
                                       UNITED STATES
                           SECURITIES AND EXCHANGE COMMISSION
                                 Washington, D.C.  20549


                                        FORM 8-K


                     Current Report Pursuant To Section 13 or 15(d) of
                            the Securities Exchange Act of 1934

           Date of Report (Date of earliest event reported):  August 25, 2005
                         (Date of earliest event reported)

          Ameriquest Mortgage Securities Inc (as Depositor under the Pooling
          and Servicing Agreement, dated as July 1, 2005, providing for the
          issuance of Asset-Backed Pass-Through Certificates, Series 2005-R6)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121781-06                          33-0885129
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


          Registrant's Telephone Number, Including Area Code:  (714) 541-9960


(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):

[  ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)

[  ] Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act
(17 CFR 240.14a-12(b))

[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))

[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))


     Item 8.01  Other Events

     Attached hereto is a copy of the Monthly Remittance Statements to the
     Certificateholders which was derived from the monthly information
     submitted by the Master Servicer of the Trust to the Trustee.


     Item 9.01 Financial Statements and Exhibits

     (c) Exhibits:

     Exhibit No. Description

     99.1 Monthly Remittance Statement to the Certificateholders dated as of
     August 25, 2005.

                                    Signatures

               Pursuant to the requirements of the Securities Exchange Act of
          1934, the Registrant has duly caused this report to be signed on its
          behalf by the undersigned, hereunto duly authorized.


                                  Deutsche Bank National Trust Company,
                                  in its capacity as Trustee under the
                                  Pooling and Servicing Agreement on
                                  behalf of Ameriquest Mortgage
                                  Securities Inc., Registrant


          Date:  Aug 26, 2005               By:  /s/  Katherine M. Wannenmacher
                                            Katherine M. Wannenmacher
                                            Vice President


                                   EXHIBIT INDEX

          DOCUMENT

          99.1 Monthly Remittance Statement to the Certificateholders
          dated as of August 25, 2005.



Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

				External Parties						Table of Contents

													Page
				Seller									Page
				Seller						1. Certificate Payment Report					2
				Ameriquest Mortgage Corp						1. Certificate Payment Report					2
				Ameriquest Mortgage Corp						2. Collection Account Report					4
										2. Collection Account Report					4
										3. Credit Enhancement Report					6
										4. Collateral Report					7
				Certificate Insurer(s)						5. Delinquency Report					10
				Certificate Insurer(s)						5. Delinquency Report					10
										6. REO Report					13

										7. Foreclosure Report					14
										8. Prepayment Report					15
										9. Prepayment Detail Report					18
										9. Prepayment Detail Report					18
										10. Realized Loss Report					20
										11. Realized Loss Detail Report					23
				Servicer(s)						11. Realized Loss Detail Report					23
				Servicer(s)						12. Triggers and Adj. Cert. Report					24
				Ameriquest Mortgage Corp						12. Triggers and Adj. Cert. Report					24
				Ameriquest Mortgage Corp						13. Additional Certificate Report					25
										13. Additional Certificate Report					25


				Underwriter(s)
				CS First Boston
				Deutsche Bank
				Bear Stearns & Co.
				Goldman Sachs & Co.

										Total Number of Pages					25
															25


				Dates						Contacts

				Cut-Off Date:			July 01, 2005			Valerie Delgado
				Close Date:			July 29, 2005			Administrator
				First Distribution Date:			August 25, 2005			(714) 247-6273
										valerie.m.delgado@db.com
										valerie.m.delgado@db.com
										Address:
										1761 East St. Andrew Place, Santa Ana, CA 92705
				Distribution Date:			August 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			July 29, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							August 24, 2005
							August 24, 2005

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






Page 1 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - REMIC III
					Prior												Current
	Class		Original		Principal						Total		Realized		Deferred		Principal
	Class		Original		Principal						Total		Realized		Deferred		Principal
Class	Type	Cur	Face Value		Balance		Interest		Principal		Distribution		Loss		Interest		Balance


					(1)		(2)		(3)		(4)=(2)+(3)		(5)		(6)		(7)=(1)-(3)-(5)+(6)

A-1A	SR	$	531,916,000.00		531,916,000.00		1,488,035.01		3,977,850.11		5,465,885.12		0.00		0.00		527,938,149.89
A-1A	SR	$	531,916,000.00		531,916,000.00		1,488,035.01		3,977,850.11		5,465,885.12		0.00		0.00		527,938,149.89
A-1B	SR	$	132,978,000.00		132,978,000.00		376,992.63		994,455.05		1,371,447.68		0.00		0.00		131,983,544.95
A-2	SR	$	302,306,000.00		302,306,000.00		836,631.86		4,200,242.78		5,036,874.64		0.00		0.00		298,105,757.22
M-1	MEZ	$	57,000,000.00		57,000,000.00		174,847.50		0.00		174,847.50		0.00		0.00		57,000,000.00
M-2	MEZ	$	49,800,000.00		49,800,000.00		154,629.00		0.00		154,629.00		0.00		0.00		49,800,000.00
M-3	MEZ	$	13,800,000.00		13,800,000.00		43,366.50		0.00		43,366.50		0.00		0.00		13,800,000.00
M-4	MEZ	$	18,000,000.00		18,000,000.00		58,590.00		0.00		58,590.00		0.00		0.00		18,000,000.00
M-5	MEZ	$	16,800,000.00		16,800,000.00		58,464.00		0.00		58,464.00		0.00		0.00		16,800,000.00
M-6	MEZ	$	12,600,000.00		12,600,000.00		43,848.00		0.00		43,848.00		0.00		0.00		12,600,000.00
M-7	MEZ	$	10,200,000.00		10,200,000.00		39,703.50		0.00		39,703.50		0.00		0.00		10,200,000.00
M-8	MEZ	$	11,400,000.00		11,400,000.00		45,657.00		0.00		45,657.00		0.00		0.00		11,400,000.00
M-9	MEZ	$	11,400,000.00		11,400,000.00		55,489.50		0.00		55,489.50		0.00		0.00		11,400,000.00
M-10	NOF/MEZ	$	13,200,000.00		13,200,000.00		64,251.00		0.00		64,251.00		0.00		0.00		13,200,000.00
M-11	NOF/MEZ	$	6,600,000.00		6,600,000.00		32,125.50		0.00		32,125.50		0.00		0.00		6,600,000.00
CE	NOF/SEQ	$	12,000,812.21		12,000,812.21		3,417,172.38		803.09		3,417,975.47		0.00		0.00		12,000,009.12
P	NOF/SEQ	$	100.00		100.00		69,538.76		0.00		69,538.76		0.00		0.00		100.00
R	NOF/NPR/RES	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total			1,200,000,912.21		1,200,000,912.21		6,959,342.14		9,173,351.03		16,132,693.17		0.00		0.00		1,190,827,561.18
Total




