
                                       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):  October 25, 2005
                         (Date of earliest event reported)

          Ameriquest Mortgage Securities Inc (as Depositor under the Pooling
          and Servicing Agreement, dated as August 1, 2005, providing for the
          issuance of Asset-Backed Pass-Through Certificates, Series 2005-R7)
                 (Exact name of registrant as specified in charter)


                                       DELAWARE
                     (State or Other Jurisdiction of Incorporation)

               333-121781-07                          33-0885129
          (Commission File Number)        (I.R.S. Employer Identification No.)


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


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


(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
     October 25, 2005.

                                    Signatures

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


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


          Date:  Oct 28, 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 October 25, 2005.



Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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					6
										2. Collection Account Report					6
										3. Credit Enhancement Report					8
										4. Collateral Report					9
				Certificate Insurer(s)						5. Delinquency Report					12
				Certificate Insurer(s)						5. Delinquency Report					12
										6. REO Report					15

				Fannie Mae						7. Foreclosure Report					16
										8. Prepayment Report					17
										9. Prepayment Detail Report					20
										9. Prepayment Detail Report					20
										10. Realized Loss Report					23
										11. Realized Loss Detail Report					26
				Servicer(s)						11. Realized Loss Detail Report					26
				Servicer(s)						12. Triggers and Adj. Cert. Report					27
				Ameriquest Mortgage Corp						12. Triggers and Adj. Cert. Report					27
				Ameriquest Mortgage Corp						13. Additional Certificate Report					28
										13. Additional Certificate Report					28


				Underwriter(s)
				Morgan Stanley
				J. P. Morgan
				UBS Securities
				Deutsche Bank Securities

										Total Number of Pages					28
															28


				Dates						Contacts

				Cut-Off Date:			August 01, 2005			Valerie Delgado
				Close Date:			August 26, 2005			Administrator
				First Distribution Date:			September 26, 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:			October 25, 2005
										Factor Information:			(800) 735-7777
				Record Date:			September 30, 2005			Factor Information:			(800) 735-7777
										Main Phone Number:			(714) 247-6000

							October 24, 2005
							October 24, 2005

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






Page 1 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Certificate Payment Report
Current Period Distribution - 1
					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	FLT/STEP/AF	$	424,688,000.00		414,275,140.96		1,294,839.97		15,352,950.67		16,647,790.64		0.00		0.00		398,922,190.29
A-1A	FLT/STEP/AF	$	424,688,000.00		414,275,140.96		1,294,839.97		15,352,950.67		16,647,790.64		0.00		0.00		398,922,190.29
A-1B	FLT/STEP/AF	$	182,289,000.00		182,289,000.00		575,628.15		0.00		575,628.15		0.00		0.00		182,289,000.00
A-1C	FLT/STEP/AF	$	231,046,000.00		231,046,000.00		740,759.15		0.00		740,759.15		0.00		0.00		231,046,000.00
A-1D	FLT/STEP/AF	$	191,914,000.00		191,914,000.00		626,119.43		0.00		626,119.43		0.00		0.00		191,914,000.00
A-2A	FLT/STEP/AF	$	85,359,000.00		81,865,157.18		259,830.91		4,326,763.74		4,586,594.65		0.00		0.00		77,538,393.44
A-2B	FLT/STEP/AF	$	38,067,000.00		38,067,000.00		122,660.33		0.00		122,660.33		0.00		0.00		38,067,000.00
A-2C	FLT/STEP/AF	$	57,287,000.00		57,287,000.00		188,744.75		0.00		188,744.75		0.00		0.00		57,287,000.00
A-2D	FLT/STEP/AF	$	27,600,000.00		27,600,000.00		93,380.00		0.00		93,380.00		0.00		0.00		27,600,000.00
M-1	FLT/STEP/AF	$	48,000,000.00		48,000,000.00		166,653.33		0.00		166,653.33		0.00		0.00		48,000,000.00
M-2	FLT/STEP/AF	$	43,500,000.00		43,500,000.00		151,730.42		0.00		151,730.42		0.00		0.00		43,500,000.00
M-3	FLT/STEP/AF	$	30,750,000.00		30,750,000.00		107,753.13		0.00		107,753.13		0.00		0.00		30,750,000.00
M-4	FLT/STEP/AF	$	23,250,000.00		23,250,000.00		83,157.50		0.00		83,157.50		0.00		0.00		23,250,000.00
M-5	FLT/STEP/AF	$	23,250,000.00		23,250,000.00		83,906.67		0.00		83,906.67		0.00		0.00		23,250,000.00
M-6	FLT/STEP/AF	$	16,500,000.00		16,500,000.00		60,610.00		0.00		60,610.00		0.00		0.00		16,500,000.00
M-7	FLT/STEP/AF	$	13,500,000.00		13,500,000.00		54,701.25		0.00		54,701.25		0.00		0.00		13,500,000.00
M-8	FLT/STEP/AF	$	14,250,000.00		14,250,000.00		59,462.08		0.00		59,462.08		0.00		0.00		14,250,000.00
M-9	FLT/STEP/AF	$	13,500,000.00		13,500,000.00		61,226.25		0.00		61,226.25		0.00		0.00		13,500,000.00
M-10	FLT/STEP/AF	$	11,250,000.00		11,250,000.00		57,365.63		0.00		57,365.63		0.00		0.00		11,250,000.00
M-11	FLT/STEP/AF	$	8,250,000.00		8,250,000.00		42,068.13		0.00		42,068.13		0.00		0.00		8,250,000.00
M-12	FLT/STEP/AF	$	5,250,000.00		5,250,000.00		26,770.63		0.00		26,770.63		0.00		0.00		5,250,000.00
CE	EXE	$	10,499,950.60		10,500,000.35		2,915,924.78		0.00		2,915,924.78		0.00		0.00		10,500,000.35
P	FIX/EXE	$	100.00		100.00		196,394.01		0.00		196,394.01		0.00		0.00		100.00
R-X	NPR/EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R	NPR/EXE	$	0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,500,000,050.60		1,486,093,398.49		7,969,686.50		19,679,714.41		27,649,400.91		0.00		0.00		1,466,413,684.08
Total





