251~~625.0067		0.00
M-11	6.~~49000~~83000%		6,600,000.00		3236,~~125~~312.5083		0.00		0.00		0.00		3236,~~125~~312.5083		3236,~~125~~312.5083		0.00
CE	~~341~~274.~~69411~~81838%		12,000,~~812~~009.2112		0.00		0.00		0.00		0.00		0.00		32,~~417~~748,~~172~~185.3893		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		69319,~~538~~201.7664		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
Total			1,~~200~~169,~~000~~113,~~912~~172.2189		3,~~472~~954,~~631~~156.0052		0.00		0.00		0.00		3,~~472~~954,~~631~~156.0052		67,~~959~~021,~~342~~544.1409		0.00
Page 3 of 25
Page 3 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Collection Account Report
SUMMARY
										Group 2		Group 1		Total
Principal Collections										47,~~200~~062,~~610~~187.5323		417,~~972~~966,~~740~~276.5018		925,~~173~~028,~~351~~463.0341
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										47,~~200~~062,~~610~~187.5323		417,~~972~~966,~~740~~276.5018		925,~~173~~028,~~351~~463.0341
Interest Collections										2,~~377~~299,~~377~~188.1694		5,~~245~~095,~~447~~220.8847		7,~~622~~394,~~825~~409.0441
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-2118,~~250~~495.4289		-5948,~~297~~102.7216		-~~733~~692,~~021~~066.6696
Interest Other Accounts										0.00		0.00		69319,~~538~~201.7664
TOTAL NET INTEREST										2,~~356~~280,~~126~~693.7405		5,~~186~~047,~~150~~118.1631		67,~~959~~021,~~342~~544.1409
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										69,~~556~~342,~~737~~880.2728		1023,~~158~~013,~~890~~394.6649		1632,~~132~~050,~~693~~007.1750
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											~~231~~227,~~707~~436.5277		~~550~~539,~~558~~781.4470		~~782~~767,~~265~~218.9647
Curtailments											4316,~~627~~154.9049		9073,~~889~~755.8948		~~134~~89,~~517~~909.7997
Prepayments In Full											36,~~925~~818,~~275~~595.1197		317,~~744~~352,~~193~~739.5700		724,~~669~~171,~~468~~334.6897
Repurchased/Substitutions											0.00		~~587,098~~0.6000		~~587,098~~0.6000
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-~~182~~187,~~394~~491.1823		-~~411~~430,~~782~~089.3779		-~~594~~617,~~176~~581.5502
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											~~182~~187,~~394~~491.1823		~~411~~430,~~782~~089.3779		~~594~~617,~~176~~581.5502
TOTAL PRINCIPAL COLLECTED											47,~~200~~062,~~610~~187.5323		417,~~972~~966,~~740~~276.5018		925,~~173~~028,~~351~~463.0341
PRINCIPAL - WITHDRAWALS
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00
Page 4 of 25
Page 4 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,~~502~~425,~~836~~730.5479		5,~~506~~365,~~706~~758.8972		87,~~009~~791,~~543~~489.4351
Repurchased/Substitution Interest										0.00		~~3,813~~0.4200		~~3,813~~0.4200
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-18,~~101~~928.7503		-124,~~283~~758.6078		-233,~~385~~686.3581
Delinquent Interest										-2,~~019~~031,~~603~~909.1649		#######		-6,~~300~~393,~~803~~707.6662
Compensating Interest										18,~~101~~928.7503		124,~~283~~758.6078		233,~~385~~686.3481
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,~~894~~905,~~143~~367.7964		4,~~016~~091,~~128~~259.0788		5,~~910~~996,~~271~~627.8652
TOTAL INTEREST COLLECTED										2,~~377~~299,~~377~~188.1694		5,~~245~~095,~~447~~220.8847		7,~~622~~394,~~825~~409.0441
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
Non-Recoverable Advances										0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														69319,~~538~~201.7664
Net WAC Investment Income
TOTAL INTEREST OTHER ACCOUNTS										0.00		0.00		69319,~~538~~201.7664
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										3025,~~820~~303.4443		7864,~~648~~746.1496		~~109~~90,~~468~~050.5839
Trustee Fees										~~593~~577.8601		1,~~306~~274.1408		1,~~900~~851.0010
SWAP (INFLOW) / OUTFLOW														~~621~~600,~~653~~165.0848
TOTAL INTEREST FEES										2118,~~250~~495.4289		5948,~~297~~102.7216		~~733~~692,~~021~~066.6696
Page 5 of 25
Page 5 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
										Group 2		Group 1		Total
Net WAC Reserve Account Balance
INSURANCE
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														12,000,~~812~~009.2112
Overcollateralization Reduction Amount														~~803~~0.0900
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														12,000,009.12
Page 6 of 25
Page 6 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Collateral Report
COLLATERAL
											Group 2		Group 1		Total