Interest Accrual Detail Current Period Factor Information per $1,000 of Original Face-
									Orig. Principal		Prior							Current
									Orig. Principal		Prior							Current
	Period		Period						(with Notional)		Principal						Total	Principal
	Period		Period
Class	Starting		Ending		Method		Cusip		Balance		Balance		Interest		Principal		Distribution	Balance

									(1)		(1)		(2)		(3)		(4)=(2)+(3)	(5)
A-1A	07/29/05		08/24/05		A-Act/360		03072SF75		531,916,000.00		1,000.000000		2.797500		7.478343		10.275843	992.521657
A-1B	07/29/05		08/24/05		A-Act/360		03072SF83		132,978,000.00		1,000.000000		2.835000		7.478343		10.313343	992.521657
A-2	07/29/05		08/24/05		A-Act/360		03072SF91		302,306,000.00		1,000.000000		2.767500		13.894011		16.661511	986.105989
M-1	07/29/05		08/24/05		A-Act/360		03072SG25		57,000,000.00		1,000.000000		3.067500		0.000000		3.067500	1,000.000000
M-2	07/29/05		08/24/05		A-Act/360		03072SG33		49,800,000.00		1,000.000000		3.105000		0.000000		3.105000	1,000.000000
M-3	07/29/05		08/24/05		A-Act/360		03072SG41		13,800,000.00		1,000.000000		3.142500		0.000000		3.142500	1,000.000000
M-4	07/29/05		08/24/05		A-Act/360		03072SG58		18,000,000.00		1,000.000000		3.255000		0.000000		3.255000	1,000.000000
M-5	07/29/05		08/24/05		A-Act/360		03072SG66		16,800,000.00		1,000.000000		3.480000		0.000000		3.480000	1,000.000000
M-6	07/29/05		08/24/05		A-Act/360		03072SG74		12,600,000.00		1,000.000000		3.480000		0.000000		3.480000	1,000.000000
M-7	07/29/05		08/24/05		A-Act/360		03072SG82		10,200,000.00		1,000.000000		3.892500		0.000000		3.892500	1,000.000000
M-8	07/29/05		08/24/05		A-Act/360		03072SG90		11,400,000.00		1,000.000000		4.005000		0.000000		4.005000	1,000.000000
M-9	07/29/05		08/24/05		A-Act/360		03072SH24		11,400,000.00		1,000.000000		4.867500		0.000000		4.867500	1,000.000000
M-10	07/29/05		08/24/05		A-Act/360		03072SH65		13,200,000.00		1,000.000000		4.867500		0.000000		4.867500	1,000.000000
M-11	07/29/05		08/24/05		A-Act/360		03072SH73		6,600,000.00		1,000.000000		4.867500		0.000000		4.867500	1,000.000000
CE	07/25/05		08/24/05		F-30/360		03072SH32		12,000,812.21		1,000.000000		284.745092		0.066920		284.812012	999.933080
P	07/25/05		08/24/05		F-30/360		03072SH40		100.00		1,000.000000		695,387.600000		0.000000		695,387.600000	1,000.000000
R	07/25/05		08/24/05		F-30/360		03072SH57		0.00		0.000000		0.000000		0.000000		0.000000	0.000000



