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 MORT SEC INC ASSET BACK PAS THR CERTS SER 03-8 (Exact name of Registrant as specified in its Charter) DELAWARE (State or Other Jurisdiction of Incorporation) 333-105982-01 33-0885129 (Commission File Number) (I.R.S. Employer Identification No.) 1100 TOWN & COUNTRY ROAD, SUITE 1100 ORANGE, CALIFORNIA 92868 (Address of principal executive offices) (Zip Code) Registrant's Telephone Number, Including Area Code: (714) 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 August 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. 2003-8
	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				15
			8.	Foreclosure Report				16
			9.	Prepayment Report				17
			10.	Prepayment Detail Report				20
			11.	Realized Loss Report				2426
			12.	Realized Loss Detail Report				2729
			13.	Triggers, Adj. Rate Cert. and Miscellaneous Report				2830
				Total Number of Pages				2830
			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: August 1, 2003
	Certificate Insurer(s):							Closing Date: August 8, 2003
								First Payment Date: September 25, 2003
	Servicer(s):		Ameriquest Mortgage Corp Master Servicer
								Distribution Date: November 25, 2003
								Distribution Date: December 26, 2003
	Underwriter(s):		Deutsche Bank Underwriter					Record Date: ~~November~~December 24, 2003
								October 31, 2003
								November 28, 2003
						Page 1 of 28					© COPYRIGHT 2003 Deutsche Bank
						Page 1 of 30					© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	REMIC IV
	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)
AF-1		82,100,000.00			7382,~~292~~100,~~308~~000.9500	~~142~~160,~~920~~095.00	~~4,602,906.70~~-	4160,~~745,826~~095.7000	-	-	6882,~~689~~100,~~402~~000.2500
AF-2		147,800,000.00			147,800,000.00	371,963.33	-	371,963.33	-	-	147,800,000.00
AF-3		70,600,000.00			70,600,000.00	257,101.67	-	257,101.67	-	-	70,600,000.00
AF-4		68,670,000.00			68,670,000.00	304,437.00	-	304,437.00	-	-	68,670,000.00
AF-5		67,930,000.00			67,930,000.00	262,662.67	-	262,662.67	-	-	67,930,000.00
AV-1		1,076,940,000.00			1,~~055~~035,~~466~~684,~~810~~168.0677	1,~~232~~292,~~843~~051.8796	1928,~~782~~774,~~641~~290.2962	2130,~~015~~066,~~485~~342.1658	-	-	1,~~035~~006,~~684~~909,~~168~~878.7715
AV-2		119,660,000.00			~~117~~115,~~274~~076,~~090~~018.0175	~~146~~153,~~429~~470.7365	23,~~198~~197,~~071~~143.2640	23,~~344~~350,~~500~~614.9905	-	-	~~115~~111,~~076~~878,~~018~~875.7535
AV-3		242,200,000.00			~~237~~221,~~319~~358,~~600~~501.1536	238,~~967~~029.6556	29,~~550~~886,~~501~~469.0453	210,~~789~~124,~~468~~499.6909	-	-	~~234~~211,~~769~~472,~~099~~031.1183
AV-4		224,100,000.00			~~212~~207,~~309~~161,~~362~~360.0465	~~247~~258,~~989~~440.1399	58,~~148~~773,~~001~~254.3916	59,~~395~~031,~~990~~695.5215	-	-	~~207~~198,~~161~~388,~~360~~106.6549
M-1		131,250,000.00			131,250,000.00	~~192~~205,~~427~~556.0864	-	~~192~~205,~~427~~556.0864	-	-	131,250,000.00
M-2		112,500,000.00			112,500,000.00	~~260~~277,~~093~~910.7516	-	~~260~~277,~~093~~910.7516	-	-	112,500,000.00
M-3		37,500,000.00			37,500,000.00	97103,~~270~~938.8380	-	97103,~~270~~938.8380	-	-	37,500,000.00
M-4		31,250,000.00			31,250,000.00	~~110~~117,~~008~~561.6885	-	~~110~~117,~~008~~561.6885	-	-	31,250,000.00
M-5		31,250,000.00			31,250,000.00	~~122~~131,~~595~~016.4971	-	~~122~~131,~~595~~016.4971	-	-	31,250,000.00
MV-6		16,250,000.00			16,250,000.00	6368,~~749~~128.6569	-	6368,~~749~~128.6569	-	-	16,250,000.00
MF-6		15,000,000.00			15,000,000.00	71,875.00	-	71,875.00	-	-	15,000,000.00
S		-			-	1,625,000.00	-	1,625,000.00	-	-	-
CE		24,999,900.00			25,000,000.00	9,~~742~~361,~~497~~792.1183	-	9,~~742~~361,~~497~~792.1183	-	-	25,000,000.00
P		100.00			100.00	~~796~~1,~~515~~286,224.5589	-	~~796~~1,~~515~~286,224.5589	-	-	100.00
R		-			-	-	-	-	-	-	-
Total		2,500,000,000.00			2,~~450~~416,~~662~~380,~~271~~149.2153	16,~~287~~547,~~348~~258.1940	3450,~~282~~631,~~121~~157.6871	5067,~~569~~178,~~469~~416.8711	-	-	2,~~416~~365,~~380~~748,~~149~~991.5382
	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)
AF-1	1011/01/03	1011/3128/03		A-30/360	03072SHZ1	82,100,000.00	~~892~~1,000.~~719963~~000000	1.~~740804~~950000	~~56.064637~~-	571.~~805441~~950000	~~836~~1,000.~~655326~~000000
AF-2	1011/01/03	1011/3128/03		A-30/360	03072SJA4	147,800,000.00	1,000.000000	2.516667	-	2.516667	1,000.000000
AF-3	1011/01/03	1011/3128/03		A-30/360	03072SJB2	70,600,000.00	1,000.000000	3.641667	-	3.641667	1,000.000000
AF-4	1011/01/03	1011/3128/03		A-30/360	03072SJC0	68,670,000.00	1,000.000000	4.433333	-	4.433333	1,000.000000
AF-5	1011/01/03	1011/3128/03		A-30/360	03072SJD8	67,930,000.00	1,000.000000	3.866667	-	3.866667	1,000.000000
AV-1	1011/2725/03	1112/2425/03		A-Act/360	03072SHW8	1,076,940,000.00	~~980~~961.~~060923~~691616	1.~~144766~~199744	1826.~~369307~~718564	1927.~~514072~~918308	~~961~~934.~~691616~~973052
AV-2	1011/2725/03	1112/2425/03		A-Act/360	03072SHX6	119,660,000.00	~~980~~961.~~060923~~691616	1.~~223715~~282556	1826.~~369307~~718564	1928.~~593022~~001120	~~961~~934.~~691616~~973052
AV-3	1011/2725/03	1112/2425/03		A-Act/360	03072SHY4	242,200,000.00	~~979~~913.~~849712~~949221	0.~~986654~~982781	1040.~~530558~~819445	1141.~~517212~~802226	~~969~~873.~~319154~~129776
AV-4	1011/2725/03	1112/2425/03		A-Act/360	03072SJE6	224,100,000.00	~~947~~924.~~386711~~414818	1.~~106600~~153240	2239.~~971894~~148836	2440.~~078494~~302076	~~924~~885.~~414818~~265982
M-1	1011/2725/03	1112/2425/03		A-Act/360	03072SJG1	131,250,000.00	1,000.000000	1.~~466111~~566146	-	1.~~466111~~566146	1,000.000000
M-2	1011/2725/03	1112/2425/03		A-Act/360	03072SJH9	112,500,000.00	1,000.000000	2.~~311944~~470313	-	2.~~311944~~470313	1,000.000000
M-3	1011/2725/03	1112/2425/03		A-Act/360	03072SJJ5	37,500,000.00	1,000.000000	2.~~593889~~771701	-	2.~~593889~~771701	1,000.000000
M-4	1011/2725/03	1112/2425/03		A-Act/360	03072SJK2	31,250,000.00	1,000.000000	3.~~520278~~761979	-	3.~~520278~~761979	1,000.000000
M-5	1011/2725/03	1112/2425/03		A-Act/360	03072SJL0	31,250,000.00	1,000.000000	34.~~923056~~192535	-	34.~~923056~~192535	1,000.000000
MV-6	1011/2725/03	1112/2425/03		A-Act/360	03072SJM8	16,250,000.00	1,000.000000	34.~~923055~~192535	-	34.~~923055~~192535	1,000.000000
MF-6	1011/01/03	1011/3128/03		A-Act/360	03072SJN6	15,000,000.00	1,000.000000	4.791667	-	4.791667	1,000.000000
S	1011/01/03	1011/3128/03		A-30/360	03072SJF3	390,000,000.00	1,000.000000	4.166667	-	4.166667	1,000.000000
CE	1011/01/03	1011/3128/03		A-30/360		24,999,900.00	1,000.004000	~~389~~374.~~701443~~473211	-	~~389~~374.~~701443~~473211	1,000.004000
P				A-Act/360		100.00	1,000.000000	712,~~965~~862,~~155~~248.~~500000~~900000	-	~~7,965,155.500000~~################	1,000.000000
R				A-Act/360		-	-	-	-	-	-
							Page 2 of 28				© COPYRIGHT 2003 Deutsche Bank
							Page 2 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	REMIC IV
	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)
AF-1	82,100,000.00		~~455~~640,~~402~~380.0200		~~12,452,282.37~~-	~~958,315.38~~-	~~13,410,597.75~~-	13640,~~865,999~~380.7700	-	-	6882,~~689~~100,~~402~~000.2500
AF-2	147,800,000.00		1,~~115~~487,~~889~~853.9932		-	-	-	1,~~115~~487,~~889~~853.9932	-	-	147,800,000.00
AF-3	70,600,000.00		~~771~~1,~~305~~028,406.0168		-	-	-	~~771~~1,~~305~~028,406.0168	-	-	70,600,000.00
AF-4	68,670,000.00		~~913~~1,~~311~~217,748.00		-	-	-	~~913~~1,~~311~~217,748.00	-	-	68,670,000.00
AF-5	67,930,000.00		~~787~~1,~~988~~050,650.0168		-	-	-	~~787~~1,~~988~~050,650.0168	-	-	67,930,000.00
AV-1	1,076,940,000.00		45,~~676~~968,~~440~~492.4137		3866,~~405~~016,~~698~~429.2302	24,~~850~~013,~~133~~692.0083	4170,~~255~~030,~~831~~121.2385	4575,~~932~~998,~~271~~614.6422	-	-	1,~~035~~006,~~684~~909,~~168~~878.7715
AV-2	119,660,000.00		~~555~~709,~~549~~019.3297		47,~~267~~335,~~299~~158.8179	~~316~~445,~~681~~965.4486	47,~~583~~781,~~981~~124.2565	58,~~139~~490,~~530~~144.5762	-	-	~~115~~111,~~076~~878,~~018~~875.7535
AV-3	242,200,000.00		~~906~~1,~~082~~130,851.4514		-	730,~~430~~727,~~900~~968.8917	730,~~430~~727,~~900~~968.8917	831,~~336~~858,~~983~~819.3431	-	-	~~234~~211,~~769~~472,~~099~~031.1183
AV-4	224,100,000.00		~~964~~1,~~409~~222,850.1009		-	1625,~~938~~711,~~639~~893.3551	1625,~~938~~711,~~639~~893.3551	1726,~~903~~934,~~048~~743.4560	-	-	~~207~~198,~~161~~388,~~360~~106.6549
M-1	131,250,000.00		~~721~~927,~~510~~067.4105		-	-	-	~~721~~927,~~510~~067.4105	-	-	131,250,000.00
M-2	112,500,000.00		~~976~~1,~~093~~254,003.7591		-	-	-	~~976~~1,~~093~~254,003.7591	-	-	112,500,000.00
M-3	37,500,000.00		~~365~~469,~~104~~042.1696		-	-	-	~~365~~469,~~104~~042.1696	-	-	37,500,000.00
M-4	31,250,000.00		~~413~~530,~~064~~626.2308		-	-	-	~~413~~530,~~064~~626.2308	-	-	31,250,000.00
M-5	31,250,000.00		~~460~~591,~~373~~389.2798		-	-	-	~~460~~591,~~373~~389.2798	-	-	31,250,000.00
MV-6	16,250,000.00		~~239~~307,~~394~~522.0978		-	-	-	~~239~~307,~~394~~522.0978	-	-	16,250,000.00
MF-6	15,000,000.00		~~215~~287,~~625~~500.00		-	-	-	~~215~~287,~~625~~500.00	-	-	15,000,000.00
S	-		46,~~875~~500,000.00		-	-	-	46,~~875~~500,000.00	-	-	-
CE	24,999,900.00		2534,~~554~~905,~~924~~095.5022		-	-	-	2534,~~554~~905,~~924~~095.5022	-	100.00	25,000,000.00
P	100.00		12,~~488~~775,~~971~~196.4534		-	-	-	12,~~488~~775,~~971~~196.4534	-	-	100.00
R	-		-		-	-	-	-	-	-	-
Total	2,500,000,000.00		4663,~~456~~003,~~438~~696.1757		5573,~~125~~351,~~280~~587.4181	2860,~~494~~899,~~670~~520.0637	83134,~~619~~251,~~950~~108.4718	~~130~~197,~~076~~254,~~388~~804.6475	-	100.00	2,~~416~~365,~~380~~748,~~149~~991.5382
	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)
AF-1	2.34000%	7382,~~292~~100,~~308~~000.9500			~~142~~160,~~920~~095.00	-	-	-	~~142~~160,~~920~~095.00	~~142~~160,~~920~~095.00	-
AF-2	3.02000%	147,800,000.00			371,963.33	-	-	-	371,963.33	371,963.33	-
AF-3	4.37000%	70,600,000.00			257,101.67	-	-	-	257,101.67	257,101.67	-
AF-4	5.32000%	68,670,000.00			304,437.00	-	-	-	304,437.00	304,437.00	-
AF-5	4.64000%	67,930,000.00			262,662.67	-	-	-	262,662.67	262,662.67	-
AV-1	1.~~45000~~44875%	1,~~055~~035,~~466~~684,~~810~~168.0677			1,~~232~~292,~~843~~051.8796	-	-	-	1,~~232~~292,~~843~~051.8796	1,~~232~~292,~~843~~051.8796	-
AV-2	1.~~55000~~54875%	~~117~~115,~~274~~076,~~090~~018.0175			~~146~~153,~~429~~470.7365	-	-	-	~~146~~153,~~429~~470.7365	~~146~~153,~~429~~470.7365	-
