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): ~~November~~December 2526, 2003 AMERIQUEST MORTGAGE SECURITIES INC. (as depositor, Ameriquest Mortgage Company, Master Servicer, and Deutsche Bank National Trust Company, as Trustee). AMERIQUEST MORTGAGE SEC AS-BCKD PASS-THR CERT SER 2003-7 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-103335-07 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 Item 5. 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 7. Financial Statement and Exhibits Exhibits: (as noted in Item 5 above) Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003. SIGNATURE 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, not in its individual capacity, but solely as a duly authorized agent of the Registrant pursuant to the Pooling and Servicing Agreement, dated as of July 1,2003. Date: ~~Nov~~Jan 2602, ~~2003~~2004 By: /s/ Katherine M. Wannenmacher Katherine M. Wannenmacher Vice President EXHIBIT INDEX DOCUMENT Monthly Remittance Statement to the Certificateholders dated as of ~~November~~December 2526, 2003.

	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	November 25, 2003 Distribution
	December 26, 2003 Distribution
	Contents
			TABLE OF CONTENTS
								Page
			1.	Contents				1
			2.	Certificate Payment Report				2
			3.	Collection Account Report				4
			4.	Credit Enhancement Report				7
			5.	Collateral Report				8
			6.	Delinquency Report				11
			7.	REO Report				12
			8.	Foreclosure Report				13
			9.	Prepayment Report				14
			10.	Prepayment Detail Report				17
			11.	Realized Loss Report				20
			12.	Realized Loss Detail Report				23
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				24
				Total Number of Pages				24
			CONTACTS
				Administrator: Valerie Delgado
				Direct Phone Number: (714)247-6273
				Address: Deutsche Bank
				1761 E. St. Andrew Place, Santa Ana, CA 92705
				Web Site: https://www.corporatetrust.db.com/invr
				Factor Information: (800) 735-7777
				Main Phone Number: (714) 247-6000
ISSUANCE INFORMATION
	Seller:		Ameriquest Mortgage Corp					Cut-Off Date: July 1, 2003
	Certificate Insurer(s):							Closing Date: July 3, 2003
								First Payment Date: August 25, 2003
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer
								Distribution Date: November 25, 2003
								Distribution Date: December 26, 2003
	Underwriter(s):		Countrywide Securities Underwriter					Record Date: ~~November~~December 24, 2003
								October 31, 2003
								November 28, 2003
						Page 1 of 24					© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - Current Period
					Prior						Current
	Class	Original			Principal			Total	Realized	Deferred	Principal
Class	Type	Face Value			Balance	Interest	Principal	Distribution	Losses	Interest	Balance
					(1)	(2)	(3)	(4)=(2)+(3)	(5)	(6)	(7)=(1)-(3)-(5)+(6)
A		495,000,000.00			~~468~~451,~~342~~646,~~250~~367.7079	~~554~~571,~~595~~222.2888	1621,~~695~~522,~~882~~306.9170	1722,~~250~~093,~~478~~529.1958	-	-	~~451~~430,~~646~~124,~~367~~061.7909
M-1		36,000,000.00			36,000,000.00	5761,~~130~~031.0025	-	5761,~~130~~031.0025	-	-	36,000,000.00
M-2		30,000,000.00			30,000,000.00	7479,~~191~~276.6704	-	7479,~~191~~276.6704	-	-	30,000,000.00
M-3		16,500,000.00			16,500,000.00	5862,~~749~~783.1707	-	5862,~~749~~783.1707	-	-	16,500,000.00
M-4		7,500,000.00			7,500,000.00	2931,~~422~~444.9201	-	2931,~~422~~444.9201	-	-	7,500,000.00
M-5		7,500,000.00			7,500,000.00	2931,~~422~~444.9201	-	2931,~~422~~444.9201	-	-	7,500,000.00
CE		7,500,660.92			7,500,009.51	2,~~971~~813,~~123~~965.3845	-	2,~~971~~813,~~123~~965.3845	-	0.00	7,500,009.51
P		100.00			100.00	~~411~~560,~~529~~742.4103	-	~~411~~560,~~529~~742.4103	-	-	100.00
R		-			-	-	-	-	-	-	-
R-X		-			-	-	-	-	-	-	-
Total		600,000,760.92			~~573~~556,~~342~~646,~~360~~477.2130	4,~~186~~211,~~164~~908.7574	1621,~~695~~522,~~882~~306.9170	2025,~~882~~734,~~047~~215.6644	-	0.00	~~556~~535,~~646~~124,~~477~~170.3060
	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)	(2)	(3)	(4)=(2)+(3)	(5)
A	1011/2725/03	1112/2425/03		A-Act/360	03072SHQ1	495,000,000.00	~~946~~912.~~145961~~416905	1.~~120395~~153986	3343.~~729056~~479407	3444.~~849451~~633393	~~912~~868.~~416905~~937497
M-1	1011/2725/03	1112/2425/03		A-Act/360	03072SHR9	36,000,000.00	1,000.000000	1.~~586944~~695313	-	1.~~586944~~695313	1,000.000000
M-2	1011/2725/03	1112/2425/03		A-Act/360	03072SHS7	30,000,000.00	1,000.000000	2.~~473056~~642535	-	2.~~473056~~642535	1,000.000000
M-3	1011/2725/03	1112/2425/03		A-Act/360	03072SHT5	16,500,000.00	1,000.000000	3.~~560556~~805035	-	3.~~560556~~805035	1,000.000000
M-4	1011/2725/03	1112/2425/03		A-Act/360	03072SHU2	7,500,000.00	1,000.000000	34.~~923056~~192535	-	34.~~923056~~192535	1,000.000000
M-5	1011/2725/03	1112/2425/03		A-Act/360	03072SHV0	7,500,000.00	1,000.000000	34.~~923056~~192535	-	34.~~923056~~192535	1,000.000000
CE				A-30/360		7,500,660.92	999.913153	~~396~~375.~~114877~~162333	-	~~396~~375.~~114877~~162333	999.913153
P				A-		100.00	1,000.000000	45,~~115~~607,~~294~~420.~~100000~~300000	-	45,~~115~~607,~~294~~420.~~100000~~300000	1,000.000000
R				A-		-	-	-	-	-	-
R-X				A-		-	-	-	-	-	-
							Page 2 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	REMIC II
	Certificate Payment Report for November 25, 2003 Distribution
	Certificate Payment Report for December 26, 2003 Distribution
	Distribution in Dollars - to Date
											Current
	Original				Unscheduled	Scheduled	Total	Total	Realized	Deferred	Principal
Class	Face Value		Interest		Principal	Principal	Principal	Distribution	Losses	Interest	Balance
	(1)		(2)		(3)	(4)	(5)=(3)+(4)	(6)=(2)+(5)	(7)	(8)	(9)=(1)-(5)-(7)+(8)
A	495,000,000.00		23,~~865~~436,~~357~~580.9179		4162,~~425~~484,~~067~~892.4217	12,~~928~~391,~~564~~046.7974	4364,~~353~~875,~~632~~938.2191	4668,~~218~~312,~~990~~519.1270	-	-	~~451~~430,~~646~~124,~~367~~061.7909
M-1	36,000,000.00		~~285~~346,~~340~~371.0025		-	-	-	~~285~~346,~~340~~371.0025	-	-	36,000,000.00
M-2	30,000,000.00		~~370~~449,~~700~~976.0105		-	-	-	~~370~~449,~~700~~976.0105	-	-	30,000,000.00
M-3	16,500,000.00		~~293~~356,~~603~~386.7683		-	-	-	~~293~~356,~~603~~386.7683	-	-	16,500,000.00
M-4	7,500,000.00		~~147~~178,~~050~~494.0001		-	-	-	~~147~~178,~~050~~494.0001	-	-	7,500,000.00
M-5	7,500,000.00		~~147~~178,~~050~~494.0001		-	-	-	~~147~~178,~~050~~494.0001	-	-	7,500,000.00