Page 2 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

Distribution to Date - REMIC III
																	Current


	Original				Unscheduled		Scheduled		Total		Total		Realized		Deferred		Principal

Class	Face Value		Interest		Principal		Principal		Principal		Distribution		Loss		Interest		Balance
	(1)		(2)		(3)		(4)		(5)=(3)+(4)		(6)=(2)+(5)		(7)		(8)		(9)=(1)-(5)-(7)+(8)
A-1A	531,916,000.00		1,488,035.01		3,638,635.28		339,214.83		3,977,850.11		5,465,885.12		0.00		0.00		527,938,149.89
A-1B	132,978,000.00		376,992.63		909,651.98		84,803.07		994,455.05		1,371,447.68		0.00		0.00		131,983,544.95
A-2	302,306,000.00		836,631.86		3,842,063.21		358,179.57		4,200,242.78		5,036,874.64		0.00		0.00		298,105,757.22
M-1	57,000,000.00		174,847.50		0.00		0.00		0.00		174,847.50		0.00		0.00		57,000,000.00
M-2	49,800,000.00		154,629.00		0.00		0.00		0.00		154,629.00		0.00		0.00		49,800,000.00
M-3	13,800,000.00		43,366.50		0.00		0.00		0.00		43,366.50		0.00		0.00		13,800,000.00
M-4	18,000,000.00		58,590.00		0.00		0.00		0.00		58,590.00		0.00		0.00		18,000,000.00
M-5	16,800,000.00		58,464.00		0.00		0.00		0.00		58,464.00		0.00		0.00		16,800,000.00
M-6	12,600,000.00		43,848.00		0.00		0.00		0.00		43,848.00		0.00		0.00		12,600,000.00
M-7	10,200,000.00		39,703.50		0.00		0.00		0.00		39,703.50		0.00		0.00		10,200,000.00
M-8	11,400,000.00		45,657.00		0.00		0.00		0.00		45,657.00		0.00		0.00		11,400,000.00
M-9	11,400,000.00		55,489.50		0.00		0.00		0.00		55,489.50		0.00		0.00		11,400,000.00
M-10	13,200,000.00		64,251.00		0.00		0.00		0.00		64,251.00		0.00		0.00		13,200,000.00
M-11	6,600,000.00		32,125.50		0.00		0.00		0.00		32,125.50		0.00		0.00		6,600,000.00
CE	12,000,812.21		3,417,172.38		734.61		68.48		803.09		3,417,975.47		0.00		0.00		12,000,009.12
P	100.00		69,538.76		0.00		0.00		0.00		69,538.76		0.00		0.00		100.00
R	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total	1,200,000,912.21		6,959,342.14		8,391,085.08		782,265.95		9,173,351.03		16,132,693.17		0.00		0.00		1,190,827,561.18


Interest Detail - REMIC III
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or		Current
	Pass		Prior Principal				Non-		Prior		Unscheduled				Paid or

	Through		(with Notional)		Accrued		Supported		Unpaid		Interest		Optimal		Deferred		Unpaid

Class	Rate		Balance		Interest		Interest SF		Interest		Adjustment		Interest		Interest		Interest
					(1)		(2)		(3)		(4)		(5)=(1)-(2)+(3)+(4)		(6)		(7)=(5)-(6)
A-1A	3.73000%		531,916,000.00		1,488,035.01		0.00		0.00		0.00		1,488,035.01		1,488,035.01		0.00
A-1B	3.78000%		132,978,000.00		376,992.63		0.00		0.00		0.00		376,992.63		376,992.63		0.00
A-2	3.69000%		302,306,000.00		836,631.86		0.00		0.00		0.00		836,631.86		836,631.86		0.00
M-1	4.09000%		57,000,000.00		174,847.50		0.00		0.00		0.00		174,847.50		174,847.50		0.00
M-2	4.14000%		49,800,000.00		154,629.00		0.00		0.00		0.00		154,629.00		154,629.00		0.00
M-3	4.19000%		13,800,000.00		43,366.50		0.00		0.00		0.00		43,366.50		43,366.50		0.00
M-4	4.34000%		18,000,000.00		58,590.00		0.00		0.00		0.00		58,590.00		58,590.00		0.00
M-5	4.64000%		16,800,000.00		58,464.00		0.00		0.00		0.00		58,464.00		58,464.00		0.00
M-6	4.64000%		12,600,000.00		43,848.00		0.00		0.00		0.00		43,848.00		43,848.00		0.00
M-7	5.19000%		10,200,000.00		39,703.50		0.00		0.00		0.00		39,703.50		39,703.50		0.00
M-8	5.34000%		11,400,000.00		45,657.00		0.00		0.00		0.00		45,657.00		45,657.00		0.00
M-9	6.49000%		11,400,000.00		55,489.50		0.00		0.00		0.00		55,489.50		55,489.50		0.00
M-10	6.49000%		13,200,000.00		64,251.00		0.00		0.00		0.00		64,251.00		64,251.00		0.00
M-11	6.49000%		6,600,000.00		32,125.50		0.00		0.00		0.00		32,125.50		32,125.50		0.00
CE	341.69411%		12,000,812.21		0.00		0.00		0.00		0.00		0.00		3,417,172.38		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		69,538.76		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00

Total			1,200,000,912.21		3,472,631.00		0.00		0.00		0.00		3,472,631.00		6,959,342.14		0.00



Page 3 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										4,200,610.53		4,972,740.50		9,173,351.03
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										4,200,610.53		4,972,740.50		9,173,351.03
Interest Collections										2,377,377.16		5,245,447.88		7,622,825.04
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-21,250.42		-59,297.72		-733,021.66
Interest Other Accounts										0.00		0.00		69,538.76
TOTAL NET INTEREST										2,356,126.74		5,186,150.16		6,959,342.14
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										6,556,737.27		10,158,890.66		16,132,693.17



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											231,707.52		550,558.44		782,265.96
Curtailments											43,627.90		90,889.89		134,517.79
Prepayments In Full											3,925,275.11		3,744,193.57		7,669,468.68
Repurchased/Substitutions											0.00		587,098.60		587,098.60
Liquidations											0.00		0.00		0.00
Insurance Principal											0.00		0.00		0.00
Other Additional Principal											0.00		0.00		0.00
Delinquent Principal											-182,394.18		-411,782.37		-594,176.55
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											182,394.18		411,782.37		594,176.55
TOTAL PRINCIPAL COLLECTED											4,200,610.53		4,972,740.50		9,173,351.03


PRINCIPAL - WITHDRAWALS

SPACE INTENTIONALLY LEFT BLANK



PRINCIPAL - OTHER ACCOUNTS
PRINCIPAL - OTHER ACCOUNTS
										Group 2		Group 1		Total
TOTAL PRINCIPAL OTHER ACCOUNTS										0.00		0.00		0.00