AV-3	1.~~25000~~24875%	~~237~~221,~~319~~358,~~600~~501.1536			238,~~967~~029.6556	-	-	-	238,~~967~~029.6556	238,~~967~~029.6556	-
AV-4	1.~~45000~~44875%	~~212~~207,~~309~~161,~~362~~360.0465			~~247~~258,~~989~~440.1399	-	-	-	~~247~~258,~~989~~440.1399	~~247~~258,~~989~~440.1399	-
M-1	1.~~82000~~81875%	131,250,000.00			~~192~~205,~~427~~556.0864	-	-	-	~~192~~205,~~427~~556.0864	~~192~~205,~~427~~556.0864	-
M-2	2.~~87000~~86875%	112,500,000.00			~~260~~277,~~093~~910.7516	-	-	-	~~260~~277,~~093~~910.7516	~~260~~277,~~093~~910.7516	-
M-3	3.~~22000~~21875%	37,500,000.00			97103,~~270~~938.8380	-	-	-	97103,~~270~~938.8380	97103,~~270~~938.8380	-
M-4	4.~~37000~~36875%	31,250,000.00			~~110~~117,~~008~~561.6885	-	-	-	~~110~~117,~~008~~561.6885	~~110~~117,~~008~~561.6885	-
M-5	4.~~87000~~86875%	31,250,000.00			~~122~~131,~~595~~016.4971	-	-	-	~~122~~131,~~595~~016.4971	~~122~~131,~~595~~016.4971	-
MV-6	4.~~87000~~86875%	16,250,000.00			6368,~~749~~128.6569	-	-	-	6368,~~749~~128.6569	6368,~~749~~128.6569	-
MF-6	5.75000%	15,000,000.00			71,875.00	-	-	-	71,875.00	71,875.00	-
S	5.00000%	390,000,000.00			1,625,000.00	-	-	-	1,625,000.00	1,625,000.00	-
CE	4.~~77100~~64900%	25,000,000.00			9,~~742~~361,~~497~~792.1183	-	-	-	9,~~742~~361,~~497~~792.1183	9,~~742~~361,~~497~~792.1183	-
P		100.00			~~796~~1,~~515~~286,224.5589	-	-	-	~~796~~1,~~515~~286,224.5589	~~796~~1,~~515~~286,224.5589	-
R		-			-	-	-	-	-	-	-
Total		2,~~840~~806,~~662~~380,~~271~~149.2153			16,~~287~~547,~~348~~258.1940	-	-	-	############	16,~~287~~547,~~348~~258.1940	-
							Page 3 of 28				© COPYRIGHT 2003 Deutsche Bank
							Page 3 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Collection Account Report for November 25, 2003 Distribution
	Collection Account Report for December 26, 2003 Distribution
	Collection Account Report
SUMMARY					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Principal Collections				58,~~148~~773,~~001~~254.3916	79,~~153~~886,~~407~~469.7453	2131,~~980~~971,~~712~~434.5502	3450,~~282~~631,~~121~~157.6871
	Principal Other Accounts				0.00	0.00	0.00	0.00
	TOTAL NET PRINCIPAL				58,~~148~~773,~~001~~254.3916	79,~~153~~886,~~407~~469.7453	2131,~~980~~971,~~712~~434.5502	3450,~~282~~631,~~121~~157.6871
	Interest Collections				1,~~583~~546,~~180~~377.5117	4,~~720~~655,~~020~~865.7411	9,~~392~~219,~~036~~816.0907	15,~~695~~422,~~237~~058.3435
	Interest Withdrawals				0.00	0.00	0.00	0.00
	Interest Other Accounts				0.00	0.00	0.00	~~796~~1,~~515~~286,224.5589
	Interest Fees				(1714,~~751~~222.7501)	(8667,~~770~~018.7000)	(9979,~~888~~784.8683)	(~~204~~161,~~411~~024.3084)
	TOTAL NET INTEREST				1,~~565~~532,~~428~~155.7616	4,~~633~~588,~~250~~847.0411	9,~~292~~140,~~147~~031.2324	16,~~287~~547,~~341~~258.5940
	TOTAL AVAILABLE FUNDS FOR DISTRIBUTION				610,~~713~~305,~~430~~409.1532	1114,~~786~~475,~~657~~316.7864	3141,~~272~~111,~~859~~465.7826	5067,~~569~~178,~~463~~416.2711
PRINCIPAL - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Scheduled Principal Received				~~187~~183,~~739~~880.7624	~~845~~841,~~974~~174.5042	1,~~035~~022,~~755~~341.3881	2,~~069~~047,~~469~~396.6447
	Prepayments In Full				48,~~963~~584,~~819~~638.3070	68,~~107~~971,~~889~~823.4942	2030,~~576~~254,~~216~~737.8627	3147,~~647~~811,~~925~~199.6539
	Curtailments				(64,~~212~~735.~~47)~~22	~~119~~73,~~054~~471.6169	53129,~~915~~786.5109	~~166~~207,~~757~~993.6500
	Liquidations				0.00	0.00	0.00	0.00
	Insurance Principal				0.00	0.00	0.00	0.00
	Repurchased Principal Amounts				0.00	~~80,057~~0.0200	~~314~~564,~~770~~568.6185	~~394~~564,~~827~~568.6385
	Other Principal				0.00	0.00	0.00	0.00
	Total Realized Loss Of Principal				0.00	0.00	0.00	0.00
	Delinquent Principal				(~~158~~164,~~346~~232.1915)	(~~611~~665,~~494~~092.6391)	(~~847~~878,~~424~~473.6274)	(1,~~617~~707,~~265~~798.4480)
	Advanced Principal				~~158~~164,~~346~~232.1915	~~611~~665,~~494~~092.6391	~~847~~878,~~424~~473.6274	1,~~617~~707,~~265~~798.4480
	TOTAL PRINCIPAL COLLECTED				58,~~148~~773,~~001~~254.3916	79,~~153~~886,~~407~~469.7453	2131,~~980~~971,~~712~~434.5502	3450,~~282~~631,~~121~~157.6871
				Page 4 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 4 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
PRINCIPAL - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	TOTAL OTHER ACCOUNTS PRINCIPAL				0.00	0.00	0.00	0.00
INTEREST - COLLECTIONS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Scheduled Interest				1,~~671~~636,~~850~~428.0893	4,~~964~~917,~~567~~676.5113	9,~~874~~711,~~034~~637.6124	16,~~510~~265,~~452~~742.2030
	Liquidation Interest				0.00	0.00	0.00	0.00
	Repurchased Interest				0.00	~~497~~0.0200	23,~~720~~827.6687	3,~~217~~827.6887
	Insurance Interest				0.00	0.00	0.00	0.00
	Other Interest				0.00	0.00	0.00	0.00
	Relief Act Interest Shortfalls				0.00	0.00	0.00	0.00
	Prepayment Interest Shortfalls				(15,~~459~~367.9314)	(68,~~515~~682.7653)	(2035,~~349~~737.58)	(2849,~~325~~787.2725)
	Compensating Interest				15,~~459~~367.9314	68,~~515~~682.7653	2035,~~349~~737.58	2849,~~325~~787.2725
	Delinquent Interest				(1,~~407~~415,~~292~~420.6939)	(3,~~695~~943,~~768~~228.3175)	(8,~~258~~440,~~167~~800.9671)	(13,~~361~~799,~~228~~449.9685)
	Interest Advanced				1,~~318~~325,~~623~~368.1263	3,~~450~~681,~~724~~417.5273	7,~~773~~945,~~448~~151.7867	12,~~542~~951,~~796~~938.4203
	TOTAL INTEREST COLLECTED				1,~~583~~546,~~180~~377.5117	4,~~720~~655,~~020~~865.7411	9,~~392~~219,~~036~~816.0907	15,~~695~~422,~~237~~058.3435
				Page 5 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 5 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Trust Fund Expenses							0.00
	Nonrecoverable Advances							0.00
	Reimbursements to Master Servicer							0.00
	TOTAL INTEREST WITHDRAWALS							0.00
INTEREST - OTHER ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Prepayment Charges							~~796~~1,~~515~~286,224.5589
	TOTAL INTEREST OTHER ACCOUNTS							~~796~~1,~~515~~286,224.5589
INTEREST - FEES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees				1714,~~571~~045.1405	8666,~~207~~459.5794	9878,~~896~~808.7125	~~202~~159,~~675~~313.4224
	Trustee Fee				~~180~~176.6196	~~563~~558.1306	~~992~~976.1558	1,~~735~~711.8860
	TOTAL INTEREST OTHER FEES				1714,~~751~~222.7501	8667,~~770~~018.7000	9979,~~888~~784.8683	~~204~~161,~~411~~024.3084
				Page 6 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 6 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Credit Enhancement Report for November 25, 2003 Distribution
	Credit Enhancement Report for December 26, 2003 Distribution
	Credit Enhancement Report
ACCOUNTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
INSURANCE					GROUP 3	GROUP 2	GROUP 1	TOTAL
SPACE INTENTIONALLY LEFT BLANK
STRUCTURAL FEATURES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Overcollateralized Amount							25,000,000.00
	Overcollateralization Reduction Amount							0.00
	Overcollateralization Deficiency Amount							0.00
	Overcollateralization Target Amount							25,000,000.00
	Excess Overcollateralization Amount							0.00
	Overcollateralization Increase Amount							0.00
				Page 7 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 7 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
COLLATERAL					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Loan Count:
	Original				501	4510	8290	13301
	Prior				~~606~~594	5,~~577~~536	10,~~301~~168	16,~~484~~298
	Prefunding				-	-	-	-
	Scheduled Paid Offs				-	-	-	-
	Full Voluntary Prepayments				(1219)	(4056)	(~~130~~187)	(~~182~~262)
	Repurchases				-	~~(1)~~-	(34)	(4)
	Liquidations				-	-	-	-
	Current				~~594~~575	5,~~536~~480	109,~~168~~977	16,~~298~~032
	Principal Balance:
	Original				213,416,166.23	646,952,255.38	1,139,628,678.81	1,999,997,100.42
	Prior				~~254~~249,~~977~~832,~~698~~352.8324	~~795~~787,~~003~~850,~~285~~309.4583	1,~~400~~378,~~678~~697,~~145~~487.8246	2,~~450~~416,~~659~~380,~~130~~149.1053
	Prefunding				-	-	-	-
	Scheduled Principal				(~~187~~183,~~739~~880.7624)	(~~845~~841,~~974~~174.5042)	(1,~~035~~022,~~755~~341.3881)	(2,~~069~~047,~~469~~396.6447)
	Partial and Full Voluntary Prepayments				(48,~~957~~589,~~606~~373.8392)	(69,~~226~~045,~~944~~295.1011)	(2030,~~630~~384,~~132~~523.3736)	(3148,~~814~~019,~~683~~192.3039)
	Repurchases				-	~~(80,057.02)~~-	(~~314~~564,~~770~~568.6185)	(~~394~~564,~~827~~568.6385)
	Liquidations				-	-	-	-
	Current				~~249~~241,~~832~~059,~~352~~098.2408	~~787~~777,~~850~~963,~~309~~840.8330	1,~~378~~346,~~697~~726,~~487~~053.4644	2,~~416~~365,~~380~~748,~~149~~991.5382
PREFUNDING					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Original Pre-funding Account Balance				53,354,814.21	161,739,520.30	284,908,565.07	500,002,899.58
	Beginning Pre-funding Account Balance				2,654.80	432.12	54.19	3,141.11
	LESS: Subsequent Loans Added				2,654.80	432.12	54.19	3,141.11
	LESS: Unused Pre-Funding Balance Released to Deal				~~2,654~~0.8000	~~432~~0.1200	540.1900	~~3,141~~0.1100
	Ending Pre-funding Account Balance				~~(2,654~~0.~~80)~~00	~~(432~~0.~~12)~~00	~~(54~~0.~~19)~~00	~~(3,141~~0.~~11)~~00
	Group 1		Group 3
	Group 2
Current Prin Balance by Groups (in millions of dollars)					Total Current Principal Balance (in millions of dollars)
				Page 8 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 8 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Weighted Average Coupon Original				7.894524%	7.510227%	8.477065%	8.102154%
	Weighted Average Coupon Prior				7.~~893768~~868218%	7.~~499143~~494406%	8.~~465689~~461691%	8.~~092058~~086153%
	Weighted Average Coupon Current				7.~~868218~~860130%	7.~~494406~~490270%	8.~~461691~~456212%	8.~~086153~~079641%
	Weighted Average Months to Maturity Original				355	331	349	344
	Weighted Average Months to Maturity Prior				~~355~~354	~~331~~330	~~348~~347	~~343~~342
	Weighted Average Months to Maturity Current				~~354~~353	~~330~~329	~~347~~346	~~342~~341
	Weighted Avg Remaining Amortization Term Original				355	331	349	344
	Weighted Avg Remaining Amortization Term Prior				~~354~~353	~~331~~330	~~347~~346	~~343~~342
	Weighted Avg Remaining Amortization Term Current				~~353~~352	~~330~~329	~~346~~345	~~342~~340
	Weighted Average Seasoning Original				2.97	3.12	2.74	2.89
	Weighted Average Seasoning Prior				34.5655	34.6261	34.4140	34.4948
	Weighted Average Seasoning Current				45.55	45.6160	45.4039	45.48
Note: Original information refers to deal issue.