CE	7,500,660.92		1114,~~395~~209,~~757~~722.4994		599.16	52.25	651.41	1114,~~396~~210,~~408~~374.9035	-	0.0001	7,500,009.51
P	100.00		~~854~~1,~~748~~415,490.0508		-	-	-	~~854~~1,~~748~~415,490.0508	-	-	100.00
R	-		-		-	-	-	-	-	-	-
R-X	-		-		-	-	-	-	-	-	-
Total	600,000,760.92		1620,~~359~~571,~~607~~515.2296		4162,~~425~~485,~~666~~491.5833	12,~~928~~391,~~617~~098.0499	4364,~~354~~876,~~283~~590.6232	5985,~~713~~448,~~890~~106.8428	-	0.0001	~~556~~535,~~646~~124,~~477~~170.3060
	Interest Detail
	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	Adjustments	Interest	Interest	Interest
					(1)	(2)	(3)	(4)	(5)=(1)-(2)+(3)+(4)	(6)	(7)=(5)-(6)
A	1.~~47000~~46875%	~~468~~451,~~342~~646,~~250~~367.7079			~~554~~571,~~595~~222.2888	-	-	-	~~554~~571,~~595~~222.2888	~~554~~571,~~595~~222.2888	-
M-1	1.~~97000~~96875%	36,000,000.00			5761,~~130~~031.0025	-	-	-	5761,~~130~~031.0025	5761,~~130~~031.0025	-
M-2	3.~~07000~~06875%	30,000,000.00			7479,~~191~~276.6704	-	-	-	7479,~~191~~276.6704	7479,~~191~~276.6704	-
M-3	4.~~42000~~41875%	16,500,000.00			5862,~~749~~783.1707	-	-	-	5862,~~749~~783.1707	5862,~~749~~783.1707	-
M-4	4.~~87000~~86875%	7,500,000.00			2931,~~422~~444.9201	-	-	-	2931,~~422~~444.9201	2931,~~422~~444.9201	-
M-5	4.~~87000~~86875%	7,500,000.00			2931,~~422~~444.9201	-	-	-	2931,~~422~~444.9201	2931,~~422~~444.9201	-
CE	6.~~22857~~08910%	7,500,009.51			2,~~971~~813,~~123~~965.3845	-	-	-	2,~~971~~813,~~123~~965.3845	2,~~971~~813,~~123~~965.3845	-
P		100.00			~~411~~560,~~529~~742.4103	-	-	-	~~411~~560,~~529~~742.4103	~~411~~560,~~529~~742.4103	-
R		-			-	-	-	-	-	-	-
R-X		-			-	-	-	-	-	-	-
Total		~~573~~556,~~342~~646,~~360~~477.2130			4,~~186~~211,~~164~~908.7574	-	-	-	4,~~186~~211,~~164~~908.7574	4,~~186~~211,~~164~~908.7574	-
							Page 3 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY								TOTAL
	Principal Collections							1621,~~695~~522,~~882~~306.9170
	Principal Other Accounts							0.00
	TOTAL NET PRINCIPAL							1621,~~695~~522,~~882~~306.9170
	Interest Collections							3,~~804~~682,~~189~~636.4267
	Interest Withdrawals							0.00
	Interest Other Accounts							~~411~~560,~~529~~742.4103
	Interest Fees							(2420,~~757~~870.2779)
	TOTAL NET INTEREST							4,~~190~~222,~~961~~507.5691
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION							2025,~~886~~744,~~844~~814.4761
PRINCIPAL - COLLECTIONS								TOTAL
	Scheduled Principal Received							~~473~~462,~~677~~481.2995
	Prepayments In Full							1520,~~998~~903,~~469~~028.2419
	Curtailments							38156,~~309~~796.56
	Liquidations							0.00
	Insurance Principal							0.00
	Repurchased Principal Amounts							~~185,426~~0.8200
	Other Principal							0.00
	Total Realized Loss Of Principal							0.00
	Delinquent Principal							(~~395~~400,~~024~~766.6649)
	Advanced Principal							~~395~~400,~~024~~766.6649
	TOTAL PRINCIPAL COLLECTED							1621,~~695~~522,~~882~~306.9170
				Page 4 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
PRINCIPAL - WITHDRAWALS								TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS								TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL							0.00
INTEREST - COLLECTIONS								TOTAL
	Scheduled Interest							3,~~923~~802,~~326~~782.8199
	Liquidation Interest							0.00
	Repurchased Interest							~~1,352~~0.0700
	Insurance Interest							0.00
	Other Interest							0.00
	Relief Act Interest Shortfalls							0.00
	Prepayment Interest Shortfalls							(1017,~~523~~905.0779)
	Compensating Interest							1017,~~523~~905.0779
	Delinquent Interest							(3,~~334~~310,~~874~~212.4511)
	Interest Advanced							3,~~214~~190,~~384~~065.9979
	TOTAL INTEREST COLLECTED							3,~~804~~682,~~189~~636.4267
				Page 5 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
INTEREST - WITHDRAWALS								TOTAL
	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS								TOTAL
	Prepayment Charges							~~411~~560,~~529~~742.4103
	Capitalized Interest Requirement							0.00
	TOTAL INTEREST OTHER ACCOUNTS							~~411~~560,~~529~~742.4103
INTEREST - FEES								TOTAL
	Current Servicing Fees							2219,~~846~~015.1330
	Trustee Fee							1,~~911~~855.1449
	TOTAL INTEREST OTHER FEES							2420,~~757~~870.2779
				Page 6 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report for December 26, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS								TOTAL
	Net WAC Rate Carryover Reserve Account							1,000.00
INSURANCE								TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES								TOTAL
	Overcollateralized Amount							7,500,009.51
	Overcollateralization Release Amount							0.00
	Overcollateralization Deficiency Amount							0.00
	Overcollateralization Target Amount							7,500,009.51
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							0.00
				Page 7 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL								TOTAL
	Loan Count:
	Original							4362
	Prior							4,~~211~~111
	Prefunding							-
	Scheduled Paid Offs							-
	Full Voluntary Prepayments							(99123)
	Repurchases							~~(1)~~-
	Liquidations							-
	Current							43,~~111~~988
	Principal Balance:
	Original							600,000,760.92
	Prior							~~573~~556,~~342~~646,~~360~~477.2130
	Prefunding							-
	Scheduled Principal							(~~473~~462,~~677~~481.2995)
	Partial and Full Voluntary Prepayments							(1621,~~036~~059,~~778~~824.8075)
	Repurchases							~~(185,426.82)~~-
	Liquidations							-
	Current							~~556~~535,~~646~~124,~~477~~170.3060
PREFUNDING								TOTAL
SPACE INTENTIONALLY LEFT BLANK
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS								TOTAL
	Weighted Average Coupon Original							8.225626%
	Weighted Average Coupon Prior							8.~~224817~~214315%
	Weighted Average Coupon Current							8.~~214315~~197913%
	Weighted Average Months to Maturity Original							345
	Weighted Average Months to Maturity Prior							~~343~~341
	Weighted Average Months to Maturity Current							~~341~~340
	Weighted Avg Remaining Amortization Term Original							344
	Weighted Avg Remaining Amortization Term Prior							~~342~~341
	Weighted Avg Remaining Amortization Term Current							~~341~~340
	Weighted Average Seasoning Original							3.59
	Weighted Average Seasoning Prior							56.5859
	Weighted Average Seasoning Current							67.59
Note: Original information refers to deal issue.