Page 4 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										2,502,836.54		5,506,706.89		8,009,543.43
Repurchased/Substitution Interest										0.00		3,813.42		3,813.42
Liquidation Interest										0.00		0.00		0.00
Insurance Interest										0.00		0.00		0.00
Other Additional Interest										0.00		0.00		0.00
Prepayment Interest Shortfalls										-1,101.75		-1,283.60		-2,385.35
Delinquent Interest										-2,019,603.16		#######		-6,300,803.66
Compensating Interest										1,101.75		1,283.60		2,385.34
Civil Relief Act Shortfalls										-0.00		-0.00		-0.00
Interest Advanced										1,894,143.79		4,016,128.07		5,910,271.86
TOTAL INTEREST COLLECTED										2,377,377.16		5,245,447.88		7,622,825.04


INTEREST - WITHDRAWALS
INTEREST - WITHDRAWALS
										Group 2		Group 1		Total
Non-Recoverable Advances										0.00		0.00		0.00
TOTAL INTEREST WITHDRAWALS										0.00		0.00		0.00



INTEREST - OTHER ACCOUNTS
INTEREST - OTHER ACCOUNTS
										Group 2		Group 1		Total
Prepayment Charges														69,538.76
Net WAC Investment Income
TOTAL INTEREST OTHER ACCOUNTS										0.00		0.00		69,538.76



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										30,820.44		78,648.14		109,468.58
Trustee Fees										593.86		1,306.14		1,900.00
SWAP (INFLOW) / OUTFLOW														621,653.08
TOTAL INTEREST FEES										21,250.42		59,297.72		733,021.66




Page 5 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Credit Enhancement Report
ACCOUNTS
ACCOUNTS
										Group 2		Group 1		Total
Net WAC Reserve Account Balance



INSURANCE

SPACE INTENTIONALLY LEFT BLANK



STRUCTURAL FEATURES
STRUCTURAL FEATURES
										Group 2		Group 1		Total
Overcollateralized Amount														12,000,812.21
Overcollateralization Reduction Amount														803.09
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														12,000,009.12





Page 6 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										1,766		5,333		7,099
Prior										1,766		5,333		7,099
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-16		-25		-41
Repurchases										-0		-3		-3
Liquidations										-0		-0		-0
Current										1,750		5,305		7,055
Principal Balance:


Original										375,071,539.05		824,929,373.16		1,200,000,912.21
Prior										375,071,539.05		824,929,373.16		1,200,000,912.21
Prefunding										0.00		0.00		0.00
Scheduled Principal										-231,707.52		-550,558.44		-782,265.96
Partial Prepayments										-43,627.90		-90,889.89		-134,517.79
Full Voluntary Prepayments										-3,925,275.11		-3,744,193.57		-7,669,468.68
Repurchases										-0.00		-587,098.60		-587,098.60
Liquidations										-0.00		-0.00		-0.00
Current										370,870,928.52		819,956,632.66		1,190,827,561.18





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 7 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										8.00755%		8.01599%		8.01335%
Weighted Average Coupon Prior										8.00755%		8.01599%		8.01335%
Weighted Average Coupon Current										8.00755%		8.01599%		8.01335%
Weighted Average Months to Maturity Original										353		351		352
Weighted Average Months to Maturity Prior										353		351		352
Weighted Average Months to Maturity Current										353		351		352
Weighted Avg Remaining Amortization Term Original										353		351		352
Weighted Avg Remaining Amortization Term Prior										353		351		352
Weighted Avg Remaining Amortization Term Current										353		351		352
Weighted Average Seasoning Original										2.27		2.30		2.29
Weighted Average Seasoning Prior										2.27		2.30		2.29
Weighted Average Seasoning Current										2.27		2.30		2.29









Page 8 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.91373%		5.95329%		5.94118%
Weighted Average Margin Prior										5.91373%		5.95329%		5.94118%
Weighted Average Margin Current										5.91373%		5.95329%		5.94118%
Weighted Average Max Rate Original										14.22130%		14.24033%		14.23451%
Weighted Average Max Rate Prior										14.22130%		14.24033%		14.23451%
Weighted Average Max Rate Current										14.22130%		14.24033%		14.23451%
Weighted Average Min Rate Original										8.22130%		8.24033%		8.23451%
Weighted Average Min Rate Prior										8.22130%		8.24033%		8.23451%
Weighted Average Min Rate Current										8.22130%		8.24033%		8.23451%
Weighted Average Cap Up Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Up Current										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Original										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Prior										1.00000%		1.00000%		1.00000%
Weighted Average Cap Down Current										1.00000%		1.00000%		1.00000%




SERVICING FEES & ADVANCES

											Group 2		Group 1		Total




Current Servicing Fees										30,820.44		78,648.14		109,468.58
Delinquent Servicing Fees										125,459.37		265,072.43		390,531.80
TOTAL SERVICING FEES										156,279.81		343,720.58		500,000.39


Total Servicing Fees										156,279.81		343,720.58		500,000.39
Compensating Interest										-1,101.75		-1,283.60		-2,385.34
Delinquent Servicing Fees										-125,459.37		-265,072.43		-390,531.80
COLLECTED SERVICING FEES										29,718.69		77,364.56		107,083.25


Total Advanced Interest										1,894,143.79		4,016,128.07		5,910,271.86
Total Advanced Principal										182,394.18		411,782.37		594,176.55
Aggregate Advances with respect to this Distribution										2,076,537.98		4,427,910.44		6,504,448.42





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										1,101.75		1,283.60		2,385.35
Compensating Interest										-1,101.75		-1,283.60		-2,385.34
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										370,870,928.52		819,956,632.66		1,190,827,561.18
Weighted Average Net Mortgage Rate										7.538168%		7.544137%		6.959337%