	Group 1		Group 3
	Group 2
WAC by Groups					Total WAC
WARAT by Groups					Total WARAT
Note: Dates correspond to distribution dates.
				Page 9 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 9 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Collateral Report for November 25, 2003 Distribution
	Collateral Report for December 26, 2003 Distribution
	Collateral Report
ARM CHARACTERISTICS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Weighted Average Margin Original				4.064%		4.815%
	Weighted Average Margin Prior				4.~~069~~042%		4.~~814~~812%
	Weighted Average Margin Current				4.~~042~~014%		4.~~812~~803%
	Weighted Average Max Rate Original				9.920%		11.761%
	Weighted Average Max Rate Prior				109.~~072~~988%	0.~~510~~513%	11.~~841~~834%
	Weighted Average Max Rate Current				9.~~988~~921%	0.~~513~~517%	11.~~834~~813%
	Weighted Average Min Rate Original				5.718%		6.961%
	Weighted Average Min Rate Prior				6.~~163~~090%	1.~~506~~508%	7.~~251~~244%
	Weighted Average Min Rate Current				6.~~090~~056%	1.~~508~~517%	7.~~244~~234%
	Weighted Average Cap Up Original				0.700%		0.800%
	Weighted Average Cap Up Prior				0.~~701~~695%		0.799%
	Weighted Average Cap Up Current				0.~~695~~691%		0.~~799~~798%
	Weighted Average Cap Down Original				0.700%		0.800%
	Weighted Average Cap Down Prior				0.~~701~~695%		0.799%
	Weighted Average Cap Down Current				0.~~695~~691%		0.~~799~~798%
Note: Original information refers to deal issue.
SERVICING FEES / ADVANCES					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current Servicing Fees				1714,~~571~~045.1405	8666,~~207~~459.5794	9878,~~896~~808.7125	~~202~~159,~~675~~313.4224
	Delinquent Servicing Fees				8890,~~669~~051.5777	~~245~~261,~~043~~811.8002	~~484~~495,~~719~~649.1804	~~818~~847,~~432~~511.5583
	TOTAL SERVICING FEES				~~106~~104,~~240~~096.7182	~~331~~328,~~251~~270.3796	~~583~~574,~~615~~457.8929	1,~~021~~006,~~107~~825.9707
	Compensating Interest				(15,~~459~~367.9314)	(68,~~515~~682.7653)	(2035,~~349~~737.58)	(2849,~~325~~787.2725)
	Delinquent Servicing Fees				(8890,~~669~~051.5777)	(~~245~~261,~~043~~811.8002)	(~~484~~495,~~719~~649.1804)	(~~818~~847,~~432~~511.5583)
	COLLECTED SERVICING FEES				168,~~111~~677.2191	7957,~~691~~777.8141	7843,~~547~~070.1367	~~174~~109,~~350~~525.1599
	Aggregate Advances with respect to this Distribution				1,~~476~~489,~~969~~600.3178	4,~~062~~346,~~219~~510.1564	8,~~620~~823,~~873~~625.4041	14,~~160~~659,~~061~~736.8683
	Current Nonrecoverable Advances				0.00	0.00	0.00	0.00
	Cumulative Nonrecoverable Advances				0.00	0.00	0.00	0.00
ADDITIONAL COLLATERAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Net Prepayment Interest Shortfall				0.00	0.00	0.00	0.00
				Page 10 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 10 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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			1526,~~721~~230,~~003~~192.4000	79,~~607~~448,~~714~~663.3915	~~258~~6,~~616~~206,656.8344	2341,~~587~~885,~~334~~511.6259
		% Balance			01.6511%	0.3140%	0.0126%	01.9877%
		# Loans			~~116~~162	4174	235	~~159~~271
		% # Loans			01.7101%	0.2546%	0.0122%	01.9869%
FORECLOSURE		Balance		-	-	-	~~486~~3,~~874~~229,032.8463	~~486~~3,~~874~~229,032.8463
		% Balance		0.00%	0.00%	0.00%	0.0214%	0.0214%
		# Loans		-	-	-	319	319
		% # Loans		0.00%	0.00%	0.00%	0.0212%	0.0212%
BANKRUPTCY		Balance		12,~~639~~737,~~067~~290.5676	~~553~~761,~~171~~767.6669	~~156,686.15~~-	-271,097.20	23,~~348~~770,~~925~~155.3765
		% Balance		0.0712%	0.0203%	0.0100%	0.0001%	0.1016%
		# Loans		1221	36	2-	-3	1730
		% # Loans		0.0713%	0.0204%	0.0100%	0.0002%	0.1019%
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		12,~~639~~737,~~067~~290.5676	1626,~~274~~991,~~175~~959.0669	79,~~764~~448,~~400~~663.5415	~~745~~9,~~491~~706,786.6727	2648,~~423~~884,~~134~~699.8387
		% Balance		0.0712%	01.6714%	0.3240%	0.0341%	12.0907%
		# Loans		1221	~~119~~168	4374	557	~~179~~320
		% # Loans		0.0713%	01.7305%	0.2646%	0.0336%	12.1000%
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 28				© COPYRIGHT 2003 Deutsche Bank
				Page 11 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Group 1 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			1217,~~248~~490,~~540~~388.0239	47,~~537~~562,~~351~~761.0456	~~258~~3,~~616~~938,122.8358	1728,~~044~~991,~~507~~272.8953
		% Balance			01.8930%	0.3356%	0.0229%	12.2415%
		# Loans			~~102~~126	3065	225	~~134~~216
		% # Loans			1.0026%	0.3065%	0.0225%	12.3216%
FORECLOSURE		Balance		-	-	-	~~486~~2,~~874~~674,698.8473	~~486~~2,~~874~~674,698.8473
		% Balance		0.00%	0.00%	0.00%	0.0420%	0.0420%
		# Loans		-	-	-	318	318
		% # Loans		0.00%	0.00%	0.00%	0.0318%	0.0318%
BANKRUPTCY		Balance		12,~~331~~090,~~179~~753.8035	~~553~~584,~~171~~202.6688	~~156,686.15~~-	-271,097.20	2,~~041~~946,~~037~~053.6143
		% Balance		0.1016%	0.04%	0.0100%	0.0002%	0.1522%
		# Loans		1016	35	2-	-3	1524
		% # Loans		0.1016%	0.0305%	0.0200%	0.0003%	0.1524%
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		12,~~331~~090,~~179~~753.8035	1218,~~801~~074,~~711~~591.6827	47,~~694~~562,~~037~~761.1956	~~745~~6,~~491~~883,918.6751	1934,~~572~~612,~~420~~024.3469
		% Balance		0.1016%	01.9334%	0.3456%	0.0551%	12.4257%
		# Loans		1016	~~105~~131	3265	546	~~152~~258
		% # Loans		0.1016%	1.0331%	0.3165%	0.0546%	12.4959%
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 12 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 12 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Group 2 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			13,~~146~~590,~~852~~822.2805	~~989~~887,~~570~~701.6260	-743,499.05	25,~~136~~222,~~422~~022.9070
		% Balance			0.1546%	0.1311%	0.0010%	0.2767%
		# Loans			924	7	-7	1638
		% # Loans			0.1644%	0.13%	0.0013%	0.2969%
FORECLOSURE		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
BANKRUPTCY		Balance		~~307~~646,~~887~~537.7641	-177,564.81	-	-	~~307~~824,~~887~~102.7622
		% Balance		0.0408%	0.0002%	0.00%	0.00%	0.0411%
		# Loans		25	-1	-	-	26
		% # Loans		0.0409%	0.0002%	0.00%	0.00%	0.0411%
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		~~307~~646,~~887~~537.7641	13,~~146~~768,~~852~~386.2886	~~989~~887,~~570~~701.6260	-743,499.05	26,~~444~~046,~~310~~124.6692
		% Balance		0.0408%	0.1548%	0.1311%	0.0010%	0.3178%
		# Loans		25	925	7	-7	1844
		% # Loans		0.0409%	0.1646%	0.13%	0.0013%	0.3380%
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 13 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 13 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Delinquency Report for November 25, 2003 Distribution
	Delinquency Report for December 26, 2003 Distribution
	Delinquency Report - Group 3 Group
				<1 PAYMENT	1 PAYMENT	2 PAYMENTS	3+ PAYMENTS	TOTAL
DELINQUENT		Balance			25,~~325~~148,~~611~~981.1056	2998,~~080,792~~199.7399	-1,525,034.81	47,~~406~~672,~~403~~216.8336
		% Balance			02.9314%	0.8341%	0.0063%	13.7618%
		# Loans			512	42	-3	917
		% # Loans			02.8409%	0.6735%	0.0052%	12.5296%
FORECLOSURE		Balance		-	-	-	-554,333.90	-554,333.90
		% Balance		0.00%	0.00%	0.00%	0.0023%	0.0023%
		# Loans		-	-	-	-1	-1
		% # Loans		0.00%	0.00%	0.00%	0.0017%	0.0017%
BANKRUPTCY		Balance		-	-	-	-	-
		% Balance		0.00%	0.00%	0.00%	0.00%	0.00%
		# Loans		-	-	-	-	-
		% # Loans		0.00%	0.00%	0.00%	0.00%	0.00%
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		-	25,~~325~~148,~~611~~981.1056	2998,~~080,792~~199.7399	-2,079,368.71	48,~~406~~226,~~403~~550.8326
		% Balance		0.00%	02.9314%	0.8341%	0.0086%	13.7641%
		# Loans		-	512	42	-4	918
		% # Loans		0.00%	02.8409%	0.6735%	0.0070%	13.5213%
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 14 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 14 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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				Loan Group 2 = Group 2 Group; REO Book Value = 000.00
Total Current Balance = 000.00				Loan Group 3 = Group 3 Group; REO Book Value = 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 15 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 15 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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 = 3				Loan Group 1 = Group 1 Group
Total Loan Count = 16				Loan Group 1 = Group 1 Group
Total Original Principal Balance = 488,200.00				Loan Group 2 = Group 2 Group
Total Original Principal Balance = 2,751,400.00				Loan Group 2 = Group 2 Group
Total Current Balance = 486,874.84				Loan Group 3 = Group 3 Group
Total Current Balance = 2,742,356.04				Loan Group 3 = Group 3 Group
Loan Number		Original	Stated		Current	State &
&		Principal	Principal	Paid to	Note	LTV at	Original	Origination
Loan Group		Balance	Balance	Date	Rate	Origination	Term	Date
42115188 1		124,150.00	123,612.38	May-01-03	9.759%	IL - 65.00%	360	Jan-30-03
42897074 1		146,250.00	145,507.54	Jul-01-03	8.990%	MN - 65.00%	360	Feb-19-03
43495779 1		130,050.00	129,669.39	Jun-01-03	10.750%	MS - 85.00%	360	Apr-30-03
45824380 1		218,700.00	217,826.95	Jul-01-03	8.900%	NM - 90.00%	360	May-07-03
47567052 1		234,000.00	233,593.07	Jun-01-03	11.200%	NY - 80.69%	360	May-31-03
46222568 1		85,100.00	84,787.16	Jul-01-03	9.300%	AZ - 69.19%	360	Apr-30-03
				Page 16 of 28				© COPYRIGHT 2003 Deutsche Bank
46299772 1		126,000.00	125,666.11	Jul-01-03	10.850%	OH - 90.00%	360	Apr-21-03
46590527 1		171,000.00	170,535.55	Jul-01-03	9.990%	MN - 79.54%	360	May-29-03
46812913 1		86,400.00	86,152.46	Jul-01-03	9.750%	AR - 80.00%	360	May-31-03
46966867 1		63,000.00	62,766.89	Jul-01-03	8.500%	MO - 90.00%	360	May-30-03
47048020 1		200,000.00	199,537.93	Jul-01-03	10.750%	CA - 72.73%	360	May-12-03
47167861 1		315,000.00	314,051.70	Jul-01-03	9.500%	MN - 75.00%	360	May-28-03
47441787 1		60,300.00	60,118.44	Jul-01-03	9.500%	FL - 90.00%	360	Jun-12-03