Page 2 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

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	09/26/05		10/24/05		A-Act/360		03072SH81		424,688,000.00		975.481155		3.048921		36.151129		39.200050	939.330026
A-1B	09/26/05		10/24/05		A-Act/360		03072SH99		182,289,000.00		1,000.000000		3.157778		0.000000		3.157778	1,000.000000
A-1C	09/26/05		10/24/05		A-Act/360		03072SJ22		231,046,000.00		1,000.000000		3.206111		0.000000		3.206111	1,000.000000
A-1D	09/26/05		10/24/05		A-Act/360		03072SJ30		191,914,000.00		1,000.000000		3.262500		0.000000		3.262500	1,000.000000
A-2A	09/26/05		10/24/05		A-Act/360		03072SJ48		85,359,000.00		959.068841		3.043978		50.689016		53.732994	908.379825
A-2B	09/26/05		10/24/05		A-Act/360		03072SJ55		38,067,000.00		1,000.000000		3.222222		0.000000		3.222222	1,000.000000
A-2C	09/26/05		10/24/05		A-Act/360		03072SJ63		57,287,000.00		1,000.000000		3.294722		0.000000		3.294722	1,000.000000
A-2D	09/26/05		10/24/05		A-Act/360		03072SJ71		27,600,000.00		1,000.000000		3.383333		0.000000		3.383333	1,000.000000
M-1	09/26/05		10/24/05		A-Act/360		03072SJ89		48,000,000.00		1,000.000000		3.471944		0.000000		3.471944	1,000.000000
M-2	09/26/05		10/24/05		A-Act/360		03072SJ97		43,500,000.00		1,000.000000		3.488056		0.000000		3.488056	1,000.000000
M-3	09/26/05		10/24/05		A-Act/360		03072SK20		30,750,000.00		1,000.000000		3.504167		0.000000		3.504167	1,000.000000
M-4	09/26/05		10/24/05		A-Act/360		03072SK38		23,250,000.00		1,000.000000		3.576667		0.000000		3.576667	1,000.000000
M-5	09/26/05		10/24/05		A-Act/360		03072SK46		23,250,000.00		1,000.000000		3.608889		0.000000		3.608889	1,000.000000
M-6	09/26/05		10/24/05		A-Act/360		03072SK53		16,500,000.00		1,000.000000		3.673333		0.000000		3.673333	1,000.000000
M-7	09/26/05		10/24/05		A-Act/360		03072SK61		13,500,000.00		1,000.000000		4.051944		0.000000		4.051944	1,000.000000
M-8	09/26/05		10/24/05		A-Act/360		03072SK79		14,250,000.00		1,000.000000		4.172778		0.000000		4.172778	1,000.000000
M-9	09/26/05		10/24/05		A-Act/360		03072SK87		13,500,000.00		1,000.000000		4.535278		0.000000		4.535278	1,000.000000
M-10	09/26/05		10/24/05		A-Act/360		03072SK95		11,250,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
M-11	09/26/05		10/24/05		A-Act/360		03072SL29		8,250,000.00		1,000.000000		5.099167		0.000000		5.099167	1,000.000000
M-12	09/26/05		10/24/05		A-Act/360		03072SL37		5,250,000.00		1,000.000000		5.099168		0.000000		5.099168	1,000.000000
CE	09/25/05		10/24/05		A-30/360				10,499,950.60		1,000.004738		277.708428		0.000000		277.708428	1,000.004738
P	09/25/05		10/24/05		F-30/360				100.00		1,000.000000		1,963,940.100000		0.000000		1,963,940.100000	1,000.000000
R-X	09/25/05		10/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000
R	09/25/05		10/24/05		A-30/360				0.00		0.000000		0.000000		0.000000		0.000000	0.000000