Loan Count:
Original										1,766		5,333		7,099
Prior										1,~~766~~722		5,~~333~~226		76,~~099~~948
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-1629		-2594		-41123
Repurchases										-0		-30		-30
Liquidations										-0		-0		-0
Current										1,~~750~~693		5,~~305~~132		76,~~055~~825
Principal Balance:
Original										375,071,539.05		824,929,373.16		1,200,000,912.21
Prior										~~375~~364,~~071~~428,~~539~~672.0532		~~824~~804,~~929~~684,~~373~~500.1657		1,~~200~~169,~~000~~113,~~912~~172.2189
Prefunding										0.00		0.00		0.00
Scheduled Principal										-~~231~~227,~~707~~436.5277		-~~550~~539,~~558~~781.4470		-~~782~~767,~~265~~218.9647
Partial Prepayments										-4316,~~627~~154.9049		-9073,~~889~~755.8948		-~~134~~89,~~517~~909.7997
Full Voluntary Prepayments										-36,~~925~~818,~~275~~595.1197		-317,~~744~~352,~~193~~739.5700		-724,~~669~~171,~~468~~334.6897
Repurchases										-0.00		-~~587,098~~0.6000		-~~587,098~~0.6000
Liquidations										-0.00		-0.00		-0.00
Current										~~370~~357,~~870~~366,~~928~~485.5209		~~819~~786,~~956~~718,~~632~~224.6639		1,~~190~~144,~~827~~084,~~561~~709.1848
PREFUNDING
SPACE INTENTIONALLY LEFT BLANK
Page 7 of 25
Page 7 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										8.00755%		8.01599%		8.01335%
Weighted Average Coupon Prior										87.~~00755~~99949%		8.~~01599~~01203%		8.~~01335~~00813%
Weighted Average Coupon Current										87.~~00755~~98751%		87.~~01599~~99756%		87.~~01335~~99443%
Weighted Average Months to Maturity Original										353		351		352
Weighted Average Months to Maturity Prior										~~353~~351		~~351~~350		~~352~~351
Weighted Average Months to Maturity Current										~~353~~350		~~351~~349		~~352~~350
Weighted Avg Remaining Amortization Term Original										353		351		352
Weighted Avg Remaining Amortization Term Prior										~~353~~351		~~351~~350		~~352~~351
Weighted Avg Remaining Amortization Term Current										~~353~~350		~~351~~349		~~352~~350
Weighted Average Seasoning Original										2.27		2.30		2.29
Weighted Average Seasoning Prior										23.27		23.30		23.29
Weighted Average Seasoning Current										24.2726		24.30		24.2928
Page 8 of 25
Page 8 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.91373%		5.95329%		5.94118%
Weighted Average Margin Prior										5.~~91373~~91693%		5.~~95329~~95371%		5.~~94118~~94250%
Weighted Average Margin Current										5.~~91373~~91142%		5.~~95329~~95496%		5.~~94118~~94168%
Weighted Average Max Rate Original										14.22130%		14.24033%		14.23451%
Weighted Average Max Rate Prior										14.~~22130~~21299%		14.~~24033~~23681%		14.~~23451~~22956%
Weighted Average Max Rate Current										14.~~22130~~20326%		14.~~24033~~22204%		14.~~23451~~21631%
Weighted Average Min Rate Original										8.22130%		8.24033%		8.23451%
Weighted Average Min Rate Prior										8.~~22130~~21299%		8.~~24033~~23681%		8.~~23451~~22956%
Weighted Average Min Rate Current										8.~~22130~~20326%		8.~~24033~~22204%		8.~~23451~~21631%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%
SERVICING FEES & ADVANCES
											Group 2		Group 1		Total
Current Servicing Fees										3025,~~820~~303.4443		7864,~~648~~746.1496		~~109~~90,~~468~~050.5839
Delinquent Servicing Fees										~~125~~126,~~459~~541.3785		~~265~~270,~~072~~538.4325		~~390~~397,~~531~~080.8010
TOTAL SERVICING FEES										~~156~~151,~~279~~845.8128		~~343~~335,~~720~~285.5822		~~500~~487,~~000~~130.3950
Total Servicing Fees										~~156~~151,~~279~~845.8128		~~343~~335,~~720~~285.5822		~~500~~487,~~000~~130.3950
Compensating Interest										-18,~~101~~928.7503		-124,~~283~~758.6078		-233,~~385~~686.3481
Delinquent Servicing Fees										-~~125~~126,~~459~~541.3785		-~~265~~270,~~072~~538.4325		-~~390~~397,~~531~~080.8010
COLLECTED SERVICING FEES										2916,~~718~~375.6940		7739,~~364~~988.5619		~~107~~56,~~083~~363.2560
Total Advanced Interest										1,~~894~~905,~~143~~367.7964		4,~~016~~091,~~128~~259.0788		5,~~910~~996,~~271~~627.8652
Total Advanced Principal										~~182~~187,~~394~~491.1823		~~411~~430,~~782~~089.3779		~~594~~617,~~176~~581.5502
Aggregate Advances with respect to this Distribution										2,~~076~~092,~~537~~858.9887		4,~~427~~521,~~910~~349.4466		6,~~504~~614,~~448~~208.4253
ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										18,~~101~~928.7503		124,~~283~~758.6078		233,~~385~~686.3581
Compensating Interest										-18,~~101~~928.7503		-124,~~283~~758.6078		-233,~~385~~686.3481