47470737 1		135,900.00	135,469.01	Jul-01-03	9.250%	IL - 90.00%	360	May-31-03
48056485 1		142,500.00	142,112.96	Jul-01-03	9.990%	MN - 75.00%	360	May-28-03
48112023 1		109,850.00	109,536.11	Jul-01-03	9.750%	TX - 65.00%	360	May-22-03
48721757 1		153,000.00	152,736.84	Jul-01-03	11.250%	WI - 85.00%	360	Jun-20-03
49137623 1		181,900.00	181,216.49	Jul-01-03	7.500%	CO - 83.44%	360	Jun-25-03
47926019 3		556,500.00	554,333.90	Jul-01-03	8.250%	CA - 84.32%	360	May-30-03
				Page 16 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
VOLUNTARY PREPAYMENTS					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Current
	Number of Paid in Full Loans				1219	4056	~~130~~187	~~182~~262
	Number of Repurchased Loans				-	1-	34	4
	Total Number of Loans Prepaid in Full				1219	4156	~~133~~191	~~186~~266
	Paid in Full Balance				48,~~963~~584,~~819~~638.3070	68,~~107~~971,~~889~~823.4942	2030,~~576~~254,~~216~~737.8627	3147,~~647~~811,~~925~~199.6539
	Repurchased Loans Balance				-	~~80,057.02~~-	~~314~~564,~~770~~568.6185	~~394~~564,~~827~~568.6385
	Curtailments Amount				(64,~~212~~735.~~47)~~22	~~119~~73,~~054~~471.6169	53129,~~915~~786.5109	~~166~~207,~~757~~993.6500
	Total Prepayment Amount				48,~~957~~589,~~606~~373.8392	69,~~307~~045,~~001~~295.1211	2030,~~944~~949,~~902~~092.9821	3248,~~209~~583,~~510~~761.9324
	Cumulative
	Number of Paid in Full Loans				3453	~~105~~161	~~247~~434	~~386~~648
	Number of Repurchased Loans				4	4	2428	3236
	Total Number of Loans Prepaid in Full				3857	~~109~~165	~~271~~462	~~418~~684
	Paid in Full Balance				1423,~~644~~228,~~075~~714.7141	1726,~~621~~593,~~644~~468.7113	3969,~~556~~811,~~904~~642.9724	71119,~~822~~633,~~625~~824.3978
	Repurchased Loans Balance				1,729,678.51	506,369.57	23,~~869~~434,~~453~~021.0792	5,~~105~~670,~~501~~070.1500
	Curtailments Amount				2833,~~454~~189.3860	~~342~~415,~~263~~735.9261	~~509~~639,~~630~~417.9605	~~880~~1,~~349~~088,342.26
	Total Prepayment Amount				1624,~~402~~991,~~208~~582.6052	1827,~~470~~515,~~278~~573.2031	4273,~~935~~885,~~989~~081.0021	77126,~~808~~392,~~475~~237.8004
SPACE INTENTIONALLY LEFT BLANK
Total Prepayments by Groups (in thousands of dollars)					Total Prepayments (in thousands of dollars)
				Page 17 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 17 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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					GROUP 3	GROUP 2	GROUP 1	TOTAL
	SMM				13.9544%	01.7915%	12.5025%	12.3201%
	3 Months Avg SMM				23.1600%	0.8393%	1.0754%	1.1149%
	12 Months Avg SMM
	Avg SMM Since Cut-off				2.1648%	0.8391%	1.0737%	1.1133%
	CPR				2134.0130%	9.12.95%	1623.5586%	1421.6965%
	3 Months Avg CPR				2330.0159%	910.4657%	1216.1499%	1216.5052%
	12 Months Avg CPR
	Avg CPR Since Cut-off				2326.0100%	910.4635%	1215.1423%	1214.5089%
	PSA				~~2306~~3089.7615%	~~988~~1156.9419%	~~1881~~2212.8952%	~~1638~~1975.2985%
	3 Months Avg PSA Approximation				~~3113~~3357.1666%	~~1250~~1146.8700%	~~1727~~1931.4730%	~~1726~~1842.7714%
	12 Months Avg PSA Approximation
	Avg PSA Since Cut-off Approximation				~~3113~~3125.1659%	~~1250~~1221.8710%	~~1727~~1911.4759%	~~1726~~1821.7795%
	Group 1		Group 3
	Group 2
CPR by Groups					Total CPR
PSA by Groups					Total PSA
				Page 18 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 18 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Prepayment Report for November 25, 2003 Distribution
	Prepayment Report for December 26, 2003 Distribution
	Prepayment Report - Voluntary Prepayments
	Group 1		Group 3
	Group 2
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 19 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 19 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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 = 186						Loan Group 1 = Group 1 Group
Total Loan Count = 266						Loan Group 1 = Group 1 Group
Total Original Principal Balance = 32,140,919.00						Loan Group 2 = Group 2 Group
Total Original Principal Balance = 48,561,494.00						Loan Group 2 = Group 2 Group
Total Prepayment Amount = 32,042,753.28						Loan Group 3 = Group 3 Group
Total Prepayment Amount = 48,375,768.24						Loan Group 3 = Group 3 Group
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
41537481 1			63,000.00	62,568.39	Oct-20-03	8.999%	TN - 90.00%	Paid Off - 360	Jan-08-03
41974361 1			89,600.00	89,387.09	Dec-04-03	11.990%	AZ - 80.00%	Paid Off - 360	Feb-27-03
42536490 1			230,000.00	229,177.78	Nov-04-03	7.750%	CA - 86.79%	Paid Off - 360	Apr-24-03
43027234 1			155,000.00	154,269.48	Nov-28-03	8.990%	MN - 77.89%	Paid Off - 360	Feb-24-03
43099019 1			89,250.00	89,020.25	Oct-17-03	10.990%	FL - 75.00%	Paid Off - 360	Feb-25-03
43143205 1			200,000.00	198,628.63	Dec-03-03	7.500%	MA - 79.05%	Paid Off - 360	Jan-31-03
43186386 1			71,250.00	70,979.77	Nov-03-03	9.150%	CA - 75.00%	Paid Off - 360	Feb-28-03
43164847 1			90,000.00	89,704.45	Dec-09-03	10.500%	MN - 58.07%	Paid Off - 360	Feb-24-03
43587542 1			180,750.00	180,041.66	Oct-22-03	8.990%	NJ - 74.69%	Paid Off - 360	Feb-27-03
43460872 1			199,500.00	198,761.84	Nov-17-03	8.500%	CA - 95.00%	Paid Off - 360	Apr-03-03
43617844 1			322,000.00	320,530.24	Nov-10-03	8.250%	CA - 67.79%	Paid Off - 360	Feb-24-03
43622778 1			106,000.00	105,240.81	Dec-09-03	6.650%	MI - 88.33%	Paid Off - 360	Feb-28-03
43816602 1			176,250.00	175,719.41	Nov-04-03	9.500%	MN - 75.00%	Paid Off - 360	Mar-24-03
43923549 1			118,150.00	117,544.84	Nov-13-03	8.350%	ME - 85.00%	Paid Off - 360	Feb-28-03
43871359 1			160,000.00	158,788.68	Oct-31-03	8.900%	MA - 71.43%	Paid Off - 360	Feb-25-03
43982057 1			110,000.00	109,631.88	Dec-02-03	9.750%	ME - 78.57%	Paid Off - 360	Mar-05-03
44205094 1			94,500.00	94,049.47	Nov-10-03	12.700%	PA - 70.00%	Paid Off - 360	Mar-28-03
44060226 1			168,000.00	167,386.50	Dec-10-03	9.990%	IL - 70.00%	Paid Off - 360	Feb-28-03
44571859 1			72,900.00	72,630.27	Oct-28-03	8.500%	OH - 86.79%	Paid Off - 360	Mar-31-03
44151819 1			200,000.00	198,406.55	Dec-03-03	8.990%	MA - 60.79%	Paid Off - 360	Mar-26-03
44734929 1			265,000.00	264,113.20	Oct-24-03	8.990%	CA - 60.50%	Paid Off - 360	Apr-21-03
44440048 1			192,000.00	190,983.59	Nov-12-03	7.500%	CA - 71.11%	Paid Off - 360	Mar-24-03
44825875 1			157,950.00	157,635.52	Nov-03-03	9.500%	CA - 90.00%	Paid Off - 360	May-09-03
45050291 1			242,100.00	241,004.97	Dec-03-03	7.500%	CA - 90.00%	Paid Off - 360	Apr-11-03
44868834 1			298,500.00	295,007.18	Oct-27-03	6.990%	CA - 89.10%	Paid Off - 240	Apr-14-03
45237880 1			180,000.00	179,010.30	Nov-17-03	6.500%	CO - 90.00%	Paid Off - 360	Apr-28-03
44871556 1			81,250.00	81,104.10	Nov-10-03	9.990%	NV - 65.00%	Paid Off - 360	May-27-03
45238474 1			72,500.00	72,299.31	Dec-02-03	9.900%	FL - 74.74%	Paid Off - 360	Apr-30-03
44955292 1			360,000.00	359,543.22	Nov-04-03	11.600%	NY - 75.79%	Paid Off - 360	May-31-03
45428703 1			185,000.00	183,919.74	Dec-10-03	7.000%	CA - 86.05%	Paid Off - 360	Mar-31-03
45021565 1			228,000.00	227,486.11	Nov-06-03	9.990%	NY - 76.90%	Paid Off - 360	Apr-22-03
45466877 1			123,000.00	122,629.68	Dec-09-03	9.500%	CA - 60.00%	Paid Off - 360	Apr-29-03
45173945 1			75,000.00	74,585.78	Oct-21-03	7.350%	IA - 83.33%	Paid Off - 360	Apr-10-03
45553823 1			170,000.00	169,371.00	Nov-19-03	8.500%	MN - 79.07%	Paid Off - 360	Apr-17-03
45192325 1			171,000.00	170,551.00	Oct-16-03	10.150%	IL - 90.00%	Paid Off - 360	Apr-01-03
45593332 1			243,000.00	242,100.95	Nov-28-03	8.500%	IL - 90.00%	Paid Off - 360	Apr-14-03
45198934 1			60,000.00	59,736.88	Nov-03-03	7.250%	MA - 41.38%	Paid Off - 360	Apr-22-03
45603347 1			148,000.00	147,369.38	Nov-26-03	7.800%	CA - 80.00%	Paid Off - 360	Apr-30-03
45211844 1			148,750.00	148,353.35	Oct-23-03	9.250%	NY - 85.00%	Paid Off - 360	Apr-24-03
45713534 1			105,500.00	105,157.36	Nov-26-03	9.200%	CA - 42.20%	Paid Off - 360	Apr-22-03
45438637 1			119,500.00	118,969.55	Nov-03-03	6.650%	CA - 35.15%	Paid Off - 360	Apr-04-03
45787306 1			122,000.00	121,632.70	Dec-09-03	9.500%	WI - 89.71%	Paid Off - 360	Apr-23-03
45458122 1			128,400.00	128,149.66	Oct-27-03	9.600%	CT - 60.00%	Paid Off - 360	May-14-03
45920956 1			65,000.00	64,642.59	Nov-20-03	6.500%	CA - 66.74%	Paid Off - 360	Apr-15-03
45582665 1			76,500.00	76,264.97	Nov-10-03	8.500%	MD - 75.00%	Paid Off - 360	Apr-30-03
45988854 1			178,500.00	177,858.61	Dec-03-03	9.750%	CA - 83.80%	Paid Off - 360	Apr-30-03
45724788 1			281,000.00	280,236.70	Oct-24-03	7.990%	MA - 59.16%	Paid Off - 360	May-09-03
45994217 1			206,000.00	205,068.20	Dec-04-03	7.500%	CA - 87.66%	Paid Off - 360	Apr-30-03
45759669 1			171,000.00	170,581.18	Nov-07-03	8.500%	MN - 90.00%	Paid Off - 360	May-05-03
45995438 1			146,700.00	146,097.81	Dec-01-03	7.990%	CA - 90.00%	Paid Off - 360	Apr-23-03
45796794 1			205,500.00	204,799.88	Nov-03-03	7.990%	CT - 65.24%	Paid Off - 360	May-02-03
46004859 1			117,750.00	117,437.49	Nov-14-03	10.100%	RI - 75.00%	Paid Off - 360	Apr-30-03
45846672 1			182,000.00	181,576.53	Nov-10-03	8.750%	MD - 56.88%	Paid Off - 360	May-31-03
46012555 1			139,650.00	138,918.33	Dec-05-03	6.750%	PA - 95.00%	Paid Off - 360	Apr-24-03
45863446 1			178,000.00	177,555.19	Oct-30-03	9.500%	CA - 79.11%	Paid Off - 360	Apr-18-03
46062352 1			160,000.00	159,464.56	Dec-01-03	8.990%	MA - 80.00%	Paid Off - 360	Apr-30-03
45956323 1			209,950.00	209,337.15	Nov-05-03	8.750%	CA - 85.00%	Paid Off - 360	Apr-18-03
46081063 1			280,500.00	279,097.32	Nov-28-03	6.990%	CA - 85.00%	Paid Off - 360	Apr-22-03
45973856 1			88,500.00	88,254.10	Oct-29-03	8.990%	OH - 75.00%	Paid Off - 360	Apr-30-03
46117578 1			195,300.00	194,742.06	Dec-02-03	9.750%	MN - 90.00%	Paid Off - 360	Apr-25-03
46035465 1			84,000.00	83,863.15	Nov-06-03	11.500%	NJ - 75.00%	Paid Off - 360	Apr-25-03
46131249 1			101,000.00	100,644.91	Nov-25-03	8.750%	IL - 59.76%	Paid Off - 360	Apr-21-03
46144689 1			204,000.00	203,633.70	Oct-24-03	9.990%	NY - 83.95%	Paid Off - 360	May-28-03