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS								TOTAL
	Weighted Average Margin Original							3.899%
	Weighted Average Margin Prior							3.~~893~~878%
	Weighted Average Margin Current							3.~~878~~838%
	Weighted Average Max Rate Original							9.917%
	Weighted Average Max Rate Prior							9.~~898~~865%
	Weighted Average Max Rate Current							9.~~865~~772%
	Weighted Average Min Rate Original							6.017%
	Weighted Average Min Rate Prior							65.~~006~~987%
	Weighted Average Min Rate Current							5.~~987~~932%
	Weighted Average Cap Up Original							0.650%
	Weighted Average Cap Up Prior							0.~~649~~646%
	Weighted Average Cap Up Current							0.~~646~~640%
	Weighted Average Cap Down Original							0.650%
	Weighted Average Cap Down Prior							0.~~649~~646%
	Weighted Average Cap Down Current							0.~~646~~640%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES								TOTAL
	Current Servicing Fees							2219,~~846~~015.1330
	Delinquent Servicing Fees							120,~~489~~146.4632
	TOTAL SERVICING FEES							~~143~~139,~~335~~161.5962
	Compensating Interest							(1017,~~523~~905.0779)
	Delinquent Servicing Fees							(120,~~489~~146.4632)
	COLLECTED SERVICING FEES							121,~~323~~109.0651
	Aggregate Advances with respect to this Distribution							3,~~609~~590,~~409~~832.6528
	Current Nonrecoverable Advances							0.00
	Cumulative Nonrecoverable Advances							0.00
ADDITIONAL COLLATERAL INFORMATION								TOTAL
	Net Prepayment Interest Shortfall							0.00
				Page 10 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Total
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			56,~~628~~086,~~563~~651.5828	3,~~511~~633,~~876~~733.8925	-6,755,218.82	916,~~140~~475,~~440~~603.4735
		% Balance			1.0114%	0.6368%	01.0026%	13.6408%
		# Loans			4551	2928	-53	74132
		% # Loans			1.0928%	0.7170%	01.0033%	13.8031%
FORECLOSURE		Balance		-	-	-	~~454,337.01~~-	~~454,337.01~~-
		% Balance		0.00%	0.00%	0.00%	0.0800%	0.0800%
		# Loans		-	-	-	5-	5-
		% # Loans		0.00%	0.00%	0.00%	0.1200%	0.1200%
BANKRUPTCY		Balance		~~365~~415,~~749~~045.7242	211,~~737~~607.4513	9489,~~747~~646.5976	-	~~672~~716,~~234~~299.7631
		% Balance		0.0708%	0.04%	0.02%	0.00%	0.1213%
		# Loans		34	1	1	-	56
		% # Loans		0.0710%	0.0203%	0.0203%	0.00%	0.1215%
REO		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
TOTAL		Balance		~~365~~415,~~749~~045.7242	56,~~840~~298,~~301~~258.0341	3,~~606~~723,~~624~~380.4801	~~454~~6,~~337~~755,218.0182	1017,~~267~~191,~~012~~902.2466
		% Balance		0.0708%	1.0518%	0.6570%	01.0826%	13.8421%
		# Loans		34	4652	3029	553	84138
		% # Loans		0.0710%	1.1230%	0.73%	01.1233%	23.0446%
Note: <1 Payment = 0-29days, 1 Payment = 30-59days, 2 Payments = 60-89days, 3+ Payments = 90+
								6 Months Moving Average
1 or 2 Payments Delinquent					3 or More Payments Delinquent
Total Foreclosure					Total Bankruptcy and REO
Note: Dates correspond to distribution dates.
				Page 11 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	REO Report for November 25, 2003 Distribution
	REO Report for December 26, 2003 Distribution
	REO Report - Mortgage Loans that Become REO During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 0				Loan Group 1 = Group 1 Group; REO Book Value = 000.00
Total Original Principal Balance = 000.00
Total Current Balance = 000.00
REO Book Value = 000.00
REO Book Value reported corresponds to total REO loans, including loans that become REO during current distribution.
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
				Page 12 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Foreclosure Report for November 25, 2003 Distribution
	Foreclosure Report for December 26, 2003 Distribution
	Foreclosure Report - Mortgage Loans that Become Foreclosure During Current Distribution
SUMMARY				LOAN GROUP
Total Loan Count = 5				Loan Group 1 = Group 1 Group
Total Loan Count = 0				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 455,600.00
Total Original Principal Balance = 000.00
Total Current Balance = 454,337.01
Total Current Balance = 000.00
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
44502078 1		94,500.00	94,243.32	Jun-01-03	9.990%	HI - 90.00%	360	Apr-30-03
SPACE INTENTIONALLY LEFT BLANK
44910149 1		60,000.00	59,815.52	Jun-01-03	9.400%	TX - 69.77%	360	Apr-24-03
45498425 1		63,750.00	63,643.78	Jun-01-03	12.250%	NC - 85.00%	360	Apr-30-03
45863966 1		162,350.00	161,806.71	Jun-01-03	8.990%	ME - 85.00%	360	Apr-30-03
47908330 1		75,000.00	74,827.68	Jun-01-03	9.900%	IL - 75.00%	360	May-30-03
				Page 13 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS								TOTAL
	Current
	Number of Paid in Full Loans							99123
	Number of Repurchased Loans							1-
	Total Number of Loans Prepaid in Full							~~100~~123
	Paid in Full Balance							1520,~~998~~903,~~469~~028.2419
	Repurchased Loans Balance							~~185,426.82~~-
	Curtailments Amount							38156,~~309~~796.56
	Total Prepayment Amount							1621,~~222~~059,~~205~~824.6275
	Cumulative
	Number of Paid in Full Loans							~~239~~362
	Number of Repurchased Loans							12
	Total Number of Loans Prepaid in Full							~~251~~374
	Paid in Full Balance							3960,~~345~~248,~~130~~158.8099
	Repurchased Loans Balance							1,693,029.29
	Curtailments Amount							~~387~~544,~~506~~303.4905
	Total Prepayment Amount							4162,~~425~~485,~~666~~491.5833
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 14 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENT RATES								TOTAL
	SMM							23.8379%
	3 Months Avg SMM							2.0675%
	12 Months Avg SMM
	Avg SMM Since Cut-off							12.7818%
	CPR							2937.1607%
	3 Months Avg CPR							2228.0641%
	12 Months Avg CPR
	Avg CPR Since Cut-off							1923.3626%
	PSA							~~2212~~2441.9029%
	3 Months Avg PSA Approximation							~~1974~~2155.9586%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation							~~1902~~2081.8841%
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 15 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
CPR Avg since Cut-Off by Groups					Total CPR Avg since Cut-Off
PSA Avg since Cut-Off by Groups					Total PSA Avg since Cut-Off
PREPAYMENT CALCULATION METHODOLOGY
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases)/(Beg Principal Balance - Sched Principal)
Conditional Prepayment Rate (CPR): 1-((1-SMM)^12)
PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))
Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) * (1-SMMn+1) .......(1-SMMm)]^(1/months in period n,m)
Average CPR over period between the nth month and mth month (AvgCPRn,m): 1-((1-AvgSMMn,m)^12)
Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.02*Avg WASn,m))
Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of months in the period n,m)
Weighted Average Seasoning (WAS)
Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments and repurchases.