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00
Ending Pool Stated Principal Balance										~~370~~357,~~870~~366,~~928~~485.5209		~~819~~786,~~956~~718,~~632~~224.6639		1,~~190~~144,~~827~~084,~~561~~709.1848
Weighted Average Net Mortgage Rate										7.~~538168~~509924%		7.~~544137~~526604%		67.~~959337~~207046%
Page 9 of 25
Page 9 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Delinquency Report
	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				~~478~~16,~~908~~809,443.9685		02,036,144.0079		0478,459.0077		~~478~~19,~~908~~324,048.9641
			% Balance				01.0447%		0.0018%		0.0004%		01.0469%
			# Loans				1101		011		01		1113
			% # Loans				01.0148%		0.0016%		0.0001%		01.0166%
	FORECLOSURE		Balance		0.00		0.00		01,480,609.0017		0.00		01,480,609.0017
			% Balance		0.00%		0.00%		0.0013%		0.00%		0.0013%
			# Loans		0		0		08		0		08
			% # Loans		0.00%		0.00%		0.0012%		0.00%		0.0012%
	BANKRUPTCY		Balance		~~283~~1,~~145~~504,280.95		0209,925.0054		090,550.0090		0.00		~~283~~1,~~145~~804,757.9539
			% Balance		0.0213%		0.0002%		0.0001%		0.00%		0.0216%
			# Loans		112		02		01		0		115
			% # Loans		0.0118%		0.0003%		0.0001%		0.00%		0.0122%
	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		~~283~~1,~~145~~504,280.95		~~478~~17,~~908~~019,369.9639		03,607,304.0086		0478,459.0077		~~762~~22,~~054~~609,414.9197
			% Balance		0.0213%		01.0449%		0.0032%		0.0004%		01.0698%
			# Loans		112		1103		020		01		2136
			% # Loans		0.0118%		01.0151%		0.0029%		0.0001%		01.0399%
Page 10 of 25
Page 10 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				010,413,665.0073		01,502,236.0033		0.00		011,915,902.0006
			% Balance				01.0032%		0.0019%		0.00%		01.0051%
			# Loans				071		08		0		079
			% # Loans				01.0038%		0.0016%		0.00%		01.0054%
	FORECLOSURE		Balance		0.00		0.00		0602,834.0048		0.00		0602,834.0048
			% Balance		0.00%		0.00%		0.0008%		0.00%		0.0008%
			# Loans		0		0		05		0		05
			% # Loans		0.00%		0.00%		0.0010%		0.00%		0.0010%
	BANKRUPTCY		Balance		~~283~~1,~~145~~234,021.9519		0209,925.0054		090,550.0090		0.00		~~283~~1,~~145~~534,497.9563
			% Balance		0.0316%		0.0003%		0.0001%		0.00%		0.0320%
			# Loans		110		02		01		0		113
			% # Loans		0.0219%		0.0004%		0.0002%		0.00%		0.0225%
	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		~~283~~1,~~145~~234,021.9519		010,623,591.0027		02,195,621.0071		0.00		~~283~~14,~~145~~053,234.9517
			% Balance		0.0316%		01.0035%		0.0028%		0.00%		01.0379%
			# Loans		110		073		014		0		197
			% # Loans		0.0219%		01.0042%		0.0027%		0.00%		01.0289%
Page 11 of 25
Page 11 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				~~478~~6,~~908~~395,778.9612		0533,908.0046		0478,459.0077		~~478~~7,~~908~~408,146.9635
			% Balance				01.1379%		0.0015%		0.0013%		02.1307%
			# Loans				130		03		01		134
			% # Loans				01.0677%		0.0018%		0.0006%		02.0601%
	FORECLOSURE		Balance		0.00		0.00		0877,774.0069		0.00		0877,774.0069
			% Balance		0.00%		0.00%		0.0025%		0.00%		0.0025%
			# Loans		0		0		03		0		03
			% # Loans		0.00%		0.00%		0.0018%		0.00%		0.0018%
	BANKRUPTCY		Balance		0270,259.0076		0.00		0.00		0.00		0270,259.0076
			% Balance		0.0008%		0.00%		0.00%		0.00%		0.0008%
			# Loans		02		0		0		0		02
			% # Loans		0.0012%		0.00%		0.00%		0.00%		0.0012%
	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		0270,259.0076		~~478~~6,~~908~~395,778.9612		01,411,683.0015		0478,459.0077		~~478~~8,~~908~~556,180.9680
			% Balance		0.0008%		01.1379%		0.0040%		0.0013%		02.1339%
			# Loans		02		130		06		01		139
			% # Loans		0.0012%		01.0677%		0.0035%		0.0006%		02.0630%
Page 12 of 25
Page 12 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
TOTAL
Page 13 of 25
Page 13 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
TOTAL
118898907 1
Page 14 of 25
			94,000.00		93,836.83		01-Jun-2005		10.150%		FL - 72.31%		360		01-Jul-2005
119302149 1			69,000.00		68,875.04		01-Jun-2005		9.950%		WI - 69.70%		360		01-Jul-2005
119767440 1			176,205.00		175,782.17		01-Jun-2005		8.600%		CA - 40.79%		360		01-Jul-2005
120755707 1			112,000.00		111,711.36		01-Jun-2005		8.250%		MI - 77.24%		360		01-Jul-2005
120765706 1			153,000.00		152,629.08		01-Jun-2005		8.550%		FL - 90.00%		360		01-Jul-2005
116553983 2			255,000.00		254,481.56		01-Jun-2005		9.400%		GA - 75.00%		360		01-Jul-2005
119819043 2			518,500.00		518,500.00		01-Jun-2005		7.990%		NJ - 85.00%		360		01-Jul-2005
120827167 2			105,000.00		104,793.13		01-Jun-2005		9.550%		MI - 75.00%		360		01-Jul-2005