Page 3 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

Distribution to Date - 1
																	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	424,688,000.00		2,644,516.48		24,286,367.57		1,479,442.14		25,765,809.71		28,410,326.19		0.00		0.00		398,922,190.29
A-1B	182,289,000.00		1,161,229.18		0.00		0.00		0.00		1,161,229.18		0.00		0.00		182,289,000.00
A-1C	231,046,000.00		1,494,928.79		0.00		0.00		0.00		1,494,928.79		0.00		0.00		231,046,000.00
A-1D	191,914,000.00		1,264,124.36		0.00		0.00		0.00		1,264,124.36		0.00		0.00		191,914,000.00
A-2A	85,359,000.00		535,515.65		7,364,715.39		455,891.17		7,820,606.56		8,356,122.21		0.00		0.00		77,538,393.44
A-2B	38,067,000.00		247,572.46		0.00		0.00		0.00		247,572.46		0.00		0.00		38,067,000.00
A-2C	57,287,000.00		381,164.67		0.00		0.00		0.00		381,164.67		0.00		0.00		57,287,000.00
A-2D	27,600,000.00		188,699.31		0.00		0.00		0.00		188,699.31		0.00		0.00		27,600,000.00
M-1	48,000,000.00		336,972.70		0.00		0.00		0.00		336,972.70		0.00		0.00		48,000,000.00
M-2	43,500,000.00		306,831.52		0.00		0.00		0.00		306,831.52		0.00		0.00		43,500,000.00
M-3	30,750,000.00		217,923.15		0.00		0.00		0.00		217,923.15		0.00		0.00		30,750,000.00
M-4	23,250,000.00		168,258.65		0.00		0.00		0.00		168,258.65		0.00		0.00		23,250,000.00
M-5	23,250,000.00		169,808.66		0.00		0.00		0.00		169,808.66		0.00		0.00		23,250,000.00
M-6	16,500,000.00		122,709.37		0.00		0.00		0.00		122,709.37		0.00		0.00		16,500,000.00
M-7	13,500,000.00		110,973.57		0.00		0.00		0.00		110,973.57		0.00		0.00		13,500,000.00
M-8	14,250,000.00		120,701.27		0.00		0.00		0.00		120,701.27		0.00		0.00		14,250,000.00
M-9	13,500,000.00		124,473.57		0.00		0.00		0.00		124,473.57		0.00		0.00		13,500,000.00
M-10	11,250,000.00		116,852.98		0.00		0.00		0.00		116,852.98		0.00		0.00		11,250,000.00
M-11	8,250,000.00		85,692.19		0.00		0.00		0.00		85,692.19		0.00		0.00		8,250,000.00
M-12	5,250,000.00		54,531.39		0.00		0.00		0.00		54,531.39		0.00		0.00		5,250,000.00
CE	10,499,950.60		6,032,938.74		-46.28		-3.47		0.00		6,032,938.74		0.00		49.75		10,500,000.35
P	100.00		311,888.04		0.00		0.00		0.00		311,888.04		0.00		0.00		100.00
R-X	0.00		0.00		0.00		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		0.00		0.00		0.00


Total	1,500,000,050.60		16,198,306.70		31,651,036.68		1,935,329.84		33,586,416.27		49,784,722.97		0.00		49.75		1,466,413,684.08



Page 4 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

Interest Detail - 1
	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	3.88000%		414,275,140.96		1,294,839.97		0.00		0.00		0.00		1,294,839.97		1,294,839.97		0.00
A-1B	3.92000%		182,289,000.00		575,628.15		0.00		0.00		0.00		575,628.15		575,628.15		0.00
A-1C	3.98000%		231,046,000.00		740,759.15		0.00		0.00		0.00		740,759.15		740,759.15		0.00
A-1D	4.05000%		191,914,000.00		626,119.43		0.00		0.00		0.00		626,119.43		626,119.43		0.00
A-2A	3.94000%		81,865,157.18		259,830.91		0.00		0.00		0.00		259,830.91		259,830.91		0.00
A-2B	4.00000%		38,067,000.00		122,660.33		0.00		0.00		0.00		122,660.33		122,660.33		0.00
A-2C	4.09000%		57,287,000.00		188,744.75		0.00		0.00		0.00		188,744.75		188,744.75		0.00
A-2D	4.20000%		27,600,000.00		93,380.00		0.00		0.00		0.00		93,380.00		93,380.00		0.00
M-1	4.31000%		48,000,000.00		166,653.33		0.00		0.00		0.00		166,653.33		166,653.33		0.00
M-2	4.33000%		43,500,000.00		151,730.42		0.00		0.00		0.00		151,730.42		151,730.42		0.00
M-3	4.35000%		30,750,000.00		107,753.13		0.00		0.00		0.00		107,753.13		107,753.13		0.00
M-4	4.44000%		23,250,000.00		83,157.50		0.00		0.00		0.00		83,157.50		#######		0.00
M-5	4.48000%		23,250,000.00		83,906.67		0.00		0.00		0.00		83,906.67		83,906.67		0.00
M-6	4.56000%		16,500,000.00		60,610.00		0.00		0.00		0.00		60,610.00		60,610.00		0.00
M-7	5.03000%		13,500,000.00		54,701.25		0.00		0.00		0.00		54,701.25		54,701.25		0.00
M-8	5.18000%		14,250,000.00		59,462.08		0.00		0.00		0.00		59,462.08		59,462.08		0.00
M-9	5.63000%		13,500,000.00		61,226.25		0.00		0.00		0.00		61,226.25		61,226.25		0.00
M-10	6.33000%		11,250,000.00		57,365.63		0.00		0.00		0.00		57,365.63		57,365.63		0.00
M-11	6.33000%		8,250,000.00		42,068.13		0.00		0.00		0.00		42,068.13		42,068.13		0.00
M-12	6.33000%		5,250,000.00		26,770.63		0.00		0.00		0.00		26,770.63		26,770.63		0.00
CE	333.24854%		10,500,000.35		0.00		0.00		0.00		0.00		0.00		2,915,924.78		0.00
P	0.00000%		100.00		0.00		0.00		0.00		0.00		0.00		196,394.01		0.00
R-X	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00
R	0.00000%		0.00		0.00		0.00		0.00		0.00		0.00		0.00		0.00