Dates correspond to distribution dates.
				Page 16 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 100						Loan Group 1 = Group 1 Group
Total Loan Count = 123						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 16,260,010.00
Total Original Principal Balance = 21,004,835.00
Total Prepayment Amount = 16,183,896.06
Total Prepayment Amount = 20,903,028.19
Loan Number			Original			Current	State &	Type Prepayment
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	&	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Original Term	Date
40661019 1			153,000.00	152,126.21	Nov-04-03	9.500%	MN - 85.00%	Paid Off - 360	Nov-27-02
40233595 1			211,650.00	207,131.82	Nov-12-03	7.500%	RI - 85.00%	Paid Off - 240	Nov-06-02
41155631 1			75,000.00	74,479.89	Oct-31-03	7.990%	CO - 50.00%	Paid Off - 360	Nov-30-02
41148859 1			212,500.00	211,423.39	Nov-19-03	9.000%	MD - 85.00%	Paid Off - 360	Jan-28-03
41889809 1			136,000.00	135,174.60	Oct-15-03	7.500%	NM - 61.82%	Paid Off - 360	Jan-21-03
41539685 1			168,000.00	166,838.26	Nov-25-03	8.000%	NJ - 80.00%	Paid Off - 360	Jan-02-03
42308510 1			61,400.00	61,128.07	Nov-05-03	9.250%	MI - 53.86%	Paid Off - 360	Jan-31-03
41569476 1			152,500.00	151,443.40	Dec-10-03	7.990%	OH - 80.26%	Paid Off - 360	Dec-31-02
42398875 1			78,750.00	78,477.77	Nov-03-03	10.250%	NY - 75.00%	Paid Off - 360	Jan-27-03
41644915 1			112,425.00	111,907.49	Nov-21-03	9.990%	MI - 72.53%	Paid Off - 360	Dec-16-02
42573519 1			148,000.00	144,423.69	Oct-22-03	5.900%	OR - 80.00%	Paid Off - 360	Jan-31-03
41768714 1			236,000.00	234,553.39	Nov-28-03	8.600%	CT - 74.92%	Paid Off - 360	Dec-27-02
42709790 1			112,500.00	111,912.06	Oct-21-03	8.250%	MN - 75.00%	Paid Off - 360	Jan-31-03
42060608 1			171,000.00	170,085.66	Nov-13-03	8.750%	CA - 90.00%	Paid Off - 360	Jan-30-03
42774919 1			116,250.00	115,888.58	Oct-20-03	10.100%	MO - 72.66%	Paid Off - 360	Feb-27-03
42422113 1			83,200.00	82,414.00	Nov-12-03	5.850%	AZ - 80.00%	Paid Off - 360	Jan-30-03
42831438 1			92,000.00	91,458.36	Nov-03-03	7.990%	MN - 64.34%	Paid Off - 360	Jan-28-03
42448019 1			240,000.00	239,071.95	Nov-20-03	11.000%	CA - 62.34%	Paid Off - 360	Jan-31-03
42953364 1			180,000.00	176,697.97	Oct-30-03	5.650%	CA - 52.79%	Paid Off - 240	Jan-31-03
42755124 1			170,000.00	168,891.75	Nov-21-03	7.750%	MI - 85.00%	Paid Off - 360	Jan-28-03
42986729 1			105,000.00	104,451.29	Oct-29-03	8.250%	CA - 75.00%	Paid Off - 360	Jan-31-03
42849737 1			172,000.00	171,073.35	Nov-18-03	8.699%	NJ - 80.00%	Paid Off - 360	Jan-30-03
43012392 1			148,250.00	147,812.85	Oct-23-03	10.350%	CA - 72.32%	Paid Off - 360	Feb-26-03
42904581 1			178,000.00	176,740.10	Dec-10-03	9.990%	NY - 74.17%	Paid Off - 360	Jan-31-03
43151711 1			303,025.00	300,451.07	Oct-16-03	5.750%	CA - 71.30%	Paid Off - 360	Jan-31-03
42933127 1			72,000.00	71,623.59	Dec-02-03	8.250%	CA - 80.00%	Paid Off - 360	Feb-24-03
43203264 1			109,250.00	108,530.27	Oct-31-03	6.375%	MI - 95.00%	Paid Off - 360	Feb-28-03
43063601 1			136,000.00	134,110.91	Nov-25-03	7.999%	IL - 87.74%	Paid Off - 360	Feb-24-03
43315365 1			90,000.00	89,737.24	Oct-24-03	8.750%	OK - 90.00%	Paid Off - 360	Apr-28-03
43079250 1			82,000.00	80,534.09	Nov-25-03	5.875%	WI - 71.93%	Paid Off - 240	Feb-18-03
43423656 1			111,000.00	107,484.58	Nov-10-03	8.400%	MA - 48.26%	Paid Off - 360	Feb-26-03
43305689 1			106,250.00	105,772.33	Dec-08-03	8.990%	CA - 85.00%	Paid Off - 360	Feb-24-03
43482009 1			314,100.00	313,163.97	Oct-31-03	10.300%	NY - 89.74%	Paid Off - 360	Feb-25-03
43313451 1			226,100.00	224,651.44	Dec-08-03	8.250%	MN - 85.00%	Paid Off - 360	Feb-12-03
43507995 1			210,000.00	209,611.78	Oct-31-03	12.500%	CA - 87.50%	Paid Off - 360	Feb-28-03
43321561 1			83,000.00	82,587.62	Nov-20-03	8.500%	MI - 79.05%	Paid Off - 360	Feb-28-03
43582444 1			172,000.00	169,308.72	Nov-04-03	8.750%	MA - 80.00%	Paid Off - 360	Feb-24-03
43610823 1			152,000.00	151,163.08	Nov-21-03	7.990%	MA - 79.79%	Paid Off - 360	Feb-28-03
43741883 1			318,000.00	316,266.06	Nov-03-03	7.350%	MA - 83.68%	Paid Off - 360	Feb-28-03
43825942 1			278,310.00	276,927.22	Nov-18-03	8.500%	FL - 77.31%	Paid Off - 360	Feb-28-03
43885524 1			168,000.00	167,437.80	Nov-05-03	8.990%	MI - 73.04%	Paid Off - 360	Apr-09-03
43828169 1			126,000.00	125,560.29	Nov-20-03	9.550%	WI - 90.00%	Paid Off - 360	Mar-28-03
43976133 1			163,200.00	162,830.69	Oct-20-03	10.850%	DE - 85.00%	Paid Off - 360	Mar-31-03
43910918 1			212,000.00	211,267.12	Dec-04-03	10.250%	NY - 80.00%	Paid Off - 360	Feb-28-03
44061513 1			221,350.00	216,920.82	Oct-29-03	6.500%	IL - 95.00%	Paid Off - 180	Mar-18-03
43936202 1			218,000.00	216,002.31	Nov-28-03	7.500%	MA - 87.20%	Paid Off - 360	Feb-28-03
44118412 1			252,000.00	250,902.88	Oct-27-03	6.750%	CA - 90.00%	Paid Off - 360	Apr-30-03
43951672 1			66,500.00	66,303.62	Nov-12-03	10.990%	CO - 70.00%	Paid Off - 360	Feb-27-03
44227288 1			208,250.00	207,505.53	Oct-17-03	7.750%	CA - 85.00%	Paid Off - 360	Apr-24-03
44428993 1			290,700.00	290,062.27	Nov-26-03	10.990%	IL - 85.00%	Paid Off - 360	Apr-04-03