TOTAL			1,482,705.00		1,480,609.17
Page 14 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Prepayment Report
VOLUNTARY PREPAYMENTS
											Group 2		Group 1		Total
Current
Number of Paid in Full Loans										1629		2594		41123
Number of Repurchased Loans										0		30		30
Total Number of Loans Prepaid in Full										1629		2894		44123
Curtailments Amount										4316,~~627~~154.9049		9073,~~889~~755.8948		~~134~~89,~~517~~909.7997
Paid in Full Balance										36,~~925~~818,~~275~~595.1197		317,~~744~~352,~~193~~739.5700		724,~~669~~171,~~468~~334.6897
Repurchased Loans Balance										0.00		~~587,098~~0.6000		~~587,098~~0.6000
Total Prepayment Amount										36,~~968~~834,~~903~~750.0146		417,~~422~~426,~~182~~494.0648		824,~~391~~261,~~085~~244.0794
Cumulative
Number of Paid in Full Loans										1673		25197		41270
Number of Repurchased Loans										0		34		34
Total Number of Loans Prepaid in Full										1673		28201		44274
Paid in Full Balance										316,~~925~~938,~~275~~565.1145		335,~~744~~597,~~193~~970.5786		752,~~669~~536,~~468~~536.6831
Repurchased Loans Balance										0.00		~~587~~756,~~098~~973.6013		~~587~~756,~~098~~973.6013
Curtailments Amount										4377,~~627~~531.9007		90219,~~889~~505.8929		~~134~~297,~~517~~036.7936
Total Prepayment Amount										317,~~968~~016,~~903~~096.0152		436,~~422~~574,~~182~~449.0628		853,~~391~~590,~~085~~545.0780
Page 15 of 25
Page 15 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
VOLUNTARY PREPAYMENTS RATES
											Group 2		Group 1		Total
SMM										1.0688%		02.5417%		02.7008%
3 Months Avg SMM										1.0654%		01.5450%		01.7051%
12 Months Avg SMM										1.0654%		01.5450%		01.7051%
Avg SMM Since Cut-off										1.0654%		01.5450%		01.7051%
CPR										1120.9933%		623.2512%		822.0826%
3 Months Avg CPR										1116.9997%		616.2561%		816.0873%
12 Months Avg CPR										1116.9997%		616.2561%		816.0873%
Avg CPR Since Cut-off										1116.9997%		616.2561%		816.0873%
PSA										2,~~638~~388.6949%		12,~~356~~691.8030%		12,~~761~~598.5264%
3 Months Avg PSA Approximation										2,~~638~~598.7088%		12,~~356~~517.8187%		12,~~761~~543.5101%
12 Months Avg PSA Approximation										2,~~638~~598.7088%		12,~~356~~517.8187%		12,~~761~~543.5101%
Avg PSA Since Cut-off Approximation										2,~~638~~598.7087%		12,~~356~~517.8187%		12,~~761~~543.5101%
Page 16 of 25
Page 16 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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 17 of 25
Page 17 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
108343260 1			82,500.00		82,310.01			27-Jul-2005		8.800%		MD - 75.00%		Paid Off - 360		01-Apr-2005
105574685 2			93,750.00		93,482.16			27-Sep-2005		9.750%		FL - 75.00%		Paid Off - 360		01-Apr-2005
110341161 2			263,175.00		262,838.20			26-Jul-2005		8.250%		FL - 72.50%		Paid Off - 360		01-Jun-2005
108447269 1			288,000.00		287,123.89			04-Oct-2005		9.450%		NY - 84.71%		Paid Off - 360		01-Apr-2005
110783602 2			133,000.00		132,546.97			05-Aug-2005		6.850%		MD - 62.24%		Paid Off - 360		01-Apr-2005
109002949 1			250,000.00		249,163.41			16-Sep-2005		8.990%		CA - 84.75%		Paid Off - 360		01-Apr-2005
110788544 1			230,000.00		229,561.45			01-Aug-2005		8.300%		NJ - 63.89%		Paid Off - 360		01-May-2005
109477505 1			202,500.00		201,743.01			15-Sep-2005		8.450%		OH - 90.00%		Paid Off - 360		01-Apr-2005
111590261 2			86,000.00		85,880.77			01-Aug-2005		9.900%		OH - 55.84%		Paid Off - 360		01-May-2005
109553941 1			170,100.00		169,577.36			03-Oct-2005		8.500%		FL - 90.00%		Paid Off - 360		01-May-2005
112739180 1			90,000.00		89,810.89			30-Jul-2005		8.300%		CA - 69.23%		Paid Off - 360		01-May-2005
109697946 2			577,000.00		575,281.06			22-Sep-2005		9.550%		CA - 84.23%		Paid Off - 360		01-Apr-2005
113042360 2			460,000.00		458,859.96			03-Aug-2005		6.990%		CA - 79.17%		Paid Off - 360		01-May-2005
109839266 1			140,000.00		139,508.51			27-Sep-2005		8.950%		FL - 80.00%		Paid Off - 360		01-Apr-2005
114176167 1			136,800.00		136,562.15			05-Aug-2005		8.750%		OH - 84.97%		Paid Off - 360		01-May-2005
109851105 2			463,250.00		460,727.36			16-Sep-2005		6.550%		MA - 85.00%		Paid Off - 360		01-Apr-2005
114912603 1			102,407.00		101,865.52			05-Aug-2005		7.750%		FL - 73.73%		Paid Off - 240		01-May-2005
110101227 1			160,000.00		159,454.91			26-Sep-2005		7.990%		IL - 82.47%		Paid Off - 360		01-May-2005
115972606 1			208,000.00		207,699.47			26-Jul-2005		7.650%		FL - 79.94%		Paid Off - 360		01-Jun-2005