Total			1,486,093,398.49		4,857,367.71		0.00		0.00		0.00		4,857,367.71		7,969,686.50		0.00



Page 5 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Collection Account Report
SUMMARY
SUMMARY
										Group 2		Group 1		Total
Principal Collections										4,326,763.74		15,352,950.67		19,679,714.41
Principal Withdrawals										0.00		0.00		0.00
Principal Other Accounts										0.00		0.00		0.00
TOTAL NET PRINCIPAL										4,326,763.74		15,352,950.67		19,679,714.41
Interest Collections										1,410,620.86		7,587,882.81		8,998,503.66
Interest Withdrawals										-0.00		-0.00		-0.00
Interest Fees										-40,498.79		-149,761.25		-1,225,211.17
Interest Other Accounts										36,100.40		160,293.61		196,394.01
TOTAL NET INTEREST										1,406,222.47		7,598,415.17		7,969,686.50
TOTAL AVAILABLE FUNDS FOR DISTRIBUTION										5,732,986.21		22,951,365.84		27,649,400.91



PRINCIPAL - COLLECTIONS
PRINCIPAL - COLLECTIONS
											Group 2		Group 1		Total
Scheduled Principal Received											119,312.00		847,409.26		966,721.26
Curtailments											11,115.85		111,800.93		122,916.78
Prepayments In Full											4,196,335.89		13,842,077.10		18,038,412.99
Repurchased/Substitutions											0.00		551,663.38		551,663.38
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											-100,500.34		-653,698.29		-754,198.63
Realized Losses											-0.00		-0.00		-0.00
Advanced Principal											100,500.34		653,698.29		754,198.63
TOTAL PRINCIPAL COLLECTED											4,326,763.74		15,352,950.67		19,679,714.41


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 6 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

INTEREST - COLLECTIONS
INTEREST - COLLECTIONS
										Group 2		Group 1		Total
Scheduled Interest										1,493,696.23		7,987,572.31		9,481,268.54
Repurchased/Substitution Interest										0.00		2,620.40		2,620.40
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										-5,039.96		-15,263.56		-20,303.52
Delinquent Interest										-1,201,791.73		-6,272,833.61		-7,474,625.34
Compensating Interest										5,039.96		15,263.56		20,303.52
Civil Relief Act Shortfalls										-0.00		-193.35		-193.35
Interest Advanced										1,118,716.35		5,870,717.06		6,989,433.41
TOTAL INTEREST COLLECTED										1,410,620.86		7,587,882.81		8,998,503.66


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										36,100.40		160,293.61		196,394.01
Net WAC Investment Income
TOTAL INTEREST OTHER ACCOUNTS										36,100.40		160,293.61		196,394.01



INTEREST - FEES
INTEREST - FEES
										Group 2		Group 1		Total
Current Servicing Fees										20,613.56		113,400.10		134,013.66
Trustee Fees										290.33		1,443.45		1,733.78
Guaranty Fee										0.00		75,126.17		75,126.17
Lender Placed Insurance										0.00		0.00		0.00
SWAP (INFLOW) / OUTFLOW														1,014,337.57
TOTAL INTEREST FEES										40,498.79		149,761.25		1,225,211.17



Page 7 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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														10,500,000.35
Overcollateralization Reduction Amount														0.00
Overcollateralization Deficiency Amount														0.00
Overcollateralization Target Amount														10,500,000.35





Page 8 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Collateral Report


COLLATERAL



											Group 2		Group 1		Total



Loan Count:


Original										591		8,024		8,615
Prior										585		7,969		8,554
Prefunding										0		0		0
Scheduled Paid Offs										-0		-0		-0
Full Voluntary Prepayments										-9		-77		-86
Repurchases										-0		-2		-2
Liquidations										-0		-0		-0
Current										576		7,890		8,466
Principal Balance:


Original										252,347,283.47		1,247,652,767.13		1,500,000,050.60
Prior										248,853,453.15		1,237,239,945.34		1,486,093,398.49
Prefunding										0.00		0.00		0.00
Scheduled Principal										-119,312.00		-847,409.26		-966,721.26
Partial Prepayments										-11,115.85		-111,800.93		-122,916.78
Full Voluntary Prepayments										-4,196,335.89		-13,842,077.10		-18,038,412.99
Repurchases										-0.00		-551,663.38		-551,663.38
Liquidations										-0.00		-0.00		-0.00
Current										244,526,689.41		1,221,886,994.67		1,466,413,684.08