44301745 1			89,000.00	88,732.03	Oct-27-03	9.500%	MI - 53.94%	Paid Off - 360	Mar-31-03
44534048 1			74,000.00	73,777.19	Dec-01-03	9.500%	NJ - 61.67%	Paid Off - 360	Apr-24-03
44318376 1			244,800.00	244,107.15	Nov-04-03	8.900%	NJ - 90.00%	Paid Off - 360	Apr-29-03
44546059 1			183,500.00	182,705.08	Nov-19-03	8.500%	CA - 89.95%	Paid Off - 360	Apr-30-03
44326585 1			60,300.00	60,157.78	Oct-17-03	9.800%	NC - 90.00%	Paid Off - 360	Apr-28-03
44553733 1			127,500.00	127,172.17	Nov-19-03	10.990%	FL - 85.00%	Paid Off - 360	Apr-03-03
44350460 1			133,000.00	131,780.87	Nov-06-03	8.990%	MA - 83.13%	Paid Off - 360	Apr-16-03
44687028 1			62,000.00	61,817.22	Dec-02-03	9.600%	WI - 88.57%	Paid Off - 360	Apr-24-03
44467843 1			226,000.00	225,372.11	Oct-30-03	8.990%	NJ - 71.52%	Paid Off - 360	Apr-16-03
44726909 1			136,000.00	135,590.56	Nov-21-03	9.500%	CO - 79.07%	Paid Off - 360	Apr-25-03
44686756 1			90,000.00	89,749.93	Oct-16-03	8.990%	MA - 58.07%	Paid Off - 360	Apr-30-03
45052305 1			132,500.00	131,554.13	Nov-24-03	10.950%	MA - 84.94%	Paid Off - 240	Apr-28-03
44697720 1			191,000.00	190,347.59	Oct-29-03	7.990%	MN - 79.62%	Paid Off - 360	Apr-30-03
45085073 1			140,000.00	139,531.45	Dec-04-03	9.750%	CA - 69.10%	Paid Off - 360	Apr-09-03
44790293 1			136,000.00	135,568.71	Nov-03-03	9.250%	IL - 80.00%	Paid Off - 360	Mar-20-03
45106382 1			165,000.00	164,353.35	Nov-26-03	8.990%	NY - 62.26%	Paid Off - 360	Apr-02-03
44987105 1			112,000.00	111,666.32	Oct-29-03	9.550%	NV - 86.15%	Paid Off - 360	Mar-27-03
45144920 1			110,000.00	109,548.77	Nov-24-03	7.990%	NJ - 73.33%	Paid Off - 360	Apr-24-03
44998219 1			60,000.00	59,871.99	Nov-10-03	10.250%	RI - 50.00%	Paid Off - 360	Apr-17-03
45146503 1			282,000.00	280,686.06	Nov-29-03	7.350%	CA - 74.21%	Paid Off - 360	Apr-30-03
45119583 1			181,000.00	178,172.30	Oct-21-03	7.250%	MI - 60.33%	Paid Off - 180	Apr-07-03
45165750 1			250,000.00	248,625.42	Dec-02-03	6.500%	CA - 52.63%	Paid Off - 360	Apr-11-03
45146347 1			174,000.00	173,437.53	Oct-23-03	8.250%	CA - 84.88%	Paid Off - 360	Apr-22-03
45193034 1			91,000.00	90,713.65	Dec-04-03	9.500%	CA - 65.00%	Paid Off - 360	Apr-17-03
45293883 1			178,500.00	177,978.91	Nov-03-03	8.750%	CA - 62.63%	Paid Off - 360	Apr-18-03
45197456 1			218,000.00	216,635.96	Nov-25-03	5.820%	CA - 56.62%	Paid Off - 360	Apr-29-03
45329323 1			223,500.00	222,879.06	Nov-07-03	8.990%	WA - 73.28%	Paid Off - 360	Apr-16-03
45218302 1			110,000.00	109,548.77	Nov-25-03	7.990%	CA - 48.46%	Paid Off - 360	Apr-30-03
45409620 1			160,000.00	159,555.47	Oct-30-03	8.990%	OR - 70.80%	Paid Off - 360	Apr-23-03
45266079 1			60,000.00	59,837.04	Dec-03-03	9.990%	NY - 85.71%	Paid Off - 360	Apr-30-03
45423654 1			91,500.00	91,245.59	Oct-17-03	8.990%	FL - 75.00%	Paid Off - 360	Apr-10-03
45311966 1			169,000.00	168,491.23	Nov-24-03	9.500%	CA - 73.48%	Paid Off - 360	Apr-16-03
45443389 1			70,000.00	69,761.51	Oct-28-03	7.990%	PA - 56.45%	Paid Off - 360	Apr-18-03
45350378 1			322,699.00	322,085.59	Dec-03-03	11.650%	OK - 61.47%	Paid Off - 360	Apr-30-03
45504594 1			130,000.00	129,628.26	Nov-06-03	8.850%	CA - 34.21%	Paid Off - 360	Apr-17-03
45353844 1			199,000.00	198,431.49	Nov-26-03	9.750%	FL - 82.92%	Paid Off - 360	Apr-28-03
45576816 1			172,485.00	172,171.09	Nov-07-03	10.990%	MD - 90.00%	Paid Off - 360	Apr-11-03
45360484 1			110,000.00	109,182.62	Nov-13-03	8.600%	NY - 56.41%	Paid Off - 360	Apr-09-03
					Page 17 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
45588498 1			248,200.00	247,460.46	Nov-05-03	8.650%	AZ - 85.00%	Paid Off - 360	Apr-29-03
45404829 1			125,000.00	124,620.00	Nov-18-03	9.500%	MN - 84.46%	Paid Off - 360	Apr-17-03
45592284 1			112,000.00	111,688.81	Nov-05-03	8.990%	NY - 50.91%	Paid Off - 360	Apr-29-03
45468832 1			167,000.00	166,412.86	Nov-26-03	8.750%	NJ - 75.91%	Paid Off - 360	Apr-16-03
45598505 1			256,000.00	255,038.11	Nov-03-03	7.500%	MA - 62.44%	Paid Off - 360	Apr-30-03
45488624 1			186,000.00	185,377.58	Nov-18-03	8.990%	IL - 75.61%	Paid Off - 360	Apr-25-03
45617479 1			99,000.00	98,658.42	Oct-16-03	7.990%	SC - 86.09%	Paid Off - 360	Apr-30-03
45498763 1			318,750.00	317,308.26	Nov-26-03	7.500%	RI - 75.00%	Paid Off - 360	Apr-30-03
45642014 1			157,500.00	157,110.54	Nov-03-03	9.550%	MO - 90.00%	Paid Off - 360	Apr-21-03
45542990 1			288,000.00	286,713.34	Nov-24-03	7.800%	MA - 90.00%	Paid Off - 360	Apr-24-03
45646155 1			157,000.00	156,631.62	Oct-28-03	9.800%	RI - 36.09%	Paid Off - 360	Apr-30-03
45545605 1			146,000.00	145,452.17	Nov-25-03	8.990%	NJ - 73.00%	Paid Off - 360	Apr-18-03
45648748 1			240,000.00	239,368.18	Oct-20-03	9.250%	NY - 67.61%	Paid Off - 360	Apr-18-03
45601788 1			100,725.00	100,479.45	Nov-12-03	10.500%	MS - 67.60%	Paid Off - 360	Apr-22-03
45650868 1			240,000.00	239,333.24	Nov-07-03	8.990%	CA - 73.85%	Paid Off - 360	Apr-21-03
45654951 1			60,000.00	58,203.97	Nov-13-03	11.500%	FL - 40.00%	Paid Off - 360	Apr-07-03
45674660 1			130,000.00	129,671.72	Nov-04-03	9.450%	FL - 65.00%	Paid Off - 360	Apr-22-03