46158812 1			167,250.00	166,824.64	Nov-11-03	10.300%	NY - 75.00%	Paid Off - 360	Apr-30-03
46187100 1			247,500.00	246,739.57	Nov-06-03	8.500%	CA - 89.67%	Paid Off - 360	Apr-30-03
46196374 1			240,000.00	238,914.45	Dec-02-03	7.500%	CA - 80.00%	Paid Off - 360	Apr-29-03
46221537 1			168,750.00	168,233.46	Oct-15-03	8.650%	IL - 73.37%	Paid Off - 360	Apr-22-03
46201752 1			72,000.00	71,638.83	Nov-12-03	7.250%	CT - 53.33%	Paid Off - 360	Apr-29-03
46247391 1			121,000.00	120,656.72	Oct-24-03	8.900%	MN - 74.23%	Paid Off - 360	Apr-30-03
46206686 1			184,500.00	183,689.96	Nov-11-03	7.650%	MN - 90.00%	Paid Off - 360	Apr-25-03
46504593 1			70,500.00	70,332.82	Oct-30-03	9.750%	WI - 71.94%	Paid Off - 360	Apr-30-03
46318044 1			279,000.00	277,738.06	Dec-03-03	7.500%	CA - 90.00%	Paid Off - 360	Apr-22-03
46566212 1			135,000.00	134,739.55	Oct-14-03	9.650%	CT - 68.88%	Paid Off - 360	May-02-03
46395513 1			234,000.00	232,888.03	Dec-03-03	7.250%	IL - 90.00%	Paid Off - 360	Apr-24-03
46579884 1			87,000.00	86,724.42	Oct-17-03	8.350%	MN - 60.00%	Paid Off - 360	Apr-28-03
46425344 1			180,000.00	179,137.06	Dec-05-03	6.250%	CA - 40.91%	Paid Off - 360	May-31-03
46596888 1			214,000.00	213,234.95	Nov-05-03	7.750%	RI - 87.35%	Paid Off - 360	Apr-30-03
46468179 1			163,000.00	162,454.50	Nov-26-03	8.990%	NH - 73.42%	Paid Off - 360	Apr-30-03
46629887 1			201,450.00	200,962.18	Nov-05-03	9.650%	CT - 85.00%	Paid Off - 360	May-01-03
46585915 1			185,500.00	184,879.19	Nov-26-03	8.990%	NJ - 71.35%	Paid Off - 360	May-02-03
46694329 1			92,500.00	92,263.94	Oct-21-03	9.400%	CA - 51.39%	Paid Off - 360	Apr-30-03
46604104 1			240,633.00	239,671.92	Nov-28-03	7.350%	MA - 82.47%	Paid Off - 360	May-27-03
46695235 1			176,250.00	175,735.50	Nov-07-03	8.750%	CA - 75.00%	Paid Off - 360	Apr-30-03
46673547 1			68,250.00	68,075.82	Dec-08-03	9.400%	TX - 75.00%	Paid Off - 360	May-20-03
46828612 1			168,750.00	168,341.52	Oct-21-03	10.950%	FL - 76.71%	Paid Off - 360	Apr-30-03
46716122 1			306,000.00	304,410.50	Nov-19-03	7.250%	CA - 79.48%	Paid Off - 360	Apr-30-03
46832309 1			90,000.00	89,847.05	Oct-21-03	10.250%	SC - 75.00%	Paid Off - 360	May-28-03
46783155 1			250,000.00	249,182.15	Nov-26-03	9.100%	CA - 55.56%	Paid Off - 360	Apr-30-03
					Page 20 of 28				© COPYRIGHT 2003 Deutsche Bank
					Page 20 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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
46887345 1			180,000.00	179,555.79	Oct-30-03	8.750%	PA - 90.00%	Paid Off - 360	May-31-03
46801445 1			68,000.00	67,895.13	Nov-20-03	11.750%	MS - 85.00%	Paid Off - 360	May-15-03
46888079 1			489,000.00	487,778.16	Oct-17-03	9.500%	IL - 79.90%	Paid Off - 360	Apr-30-03
46820338 1			75,600.00	75,420.12	Dec-01-03	10.550%	FL - 63.00%	Paid Off - 360	May-14-03
46954541 1			115,500.00	115,286.35	Oct-20-03	9.850%	MN - 75.00%	Paid Off - 360	May-12-03
46847232 1			193,000.00	192,208.29	Dec-02-03	7.990%	CA - 77.82%	Paid Off - 360	Apr-30-03
46970463 1			158,700.00	158,268.98	Oct-21-03	9.100%	CA - 83.53%	Paid Off - 360	Apr-30-03
46959961 1			122,250.00	122,027.49	Nov-11-03	10.990%	CT - 75.00%	Paid Off - 360	May-31-03
47131420 1			100,000.00	99,838.94	Oct-27-03	10.500%	MA - 53.76%	Paid Off - 360	May-12-03
46966016 1			170,000.00	169,534.34	Dec-03-03	9.950%	CA - 49.28%	Paid Off - 360	Apr-30-03
47246152 1			173,000.00	172,616.91	Oct-28-03	8.990%	CA - 68.38%	Paid Off - 360	May-30-03
47055850 1			60,000.00	59,795.54	Nov-12-03	7.990%	AZ - 54.30%	Paid Off - 360	May-31-03
47254859 1			100,000.00	99,774.42	Oct-16-03	8.900%	MA - 37.74%	Paid Off - 360	May-13-03
47062799 1			136,000.00	134,828.55	Nov-24-03	7.990%	MD - 80.00%	Paid Off - 240	May-20-03
47308721 1			146,000.00	145,642.41	Nov-04-03	8.500%	IL - 85.88%	Paid Off - 360	May-16-03
47120464 1			153,000.00	152,393.70	Dec-05-03	7.300%	CA - 80.53%	Paid Off - 360	May-15-03
47331095 1			296,000.00	295,136.49	Nov-03-03	8.250%	MA - 80.00%	Paid Off - 360	May-30-03
47143177 1			261,000.00	260,019.27	Nov-28-03	7.500%	MA - 94.91%	Paid Off - 360	May-14-03
47350574 1			88,000.00	87,741.49	Nov-04-03	7.600%	CT - 55.00%	Paid Off - 360	May-29-03
47164223 1			104,100.00	103,817.27	Dec-04-03	9.100%	CA - 27.40%	Paid Off - 360	May-21-03
47412606 1			116,250.00	116,032.70	Nov-10-03	9.800%	CA - 75.00%	Paid Off - 360	May-21-03
47171798 1			220,000.00	219,324.11	Nov-25-03	8.500%	NY - 80.00%	Paid Off - 360	May-20-03
47484456 1			251,250.00	250,834.31	Oct-17-03	8.990%	MA - 75.00%	Paid Off - 360	Jun-09-03
47177977 1			60,000.00	59,888.64	Dec-02-03	10.900%	CA - 57.14%	Paid Off - 360	May-30-03
47512363 1			80,000.00	79,782.67	Oct-15-03	7.990%	IL - 43.24%	Paid Off - 360	May-30-03
47200738 1			60,000.00	59,867.82	Nov-14-03	10.100%	FL - 75.00%	Paid Off - 360	May-23-03
47542196 1			76,500.00	76,339.50	Oct-21-03	9.250%	FL - 82.26%	Paid Off - 360	May-23-03
47267307 1			200,515.00	199,898.95	Dec-04-03	8.500%	MN - 85.00%	Paid Off - 360	May-27-03
47545967 1			146,000.00	145,718.62	Oct-21-03	8.250%	IL - 87.43%	Paid Off - 360	Jun-30-03
47306725 1			134,000.00	133,627.67	Nov-11-03	8.990%	CA - 41.49%	Paid Off - 360	May-29-03
47553862 1			64,800.00	64,670.03	Nov-05-03	9.800%	IL - 80.00%	Paid Off - 360	May-30-03
47373519 1			138,750.00	138,521.69	Dec-02-03	10.400%	CA - 75.00%	Paid Off - 360	Jun-27-03
47582291 1			174,500.00	174,203.52	Oct-27-03	10.250%	NY - 69.80%	Paid Off - 360	May-28-03
47384797 1			101,500.00	100,718.90	Nov-14-03	8.900%	PA - 84.58%	Paid Off - 240	May-19-03
47583448 1			75,000.00	74,443.05	Oct-20-03	7.350%	PA - 53.57%	Paid Off - 240	May-27-03
47448063 1			213,750.00	213,198.92	Dec-04-03	9.350%	CA - 75.00%	Paid Off - 360	May-31-03
47609276 1			147,200.00	146,737.39	Oct-23-03	7.260%	CO - 77.47%	Paid Off - 360	May-30-03
47488663 1			262,500.00	261,693.52	Dec-08-03	8.500%	CA - 75.00%	Paid Off - 360	May-27-03
47645387 1			122,400.00	122,128.97	Nov-03-03	8.990%	MA - 80.00%	Paid Off - 360	May-31-03
47507694 1			161,500.00	161,162.78	Nov-14-03	10.350%	CA - 85.00%	Paid Off - 360	May-30-03
47650825 1			256,700.00	256,235.14	Oct-24-03	9.950%	MD - 84.72%	Paid Off - 360	May-30-03
47507884 1			104,250.00	103,975.57	Nov-26-03	9.250%	MS - 75.00%	Paid Off - 360	May-30-03
47660352 1			103,700.00	103,523.80	Nov-05-03	10.250%	MI - 85.00%	Paid Off - 360	May-28-03
47520838 1			108,000.00	107,706.69	Dec-10-03	9.100%	IL - 65.06%	Paid Off - 360	May-31-03
47706254 1			238,000.00	237,564.41	Nov-10-03	9.900%	CA - 85.00%	Paid Off - 360	May-29-03
47533112 1			140,000.00	139,523.02	Nov-25-03	7.990%	CA - 47.14%	Paid Off - 360	May-31-03
47734025 1			82,091.00	81,866.18	Nov-04-03	7.950%	AL - 89.23%	Paid Off - 360	May-29-03
47566906 1			78,750.00	78,549.05	Dec-02-03	9.400%	MN - 75.00%	Paid Off - 360	May-29-03
47748801 1			235,000.00	234,143.31	Oct-27-03	6.500%	MD - 89.02%	Paid Off - 360	May-30-03
47578018 1			173,000.00	172,535.04	Nov-18-03	9.150%	CA - 84.39%	Paid Off - 360	May-30-03
47781679 1			142,000.00	141,634.05	Oct-24-03	8.250%	CA - 72.45%	Paid Off - 360	May-31-03
47578760 1			60,000.00	59,896.78	Dec-04-03	11.250%	WA - 46.15%	Paid Off - 360	May-30-03
47782396 1			69,700.00	69,574.82	Oct-20-03	9.990%	MS - 85.00%	Paid Off - 360	May-28-03
47617162 1			200,000.00	199,456.55	Nov-24-03	7.990%	CA - 88.89%	Paid Off - 360	Jun-23-03
47783519 1			88,000.00	87,647.77	Oct-22-03	10.250%	MN - 56.77%	Paid Off - 360	May-28-03
47626106 1			168,000.00	167,588.83	Dec-01-03	9.600%	CA - 60.00%	Paid Off - 360	May-31-03
47784186 1			196,125.00	195,690.38	Oct-28-03	8.990%	CA - 74.01%	Paid Off - 360	May-20-03
47684204 1			155,000.00	154,324.39	Nov-14-03	6.990%	MA - 64.58%	Paid Off - 360	May-31-03
47804653 1			115,000.00	114,797.60	Oct-21-03	10.950%	WI - 50.22%	Paid Off - 360	May-30-03
47687447 1			165,000.00	164,404.21	Dec-03-03	7.700%	MN - 86.84%	Paid Off - 360	May-29-03
47874508 1			187,150.00	186,421.52	Nov-05-03	7.750%	MN - 94.52%	Paid Off - 360	May-29-03
47720628 1			160,000.00	159,482.79	Dec-04-03	8.250%	CA - 71.11%	Paid Off - 360	May-20-03
47939582 1			131,000.00	129,330.83	Nov-05-03	6.990%	CO - 74.86%	Paid Off - 180	May-30-03
47750765 1			207,000.00	206,007.63	Nov-26-03	6.250%	CA - 52.01%	Paid Off - 360	May-30-03
48037477 1			125,000.00	124,751.12	Nov-10-03	9.500%	MN - 83.33%	Paid Off - 360	May-29-03
47787148 1			141,000.00	140,581.66	Nov-24-03	7.550%	CA - 69.46%	Paid Off - 360	Jun-26-03
48063689 1			257,500.00	256,800.54	Oct-28-03	7.990%	MN - 84.15%	Paid Off - 360	May-27-03
47813886 1			136,500.00	136,120.77	Dec-05-03	8.990%	MA - 66.59%	Paid Off - 360	May-31-03
48104855 1			81,919.00	81,132.38	Nov-07-03	6.900%	PA - 90.00%	Paid Off - 180	May-31-03
47832357 1			183,500.00	183,140.69	Nov-28-03	10.650%	MN - 79.78%	Paid Off - 360	May-21-03
48134100 1			154,800.00	154,501.35	Oct-29-03	9.650%	MA - 41.73%	Paid Off - 360	May-30-03
47848551 1			129,500.00	129,081.34	Dec-08-03	8.250%	CA - 86.33%	Paid Off - 360	May-30-03
48169635 1			285,000.00	284,116.76	Oct-30-03	7.500%	CA - 93.44%	Paid Off - 360	May-30-03
47853338 1			185,000.00	184,417.47	Nov-28-03	7.250%	IL - 60.66%	Paid Off - 360	Jun-17-03
48179006 1			69,900.00	69,745.22	Nov-03-03	8.990%	CO - 66.57%	Paid Off - 360	May-31-03
47883855 1			114,300.00	113,932.93	Nov-17-03	7.150%	TN - 87.25%	Paid Off - 360	Jun-09-03
48200968 1			190,000.00	189,469.13	Oct-31-03	7.850%	CA - 74.51%	Paid Off - 360	May-30-03
47923503 1			130,300.00	130,002.99	Dec-02-03	8.850%	CT - 65.15%	Paid Off - 360	Jun-24-03
48227383 1			151,000.00	150,589.80	Nov-05-03	7.990%	CA - 87.28%	Paid Off - 360	May-31-03
47937396 1			162,000.00	161,549.91	Nov-13-03	8.990%	CO - 89.01%	Paid Off - 360	May-28-03
48237846 1			110,500.00	110,168.86	Nov-07-03	7.500%	NY - 82.16%	Paid Off - 360	May-30-03
47956073 1			60,000.00	59,763.11	Nov-17-03	7.250%	TN - 78.95%	Paid Off - 360	May-30-03
48245500 1			177,000.00	176,640.59	Oct-31-03	7.990%	NH - 55.31%	Paid Off - 360	Jun-13-03