PREFUNDING

SPACE INTENTIONALLY LEFT BLANK






Page 9 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

CHARACTERISTICS
CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Coupon Original										7.20851%		7.75226%		7.66078%
Weighted Average Coupon Prior										7.20851%		7.75226%		7.66078%
Weighted Average Coupon Current										7.20278%		7.74969%		7.65811%
Weighted Average Months to Maturity Original										354		350		350
Weighted Average Months to Maturity Prior										354		350		350
Weighted Average Months to Maturity Current										353		349		349
Weighted Avg Remaining Amortization Term Original										354		350		350
Weighted Avg Remaining Amortization Term Prior										354		350		350
Weighted Avg Remaining Amortization Term Current										353		349		349
Weighted Average Seasoning Original										2.05		2.13		2.12
Weighted Average Seasoning Prior										2.05		2.13		2.12
Weighted Average Seasoning Current										3.05		3.13		3.12









Page 10 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

ARM CHARACTERISTICS
ARM CHARACTERISTICS
										Group 2		Group 1		Total
Weighted Average Margin Original										5.62446%		5.86728%		5.82576%
Weighted Average Margin Prior										5.62446%		5.86728%		5.82576%
Weighted Average Margin Current										5.63446%		5.87050%		5.83043%
Weighted Average Max Rate Original										13.40555%		13.93841%		13.84730%
Weighted Average Max Rate Prior										13.40555%		13.93841%		13.84730%
Weighted Average Max Rate Current										13.40119%		13.93539%		13.84471%
Weighted Average Min Rate Original										7.40555%		7.93841%		7.84730%
Weighted Average Min Rate Prior										7.40555%		7.93841%		7.84730%
Weighted Average Min Rate Current										7.40119%		7.93539%		7.84471%
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										20,613.56		113,400.10		134,013.66
Delinquent Servicing Fees										83,075.37		402,116.55		485,191.92
TOTAL SERVICING FEES										103,688.94		515,516.66		619,205.60


Total Servicing Fees										103,688.94		515,516.66		619,205.60
Compensating Interest										-5,039.96		-15,263.56		-20,303.52
Delinquent Servicing Fees										-83,075.37		-402,116.55		-485,191.92
COLLECTED SERVICING FEES										15,573.61		98,136.55		113,710.15


Total Advanced Interest										1,118,716.35		5,870,717.06		6,989,433.41
Total Advanced Principal										100,500.34		653,698.29		754,198.63
Aggregate Advances with respect to this Distribution										1,219,216.70		6,524,415.35		7,743,632.05





ADDITIONAL COLLATERAL INFORMATION
										Group 2		Group 1		Total
Prepayment Interest Shortfall (PPIS)										5,039.96		15,263.56		20,303.52
Compensating Interest										-5,039.96		-15,263.56		-20,303.52
Net Prepayment Interest Shortfall (PPIS)										0.00		0.00		0.00


Ending Pool Stated Principal Balance										244,526,689.41		1,221,886,994.67		1,466,413,684.08
Weighted Average Net Mortgage Rate										6.780967%		7.369896%		6.435568%




Page 11 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Delinquency Report

	TOTAL
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,372,173.83		0.00		0.00		3,372,173.83
			% Balance				0.23%		0.00%		0.00%		0.23%
			# Loans				25		0		0		25
			% # Loans				0.30%		0.00%		0.00%		0.30%
	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		1,399,338.04		107,673.13		0.00		0.00		1,507,011.17
			% Balance		0.10%		0.01%		0.00%		0.00%		0.10%
			# Loans		9		1		0		0		10
			% # Loans		0.11%		0.01%		0.00%		0.00%		0.12%
	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		1,399,338.04		3,479,846.96		0.00		0.00		4,879,185.00
			% Balance		0.10%		0.24%		0.00%		0.00%		0.33%
			# Loans		9		26		0		0		35
			% # Loans		0.11%		0.31%		0.00%		0.00%		0.41%









Page 12 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution


	GROUP 1
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				3,163,044.35		0.00		0.00		3,163,044.35
			% Balance				0.26%		0.00%		0.00%		0.26%
			# Loans				23		0		0		23
			% # Loans				0.29%		0.00%		0.00%		0.29%
	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		1,399,338.04		107,673.13		0.00		0.00		1,507,011.17
			% Balance		0.11%		0.01%		0.00%		0.00%		0.12%
			# Loans		9		1		0		0		10
			% # Loans		0.11%		0.01%		0.00%		0.00%		0.13%
	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		1,399,338.04		3,270,717.48		0.00		0.00		4,670,055.52
			% Balance		0.11%		0.27%		0.00%		0.00%		0.38%
			# Loans		9		24		0		0		33
			% # Loans		0.11%		0.30%		0.00%		0.00%		0.42%










Page 13 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

	GROUP 2
					< 1 PAYMENT		1 PAYMENT		2 PAYMENTS		3+ PAYMENTS		TOTAL
	DELINQUENT		Balance				209,129.48		0.00		0.00		209,129.48
			% Balance				0.09%		0.00%		0.00%		0.09%
			# Loans				2		0		0		2
			% # Loans				0.35%		0.00%		0.00%		0.35%
	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		209,129.48		0.00		0.00		209,129.48
			% Balance		0.00%		0.09%		0.00%		0.00%		0.09%
			# Loans		0		2		0		0		2
			% # Loans		0.00%		0.35%		0.00%		0.00%		0.35%









Page 14 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 15 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