45691359 1			235,000.00	232,686.83	Dec-05-03	8.600%	MA - 48.96%	Paid Off - 360	Apr-21-03
45693728 1			80,000.00	79,699.37	Oct-31-03	7.500%	AZ - 75.47%	Paid Off - 360	Apr-30-03
45694064 1			200,050.00	199,529.91	Dec-01-03	10.200%	MA - 76.94%	Paid Off - 360	Apr-30-03
45740669 1			190,000.00	189,611.42	Nov-04-03	10.500%	MA - 67.86%	Paid Off - 360	Apr-30-03
45723947 1			94,000.00	93,685.44	Nov-20-03	8.990%	IL - 37.15%	Paid Off - 360	Apr-30-03
45771243 1			246,900.00	243,633.22	Oct-30-03	6.650%	MA - 78.38%	Paid Off - 360	Apr-07-03
45737269 1			152,000.00	151,312.47	Dec-10-03	7.500%	RI - 84.44%	Paid Off - 360	Apr-30-03
45797933 1			129,000.00	128,596.83	Nov-04-03	8.500%	CA - 72.47%	Paid Off - 360	Apr-16-03
45754991 1			195,000.00	193,345.99	Dec-08-03	6.750%	MD - 71.69%	Paid Off - 360	Apr-21-03
45855327 1			99,000.00	98,772.58	Oct-30-03	9.900%	RI - 63.87%	Paid Off - 360	Apr-23-03
45756764 1			129,500.00	129,167.08	Nov-18-03	10.250%	RI - 70.00%	Paid Off - 360	Apr-15-03
45855756 1			315,000.00	314,124.86	Nov-03-03	8.990%	CA - 77.21%	Paid Off - 360	Apr-18-03
45757960 1			170,000.00	169,431.10	Dec-02-03	8.990%	MA - 71.43%	Paid Off - 360	Apr-30-03
45874328 1			60,000.00	59,856.19	Oct-23-03	9.700%	PA - 33.33%	Paid Off - 360	Apr-30-03
45770757 1			90,000.00	88,843.73	Nov-18-03	10.990%	PA - 90.00%	Paid Off - 360	Apr-24-03
45893187 1			77,000.00	76,821.19	Oct-27-03	9.850%	MI - 77.78%	Paid Off - 360	Apr-17-03
45790912 1			110,000.00	109,701.22	Nov-20-03	9.990%	MA - 73.33%	Paid Off - 360	Apr-23-03
45908357 1			170,000.00	169,361.22	Oct-22-03	7.500%	MD - 72.34%	Paid Off - 360	Apr-25-03
45792439 1			165,000.00	163,803.64	Nov-28-03	9.050%	MA - 75.00%	Paid Off - 360	Apr-21-03
45911146 1			308,000.00	306,659.05	Oct-31-03	6.750%	CA - 77.00%	Paid Off - 360	Apr-17-03
45796091 1			186,000.00	185,440.09	Nov-13-03	9.500%	MA - 60.00%	Paid Off - 360	Apr-30-03
45915253 1			229,000.00	228,219.82	Oct-27-03	7.990%	MA - 70.46%	Paid Off - 360	Apr-30-03
45808771 1			189,250.00	188,473.68	Nov-28-03	7.990%	CA - 72.51%	Paid Off - 360	Apr-30-03
45923695 1			252,000.00	251,053.08	Oct-29-03	7.500%	OH - 90.00%	Paid Off - 360	Apr-30-03
45837101 1			250,000.00	248,974.53	Dec-02-03	7.990%	MA - 73.53%	Paid Off - 360	Apr-30-03
45930914 1			239,000.00	238,417.28	Oct-17-03	9.700%	IL - 77.10%	Paid Off - 360	Apr-21-03
45844222 1			216,750.00	215,860.89	Dec-01-03	7.990%	MO - 85.00%	Paid Off - 360	Apr-30-03
45955341 1			119,000.00	118,630.63	Oct-24-03	8.450%	CA - 85.00%	Paid Off - 360	Apr-29-03
45868239 1			228,750.00	228,169.36	Dec-02-03	10.500%	CA - 75.00%	Paid Off - 360	Apr-30-03
45972940 1			222,000.00	221,351.97	Nov-03-03	8.750%	CA - 54.82%	Paid Off - 360	Apr-25-03
45881216 1			118,000.00	117,409.95	Nov-18-03	6.990%	MA - 56.19%	Paid Off - 360	Apr-29-03
45997152 1			191,000.00	190,378.38	Oct-31-03	9.400%	CA - 84.89%	Paid Off - 360	Apr-23-03
45904430 1			207,000.00	206,602.16	Dec-01-03	11.600%	AL - 90.00%	Paid Off - 360	Apr-15-03
46011227 1			192,500.00	192,215.89	Nov-03-03	11.950%	MA - 67.31%	Paid Off - 360	Apr-30-03
45950482 1			88,400.00	88,037.35	Dec-10-03	7.990%	OH - 85.00%	Paid Off - 360	Apr-23-03
46028577 1			183,750.00	179,374.03	Oct-16-03	11.300%	MA - 75.00%	Paid Off - 360	Apr-23-03
45964343 1			240,000.00	238,759.11	Dec-05-03	6.990%	CA - 80.00%	Paid Off - 360	Apr-18-03
46081931 1			95,750.00	95,481.75	Oct-17-03	8.950%	MN - 76.60%	Paid Off - 360	Apr-16-03
45998226 1			140,000.00	139,578.53	Nov-25-03	9.500%	NH - 84.85%	Paid Off - 360	Apr-29-03
46101564 1			100,000.00	99,728.43	Oct-13-03	9.100%	FL - 41.49%	Paid Off - 360	Apr-18-03
46045530 1			182,500.00	181,902.99	Nov-24-03	9.100%	NY - 73.00%	Paid Off - 360	Apr-25-03
46126124 1			243,000.00	242,405.41	Nov-07-03	9.600%	CA - 90.00%	Paid Off - 360	Apr-28-03
46047213 1			187,000.00	186,308.12	Nov-13-03	8.500%	CA - 76.33%	Paid Off - 360	Apr-28-03
46155404 1			127,500.00	127,065.59	Oct-31-03	7.990%	FL - 79.19%	Paid Off - 360	Apr-21-03
46086542 1			79,750.00	79,529.84	Nov-21-03	9.990%	MI - 55.00%	Paid Off - 360	Apr-30-03
46182820 1			93,000.00	92,558.24	Nov-10-03	10.750%	MN - 30.00%	Paid Off - 360	Apr-30-03
46097234 1			242,000.00	241,004.28	Dec-03-03	7.990%	MA - 73.33%	Paid Off - 360	Apr-30-03
46251906 1			72,000.00	71,820.08	Nov-10-03	9.500%	RI - 50.70%	Paid Off - 360	Apr-28-03
46102414 1			272,000.00	270,639.93	Nov-18-03	6.990%	CA - 86.90%	Paid Off - 360	Apr-14-03
46323580 1			195,000.00	194,400.87	Oct-31-03	8.500%	CA - 79.59%	Paid Off - 360	May-05-03
46104097 1			138,000.00	137,433.90	Dec-09-03	7.990%	IL - 83.64%	Paid Off - 360	Apr-24-03
46409462 1			104,300.00	103,838.53	Nov-03-03	6.990%	IL - 86.92%	Paid Off - 360	Apr-30-03
46107975 1			177,000.00	176,472.67	Nov-28-03	9.550%	MN - 86.77%	Paid Off - 360	Apr-29-03
46424107 1			275,000.00	274,205.47	Oct-30-03	8.800%	NY - 83.33%	Paid Off - 360	Apr-30-03
46138384 1			150,000.00	149,514.36	Dec-04-03	9.150%	MA - 67.57%	Paid Off - 360	Apr-29-03