47978754 1			382,500.00	381,409.62	Nov-19-03	7.750%	HI - 80.53%	Paid Off - 360	Jun-30-03
48249676 1			77,000.00	76,866.13	Oct-28-03	8.750%	AZ - 24.14%	Paid Off - 360	Jun-30-03
47979679 1			274,500.00	273,304.89	Dec-02-03	6.750%	CA - 90.00%	Paid Off - 360	May-31-03
48259600 1			291,000.00	290,409.11	Oct-31-03	7.990%	CA - 77.60%	Paid Off - 360	Jun-25-03
47996186 1			202,000.00	201,160.72	Dec-02-03	6.990%	CA - 80.80%	Paid Off - 360	May-31-03
48299465 1			83,800.00	82,967.12	Oct-22-03	8.750%	CA - 27.93%	Paid Off - 360	May-31-03
48030845 1			120,750.00	120,414.50	Dec-03-03	8.990%	CA - 73.18%	Paid Off - 360	May-31-03
48381610 1			271,000.00	270,223.91	Oct-31-03	7.250%	NY - 83.39%	Paid Off - 360	Jun-16-03
48034516 1			153,000.00	152,425.11	Dec-05-03	7.500%	CA - 90.00%	Paid Off - 360	May-30-03
48414361 1			120,000.00	119,761.06	Oct-16-03	9.500%	FL - 40.00%	Paid Off - 360	May-31-03
48075808 1			127,500.00	126,224.32	Nov-19-03	6.750%	PA - 85.00%	Paid Off - 240	May-30-03
48443436 1			147,000.00	146,809.43	Nov-03-03	10.150%	IL - 67.43%	Paid Off - 360	Jun-18-03
48089130 1			157,500.00	157,151.26	Dec-02-03	8.990%	MA - 75.00%	Paid Off - 360	Jun-27-03
48478168 1			220,000.00	219,729.03	Oct-17-03	10.400%	NY - 73.33%	Paid Off - 360	Jun-13-03
48101695 1			61,000.00	58,811.05	Nov-14-03	7.990%	NE - 67.78%	Paid Off - 180	May-30-03
48484877 1			206,800.00	206,318.85	Oct-24-03	8.750%	CA - 59.09%	Paid Off - 360	May-31-03
48104947 1			198,000.00	197,325.42	Nov-28-03	7.990%	CA - 88.00%	Paid Off - 360	May-30-03
48541775 1			171,700.00	171,385.72	Nov-06-03	8.500%	OH - 85.00%	Paid Off - 360	Jun-23-03
48138317 1			400,000.00	398,801.38	Dec-10-03	7.500%	IL - 76.19%	Paid Off - 360	Jun-30-03
48560221 1			275,800.00	275,239.96	Nov-10-03	7.990%	CA - 86.19%	Paid Off - 360	Jun-26-03
48167233 1			172,000.00	171,340.75	Nov-13-03	7.400%	MN - 87.76%	Paid Off - 360	May-31-03
					Page 21 of 28				© COPYRIGHT 2003 Deutsche Bank
					Page 21 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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
48580658 1			212,000.00	211,770.62	Nov-04-03	10.990%	MA - 74.39%	Paid Off - 360	Jun-23-03
48171631 1			184,000.00	183,308.61	Dec-10-03	7.500%	CO - 73.60%	Paid Off - 360	May-29-03
48658694 1			140,000.00	139,800.36	Oct-14-03	9.700%	MA - 70.00%	Paid Off - 360	Jun-16-03
48205488 1			242,800.00	242,140.46	Nov-28-03	7.990%	MN - 89.93%	Paid Off - 360	Jun-13-03
48666655 1			95,250.00	95,082.66	Nov-10-03	8.700%	WI - 64.80%	Paid Off - 360	Jun-13-03
48213193 1			233,750.00	233,147.35	Dec-02-03	9.350%	NY - 85.00%	Paid Off - 360	May-31-03
48677207 1			193,400.00	192,966.68	Oct-15-03	7.500%	CA - 85.96%	Paid Off - 360	Jun-20-03
48224695 1			270,000.00	269,124.31	Nov-19-03	7.100%	CA - 79.53%	Paid Off - 360	Jun-18-03
48691935 1			119,000.00	118,786.60	Nov-03-03	8.600%	CA - 85.00%	Paid Off - 360	Jun-23-03
48224984 1			317,850.00	317,110.47	Dec-03-03	8.750%	CA - 64.21%	Paid Off - 360	Jun-16-03
48741219 1			136,000.00	135,751.05	Oct-17-03	8.500%	MA - 76.84%	Paid Off - 360	Jun-20-03
48229009 1			296,750.00	295,517.06	Nov-25-03	6.990%	CA - 81.75%	Paid Off - 360	May-28-03
48841597 1			100,000.00	99,805.39	Oct-20-03	8.200%	NJ - 32.26%	Paid Off - 360	Jun-30-03
48231997 1			179,000.00	178,643.61	Nov-11-03	9.500%	CT - 59.67%	Paid Off - 360	Jun-10-03
48876379 1			77,250.00	77,116.94	Oct-30-03	10.400%	IN - 73.57%	Paid Off - 360	Jun-10-03
48245385 1			136,000.00	135,666.89	Nov-24-03	8.500%	CT - 85.00%	Paid Off - 360	Jun-12-03
48890032 1			72,000.00	71,817.07	Oct-15-03	8.750%	IA - 80.00%	Paid Off - 360	Jun-19-03
48267553 1			160,000.00	159,508.41	Nov-20-03	8.500%	CA - 52.46%	Paid Off - 360	May-31-03
48940738 1			71,500.00	71,409.25	Oct-21-03	10.250%	IN - 65.00%	Paid Off - 360	Jun-26-03
48284251 1			105,000.00	104,772.74	Nov-13-03	9.100%	FL - 75.00%	Paid Off - 360	Jun-19-03
48952964 1			203,000.00	200,982.81	Oct-31-03	6.500%	NY - 68.81%	Paid Off - 180	Jun-27-03
48290464 1			270,000.00	269,080.13	Dec-02-03	7.990%	CA - 90.00%	Paid Off - 360	May-31-03
48968663 1			87,000.00	85,921.09	Nov-03-03	8.450%	OH - 58.00%	Paid Off - 360	Jun-26-03
48296099 1			200,000.00	199,510.63	Nov-28-03	9.600%	NY - 71.43%	Paid Off - 360	May-31-03
49137748 1			115,000.00	114,834.25	Oct-27-03	9.650%	IL - 69.28%	Paid Off - 360	Jun-30-03
48352561 1			188,500.00	188,161.54	Nov-14-03	9.990%	IL - 65.00%	Paid Off - 360	Jun-18-03
49295546 1			222,500.00	222,113.15	Oct-31-03	8.750%	CA - 75.94%	Paid Off - 360	Jun-25-03
48368732 1			75,000.00	74,822.16	Dec-01-03	9.750%	OR - 44.12%	Paid Off - 360	May-30-03
49342157 1			71,250.00	71,196.10	Oct-30-03	10.750%	WI - 75.00%	Paid Off - 360	Jul-23-03
48405856 1			90,000.00	89,760.61	Dec-01-03	9.200%	MA - 52.94%	Paid Off - 360	May-30-03
49360902 1			130,000.00	129,736.03	Oct-15-03	7.990%	CO - 74.29%	Paid Off - 360	Jun-27-03
48429229 1			318,600.00	317,682.62	Dec-09-03	7.700%	NJ - 88.50%	Paid Off - 360	Jun-18-03
49451347 1			175,600.00	175,278.57	Oct-15-03	8.500%	CA - 59.53%	Paid Off - 360	Jun-30-03
48443279 1			91,000.00	90,794.89	Nov-28-03	9.990%	FL - 61.49%	Paid Off - 360	May-31-03
49510191 1			135,000.00	134,845.40	Oct-21-03	10.750%	MN - 75.00%	Paid Off - 360	Jun-30-03
48447098 1			103,000.00	102,729.11	Nov-17-03	8.150%	RI - 71.53%	Paid Off - 360	Jun-13-03
49526197 1			180,000.00	179,771.59	Nov-06-03	10.250%	OR - 75.00%	Paid Off - 360	Jun-30-03
48474704 1			123,250.00	123,028.68	Nov-14-03	9.990%	AZ - 85.00%	Paid Off - 360	Jun-24-03
49567639 1			236,000.00	235,630.67	Oct-30-03	7.250%	SD - 44.53%	Paid Off - 360	Jul-31-03
48506042 1			90,000.00	89,869.26	Nov-13-03	12.050%	WI - 70.87%	Paid Off - 360	May-31-03
49625239 1			224,000.00	223,593.89	Oct-22-03	6.500%	FL - 91.43%	Paid Off - 360	Jul-03-03
48520282 1			210,000.00	209,511.37	Nov-28-03	8.750%	NJ - 72.41%	Paid Off - 360	Jun-20-03
49804735 1			248,000.00	247,556.45	Oct-29-03	9.250%	WA - 80.00%	Paid Off - 360	Jun-30-03
48531354 1			247,500.00	247,055.55	Dec-08-03	9.990%	MN - 75.00%	Paid Off - 360	Jun-30-03
49881931 1			280,000.00	279,306.06	Nov-04-03	6.990%	CA - 82.35%	Paid Off - 360	Jun-30-03
48543599 1			92,950.00	92,755.00	Nov-25-03	9.250%	NJ - 65.00%	Paid Off - 360	Jun-13-03
49923832 1			241,000.00	240,778.93	Nov-03-03	9.850%	CA - 80.33%	Paid Off - 360	Jul-31-03
48548382 1			250,000.00	249,211.66	Nov-14-03	7.600%	MA - 33.33%	Paid Off - 360	Jun-13-03
49925464 1			252,000.00	251,659.99	Nov-04-03	7.990%	MA - 86.90%	Paid Off - 360	Jul-14-03
48571889 1			221,250.00	220,726.95	Dec-09-03	8.990%	CA - 75.00%	Paid Off - 360	Jun-24-03
49970346 1			200,000.00	199,778.39	Oct-21-03	8.950%	CA - 78.43%	Paid Off - 360	Jul-22-03
48626899 1			84,000.00	83,767.64	Nov-28-03	7.900%	MI - 80.00%	Paid Off - 360	Jun-30-03
50360080 1			96,000.00	95,905.17	Oct-31-03	9.500%	IL - 76.19%	Paid Off - 360	Jul-28-03
48641179 1			270,000.00	269,260.62	Nov-20-03	7.950%	NY - 87.10%	Paid Off - 360	Jun-11-03
50386184 1			143,100.00	142,972.59	Nov-03-03	9.990%	WI - 88.88%	Paid Off - 360	Jul-28-03
48650485 1			140,000.00	139,352.86	Nov-21-03	8.500%	MA - 45.90%	Paid Off - 360	Jun-24-03
50592633 1			156,000.00	155,817.96	Oct-28-03	8.700%	IL - 80.00%	Paid Off - 360	Jul-30-03
48654149 1			113,400.00	113,060.09	Dec-01-03	7.500%	NH - 90.00%	Paid Off - 360	Jun-19-03
50797703 1			176,800.00	176,608.14	Oct-15-03	9.050%	AZ - 65.48%	Paid Off - 360	Jul-31-03
48716518 1			117,000.00	116,593.66	Dec-10-03	6.750%	FL - 83.57%	Paid Off - 360	Jun-30-03
50934280 1			68,000.00	67,960.84	Nov-10-03	8.800%	WI - 85.00%	Paid Off - 360	Aug-15-03
48805337 1			82,500.00	81,878.43	Dec-01-03	9.650%	NJ - 75.00%	Paid Off - 360	Jun-17-03
51078517 1			228,000.00	227,830.79	Oct-20-03	7.500%	MA - 77.55%	Paid Off - 360	Aug-21-03
48828875 1			256,000.00	255,289.45	Dec-01-03	7.900%	MA - 59.81%	Paid Off - 360	Jun-19-03
51570067 1			71,000.00	70,921.97	Oct-22-03	8.990%	OH - 77.17%	Paid Off - 360	Jul-31-03
48863674 1			136,000.00	135,743.04	Nov-18-03	9.750%	MN - 80.00%	Paid Off - 360	Jun-13-03
51793883 1			60,000.00	59,667.13	Oct-22-03	8.500%	CA - 20.34%	Paid Off - 180	Jul-29-03
48885479 1			126,000.00	125,792.65	Dec-09-03	10.400%	NY - 90.00%	Paid Off - 360	Jun-24-03
43248632 2			218,000.00	216,806.71	Oct-29-03	7.500%	MA - 80.74%	Paid Off - 360	Feb-24-03
48909121 1			160,500.00	160,287.48	Nov-26-03	10.050%	GA - 75.00%	Paid Off - 360	Jul-03-03
43512904 2			166,500.00	165,685.95	Oct-31-03	7.900%	MD - 90.00%	Paid Off - 360	Feb-28-03
48928311 1			198,250.00	197,811.03	Nov-25-03	8.990%	IL - 65.00%	Paid Off - 360	Jun-23-03
45235272 2			190,000.00	189,320.76	Oct-28-03	7.750%	MD - 91.79%	Paid Off - 360	Apr-23-03
48933162 1			183,750.00	183,343.11	Dec-08-03	8.990%	MN - 75.00%	Paid Off - 360	Jun-23-03
45403789 2			281,500.00	276,596.21	Nov-04-03	7.250%	RI - 77.76%	Paid Off - 180	Apr-10-03
48940175 1			198,000.00	197,519.97	Nov-13-03	8.550%	IL - 76.15%	Paid Off - 360	Jun-30-03
45501376 2			145,000.00	144,506.02	Oct-21-03	7.990%	CA - 53.70%	Paid Off - 360	Apr-11-03
48981963 1			136,000.00	135,666.89	Dec-01-03	8.500%	MA - 71.58%	Paid Off - 360	Jun-30-03
45612439 2			180,000.00	178,588.67	Oct-31-03	8.750%	CA - 83.72%	Paid Off - 240	Apr-11-03
49011117 1			140,000.00	139,628.05	Dec-03-03	8.100%	CA - 73.68%	Paid Off - 360	Jun-30-03
45628351 2			164,000.00	163,521.28	Oct-16-03	8.750%	NJ - 72.89%	Paid Off - 360	Apr-30-03
49059959 1			191,500.00	191,031.01	Nov-13-03	8.500%	NY - 58.03%	Paid Off - 360	Jun-30-03
45646460 2			129,750.00	128,949.12	Nov-03-03	9.990%	PA - 75.00%	Paid Off - 360	Apr-16-03
49104482 1			153,900.00	153,420.13	Dec-01-03	7.300%	NJ - 54.00%	Paid Off - 360	Jun-30-03
45669652 2			60,000.00	59,847.38	Oct-31-03	10.400%	MI - 46.88%	Paid Off - 360	Apr-11-03
49119860 1			94,500.00	94,272.93	Nov-20-03	8.750%	FL - 70.00%	Paid Off - 360	Jun-24-03
45800760 2			84,600.00	84,316.80	Oct-28-03	8.100%	NJ - 90.00%	Paid Off - 360	Apr-16-03