Page 9 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				478,908.96		0.00		0.00		478,908.96
			% Balance				0.04%		0.00%		0.00%		0.04%
			# Loans				1		0		0		1
			% # Loans				0.01%		0.00%		0.00%		0.01%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		283,145.95		0.00		0.00		0.00		283,145.95
			% Balance		0.02%		0.00%		0.00%		0.00%		0.02%
			# Loans		1		0		0		0		1
			% # Loans		0.01%		0.00%		0.00%		0.00%		0.01%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		283,145.95		478,908.96		0.00		0.00		762,054.91
			% Balance		0.02%		0.04%		0.00%		0.00%		0.06%
			# Loans		1		1		0		0		2
			% # Loans		0.01%		0.01%		0.00%		0.00%		0.03%









Page 10 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				0.00		0.00		0.00		0.00
			% Balance				0.00%		0.00%		0.00%		0.00%
			# Loans				0		0		0		0
			% # Loans				0.00%		0.00%		0.00%		0.00%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		283,145.95		0.00		0.00		0.00		283,145.95
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		1		0		0		0		1
			% # Loans		0.02%		0.00%		0.00%		0.00%		0.02%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		283,145.95		0.00		0.00		0.00		283,145.95
			% Balance		0.03%		0.00%		0.00%		0.00%		0.03%
			# Loans		1		0		0		0		1
			% # Loans		0.02%		0.00%		0.00%		0.00%		0.02%










Page 11 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				478,908.96		0.00		0.00		478,908.96
			% Balance				0.13%		0.00%		0.00%		0.13%
			# Loans				1		0		0		1
			% # Loans				0.06%		0.00%		0.00%		0.06%
	FORECLOSURE		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	BANKRUPTCY		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	REO		Balance		0.00		0.00		0.00		0.00		0.00
			% Balance		0.00%		0.00%		0.00%		0.00%		0.00%
			# Loans		0		0		0		0		0
			% # Loans		0.00%		0.00%		0.00%		0.00%		0.00%
	TOTAL		Balance		0.00		478,908.96		0.00		0.00		478,908.96
			% Balance		0.00%		0.13%		0.00%		0.00%		0.13%
			# Loans		0		1		0		0		1
			% # Loans		0.00%		0.06%		0.00%		0.00%		0.06%









Page 12 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
REO Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 13 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Foreclosure Report
Loan Number			Original		Stated				Current		State &

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 14 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										16		25		41
Number of Repurchased Loans										0		3		3
Total Number of Loans Prepaid in Full										16		28		44
Curtailments Amount										43,627.90		90,889.89		134,517.79
Paid in Full Balance										3,925,275.11		3,744,193.57		7,669,468.68
Repurchased Loans Balance										0.00		587,098.60		587,098.60
Total Prepayment Amount										3,968,903.01		4,422,182.06		8,391,085.07

Cumulative


Number of Paid in Full Loans										16		25		41
Number of Repurchased Loans										0		3		3
Total Number of Loans Prepaid in Full										16		28		44
Paid in Full Balance										3,925,275.11		3,744,193.57		7,669,468.68
Repurchased Loans Balance										0.00		587,098.60		587,098.60
Curtailments Amount										43,627.90		90,889.89		134,517.79
Total Prepayment Amount										3,968,903.01		4,422,182.06		8,391,085.07










Page 15 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										1.06%		0.54%		0.70%
3 Months Avg SMM										1.06%		0.54%		0.70%
12 Months Avg SMM										1.06%		0.54%		0.70%
Avg SMM Since Cut-off										1.06%		0.54%		0.70%


CPR										11.99%		6.25%		8.08%
3 Months Avg CPR										11.99%		6.25%		8.08%
12 Months Avg CPR										11.99%		6.25%		8.08%
Avg CPR Since Cut-off										11.99%		6.25%		8.08%


PSA										2,638.69%		1,356.80%		1,761.52%
3 Months Avg PSA Approximation										2,638.70%		1,356.81%		1,761.51%
12 Months Avg PSA Approximation										2,638.70%		1,356.81%		1,761.51%
Avg PSA Since Cut-off Approximation										2,638.70%		1,356.81%		1,761.51%










Page 16 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

Single Monthly Mortality (SMM): (Voluntary partial and full prepayments + Repurchases + Liquidations )/(Beg Principal Balance - Sched Principal) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) PSA Standard Prepayment Model: CPR/(0.002min(30,WAS)) Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn)(1-SMMn+1)...(1-SMMm)]^(1/months in period n,m) Conditional Prepayment Rate (CPR): 1-((1-SMM)^12) Average PSA Approximation over period between the nth month and mth month: AvgCPRn,m/(0.002*Avg WASn,m)) Average WASn,m: (min(30,WASn)+min(30,WASn+1)+...+min(30,WASm)/(number of months in the period n,m) Weighted Average Seasoning (WAS) Dates correspond to distribution dates. Note: Prepayment rates are calculated since deal issue date and include partial and full voluntary prepayments, liquidations, and repurchases.













Page 17 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Prepayment Detail Report
Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

108343260 1			82,500.00		82,310.01			27-Jul-2005		8.800%		MD - 75.00%		Paid Off - 360		01-Apr-2005
			82,500.00