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

														First
&			Principal		Principal		Paid to		Note		LTV at		Original		Payment

Loan Group			Balance		Balance		Date		Rate		Origination		Term		Date




TOTAL


Page 16 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Prepayment Report

VOLUNTARY PREPAYMENTS
VOLUNTARY PREPAYMENTS

											Group 2		Group 1		Total




Current


Number of Paid in Full Loans										9		77		86
Number of Repurchased Loans										0		2		2
Total Number of Loans Prepaid in Full										9		79		88
Curtailments Amount										11,115.85		111,800.93		122,916.78
Paid in Full Balance										4,196,335.89		13,842,077.10		18,038,412.99
Repurchased Loans Balance										0.00		551,663.38		551,663.38
Total Prepayment Amount										4,207,451.74		14,505,541.41		18,712,993.15

Cumulative


Number of Paid in Full Loans										15		129		144
Number of Repurchased Loans										0		5		5
Total Number of Loans Prepaid in Full										15		134		149
Paid in Full Balance										7,549,626.51		22,856,726.08		30,406,352.59
Repurchased Loans Balance										0.00		898,907.27		898,907.27
Curtailments Amount										32,370.89		313,405.92		345,776.81
Total Prepayment Amount										7,581,997.40		24,069,039.27		31,651,036.67










Page 17 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution

VOLUNTARY PREPAYMENTS RATES
VOLUNTARY PREPAYMENTS RATES

											Group 2		Group 1		Total



SMM										1.69%		1.17%		1.26%
3 Months Avg SMM										1.51%		0.97%		1.06%
12 Months Avg SMM										1.51%		0.97%		1.06%
Avg SMM Since Cut-off										1.51%		0.97%		1.06%


CPR										18.51%		13.20%		14.12%
3 Months Avg CPR										16.74%		11.04%		12.02%
12 Months Avg CPR										16.74%		11.04%		12.02%
Avg CPR Since Cut-off										16.74%		11.04%		12.02%


PSA										3,038.31%		2,109.11%		2,264.65%
3 Months Avg PSA Approximation										3,285.90%		2,098.66%		2,297.26%
12 Months Avg PSA Approximation										3,285.90%		2,098.66%		2,297.26%
Avg PSA Since Cut-off Approximation										3,285.90%		2,098.66%		2,297.26%










Page 18 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution






PREPAYMENT CALCULATION METHODOLOGY

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













Page 19 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

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

114621105 1			105,987.00		105,986.99			27-Sep-2005		6.700%		AZ - 90.00%		Paid Off - 360		01-Jun-2005
			105,987.00