110491966 2			139,000.00		138,503.07			30-Sep-2005		7.750%		NJ - 56.74%		Paid Off - 360		01-May-2005
116689365 1			60,000.00		59,928.52			01-Aug-2005		8.600%		IA - 62.46%		Paid Off - 360		01-Jun-2005
111415725 2			97,680.00		97,438.44			29-Sep-2005		9.550%		GA - 74.00%		Paid Off - 360		01-May-2005
117000562 1			87,750.00		87,639.96			29-Jul-2005		8.350%		OH - 75.00%		Paid Off - 360		01-Jun-2005
111844247 1			214,559.00		213,703.51			07-Oct-2005		7.200%		MD - 90.00%		Paid Off - 360		01-May-2005
117587501 1			138,000.00		137,848.35			01-Aug-2005		8.990%		FL - 80.00%		Paid Off - 360		01-Jun-2005
112313028 1			160,550.00		159,844.17			21-Sep-2005		6.700%		OH - 84.95%		Paid Off - 360		01-May-2005
117983908 1			138,600.00		138,449.59			01-Aug-2005		9.050%		AZ - 82.50%		Paid Off - 360		01-Jun-2005
112371083 1			109,000.00		108,644.02			29-Sep-2005		8.200%		FL - 89.34%		Paid Off - 360		01-May-2005
118254424 2			106,500.00		106,441.70			10-Aug-2005		8.990%		AL - 75.00%		Paid Off - 360		01-Jul-2005
112411905 1			80,000.00		79,699.37			04-Oct-2005		7.500%		OH - 76.19%		Paid Off - 360		01-May-2005
118334663 1			208,250.00		208,132.64			04-Aug-2005		8.850%		NV - 85.00%		Paid Off - 360		01-Jul-2005
112804067 1			312,000.00		311,195.62			03-Oct-2005		9.350%		CA - 64.73%		Paid Off - 360		01-May-2005
118405729 2			220,350.00		220,234.56			29-Jul-2005		9.200%		TN - 65.00%		Paid Off - 360		01-Jul-2005
112897269 2			215,000.00		214,602.41			03-Oct-2005		8.450%		CA - 84.31%		Paid Off - 360		01-Jul-2005
118475607 2			189,600.00		189,438.34			28-Jul-2005		6.800%		FL - 83.63%		Paid Off - 360		01-Jul-2005
112898648 1			213,299.00		212,858.33			03-Oct-2005		10.400%		IL - 90.00%		Paid Off - 360		01-May-2005
118512284 2			184,000.00		183,899.28			27-Jul-2005		8.990%		FL - 84.95%		Paid Off - 360		01-Jul-2005
112967302 2			340,000.00		339,096.70			07-Oct-2005		8.100%		MD - 86.08%		Paid Off - 360		01-Jun-2005
118708569 2			143,000.00		142,943.17			28-Jul-2005		10.500%		IL - 56.52%		Paid Off - 360		01-Jul-2005
113032825 1			144,700.00		144,172.28			23-Sep-2005		7.650%		FL - 74.21%		Paid Off - 360		01-May-2005
118879907 2			185,400.00		185,328.67			09-Aug-2005		10.650%		IL - 90.00%		Paid Off - 360		01-Jul-2005
113703888 1			263,500.00		262,937.98			20-Sep-2005		10.250%		IL - 85.00%		Paid Off - 360		01-May-2005
119195469 2			446,048.00		445,660.18			02-Aug-2005		6.700%		MA - 89.21%		Paid Off - 360		01-Jul-2005
113803845 1			101,000.00		100,655.90			20-Sep-2005		7.990%		FL - 52.04%		Paid Off - 360		01-May-2005
119431849 1			166,250.00		166,130.27			03-Aug-2005		7.650%		ME - 80.12%		Paid Off - 360		01-Jul-2005
113947386 1			122,000.00		121,447.89			22-Sep-2005		6.550%		CA - 63.84%		Paid Off - 360		01-May-2005
119710143 2			180,000.00		179,888.69			09-Aug-2005		8.400%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
114244403 1			135,000.00		134,593.63			14-Sep-2005		8.600%		SC - 72.97%		Paid Off - 360		01-May-2005
119858744 1			240,000.00		240,000.00			29-Jul-2005		7.990%		IL - 76.43%		Paid Off - 360		01-Jul-2005
114936727 2			421,000.00		419,184.37			30-Sep-2005		6.800%		CA - 71.97%		Paid Off - 360		01-May-2005
119882868 2			402,900.00		402,900.00			03-Aug-2005		9.200%		CA - 79.00%		Paid Off - 360		01-Jul-2005
115144388 2			86,400.00		85,813.66			15-Sep-2005		9.990%		IL - 64.96%		Paid Off - 360		01-May-2005
120327242 1			70,000.00		69,974.98			08-Aug-2005		10.990%		GA - 46.67%		Paid Off - 360		01-Jul-2005
115256927 1			182,000.00		181,328.45			03-Oct-2005		6.500%		FL - 85.33%		Paid Off - 360		01-Jun-2005
120361365 2			224,190.00		224,095.99			28-Jul-2005		10.250%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
115534646 1			97,600.00		97,372.92			03-Oct-2005		8.750%		OH - 80.00%		Paid Off - 360		01-Jun-2005
120363783 1			212,500.00		212,441.19			02-Aug-2005		12.150%		NC - 85.00%		Paid Off - 360		01-Jul-2005
116796749 1			243,500.00		243,500.00			05-Oct-2005		8.990%		WA - 89.98%		Paid Off - 360		01-Jul-2005
120380126 1			315,000.00		314,899.33			25-Jul-2005		11.500%		CA - 90.00%		Paid Off - 360		01-Jul-2005
117243345 2			66,600.00		66,543.22			16-Sep-2005		12.250%		NC - 74.00%		Paid Off - 360		01-Jul-2005
120444047 1			96,000.00		95,928.03			25-Jul-2005		7.450%		AZ - 80.88%		Paid Off - 360		01-Jul-2005
117354324 1			105,000.00		104,685.34			29-Sep-2005		7.500%		CA - 62.87%		Paid Off - 360		01-Jun-2005
120464144 2			120,000.00		119,931.67			26-Jul-2005		8.800%		FL - 80.00%		Paid Off - 360		01-Jul-2005
117480921 1			130,000.00		129,790.59			07-Oct-2005		10.500%		IL - 74.29%		Paid Off - 360		01-Jun-2005