110341161 2			263,175.00		262,838.20			26-Jul-2005		8.250%		FL - 72.50%		Paid Off - 360		01-Jun-2005
110341161 2					262,838.20			26-Jul-2005		8.250%		FL - 72.50%		Paid Off - 360		01-Jun-2005
110783602 2			133,000.00		132,546.97			05-Aug-2005		6.850%		MD - 62.24%		Paid Off - 360		01-Apr-2005
110783602 2					132,546.97			05-Aug-2005		6.850%		MD - 62.24%		Paid Off - 360		01-Apr-2005
110788544 1			230,000.00		229,561.45			01-Aug-2005		8.300%		NJ - 63.89%		Paid Off - 360		01-May-2005
110788544 1					229,561.45			01-Aug-2005		8.300%		NJ - 63.89%				01-May-2005
111590261 2			86,000.00		85,880.77			01-Aug-2005		9.900%		OH - 55.84%		Paid Off - 360		01-May-2005
111590261 2					85,880.77			01-Aug-2005		9.900%		OH - 55.84%		Paid Off - 360		01-May-2005
112739180 1			90,000.00		89,810.89			30-Jul-2005		8.300%		CA - 69.23%		Paid Off - 360		01-May-2005
112739180 1					89,810.89			30-Jul-2005		8.300%		CA - 69.23%		Paid Off - 360		01-May-2005
113042360 2			460,000.00		458,859.96			03-Aug-2005		6.990%		CA - 79.17%		Paid Off - 360		01-May-2005
113042360 2					458,859.96			03-Aug-2005		6.990%		CA - 79.17%		Paid Off - 360		01-May-2005
114176167 1			136,800.00		136,562.15			05-Aug-2005		8.750%		OH - 84.97%		Paid Off - 360		01-May-2005
114176167 1					136,562.15			05-Aug-2005		8.750%		OH - 84.97%		Paid Off - 360		01-May-2005
114912603 1			102,407.00		101,865.52			05-Aug-2005		7.750%		FL - 73.73%		Paid Off - 240		01-May-2005
114912603 1					101,865.52			05-Aug-2005		7.750%		FL - 73.73%		Paid Off - 240		01-May-2005
115972606 1			208,000.00		207,699.47			26-Jul-2005		7.650%		FL - 79.94%		Paid Off - 360		01-Jun-2005
115972606 1					207,699.47			26-Jul-2005		7.650%		FL - 79.94%		Paid Off - 360		01-Jun-2005
116689365 1			60,000.00		59,928.52			01-Aug-2005		8.600%		IA - 62.46%		Paid Off - 360		01-Jun-2005
116689365 1					59,928.52			01-Aug-2005		8.600%		IA - 62.46%		Paid Off - 360		01-Jun-2005
117000562 1			87,750.00		87,639.96			29-Jul-2005		8.350%		OH - 75.00%		Paid Off - 360		01-Jun-2005
117000562 1					87,639.96			29-Jul-2005		8.350%		OH - 75.00%		Paid Off - 360		01-Jun-2005
117587501 1			138,000.00		137,848.35			01-Aug-2005		8.990%		FL - 80.00%		Paid Off - 360		01-Jun-2005
117587501 1					137,848.35			01-Aug-2005		8.990%		FL - 80.00%		Paid Off - 360		01-Jun-2005
117983908 1			138,600.00		138,449.59			01-Aug-2005		9.050%		AZ - 82.50%		Paid Off - 360		01-Jun-2005
117983908 1					138,449.59			01-Aug-2005		9.050%		AZ - 82.50%		Paid Off - 360		01-Jun-2005
118254424 2			106,500.00		106,441.70			10-Aug-2005		8.990%		AL - 75.00%		Paid Off - 360		01-Jul-2005
118254424 2					106,441.70			10-Aug-2005		8.990%		AL - 75.00%		Paid Off - 360		01-Jul-2005
118334663 1			208,250.00		208,132.64			04-Aug-2005		8.850%		NV - 85.00%		Paid Off - 360		01-Jul-2005
118334663 1					208,132.64			04-Aug-2005		8.850%		NV - 85.00%		Paid Off - 360		01-Jul-2005
118405729 2			220,350.00		220,234.56			29-Jul-2005		9.200%		TN - 65.00%		Paid Off - 360		01-Jul-2005
118405729 2					220,234.56			29-Jul-2005		9.200%		TN - 65.00%		Paid Off - 360		01-Jul-2005
118475607 2			189,600.00		189,438.34			28-Jul-2005		6.800%		FL - 83.63%		Paid Off - 360		01-Jul-2005
118475607 2					189,438.34			28-Jul-2005		6.800%		FL - 83.63%		Paid Off - 360		01-Jul-2005
118512284 2			184,000.00		183,899.28			27-Jul-2005		8.990%		FL - 84.95%		Paid Off - 360		01-Jul-2005
118512284 2					183,899.28			27-Jul-2005		8.990%		FL - 84.95%		Paid Off - 360		01-Jul-2005
118708569 2			143,000.00		142,943.17			28-Jul-2005		10.500%		IL - 56.52%		Paid Off - 360		01-Jul-2005
118708569 2					142,943.17			28-Jul-2005		10.500%		IL - 56.52%		Paid Off - 360		01-Jul-2005
118879907 2			185,400.00		185,328.67			09-Aug-2005		10.650%		IL - 90.00%		Paid Off - 360		01-Jul-2005
118879907 2					185,328.67			09-Aug-2005		10.650%		IL - 90.00%		Paid Off - 360		01-Jul-2005
119195469 2			446,048.00		445,660.18			02-Aug-2005		6.700%		MA - 89.21%		Paid Off - 360		01-Jul-2005
119195469 2					445,660.18			02-Aug-2005		6.700%		MA - 89.21%		Paid Off - 360		01-Jul-2005
119431849 1			166,250.00		166,130.27			03-Aug-2005		7.650%		ME - 80.12%		Paid Off - 360		01-Jul-2005
119431849 1					166,130.27			03-Aug-2005		7.650%		ME - 80.12%		Paid Off - 360		01-Jul-2005
119710143 2			180,000.00		179,888.69			09-Aug-2005		8.400%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
119710143 2					179,888.69			09-Aug-2005		8.400%		NJ - 80.00%		Paid Off - 360		01-Jul-2005
119858744 1			240,000.00		240,000.00			29-Jul-2005		7.990%		IL - 76.43%		Paid Off - 360		01-Jul-2005
119858744 1					240,000.00			29-Jul-2005		7.990%		IL - 76.43%		Paid Off - 360		01-Jul-2005
119882868 2			402,900.00		402,900.00			03-Aug-2005		9.200%		CA - 79.00%		Paid Off - 360		01-Jul-2005
119882868 2					402,900.00			03-Aug-2005		9.200%		CA - 79.00%		Paid Off - 360		01-Jul-2005
120327242 1			70,000.00		69,974.98			08-Aug-2005		10.990%		GA - 46.67%		Paid Off - 360		01-Jul-2005
120327242 1					69,974.98			08-Aug-2005		10.990%		GA - 46.67%		Paid Off - 360		01-Jul-2005
120361365 2			224,190.00		224,095.99			28-Jul-2005		10.250%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
120361365 2					224,095.99			28-Jul-2005		10.250%		NJ - 90.00%		Paid Off - 360		01-Jul-2005
120363783 1			212,500.00		212,441.19			02-Aug-2005		12.150%		NC - 85.00%		Paid Off - 360		01-Jul-2005
120363783 1					212,441.19			02-Aug-2005		12.150%		NC - 85.00%		Paid Off - 360		01-Jul-2005
120380126 1			315,000.00		314,899.33			25-Jul-2005		11.500%		CA - 90.00%		Paid Off - 360		01-Jul-2005
120380126 1					314,899.33			25-Jul-2005		11.500%		CA - 90.00%		Paid Off - 360		01-Jul-2005
120444047 1			96,000.00		95,928.03			25-Jul-2005		7.450%		AZ - 80.88%		Paid Off - 360		01-Jul-2005
120444047 1					95,928.03			25-Jul-2005		7.450%		AZ - 80.88%		Paid Off - 360		01-Jul-2005
120464144 2			120,000.00		119,931.67			26-Jul-2005		8.800%		FL - 80.00%		Paid Off - 360		01-Jul-2005
120464144 2					119,931.67			26-Jul-2005		8.800%		FL - 80.00%		Paid Off - 360		01-Jul-2005
120625884 1			170,500.00		170,385.36			29-Jul-2005		7.990%		AZ - 81.19%		Paid Off - 360		01-Jul-2005
120625884 1					170,385.36			29-Jul-2005		7.990%		AZ - 81.19%		Paid Off - 360		01-Jul-2005
120662523 1			151,500.00		151,440.44			29-Jul-2005		10.550%		IL - 89.12%		Paid Off - 360		01-Jul-2005
120662523 1					151,440.44			29-Jul-2005		10.550%		IL - 89.12%		Paid Off - 360		01-Jul-2005
120742705 1			157,000.00		156,890.30			05-Aug-2005		7.800%		MD - 87.22%		Paid Off - 360		01-Jul-2005
120742705 1					156,890.30			05-Aug-2005		7.800%		MD - 87.22%		Paid Off - 360		01-Jul-2005
121172407 1			142,830.00		142,725.05			02-Aug-2005		7.550%		IL - 90.00%		Paid Off - 360		01-Jul-2005
121172407 1					142,725.05			02-Aug-2005		7.550%		IL - 90.00%		Paid Off - 360		01-Jul-2005
121434005 1			172,000.00		171,909.89			10-Aug-2005		9.200%		MD - 66.15%		Paid Off - 360		01-Jul-2005
121434005 1					171,909.89					9.200%		MD - 66.15%		Paid Off - 360