115469660 1			91,947.00		91,947.00			05-Oct-2005		7.500%		IL - 58.08%		Paid Off - 360		01-Jun-2005
115469660 1					91,947.00			05-Oct-2005		7.500%		IL - 58.08%		Paid Off - 360		01-Jun-2005
117951921 1			312,700.00		311,799.62			06-Oct-2005		7.700%		CA - 68.59%		Paid Off - 360		01-Jun-2005
117951921 1					311,799.62			06-Oct-2005		7.700%		CA - 68.59%		Paid Off - 360		01-Jun-2005
118105980 1			107,000.00		106,759.27			13-Sep-2005		8.950%		CA - 65.54%		Paid Off - 360		01-Jun-2005
118105980 1					106,759.27			13-Sep-2005		8.950%		CA - 65.54%		Paid Off - 360		01-Jun-2005
118452085 1			173,118.00		172,912.01			22-Sep-2005		10.550%		IL - 70.66%		Paid Off - 360		01-Jul-2005
118452085 1					172,912.01			22-Sep-2005		10.550%		IL - 70.66%		Paid Off - 360		01-Jul-2005
118503267 1			135,000.00		134,769.97			07-Oct-2005		9.650%		NC - 90.00%		Paid Off - 360		01-Aug-2005
118503267 1					134,769.97			07-Oct-2005		9.650%		NC - 90.00%		Paid Off - 360		01-Aug-2005
118555564 2			394,000.00		392,915.21			04-Oct-2005		6.450%		MA - 62.56%		Paid Off - 360		01-Jul-2005
118555564 2					392,915.21			04-Oct-2005		6.450%		MA - 62.56%		Paid Off - 360		01-Jul-2005
118686328 1			137,000.00		136,664.45			28-Sep-2005		7.050%		MD - 33.89%		Paid Off - 360		01-Jul-2005
118686328 1					136,664.45			28-Sep-2005		7.050%		MD - 33.89%		Paid Off - 360		01-Jul-2005
118857887 1			121,416.00		120,931.69			04-Oct-2005		9.990%		NY - 69.13%		Paid Off - 240		01-Jul-2005
118857887 1					120,931.69			04-Oct-2005		9.990%		NY - 69.13%		Paid Off - 240		01-Jul-2005
119022523 1			265,000.00		264,987.02			05-Oct-2005		7.750%		OH - 86.89%		Paid Off - 360		01-Jul-2005
119022523 1					264,987.02			05-Oct-2005		7.750%		OH - 86.89%		Paid Off - 360		01-Jul-2005
119714046 1			181,724.00		181,296.14			29-Sep-2005		7.250%		CA - 62.78%		Paid Off - 360		01-Jul-2005
119714046 1					181,296.14			29-Sep-2005		7.250%		CA - 62.78%		Paid Off - 360		01-Jul-2005
120007208 2			521,100.00		521,100.00			16-Sep-2005		8.250%		IL - 90.00%		Paid Off - 360		01-Aug-2005
120007208 2					521,100.00			16-Sep-2005		8.250%		IL - 90.00%		Paid Off - 360		01-Aug-2005
120154042 1			85,662.00		84,818.00			03-Oct-2005		6.600%		FL - 69.03%		Paid Off - 180		01-Jul-2005
120154042 1					84,818.00			03-Oct-2005		6.600%		FL - 69.03%		Paid Off - 180		01-Jul-2005
120459029 1			162,573.00		162,162.90			14-Sep-2005		6.900%		MD - 77.50%		Paid Off - 360		01-Jul-2005
120459029 1					162,162.90			14-Sep-2005		6.900%		MD - 77.50%		Paid Off - 360		01-Jul-2005
120571104 1			61,000.00		60,534.15			03-Oct-2005		9.500%		IL - 24.85%		Paid Off - 180		01-Jul-2005
120571104 1					60,534.15			03-Oct-2005		9.500%		IL - 24.85%		Paid Off - 180		01-Jul-2005
120798988 1			123,300.00		123,234.39			28-Sep-2005		12.350%		MT - 90.00%		Paid Off - 360		01-Aug-2005
120798988 1					123,234.39			28-Sep-2005		12.350%		MT - 90.00%		Paid Off - 360		01-Aug-2005
120972526 1			73,950.00		73,887.05			19-Sep-2005		10.200%		IL - 85.00%		Paid Off - 360		01-Aug-2005
120972526 1					73,887.05			19-Sep-2005		10.200%		IL - 85.00%		Paid Off - 360		01-Aug-2005
120978200 1			171,700.00		171,550.66			30-Sep-2005		10.100%		AZ - 85.00%		Paid Off - 360		01-Aug-2005
120978200 1					171,550.66			30-Sep-2005		10.100%		AZ - 85.00%		Paid Off - 360		01-Aug-2005
121020382 1			176,479.00		176,479.00			13-Sep-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Aug-2005
121020382 1					176,479.00			13-Sep-2005		7.500%		FL - 90.00%		Paid Off - 360		01-Aug-2005
121027403 1			238,000.00		237,539.82			05-Oct-2005		6.950%		DC - 72.89%		Paid Off - 360		01-Aug-2005
121027403 1					237,539.82			05-Oct-2005		6.950%		DC - 72.89%		Paid Off - 360		01-Aug-2005
121133847 1			290,000.00		289,042.22			22-Sep-2005		8.250%		MD - 67.44%		Paid Off - 240		01-Aug-2005
121133847 1					289,042.22			22-Sep-2005		8.250%		MD - 67.44%		Paid Off - 240		01-Aug-2005
121346480 1			232,000.00		231,425.01			07-Oct-2005		6.990%		CA - 62.33%		Paid Off - 360		01-Jul-2005
121346480 1					231,425.01			07-Oct-2005		6.990%		CA - 62.33%		Paid Off - 360		01-Jul-2005
121401806 1			61,800.00		61,673.49			29-Sep-2005		7.950%		OH - 56.70%		Paid Off - 360		01-Jul-2005
121401806 1					61,673.49			29-Sep-2005		7.950%		OH - 56.70%		Paid Off - 360		01-Jul-2005
121407548 1			131,750.00		131,605.22			04-Oct-2005		8.990%		VT - 85.00%		Paid Off - 360		01-Aug-2005
121407548 1					131,605.22			04-Oct-2005		8.990%		VT - 85.00%		Paid Off - 360		01-Aug-2005
121701940 1			126,800.00		126,625.79			22-Sep-2005		7.900%		IN - 80.00%		Paid Off - 360		01-Aug-2005
121701940 1					126,625.79			22-Sep-2005		7.900%		IN - 80.00%		Paid Off - 360		01-Aug-2005
121719504 1			324,000.00		324,000.00			21-Sep-2005		8.550%		CA - 90.00%		Paid Off - 360		01-Aug-2005
121719504 1					324,000.00			21-Sep-2005		8.550%		CA - 90.00%		Paid Off - 360		01-Aug-2005
121870109 1			134,300.00		134,300.00			12-Sep-2005		6.990%		MD - 79.00%		Paid Off - 360		01-Aug-2005
121870109 1					134,300.00			12-Sep-2005		6.990%		MD - 79.00%		Paid Off - 360		01-Aug-2005
121881981 1			93,400.00		93,330.27			03-Oct-2005		11.050%		CT - 58.38%		Paid Off - 360		01-Aug-2005
121881981 1					93,330.27			03-Oct-2005		11.050%		CT - 58.38%		Paid Off - 360		01-Aug-2005
121955629 1			106,000.00		105,899.62			14-Sep-2005		9.700%		FL - 69.28%		Paid Off - 360		01-Aug-2005
121955629 1					105,899.62			14-Sep-2005		9.700%		FL - 69.28%		Paid Off - 360		01-Aug-2005
121990683 1			187,750.00		187,554.54			16-Sep-2005		9.250%		NJ - 87.33%		Paid Off - 360		01-Aug-2005
121990683 1					187,554.54			16-Sep-2005		9.250%		NJ - 87.33%		Paid Off - 360		01-Aug-2005
122149040 1			79,026.00		78,924.86			16-Sep-2005		8.250%		FL - 47.90%		Paid Off - 360		01-Aug-2005
122149040 1					78,924.86			16-Sep-2005		8.250%		FL - 47.90%		Paid Off - 360		01-Aug-2005
122186281 1			231,000.00		230,669.56			13-Sep-2005		7.700%		NV - 87.17%		Paid Off - 360		01-Aug-2005
122186281 1					230,669.56			13-Sep-2005		7.700%		NV - 87.17%		Paid Off - 360		01-Aug-2005
122231368 1			162,500.00		162,346.12			03-Oct-2005		9.700%		MD - 70.65%		Paid Off - 360		01-Aug-2005
122231368 1					162,346.12			03-Oct-2005		9.700%		MD - 70.65%		Paid Off - 360		01-Aug-2005
122262785 1			311,250.00		311,017.12			20-Sep-2005		10.800%		NY - 75.00%		Paid Off - 360		01-Aug-2005
122262785 1					311,017.12			20-Sep-2005		10.800%		NY - 75.00%		Paid Off - 360		01-Aug-2005
122266422 1			157,420.00		157,145.49			07-Oct-2005		6.700%		MA - 85.00%		Paid Off - 360		01-Aug-2005
122266422 1					157,145.49			07-Oct-2005		6.700%		MA - 85.00%		Paid Off - 360		01-Aug-2005
122425044 1			247,500.00		247,279.62			28-Sep-2005		9.990%		AZ - 90.00%		Paid Off - 360		01-Aug-2005
122425044 1					247,279.62			28-Sep-2005		9.990%		AZ - 90.00%		Paid Off - 360		01-Aug-2005
122487184 1			257,756.00		257,352.62			30-Sep-2005		7.250%		IL - 90.00%		Paid Off - 360		01-Aug-2005
122487184 1					257,352.62					7.250%		IL - 90.00%		Paid Off - 360