120625884 1			170,500.00		170,385.36			29-Jul-2005		7.990%		AZ - 81.19%		Paid Off - 360		01-Jul-2005
117487124 1			165,375.00		164,961.41			19-Sep-2005		8.400%		AZ - 87.50%		Paid Off - 360		01-Jun-2005
120662523 1			151,500.00		151,440.44			29-Jul-2005		10.550%		IL - 89.12%		Paid Off - 360		01-Jul-2005
117795260 1			84,360.00		84,145.10			13-Sep-2005		6.850%		WA - 60.00%		Paid Off - 360		01-Jul-2005
120742705 1			157,000.00		156,890.30			05-Aug-2005		7.800%		MD - 87.22%		Paid Off - 360		01-Jul-2005
117804328 1			195,000.00		194,322.74			03-Oct-2005		6.750%		CA - 68.42%		Paid Off - 360		01-Jun-2005
121172407 1			142,830.00		142,725.05			02-Aug-2005		7.550%		IL - 90.00%		Paid Off - 360		01-Jul-2005
117863621 1			176,500.00		176,067.71			06-Oct-2005		8.500%		MD - 73.54%		Paid Off - 360		01-Jun-2005
121434005 1			172,000.00		171,909.89			10-Aug-2005		9.200%		MD - 66.15%		Paid Off - 360		01-Jul-2005
117894949 1			136,000.00		135,668.40			29-Sep-2005		8.990%		WI - 71.58%		Paid Off - 360		01-Jun-2005
Page 18 of 25
Page 18 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
121444764 2			584,600.00		584,386.96			04-Aug-2005		10.900%		FL - 74.00%		Paid Off - 360		01-Jul-2005
118017383 2			170,000.00		169,531.01			26-Sep-2005		7.990%		NJ - 85.00%		Paid Off - 360		01-Jun-2005
121581326 1			90,000.00		89,959.32			01-Aug-2005		9.900%		NJ - 74.38%		Paid Off - 360		01-Jul-2005
118091669 1			165,100.00		164,651.51			14-Sep-2005		7.990%		FL - 83.81%		Paid Off - 360		01-Jun-2005
121718167 1			68,850.00		68,797.87			10-Aug-2005		7.400%		MO - 84.99%		Paid Off - 360		01-Jul-2005
118186626 1			95,747.00		95,460.08			13-Sep-2005		7.500%		NV - 82.50%		Paid Off - 360		01-Jun-2005
122012560 1			213,078.00		212,902.99			03-Aug-2005		6.990%		IL - 66.44%		Paid Off - 360		01-Jul-2005
118192566 1			80,000.00		79,563.81			20-Sep-2005		8.200%		KS - 56.34%		Paid Off - 360		01-Jul-2005
114742307 1			134,887.00		134,640.08			02-Aug-2005		6.450%		FL - 66.78%		Repur/Subs - 360		01-Jun-2005
118374628 1			347,000.00		346,057.40			07-Oct-2005		7.990%		NY - 79.32%		Paid Off - 360		01-Jun-2005
120746623 1			302,670.00		302,458.52			02-Aug-2005		7.800%		FL - 86.48%		Repur/Subs - 360		01-Jul-2005
118392505 1			297,210.00		296,445.10			15-Sep-2005		6.800%		NY - 84.92%		Paid Off - 360		01-Jul-2005
124063660 1			150,000.00		150,000.00			05-Aug-2005		8.990%		NJ - 66.67%		Repur/Subs - 360		01-Aug-2005
118424787 2			73,700.00		73,611.35			28-Sep-2005		10.500%		IL - 55.00%		Paid Off - 360		01-Jul-2005
TOTAL			8,264,135.00		8,256,567.28
118465723 1			166,500.00		166,159.17			26-Sep-2005		7.950%		MN - 90.00%		Paid Off - 360		01-Jul-2005
Page 19 of 25
118624246 1			264,000.00		263,431.71			22-Sep-2005		7.700%		IL - 83.81%		Paid Off - 360		01-Jul-2005
118818822 1			106,000.00		105,784.74			05-Oct-2005		7.990%		DE - 84.83%		Paid Off - 360		01-Jul-2005
118896588 1			233,600.00		233,270.36			21-Sep-2005		9.750%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
118956424 1			135,000.00		134,765.28			29-Sep-2005		8.750%		WI - 75.00%		Paid Off - 360		01-Jul-2005
118979525 1			136,500.00		136,241.44			26-Sep-2005		8.350%		CA - 44.75%		Paid Off - 360		01-Jul-2005
118996727 1			346,500.00		345,933.81			21-Sep-2005		9.050%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
118997360 1			126,664.00		126,427.36			03-Oct-2005		8.400%		FL - 67.02%		Paid Off - 360		01-Jul-2005
119002608 2			114,750.00		114,572.00			07-Oct-2005		9.300%		FL - 85.00%		Paid Off - 360		01-Jul-2005
119024206 1			275,000.00		274,689.97			03-Oct-2005		10.800%		IL - 76.39%		Paid Off - 360		01-Jul-2005
119061547 1			357,000.00		357,000.00			22-Sep-2005		6.250%		CA - 85.00%		Paid Off - 360		01-Jul-2005
119229789 1			275,400.00		274,425.93			12-Sep-2005		6.350%		MA - 85.00%		Paid Off - 360		01-Jul-2005
119245181 1			276,300.00		276,287.47			21-Sep-2005		6.750%		AZ - 90.00%		Paid Off - 360		01-Jul-2005
119320588 1			127,331.00		127,045.72			15-Sep-2005		7.500%		CA - 77.41%		Paid Off - 360		01-Jul-2005
119324762 1			113,400.00		113,265.07			15-Sep-2005		10.550%		IL - 90.00%		Paid Off - 360		01-Jul-2005
119358984 1			195,500.00		195,187.12			12-Sep-2005		9.150%		FL - 85.00%		Paid Off - 360		01-Jul-2005
119364362 1			63,400.00		63,286.53			29-Sep-2005		10.250%		PA - 35.22%		Paid Off - 360		01-Jul-2005
119394807 1			150,000.00		149,819.60			30-Sep-2005		10.500%		IL - 50.00%		Paid Off - 360		01-Jul-2005
119409449 2			165,750.00		165,424.97			06-Oct-2005		8.600%		MI - 85.00%		Paid Off - 360		01-Jul-2005