Page 18 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution

Prepayment Detail Report - Mortgage Loans Prepaid in Full During Current Distribution
Loan Number			Original							Current		State &		Type Prepayment		First
Loan Number			Original							Current		State &		Type Prepayment

&		Loan	Principal		Prepayment			Prepayment		Note		LTV at		&		Payment

Loan Group		Status	Balance		Amount			Date		Rate		Origination		Original Term		Date

121444764 2			584,600.00		584,386.96			04-Aug-2005		10.900%		FL - 74.00%		Paid Off - 360		01-Jul-2005
			584,600.00

121581326 1			90,000.00		89,959.32			01-Aug-2005		9.900%		NJ - 74.38%		Paid Off - 360		01-Jul-2005
121581326 1					89,959.32			01-Aug-2005		9.900%		NJ - 74.38%		Paid Off - 360		01-Jul-2005
121718167 1			68,850.00		68,797.87			10-Aug-2005		7.400%		MO - 84.99%		Paid Off - 360		01-Jul-2005
121718167 1					68,797.87			10-Aug-2005		7.400%		MO - 84.99%		Paid Off - 360		01-Jul-2005
122012560 1			213,078.00		212,902.99			03-Aug-2005		6.990%		IL - 66.44%		Paid Off - 360		01-Jul-2005
122012560 1					212,902.99			03-Aug-2005		6.990%		IL - 66.44%		Paid Off - 360		01-Jul-2005
114742307 1			134,887.00		134,640.08			02-Aug-2005		6.450%		FL - 66.78%		Repur/Subs - 360		01-Jun-2005
114742307 1					134,640.08			02-Aug-2005		6.450%		FL - 66.78%		Repur/Subs - 360		01-Jun-2005
120746623 1			302,670.00		302,458.52			02-Aug-2005		7.800%		FL - 86.48%		Repur/Subs - 360		01-Jul-2005
120746623 1					302,458.52			02-Aug-2005		7.800%		FL - 86.48%		Repur/Subs - 360		01-Jul-2005
124063660 1			150,000.00		150,000.00			05-Aug-2005		8.990%		NJ - 66.67%		Repur/Subs - 360		01-Aug-2005
124063660 1					150,000.00			05-Aug-2005		8.990%		NJ - 66.67%		Repur/Subs - 360		01-Aug-2005