49131535 1			99,875.00	99,749.67	Dec-08-03	11.650%	TN - 85.00%	Paid Off - 360	Jun-23-03
45869757 2			145,800.00	144,732.79	Oct-29-03	7.500%	NY - 90.00%	Paid Off - 360	Apr-18-03
49200439 1			69,000.00	68,824.90	Dec-10-03	9.400%	WI - 75.00%	Paid Off - 360	Jun-26-03
45946274 2			146,700.00	146,375.17	Nov-03-03	8.990%	FL - 90.00%	Paid Off - 360	May-15-03
49209596 1			260,000.00	259,220.89	Nov-18-03	7.500%	CA - 78.55%	Paid Off - 360	Jun-19-03
45950540 2			60,000.00	59,878.64	Oct-17-03	10.500%	OH - 49.59%	Paid Off - 360	Apr-21-03
49239122 1			153,750.00	153,495.60	Dec-04-03	8.990%	IN - 75.00%	Paid Off - 360	Jul-22-03
46039707 2			118,000.00	117,509.73	Oct-30-03	6.990%	CA - 78.67%	Paid Off - 360	Apr-29-03
49293608 1			148,750.00	148,417.90	Nov-20-03	8.950%	CA - 85.00%	Paid Off - 360	Jun-30-03
46131751 2			243,000.00	242,040.66	Oct-22-03	7.250%	CA - 90.00%	Paid Off - 360	Apr-21-03
49323363 1			140,000.00	139,664.06	Dec-01-03	8.600%	WI - 87.50%	Paid Off - 360	Jun-30-03
46422432 2			260,000.00	258,868.03	Oct-14-03	6.750%	MA - 80.00%	Paid Off - 360	Apr-30-03
49327521 1			80,000.00	79,858.15	Dec-02-03	10.050%	AL - 68.38%	Paid Off - 360	Jun-26-03
46476024 2			80,000.00	79,651.70	Oct-27-03	6.750%	MI - 56.74%	Paid Off - 360	Apr-24-03
49362338 1			203,000.00	202,705.80	Nov-12-03	10.990%	NJ - 70.00%	Paid Off - 360	Jun-27-03
46518825 2			115,000.00	114,854.07	Oct-27-03	10.250%	RI - 71.88%	Paid Off - 360	Jun-30-03
49363385 1			200,500.00	200,096.01	Nov-26-03	9.450%	CT - 85.32%	Paid Off - 360	Jun-30-03
					Page 22 of 28				© COPYRIGHT 2003 Deutsche Bank
					Page 22 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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
46633467 2			142,500.00	142,124.26	Oct-27-03	9.250%	CA - 75.00%	Paid Off - 360	Apr-30-03
49661531 1			141,300.00	140,624.33	Nov-17-03	6.750%	WI - 90.00%	Paid Off - 360	Jul-10-03
46643847 2			97,750.00	97,604.09	Nov-07-03	11.900%	MO - 82.14%	Paid Off - 360	Apr-28-03
49679848 1			124,500.00	123,786.45	Nov-26-03	8.350%	FL - 88.93%	Paid Off - 240	Jul-07-03
46873865 2			126,000.00	125,227.44	Oct-17-03	7.500%	NJ - 90.00%	Paid Off - 360	May-13-03
49683725 1			245,998.00	245,223.37	Nov-12-03	7.250%	CA - 75.93%	Paid Off - 360	Jun-26-03
47152657 2			87,000.00	86,682.84	Oct-23-03	6.500%	CO - 65.91%	Paid Off - 360	May-16-03
49693096 1			159,000.00	158,689.99	Nov-26-03	9.600%	WI - 84.57%	Paid Off - 360	Jun-30-03
47278338 2			267,750.00	266,760.41	Nov-03-03	6.500%	CA - 85.00%	Paid Off - 360	May-20-03
49706427 1			86,400.00	86,264.56	Dec-05-03	9.250%	PA - 90.00%	Paid Off - 360	Jul-14-03
47437413 2			171,000.00	170,606.22	Oct-29-03	8.800%	CA - 90.00%	Paid Off - 360	May-29-03
49712961 1			109,500.00	109,290.94	Dec-01-03	9.700%	NJ - 75.00%	Paid Off - 360	Jun-30-03
47493820 2			95,000.00	94,846.97	Oct-15-03	10.500%	MN - 69.85%	Paid Off - 360	May-16-03
49726409 1			295,000.00	294,133.42	Nov-20-03	7.600%	NY - 79.73%	Paid Off - 360	Jun-30-03
47505896 2			222,700.00	221,170.57	Oct-20-03	7.990%	MA - 85.00%	Paid Off - 240	May-31-03
49786114 1			253,000.00	252,675.54	Nov-19-03	10.200%	MI - 61.71%	Paid Off - 360	Jul-25-03
47564703 2			140,400.00	140,066.06	Nov-03-03	8.650%	IL - 90.00%	Paid Off - 360	May-28-03
49831134 1			190,000.00	189,745.17	Dec-01-03	9.990%	MA - 84.44%	Paid Off - 360	Jul-03-03
47574892 2			193,500.00	192,974.37	Oct-14-03	7.990%	MD - 84.13%	Paid Off - 360	May-29-03
49859804 1			110,500.00	110,326.42	Dec-03-03	9.500%	MI - 85.00%	Paid Off - 360	Jul-10-03
47860119 2			60,000.00	59,739.89	Nov-03-03	9.250%	MN - 35.29%	Paid Off - 360	May-31-03
49966484 1			180,000.00	179,714.93	Nov-18-03	9.200%	MA - 75.00%	Paid Off - 360	Jul-15-03
48086268 2			89,000.00	88,684.83	Nov-06-03	6.650%	FL - 57.42%	Paid Off - 360	May-27-03
50083419 1			210,000.00	209,652.56	Dec-01-03	8.990%	FL - 75.00%	Paid Off - 360	Jul-10-03
48165062 2			343,000.00	341,994.75	Oct-20-03	6.125%	CA - 68.60%	Paid Off - 360	Jun-25-03
50164672 1			112,000.00	111,789.81	Nov-17-03	8.400%	MA - 60.05%	Paid Off - 360	Jul-22-03
48344626 2			140,250.00	139,888.52	Oct-15-03	8.250%	RI - 85.00%	Paid Off - 360	May-31-03
50180900 1			90,000.00	89,796.33	Dec-08-03	7.450%	NY - 34.35%	Paid Off - 360	Jul-11-03
48470306 2			70,000.00	69,234.88	Oct-28-03	8.750%	FL - 25.93%	Paid Off - 180	May-31-03
50274190 1			100,000.00	99,838.29	Nov-18-03	9.100%	MA - 37.13%	Paid Off - 360	Jul-21-03
48554000 2			219,600.00	219,154.10	Oct-27-03	7.990%	MD - 90.00%	Paid Off - 360	Jun-12-03
50309558 1			163,000.00	162,716.58	Dec-05-03	8.750%	CA - 61.51%	Paid Off - 360	Jul-09-03
48686653 2			229,500.00	228,399.63	Oct-15-03	6.750%	CA - 80.53%	Paid Off - 360	Jun-18-03
50316132 1			120,000.00	119,821.50	Nov-11-03	9.500%	CA - 56.47%	Paid Off - 360	Jul-14-03
48936777 2			220,500.00	220,075.26	Oct-30-03	8.250%	CA - 90.00%	Paid Off - 360	Jun-30-03
50318062 1			126,350.00	126,177.28	Dec-05-03	9.900%	WI - 79.97%	Paid Off - 360	Jul-22-03
49107204 2			118,150.00	118,029.19	Nov-03-03	11.250%	MI - 85.00%	Paid Off - 360	Jun-24-03
50370725 1			106,000.00	105,833.85	Nov-12-03	9.250%	NJ - 47.11%	Paid Off - 360	Jul-31-03
49523517 2			90,000.00	89,830.13	Oct-24-03	8.350%	CA - 29.61%	Paid Off - 360	Jun-30-03
50372721 1			130,000.00	129,675.27	Dec-09-03	7.250%	NJ - 41.94%	Paid Off - 360	Jul-24-03
49899487 2			147,000.00	146,882.65	Oct-29-03	10.500%	MD - 89.09%	Paid Off - 360	Jul-08-03
50382449 1			265,500.00	265,143.92	Nov-17-03	9.990%	IL - 66.21%	Paid Off - 360	Jul-23-03
52706520 2			76,000.00	75,862.74	Nov-07-03	7.500%	WI - 76.00%	Paid Off - 240	Aug-18-03
50393230 1			190,000.00	189,785.80	Dec-02-03	10.800%	CA - 74.51%	Paid Off - 360	Jul-25-03
44836583 3			333,135.00	331,406.48	Oct-23-03	6.800%	MD - 80.27%	Paid Off - 360	Mar-31-03
50424431 1			105,124.00	104,941.20	Dec-09-03	8.750%	GA - 87.60%	Paid Off - 360	Jul-31-03
45554631 3			499,999.00	498,295.57	Nov-10-03	7.990%	NJ - 80.65%	Paid Off - 360	Apr-30-03
50448596 1			148,500.00	148,177.13	Dec-01-03	7.650%	CA - 90.00%	Paid Off - 360	Jul-21-03
45563244 3			468,000.00	466,293.88	Nov-04-03	6.500%	MA - 87.48%	Paid Off - 360	May-14-03
50619097 1			200,250.00	199,915.94	Dec-09-03	8.950%	MN - 74.72%	Paid Off - 360	Jul-31-03
46061834 3			340,000.00	339,150.44	Oct-31-03	9.500%	CA - 82.32%	Paid Off - 360	Apr-29-03
50621762 1			63,700.00	63,591.50	Dec-08-03	8.850%	MO - 74.94%	Paid Off - 360	Jul-31-03
47140108 3			556,500.00	554,263.05	Nov-04-03	5.990%	IL - 79.50%	Paid Off - 360	May-30-03
50699123 1			234,000.00	233,474.89	Nov-21-03	7.500%	MA - 70.91%	Paid Off - 360	Jul-28-03
47226964 3			404,000.00	403,105.04	Oct-30-03	8.990%	CA - 76.23%	Paid Off - 360	May-28-03
50832807 1			125,250.00	125,080.58	Dec-02-03	9.950%	WI - 75.00%	Paid Off - 360	Jul-24-03
47462049 3			329,000.00	328,271.50	Oct-27-03	8.990%	MA - 76.16%	Paid Off - 360	May-29-03
50865658 1			153,000.00	152,696.16	Dec-02-03	8.100%	MA - 84.07%	Paid Off - 360	Jul-29-03
47559943 3			450,000.00	449,549.84	Oct-30-03	11.350%	NJ - 75.00%	Paid Off - 360	Jun-11-03
51044675 1			155,000.00	154,788.11	Nov-13-03	9.900%	MA - 59.62%	Paid Off - 360	Jul-23-03
47780119 3			342,000.00	341,538.57	Nov-06-03	7.990%	CA - 52.62%	Paid Off - 360	Jul-11-03
51058808 1			60,000.00	59,898.31	Dec-02-03	10.800%	CA - 40.54%	Paid Off - 360	Jul-25-03
47886494 3			599,000.00	597,606.32	Oct-24-03	8.750%	NY - 74.88%	Paid Off - 360	May-27-03
51092450 1			144,000.00	143,707.61	Dec-09-03	7.990%	OR - 78.26%	Paid Off - 360	Jul-30-03
49308083 3			324,000.00	323,342.12	Nov-04-03	7.990%	NJ - 90.00%	Paid Off - 360	Jun-30-03
51116770 1			296,000.00	295,231.11	Nov-26-03	6.750%	CA - 88.36%	Paid Off - 360	Jul-30-03
49355985 3			331,500.00	330,996.49	Nov-07-03	9.400%	CA - 65.00%	Paid Off - 360	Jun-23-03
51397248 1			167,000.00	166,811.08	Dec-02-03	8.850%	MA - 51.39%	Paid Off - 360	Aug-19-03
46678850 1			63,750.00	63,695.73	Oct-27-03	10.200%	FL - 75.00%	Repur/Subs - 360	Jul-17-03
51471902 1			161,600.00	161,431.79	Nov-25-03	9.250%	WI - 80.00%	Paid Off - 360	Aug-20-03
50769702 1			191,250.00	191,105.34	Oct-14-03	10.750%	FL - 73.00%	Repur/Subs - 360	Jul-31-03
51592103 1			90,000.00	89,904.34	Dec-01-03	9.150%	CA - 50.56%	Paid Off - 360	Aug-11-03
51821924 1			60,000.00	59,969.54	Oct-21-03	9.350%	IL - 44.44%	Repur/Subs - 360	Aug-20-03
51684942 1			140,000.00	139,636.34	Dec-09-03	6.750%	CA - 64.88%	Paid Off - 360	Jul-30-03
49287022 2			81,000.00	80,057.02	Oct-21-03	7.450%	CA - 54.97%	Repur/Subs - 180	Jun-26-03
53025169 1			160,000.00	159,805.44	Nov-13-03	8.500%	WI - 72.73%	Paid Off - 360	Aug-18-03
					Page 23 of 28				© COPYRIGHT 2003 Deutsche Bank
53552824 1			121,500.00	121,376.16	Dec-02-03	9.350%	WI - 64.97%	Paid Off - 360	Aug-21-03
41722752 2			346,500.00	343,071.06	Dec-05-03	5.599%	CO - 90.00%	Paid Off - 360	Jan-31-03
41862152 2			402,200.00	388,973.32	Nov-13-03	5.500%	CA - 33.52%	Paid Off - 180	Jan-23-03
42625533 2			384,000.00	377,311.50	Dec-05-03	6.100%	CA - 80.00%	Paid Off - 240	Feb-08-03
43308667 2			225,000.00	223,634.51	Nov-28-03	7.500%	MA - 88.24%	Paid Off - 360	Feb-25-03
43435510 2			400,000.00	397,051.66	Nov-19-03	6.500%	CA - 80.00%	Paid Off - 360	Feb-21-03
44024859 2			323,000.00	320,377.15	Dec-03-03	5.990%	CA - 85.00%	Paid Off - 360	Feb-28-03
44622892 2			84,600.00	84,235.44	Dec-08-03	8.600%	MI - 90.00%	Paid Off - 360	Mar-14-03
44658706 2			90,000.00	89,665.72	Nov-24-03	9.250%	NM - 75.00%	Paid Off - 360	Apr-14-03
44725935 2			134,000.00	131,243.22	Dec-03-03	6.500%	CA - 76.57%	Paid Off - 180	Apr-29-03
45391489 2			288,000.00	286,697.36	Dec-02-03	7.500%	CA - 87.27%	Paid Off - 360	Apr-14-03
45457801 2			117,000.00	116,560.37	Dec-01-03	8.990%	AZ - 89.31%	Paid Off - 360	May-14-03
45538949 2			149,000.00	147,080.69	Nov-28-03	7.500%	WA - 58.43%	Paid Off - 240	Apr-21-03
45641271 2			138,750.00	138,128.59	Dec-02-03	7.550%	MN - 75.00%	Paid Off - 360	Apr-30-03