119442820 1			107,000.00		106,970.00			06-Oct-2005		6.350%		MA - 71.38%		Paid Off - 360		01-Jul-2005
119495463 1			157,679.00		157,313.11			04-Oct-2005		7.350%		MD - 90.00%		Paid Off - 360		01-Jul-2005
119498921 1			60,000.00		59,919.54			13-Sep-2005		9.990%		NC - 66.30%		Paid Off - 360		01-Jul-2005
119572345 1			188,000.00		187,747.87			22-Sep-2005		9.990%		CA - 68.36%		Paid Off - 360		01-Jul-2005
119579464 1			118,500.00		118,357.48			27-Sep-2005		10.500%		IL - 75.00%		Paid Off - 360		01-Jul-2005
119721280 1			240,000.00		239,569.64			03-Oct-2005		8.600%		MD - 60.00%		Paid Off - 360		01-Jul-2005
119783009 1			297,167.00		296,364.50			05-Oct-2005		6.550%		CT - 87.90%		Paid Off - 360		01-Jul-2005
119809168 1			195,500.00		195,131.00			26-Sep-2005		8.350%		CA - 73.08%		Paid Off - 360		01-Jul-2005
119884427 2			97,500.00		97,348.41			15-Sep-2005		9.300%		MD - 75.00%		Paid Off - 360		01-Jul-2005
119890820 1			143,403.00		143,200.64			05-Oct-2005		9.750%		WI - 47.02%		Paid Off - 360		01-Jul-2005
119945129 1			79,500.00		78,186.89			14-Sep-2005		7.990%		SC - 53.00%		Paid Off - 120		01-Jul-2005
119945905 1			87,100.00		86,940.56			22-Sep-2005		8.500%		FL - 67.00%		Paid Off - 360		01-Jul-2005
Page 19 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
119973824 2			178,000.00		177,605.15			12-Sep-2005		7.550%		CA - 72.65%		Paid Off - 360		01-Jul-2005
119977841 1			154,000.00		153,763.62			15-Sep-2005		9.350%		FL - 77.00%		Paid Off - 360		01-Jul-2005
120025861 1			300,000.00		299,097.83			29-Sep-2005		5.990%		CA - 77.32%		Paid Off - 360		01-Jul-2005
120041645 1			267,000.00		266,457.83			20-Sep-2005		7.990%		MD - 89.80%		Paid Off - 360		01-Jul-2005
120076989 1			292,500.00		291,857.64			29-Sep-2005		7.600%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
120141981 1			103,000.00		102,776.06			28-Sep-2005		7.650%		FL - 76.77%		Paid Off - 360		01-Jul-2005
120192026 2			247,000.00		246,574.95			29-Sep-2005		8.800%		NJ - 79.68%		Paid Off - 360		01-Jul-2005
120239108 1			150,000.00		148,708.09			20-Sep-2005		8.200%		PA - 75.00%		Paid Off - 360		01-Jul-2005
120280540 1			143,000.00		142,669.84			19-Sep-2005		7.350%		MA - 89.82%		Paid Off - 360		01-Jul-2005
120319769 1			196,000.00		195,590.41			21-Sep-2005		7.850%		CA - 60.31%		Paid Off - 360		01-Jul-2005
120330725 1			65,782.00		65,661.59			23-Sep-2005		8.500%		MD - 35.95%		Paid Off - 360		01-Jul-2005
120336664 1			327,000.00		326,597.59			16-Sep-2005		6.850%		NJ - 67.26%		Paid Off - 360		01-Jul-2005
120341623 1			198,000.00		197,532.12			21-Sep-2005		7.250%		MD - 84.80%		Paid Off - 360		01-Jul-2005
120361407 1			103,426.00		103,270.52			03-Oct-2005		9.450%		FL - 54.44%		Paid Off - 360		01-Jul-2005
120367008 1			310,410.00		309,896.44			16-Sep-2005		8.990%		MD - 88.69%		Paid Off - 360		01-Jul-2005
120375985 1			199,800.00		199,800.00			28-Sep-2005		7.500%		IL - 90.00%		Paid Off - 360		01-Jul-2005
120433164 2			183,750.00		183,564.15			07-Oct-2005		11.300%		CA - 75.00%		Paid Off - 360		01-Jul-2005
120489083 2			90,000.00		89,864.72			29-Sep-2005		9.450%		IL - 72.00%		Paid Off - 360		01-Jul-2005
120521703 2			117,000.00		116,776.91			04-Oct-2005		8.300%		PA - 65.64%		Paid Off - 360		01-Jul-2005
120548060 1			265,500.00		264,972.77			27-Sep-2005		8.100%		CA - 90.00%		Paid Off - 360		01-Jul-2005
120551825 1			277,500.00		276,936.52			29-Sep-2005		7.990%		CA - 72.44%		Paid Off - 360		01-Jul-2005
120600986 1			272,000.00		271,654.87			30-Sep-2005		10.250%		NJ - 76.62%		Paid Off - 360		01-Jul-2005
120614482 2			360,000.00		359,404.38			27-Sep-2005		8.990%		MD - 90.00%		Paid Off - 360		01-Jul-2005
120629506 1			110,000.00		109,781.54			03-Oct-2005		8.100%		FL - 55.00%		Paid Off - 360		01-Jul-2005
120650460 1			112,000.00		111,725.67			04-Oct-2005		7.050%		AZ - 81.57%		Paid Off - 360		01-Jul-2005
120692165 1			358,000.00		358,000.00			28-Sep-2005		7.500%		CA - 69.52%		Paid Off - 360		01-Jul-2005
120776463 2			300,800.00		300,292.96			22-Sep-2005		8.900%		MD - 89.79%		Paid Off - 360		01-Jul-2005
120784129 1			216,750.00		216,499.67			05-Oct-2005		8.750%		FL - 85.00%		Paid Off - 360		01-Aug-2005
120888102 1			223,210.00		222,743.79			15-Sep-2005		7.850%		IL - 85.00%		Paid Off - 360		01-Jul-2005
120920384 1			88,000.00		87,821.31			29-Sep-2005		7.990%		IA - 80.00%		Paid Off - 360		01-Jul-2005
121077283 2			78,500.00		78,389.21			05-Oct-2005		9.750%		WI - 68.26%		Paid Off - 360		01-Jul-2005
121123087 1			167,000.00		166,694.33			22-Sep-2005		8.500%		FL - 71.23%		Paid Off - 360		01-Jul-2005