46572483 1			191,250.00	190,973.91	Nov-03-03	12.050%	NY - 75.00%	Paid Off - 360	Apr-30-03
46186417 1			272,000.00	270,608.81	Nov-21-03	7.250%	CA - 78.27%	Paid Off - 360	Apr-25-03
46604849 1			117,900.00	117,511.09	Oct-15-03	8.150%	MD - 90.00%	Paid Off - 360	Apr-30-03
46234654 1			185,000.00	183,931.84	Nov-28-03	6.990%	CA - 73.71%	Paid Off - 360	Apr-30-03
46636155 1			85,000.00	84,853.76	Oct-21-03	11.250%	WI - 54.84%	Paid Off - 360	Apr-30-03
46244125 1			250,000.00	248,869.22	Nov-14-03	7.500%	CA - 81.97%	Paid Off - 360	Apr-24-03
46648671 1			169,000.00	168,506.66	Oct-21-03	8.750%	MA - 61.46%	Paid Off - 360	Apr-30-03
46279485 1			102,000.00	101,669.76	Dec-03-03	9.150%	FL - 81.60%	Paid Off - 360	Apr-30-03
46652012 1			187,850.00	187,328.08	Oct-20-03	8.990%	CA - 83.49%	Paid Off - 360	Apr-29-03
46293809 1			207,000.00	205,806.05	Nov-14-03	6.250%	CA - 59.48%	Paid Off - 360	Apr-29-03
46747085 1			138,500.00	138,186.62	Oct-29-03	9.990%	ME - 74.87%	Paid Off - 360	Apr-30-03
46295051 1			206,000.00	204,867.33	Dec-09-03	6.500%	WA - 85.83%	Paid Off - 360	Apr-17-03
46808713 1			116,450.00	116,274.17	Oct-29-03	10.800%	AZ - 85.00%	Paid Off - 360	May-07-03
46296182 1			157,500.00	156,780.50	Nov-18-03	7.450%	NJ - 80.77%	Paid Off - 360	Apr-30-03
46840187 1			333,500.00	332,510.56	Nov-03-03	7.550%	NJ - 84.43%	Paid Off - 360	Apr-30-03
46359816 1			138,000.00	137,489.30	Dec-10-03	8.500%	CA - 51.11%	Paid Off - 360	Apr-21-03
46855904 1			86,000.00	85,727.58	Nov-06-03	8.350%	MA - 59.31%	Paid Off - 360	Apr-30-03
46382826 1			322,000.00	320,708.11	Nov-18-03	8.100%	NY - 89.44%	Paid Off - 360	Apr-24-03
46906640 1			195,500.00	194,807.75	Nov-03-03	9.750%	MN - 85.00%	Paid Off - 360	May-28-03
46388427 1			200,001.00	199,331.69	Nov-28-03	8.990%	CA - 72.73%	Paid Off - 360	Apr-30-03
46989588 1			86,250.00	86,062.05	Nov-10-03	10.150%	CA - 63.89%	Paid Off - 360	Apr-29-03
46432332 1			199,800.00	198,753.23	Dec-02-03	6.750%	CA - 84.30%	Paid Off - 360	Apr-30-03
47030721 1			147,000.00	146,619.87	Oct-27-03	8.250%	MN - 72.95%	Paid Off - 360	May-13-03
46455226 1			75,000.00	74,603.24	Nov-17-03	6.700%	IL - 34.09%	Paid Off - 360	Apr-30-03
47364351 1			120,000.00	119,720.77	Oct-23-03	8.750%	MA - 88.89%	Paid Off - 360	May-22-03
46495289 1			94,200.00	93,878.85	Nov-26-03	8.900%	IL - 78.50%	Paid Off - 360	Apr-30-03
47419783 1			167,000.00	166,667.49	Nov-06-03	9.500%	CA - 72.61%	Paid Off - 360	May-21-03
46527404 1			176,000.00	175,475.69	Nov-25-03	9.550%	MN - 72.13%	Paid Off - 360	Apr-30-03
47453113 1			90,000.00	89,790.56	Oct-17-03	8.750%	NJ - 35.86%	Paid Off - 360	May-29-03
46570172 1			144,000.00	142,366.60	Dec-01-03	7.250%	RI - 90.00%	Paid Off - 240	Apr-30-03
47474010 1			315,000.00	314,372.39	Oct-30-03	9.500%	CA - 82.90%	Paid Off - 360	May-16-03
46584827 1			196,000.00	195,104.39	Nov-12-03	6.500%	CA - 46.89%	Paid Off - 360	May-16-03
					Page 18 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Prepayment Detail Report for November 25, 2003 Distribution
	Prepayment Detail Report for December 26, 2003 Distribution
	Prepayment Detail Report - Loans Prepaid in Full During Current Distribution
Loan Number			Original			Current	State &
&		Loan	Principal	Prepayment	Prepayment	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Amount	Date	Rate	Origination	Term	Date
47647649 1			120,000.00	119,726.47	Oct-17-03	8.850%	MN - 78.95%	Paid Off - 360	May-22-03
46598322 1			110,000.00	107,922.68	Nov-13-03	7.200%	MA - 50.00%	Paid Off - 180	Apr-28-03
47933676 1			75,000.00	74,917.53	Oct-22-03	12.250%	FL - 53.57%	Paid Off - 360	May-23-03
46605390 1			208,800.00	208,228.10	Dec-04-03	9.950%	MD - 88.48%	Paid Off - 360	Apr-30-03
47957295 1			315,000.00	314,302.50	Nov-04-03	8.990%	KS - 90.00%	Paid Off - 360	May-28-03
46624391 1			272,000.00	270,838.57	Nov-14-03	8.750%	IL - 74.93%	Paid Off - 360	Apr-30-03
46345039 1			186,000.00	185,426.82	Oct-28-03	8.750%	IL - 65.26%	Repur/Subs - 360	Apr-18-03
46633210 1			252,000.00	251,067.61	Dec-01-03	8.500%	MI - 90.00%	Paid Off - 360	Apr-25-03
46634960 1			168,000.00	167,358.25	Dec-03-03	8.750%	NJ - 74.67%	Paid Off - 360	Apr-30-03
46763587 1			292,500.00	291,769.15	Nov-14-03	9.500%	CA - 75.00%	Paid Off - 360	May-14-03
46764056 1			195,500.00	194,941.50	Nov-18-03	9.750%	NJ - 85.00%	Paid Off - 360	Apr-30-03
46767315 1			288,750.00	288,144.66	Dec-01-03	11.200%	MA - 75.00%	Paid Off - 360	Apr-30-03
46779971 1			101,000.00	99,164.70	Dec-08-03	7.650%	CA - 21.81%	Paid Off - 180	Apr-29-03
46786646 1			157,500.00	157,282.46	Nov-26-03	12.250%	UT - 75.00%	Paid Off - 360	May-22-03
46789210 1			194,000.00	192,983.57	Dec-01-03	6.750%	CA - 82.55%	Paid Off - 360	Apr-30-03
46805453 1			100,000.00	99,655.54	Dec-02-03	8.850%	NJ - 35.71%	Paid Off - 360	Apr-30-03
46809562 1			108,000.00	107,459.92	Nov-20-03	6.990%	WA - 72.00%	Paid Off - 360	Apr-30-03
46821518 1			198,050.00	197,615.48	Dec-08-03	10.990%	MA - 85.00%	Paid Off - 360	Apr-30-03
46836078 1			246,400.00	245,167.90	Nov-13-03	6.990%	MA - 55.37%	Paid Off - 360	Apr-30-03