TOTAL			8,264,135.00		8,256,567.28
TOTAL


Page 19 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Realized Loss Report

COLLATERAL REALIZED LOSSES



											Group 2		Group 1		Total


Current
Current



Number of Loans Liquidated										0		0		0
Collateral Principal Realized Loss/(Gain) Amount										0.00		0.00		0.00
Collateral Interest Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00

Cumulative
Cumulative



Number of Loans Liquidated										0		0		0
Collateral Realized Loss/(Gain) Amount										0.00		0.00		0.00
Net Liquidation Proceeds										0.00		0.00		0.00










Page 20 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



MDR										0.00%		0.00%		0.00%
3 Months Avg MDR										0.00%		0.00%		0.00%
12 Months Avg MDR										0.00%		0.00%		0.00%
Avg MDR Since Cut-off										0.00%		0.00%		0.00%


CDR										0.00%		0.00%		0.00%
3 Months Avg CDR										0.00%		0.00%		0.00%
12 Months Avg CDR										0.00%		0.00%		0.00%
Avg CDR Since Cut-off										0.00%		0.00%		0.00%


SDA										0.00%		0.00%		0.00%
3 Months Avg SDA Approximation										0.00%		0.00%		0.00%
12 Months Avg SDA Approximation										0.00%		0.00%		0.00%
Avg SDA Since Cut-off Approximation										0.00%		0.00%		0.00%


Loss Severity Approximation for Current Period										0.00%		0.00%		0.00%
3 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
12 Months Avg Loss Severity Approximation										0.00%		0.00%		0.00%
Avg Loss Severity Approximation Since Cut-off										0.00%		0.00%		0.00%












Page 21 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution





COLLATERAL REALIZED LOSS CALCULATION METHODOLOGY
	Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total Beg Principal Balance)



	Conditional Default Rate (CDR): 1-((1-MDR)^12)

	SDA Standard Default Assumption: CDR/IF(WAS<61,MIN(30,WAS)0.02,MAX(0.03,MIN(30,WAS)0.02-0.0095*(WAS-60)))

	Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn)(1-MDRn+1)...*(1-MDRm)]^(1/months in period n,m)
	Average CDR over period between the nth month and mth month (AvgCDRn,m): 1-((1-AvgMDRn,m)^12)

	Average SDA Approximation over period between the nth month and mth month:
	AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)0.02,MAX(0.03,MIN(30,Avg WASn,m)0.02-0.0095*(Avg WASn,m-60)))

	Average WASn,m: (WASn + WASn+1 +...+ WASm )/(number of months in the period n,m)
	Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

	Average Loss Severity Approximation over period between nth month and mth month: Avg(Loss Severityn,m)

	Note: Default rates are calculated since deal issue date and include realized gains and additional realized losses and gains from prior periods.
	Dates correspond to distribution dates.




Page 22 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Realized Loss Detail Report
Loan Number			Current		State &				Prior		Realized				Cumulative
															Cumulative
&		Loan	Note		LTV at		Original		Principal		Loss/(Gain)		Realized		Realized

Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)
Loan Group		Status	Rate		Origination		Term		Balance		Revision		Loss/(Gain)		Loss/(Gain)




TOTAL



Page 23 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Triggers and Adj. Cert. Report
TRIGGER EVENTS
TRIGGER EVENTS
										Group 2		Group 1		Total
						Does a Trigger Event Exist? (0=No,1=Yes)								0
						Has a Stepdown Date Occurred? (0=No,1=Yes)								0
						Balances 60+ days includes REO, BKC and FCL								283,145.95
						Delinquency Percentage								0.0238%
						Balance of Mezzanine and C Class								232,800,812.21
						Ending Pool Balance								1,190,827,561.18
						Credit Enhancement Percentage (Current Period)								19.5495%
						Credit Enhancement Percentage (Prior Period)								0.0000%
						Does a Sequential Trigger Exist? (0=No,1=Yes)								0



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														3.490000%
Next LIBOR Rate														3.641250%




Page 24 of 25
Ameriquest Mortgage Securities, Inc. 2005-R6

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R6

August 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

			A-1A							3.88%			$0.00		$0.00
										3.88%			$0.00		$0.00
			A-1B							3.93%			$0.00		$0.00
										3.93%			$0.00		$0.00
			A-2							3.84%			$0.00		$0.00
										3.84%			$0.00		$0.00
			M-1							4.24%			$0.00		$0.00
										4.24%			$0.00		$0.00
			M-2							4.29%			$0.00		$0.00
										4.29%			$0.00		$0.00
			M-3							4.34%			$0.00		$0.00
										4.34%			$0.00		$0.00
			M-4							4.49%			$0.00		$0.00
										4.49%			$0.00		$0.00
			M-5							4.79%			$0.00		$0.00
										4.79%			$0.00		$0.00
			M-6							4.79%			$0.00		$0.00
										4.79%			$0.00		$0.00
			M-7							5.34%			$0.00		$0.00
										5.34%			$0.00		$0.00
			M-8							5.49%			$0.00		$0.00
										5.49%			$0.00		$0.00
			M-9							6.64%			$0.00		$0.00
										6.64%			$0.00		$0.00
			M-10							6.64%			$0.00		$0.00
										6.64%			$0.00		$0.00
			M-11							6.64%			$0.00		$0.00
										6.64%			$0.00		$0.00
			CE							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00
			P							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00
			R							0.00%			$0.00		$0.00
										0.00%			$0.00		$0.00






Page 25 of 25

Ameriquest Mortgage Securities Inc., Asset-Backed Pass-Through Certificates, Series 2005-R6 8-K