121131684 1			135,000.00		134,842.78			15-Sep-2005		10.650%		FL - 87.10%		Paid Off - 360		01-Jul-2005
121166102 1			82,978.00		82,978.00			04-Oct-2005		9.100%		IL - 69.15%		Paid Off - 360		01-Jul-2005
121186480 1			256,500.00		256,178.00			14-Sep-2005		10.300%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
121301683 1			140,000.00		139,632.79			03-Oct-2005		6.700%		MA - 58.83%		Paid Off - 360		01-Jul-2005
121310429 1			146,000.00		145,877.02			21-Sep-2005		10.250%		IL - 83.43%		Paid Off - 360		01-Aug-2005
121354161 1			242,000.00		241,632.41			15-Sep-2005		9.400%		NY - 74.46%		Paid Off - 360		01-Jul-2005
Page 20 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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
121452585 2			185,500.00		185,123.31			15-Sep-2005		7.990%		CT - 82.44%		Paid Off - 360		01-Jul-2005
121489702 2			170,000.00		169,637.69			14-Sep-2005		7.750%		FL - 54.84%		Paid Off - 360		01-Jul-2005
121598965 1			260,000.00		259,613.26			30-Sep-2005		9.500%		CA - 63.65%		Paid Off - 360		01-Jul-2005
121674048 2			410,000.00		409,469.93			27-Sep-2005		8.200%		CT - 77.36%		Paid Off - 360		01-Aug-2005
121786081 1			165,000.00		164,682.18			28-Sep-2005		8.250%		WA - 89.19%		Paid Off - 360		01-Jul-2005
121794564 2			484,000.00		483,317.06			23-Sep-2005		9.750%		NY - 80.00%		Paid Off - 360		01-Jul-2005
121861082 2			408,200.00		408,200.00			26-Sep-2005		6.500%		CA - 68.23%		Paid Off - 360		01-Jul-2005
121922967 1			403,750.00		402,649.05			04-Oct-2005		6.500%		MA - 95.00%		Paid Off - 360		01-Jul-2005
122049927 2			499,999.00		499,215.36			29-Sep-2005		9.250%		NY - 50.00%		Paid Off - 360		01-Jul-2005
122906746 1			71,100.00		71,076.60			16-Sep-2005		7.200%		FL - 88.88%		Paid Off - 360		01-Aug-2005
TOTAL			24,224,879.00		24,171,334.97
Page 21 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
October 25, 2005 Distribution
Realized Loss Report
COLLATERAL REALIZED LOSSES
											Group 2		Group 1		Total
Current
Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Cumulative
Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00
Page 20 of 25
Page 22 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
DEFAULT SPEEDS
											Group 2		Group 1		Total
MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%
CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%
SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%
Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%
Page 21 of 25
Page 23 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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 22 of 25
Page 24 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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)
TOTAL
Page 23 of 25
Page 25 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
August 25, 2005 Distribution
October 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
										Group 2		Group 1		Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Balances 60+ days includes REO, BKC and FCL								~~283~~5,~~145~~799,971.9512
						Delinquency Percentage								0.~~0238~~5070%
						Balance of Mezzanine and C Class								232,800,~~812~~009.2112
						Ending Pool Balance								1,~~190~~144,~~827~~084,~~561~~709.1848
						Credit Enhancement Percentage (Current Period)								1920.~~5495~~3481%
						Credit Enhancement Percentage (Prior Period)								019.~~0000~~9125%
						Does a Sequential Trigger Exist? (0=No,1=Yes)								0
ADJUSTABLE RATE CERTIFICATE INFORMATION
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														3.~~490000~~830000%
Next LIBOR Rate														30.~~641250~~000000%
Page 24 of 25
Page 26 of 27
Ameriquest Mortgage Securities, Inc. 2005-R6
Mortgage Pass-Through Certificates
2005-R6
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							30.88240%			$0.00		$0.00
			A-1B							30.93290%			$0.00		$0.00
			A-2							30.84200%			$0.00		$0.00
			M-1							40.24600%			$0.00		$0.00
			M-2							40.29650%			$0.00		$0.00
			M-3							40.34700%			$0.00		$0.00
			M-4							40.49850%			$0.00		$0.00
			M-5							41.79150%			$0.00		$0.00
			M-6							41.79150%			$0.00		$0.00
			M-7							51.34700%			$0.00		$0.00
			M-8							51.49850%			$0.00		$0.00
			M-9							63.64000%			$0.00		$0.00
			M-10							63.64000%			$0.00		$0.00
			M-11							63.64000%			$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
Page 25 of 25
Page 27 of 27

Filing Compare · Ameriquest Mortgage Securities Inc., Asset-Backed Pass-Through Certificates, Series 2005-R6