46867099 1			195,000.00	194,059.34	Nov-25-03	8.500%	CA - 73.86%	Paid Off - 360	Apr-30-03
46875035 1			106,250.00	105,989.90	Nov-18-03	10.900%	FL - 85.00%	Paid Off - 360	Apr-29-03
46878260 1			199,800.00	199,331.21	Nov-25-03	9.800%	MD - 90.00%	Paid Off - 360	May-30-03
46941803 1			144,000.00	143,579.67	Dec-01-03	8.750%	RI - 80.00%	Paid Off - 360	May-09-03
46972634 1			107,000.00	106,702.72	Nov-14-03	8.990%	NJ - 77.54%	Paid Off - 360	May-08-03
46990917 1			140,250.00	138,805.17	Dec-01-03	6.990%	FL - 72.67%	Paid Off - 360	May-08-03
47010624 1			138,525.00	138,099.94	Nov-18-03	8.990%	MA - 75.00%	Paid Off - 360	May-21-03
47037072 1			216,000.00	215,389.39	Nov-25-03	9.800%	NY - 80.90%	Paid Off - 360	Apr-30-03
47294434 1			178,000.00	177,505.48	Nov-14-03	8.990%	MN - 46.84%	Paid Off - 360	May-12-03
47390398 1			211,500.00	210,795.23	Nov-18-03	8.100%	MN - 84.60%	Paid Off - 360	May-20-03
47439641 1			148,750.00	148,488.52	Dec-08-03	11.150%	CA - 85.00%	Paid Off - 360	May-28-03
47895727 1			80,000.00	79,821.94	Nov-19-03	10.050%	MA - 61.54%	Paid Off - 360	May-30-03
					Page 19 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES								TOTAL
	Current
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-
	Cumulative
	Number of Loans Liquidated							-
	Collateral Realized Loss/(Gain) Amount							-
	Net Liquidation Proceeds							-
	Note: Collateral Realized Loss Amount may include adjustments to loans liquidated in prior periods.
SPACE INTENTIONALLY LEFT BLANK
							3 Months Moving Average
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 20 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
DEFAULT SPEEDS								TOTAL
	MDR							0.00%
	3 Months Avg MDR							0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off							0.00%
	CDR							0.00%
	3 Months Avg CDR							0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off							0.00%
	SDA							0.00%
	3 Months Avg SDA Approximation							0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation							0.00%
	Loss Severity Approximation for Current Period
	3 Months Avg Loss Severity Approximation
	12 Months Avg Loss Severity Approximation
	Avg Loss Severity Approximation Since Cut-off
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 21 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
CDR Avg since Cut-Off by Groups					Total CDR Avg since Cut-Off
SDA Avg since Cut-Off by Groups					Total SDA Avg since Cut-Off
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 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Realized Loss Detail Report for November 25, 2003 Distribution
	Realized Loss Detail Report for December 26, 2003 Distribution
	Realized Loss Detail Report - Loans Liquidated During Current Distribution
SUMMARY						LOAN GROUP
Total Loan Count = 0						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 0.00
Total Prior Principal Balance = 0.00
Total Realized Loss Amount = 0.00
Total Net Liquidation Proceeds = 0.00
Note: Total Realized Loss Amount may include adjustments to loans liquidated in prior periods.
Loan Number			Original	Prior		Current	State &
&		Loan	Principal	Principal	Realized	Note	LTV at	Original	Origination
Loan Group		Status	Balance	Balance	Loss/(Gain)	Rate	Origination	Term	Date
SPACE INTENTIONALLY LEFT BLANK
					Page 23 of 24				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-7
	Mortgage Pass-Through Certificates
	Triggers, Adj. Rate Cert. and Miscellaneous Report for November 25, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report for December 26, 2003 Distribution
	Triggers, Adj. Rate Cert. and Miscellaneous Report
TRIGGER EVENTS								TOTAL
	Stepdown Date has occurred							No
	Delinquency Percentage							23.4114%
	Balances 60+ days							1316,~~429~~776,~~418~~857.6024
	Ending Balance							~~556~~535,~~646~~124,~~477~~170.3060
	Credit Enhancement Percentage							1819.8662%
	Balance of Mezzanine and C Class							105,000,009.51
	Ending Balance							~~556~~535,~~646~~124,~~477~~170.3060
	Ending Balance of Fixed Loans - used for Trigger							0.00
	Ending Balance of Adjustable Loans - used for Trigger							0.00
	Trigger Event in effect							No
ADJUSTABLE RATE CERTIFICATE INFORMATION								TOTAL
SPACE INTENTIONALLY LEFT BLANK
ADDITIONAL INFORMATION								TOTAL
	Net WAC Rate Carryover Amt: Class A-1							0.00
	Net WAC Rate Carryover Amt: Class M-1							0.00
	Net WAC Rate Carryover Amt: Class M-2							0.00
	Net WAC Rate Carryover Amt: Class M-3							0.00
	Net WAC Rate Carryover Amt: Class M-4							0.00
	Net WAC Rate Carryover Amt: Class M-5							0.00
	Net WAC Rate Carryover Amt: Class A-1 unpaid							0.00
	Libor for Current Period							1.~~120000~~118750%
	Net WAC Rate Carryover Amt: Class M-2 unpaid							0.00
	Current Period loan level losses							0.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							0.00
				Page 24 of 24				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · AMERIQUEST MORTGAGE SEC AS-BCKD PASS-THR CERT SER 2003-7