					Page 23 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Realized Loss 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
45674728 2			264,000.00	263,023.21	Nov-17-03	8.500%	CA - 60.76%	Paid Off - 360	Apr-30-03
45717428 2			63,000.00	62,888.80	Nov-19-03	11.990%	NY - 75.00%	Paid Off - 360	Apr-29-03
45798857 2			217,500.00	216,356.30	Nov-21-03	7.500%	CA - 73.98%	Paid Off - 360	Apr-14-03
45867728 2			139,500.00	138,197.11	Nov-24-03	7.990%	CA - 90.00%	Paid Off - 240	May-20-03
45934981 2			63,000.00	62,741.54	Nov-18-03	7.990%	PA - 60.58%	Paid Off - 360	Apr-30-03
46108148 2			279,000.00	277,897.76	Nov-26-03	7.250%	CA - 90.00%	Paid Off - 360	Apr-30-03
46391777 2			140,000.00	138,459.06	Nov-25-03	7.500%	MN - 84.34%	Paid Off - 240	Apr-30-03
46688370 2			60,000.00	59,685.46	Nov-21-03	7.500%	FL - 44.44%	Paid Off - 360	Apr-30-03
46743175 2			255,000.00	253,834.79	Nov-28-03	6.500%	MD - 89.98%	Paid Off - 360	May-08-03
47149307 2			108,000.00	107,756.58	Nov-26-03	9.990%	IL - 54.00%	Paid Off - 360	May-15-03
47242961 2			225,400.00	224,418.65	Nov-25-03	6.750%	CA - 92.00%	Paid Off - 360	May-16-03
47544259 2			195,500.00	194,648.87	Nov-28-03	6.750%	NJ - 85.00%	Paid Off - 360	May-14-03
47565874 2			175,000.00	172,324.11	Nov-18-03	7.500%	NJ - 89.29%	Paid Off - 180	May-30-03
47607023 2			222,000.00	221,033.48	Dec-03-03	6.750%	CA - 82.22%	Paid Off - 360	May-31-03
47633821 2			138,000.00	137,597.17	Dec-03-03	8.750%	CA - 81.18%	Paid Off - 360	May-29-03
47682505 2			158,000.00	157,312.10	Dec-09-03	6.750%	CA - 84.04%	Paid Off - 360	May-29-03
47709613 2			170,000.00	169,534.48	Nov-28-03	7.950%	MA - 70.83%	Paid Off - 360	Jun-25-03
47719414 2			270,375.00	269,423.23	Nov-19-03	7.850%	CA - 87.50%	Paid Off - 360	May-29-03
47742291 2			103,500.00	103,041.57	Dec-09-03	7.750%	IA - 90.00%	Paid Off - 360	May-30-03
47743786 2			81,000.00	80,302.30	Nov-11-03	7.990%	AZ - 62.31%	Paid Off - 240	May-30-03
47761994 2			71,500.00	71,217.70	Nov-28-03	7.250%	MA - 76.88%	Paid Off - 360	May-30-03
47897277 2			97,000.00	96,617.00	Nov-21-03	7.250%	IN - 77.60%	Paid Off - 360	May-30-03
47952262 2			62,000.00	61,072.17	Dec-09-03	7.750%	CA - 39.49%	Paid Off - 180	May-31-03
48084099 2			174,000.00	173,492.09	Dec-08-03	8.750%	FL - 58.00%	Paid Off - 360	May-31-03
48251938 2			187,000.00	186,297.32	Nov-18-03	7.500%	FL - 77.92%	Paid Off - 360	May-30-03
48276745 2			75,000.00	74,469.50	Dec-03-03	7.750%	NY - 57.69%	Paid Off - 240	Jun-17-03
48288377 2			98,100.00	97,765.79	Dec-08-03	7.990%	TX - 57.37%	Paid Off - 360	Jun-17-03
48580450 2			170,000.00	169,692.13	Nov-26-03	9.950%	NJ - 56.67%	Paid Off - 360	Jun-25-03
48615173 2			123,250.00	123,090.15	Dec-02-03	11.500%	FL - 82.17%	Paid Off - 360	Jun-20-03
48644553 2			255,000.00	254,235.88	Nov-25-03	7.500%	CA - 78.46%	Paid Off - 360	Jun-13-03
48676167 2			70,000.00	69,787.22	Nov-26-03	7.990%	NV - 82.84%	Paid Off - 360	Jun-25-03
48764443 2			60,000.00	59,747.25	Nov-26-03	8.750%	MI - 60.00%	Paid Off - 360	Jun-16-03
48948533 2			130,500.00	129,361.70	Nov-21-03	6.000%	CA - 68.68%	Paid Off - 240	Jun-30-03
49004260 2			80,000.00	79,776.47	Dec-09-03	7.850%	MO - 81.63%	Paid Off - 360	Jun-30-03
49375611 2			72,000.00	71,187.53	Nov-20-03	9.990%	AL - 73.47%	Paid Off - 180	Jun-30-03
49606213 2			67,000.00	66,854.07	Nov-26-03	7.650%	AZ - 46.85%	Paid Off - 360	Jul-11-03
49993819 2			68,000.00	67,888.00	Nov-13-03	9.750%	WI - 85.00%	Paid Off - 360	Jul-09-03
50135276 2			106,200.00	105,776.36	Dec-01-03	9.990%	NJ - 90.00%	Paid Off - 240	Jul-07-03
50309590 2			174,000.00	173,561.07	Dec-02-03	6.900%	WI - 72.50%	Paid Off - 360	Jul-23-03
50342591 2			163,500.00	163,243.73	Nov-20-03	9.250%	IL - 81.75%	Paid Off - 360	Jul-22-03
50588532 2			107,950.00	107,877.56	Nov-18-03	11.300%	PA - 85.00%	Paid Off - 360	Aug-13-03
50895317 2			131,000.00	130,574.48	Nov-25-03	6.400%	NH - 94.93%	Paid Off - 360	Jul-31-03
52484201 2			84,000.00	83,731.09	Dec-03-03	8.500%	TX - 80.00%	Paid Off - 240	Aug-20-03
45548518 3			410,000.00	408,483.06	Nov-29-03	8.500%	MN - 73.21%	Paid Off - 360	Apr-21-03
45743457 3			399,000.00	396,909.59	Dec-03-03	6.750%	CA - 95.00%	Paid Off - 360	Apr-25-03
45913712 3			499,999.00	498,325.84	Nov-13-03	8.990%	ID - 68.97%	Paid Off - 360	Apr-17-03
45959749 3			427,500.00	425,713.90	Nov-28-03	8.500%	CA - 89.25%	Paid Off - 360	Apr-30-03
46587978 3			472,000.00	470,255.95	Nov-21-03	8.250%	AL - 59.00%	Paid Off - 360	May-31-03
46959854 3			571,000.00	569,333.27	Dec-01-03	8.750%	CA - 67.18%	Paid Off - 360	May-31-03
47281134 3			400,000.00	398,637.24	Nov-24-03	7.990%	CA - 74.77%	Paid Off - 360	May-29-03
47675699 3			468,125.00	466,790.53	Dec-05-03	7.750%	NY - 87.50%	Paid Off - 360	Jun-26-03
47685151 3			450,000.00	449,431.40	Dec-01-03	12.650%	NJ - 47.37%	Paid Off - 360	May-30-03
					Page 24 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	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
47913439 3			361,000.00	360,185.42	Dec-05-03	9.990%	CA - 84.94%	Paid Off - 360	May-30-03
48026132 3			481,000.00	480,124.65	Nov-28-03	10.990%	NY - 89.91%	Paid Off - 360	May-31-03
48030696 3			547,500.00	546,043.69	Dec-08-03	9.200%	MI - 75.00%	Paid Off - 360	May-28-03
48560445 3			450,000.00	448,638.07	Dec-01-03	7.450%	CA - 84.91%	Paid Off - 360	Jun-17-03
48604789 3			442,000.00	441,346.85	Dec-04-03	10.900%	MA - 85.00%	Paid Off - 360	Jun-30-03
48715940 3			367,000.00	366,003.10	Nov-28-03	7.990%	IN - 89.51%	Paid Off - 360	Jun-19-03
48745996 3			559,000.00	557,747.63	Nov-20-03	7.500%	IL - 87.34%	Paid Off - 360	Jul-07-03
49777105 3			515,000.00	514,309.34	Dec-04-03	9.990%	CA - 60.16%	Paid Off - 360	Jul-31-03
49893563 3			395,000.00	393,927.02	Nov-28-03	7.990%	MN - 69.91%	Paid Off - 360	Jun-30-03
51470144 3			393,000.00	392,432.15	Dec-03-03	7.650%	CA - 73.46%	Paid Off - 360	Aug-20-03
51230282 1			182,500.00	182,091.13	Dec-09-03	7.500%	CO - 86.09%	Repur/Subs - 360	Jul-31-03
53224564 1			75,000.00	74,954.41	Dec-09-03	11.750%	FL - 75.00%	Repur/Subs - 360	Aug-11-03
53359568 1			133,500.00	132,819.92	Nov-13-03	9.450%	WI - 72.55%	Repur/Subs - 180	Aug-19-03
53446340 1			175,000.00	174,703.39	Nov-13-03	6.250%	CA - 53.03%	Repur/Subs - 360	Aug-20-03
					Page 25 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
COLLATERAL REALIZED LOSSES					GROUP 3	GROUP 2	GROUP 1	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
	Group 1		Group 3				3 Months Moving Average
	Group 2
Collateral Loss Severity Approximation by Groups					Collateral Loss Severity Approximation
				Page 24 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 26 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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					GROUP 3	GROUP 2	GROUP 1	TOTAL
	MDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg MDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg MDR
	Avg MDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	CDR				0.00%	0.00%	0.00%	0.00%
	3 Months Avg CDR				0.00%	0.00%	0.00%	0.00%
	12 Months Avg CDR
	Avg CDR Since Cut-off				0.00%	0.00%	0.00%	0.00%
	SDA				0.00%	0.00%	0.00%	0.00%
	3 Months Avg SDA Approximation				0.00%	0.00%	0.00%	0.00%
	12 Months Avg SDA Approximation
	Avg SDA Since Cut-off Approximation				0.00%	0.00%	0.00%	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
	Group 1		Group 3
	Group 2
CDR by Groups					Total CDR
SDA by Groups					Total SDA
				Page 25 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 27 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	Mortgage Pass-Through Certificates
	Realized Loss Report for November 25, 2003 Distribution
	Realized Loss Report for December 26, 2003 Distribution
	Realized Loss Report - Collateral
	Group 1		Group 3
	Group 2
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 26 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 28 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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						Loan Group 2 = Group 2 Group
Total Prior Principal Balance = 0.00						Loan Group 3 = Group 3 Group
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 27 of 28				© COPYRIGHT 2003 Deutsche Bank
					Page 29 of 30				© COPYRIGHT 2003 Deutsche Bank
	Ameriquest Mortgage Securities, Inc. 2003-8
	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					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Trigger Event in effect							No
	Stepdown Date has occurred							No
	Balances 60+ days							1022,~~702~~654,~~131~~507.4387
	Ending Balance							2,~~416~~365,~~380~~748,~~149~~991.5382
	Delinquency Percentage							0.4496%
	Balance of Mezzanine and C Class							400,000,000.00
	Ending Balance							2,~~416~~365,~~380~~748,~~149~~991.5382
	Credit Enhancement Percentage							16.5591%
ADJUSTABLE RATE CERTIFICATE INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Net WAC Rate Carryover Amt: Class A							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 MV-6							0.00
	Net WAC Rate Carryover Amt: Class MF-6							0.00
	Net WAC Rate Carryover Amt: Class S							0.00
	Net WAC Rate Carryover Amt: Class A unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-1 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-2 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-3 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-4 unpaid							0.00
	Net WAC Rate Carryover Amt: Class M-5 unpaid							0.00
ADDITIONAL INFORMATION					GROUP 3	GROUP 2	GROUP 1	TOTAL
	Libor for Current Period							1.~~120000~~118750%
	Current Period loan level losses							0.00
	Current Recoveries or Losses from Prior periods							0.00
	Total Current Losses							0.00
	Net WAC Rate Carryover Reserve Account							1,000.00
				Page 28 of 28				© COPYRIGHT 2003 Deutsche Bank
				Page 30 of 30				© COPYRIGHT 2003 Deutsche Bank

Filing Compare · AMERIQUEST MORT SEC INC ASSET BACK PAS THR CERTS SER 03 8