Page 20 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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

122492440 1			196,000.00		195,780.57			26-Sep-2005		8.900%		MD - 89.91%		Paid Off - 360		01-Aug-2005
			196,000.00

122661283 1			232,000.00		232,000.00			05-Oct-2005		6.800%		CA - 69.25%		Paid Off - 360		01-Aug-2005
122661283 1					232,000.00			05-Oct-2005		6.800%		CA - 69.25%		Paid Off - 360		01-Aug-2005
122667769 2			407,000.00		406,479.15			04-Oct-2005		8.250%		FL - 63.10%		Paid Off - 360		01-Aug-2005
122667769 2					406,479.15			04-Oct-2005		8.250%		FL - 63.10%		Paid Off - 360		01-Aug-2005
122668387 1			315,000.00		314,685.60			03-Oct-2005		9.450%		NJ - 90.00%		Paid Off - 360		01-Aug-2005
122668387 1					314,685.60			03-Oct-2005		9.450%		NJ - 90.00%		Paid Off - 360		01-Aug-2005
122675028 1			117,750.00		117,659.96			03-Oct-2005		10.700%		FL - 75.00%		Paid Off - 360		01-Aug-2005
122675028 1					117,659.96			03-Oct-2005		10.700%		FL - 75.00%		Paid Off - 360		01-Aug-2005
122679061 1			260,625.00		260,416.95			04-Oct-2005		10.500%		CA - 80.19%		Paid Off - 360		01-Aug-2005
122679061 1					260,416.95			04-Oct-2005		10.500%		CA - 80.19%		Paid Off - 360		01-Aug-2005
122729320 1			249,999.00		249,695.02			30-Sep-2005		8.500%		NY - 88.84%		Paid Off - 360		01-Aug-2005
122729320 1					249,695.02			30-Sep-2005		8.500%		NY - 88.84%		Paid Off - 360		01-Aug-2005
122741564 1			65,000.00		64,672.45			04-Oct-2005		7.990%		IL - 79.27%		Paid Off - 360		01-Aug-2005
122741564 1					64,672.45			04-Oct-2005		7.990%		IL - 79.27%		Paid Off - 360		01-Aug-2005
122751209 2			360,180.00		360,180.00			04-Oct-2005		9.800%		HI - 89.18%		Paid Off - 360		01-Aug-2005
122751209 2					360,180.00			04-Oct-2005		9.800%		HI - 89.18%		Paid Off - 360		01-Aug-2005
122762008 1			236,500.00		236,232.45			29-Sep-2005		8.850%		CA - 84.46%		Paid Off - 360		01-Aug-2005
122762008 1					236,232.45			29-Sep-2005		8.850%		CA - 84.46%		Paid Off - 360		01-Aug-2005
122879547 2			565,000.00		565,000.00			27-Sep-2005		6.100%		CA - 49.13%		Paid Off - 360		01-Aug-2005
122879547 2					565,000.00			27-Sep-2005		6.100%		CA - 49.13%		Paid Off - 360		01-Aug-2005
122918022 1			210,000.00		209,764.51			29-Sep-2005		8.900%		MD - 60.00%		Paid Off - 360		01-Aug-2005
122918022 1					209,764.51			29-Sep-2005		8.900%		MD - 60.00%		Paid Off - 360		01-Aug-2005
122980568 1			252,000.00		251,569.06			28-Sep-2005		6.800%		MA - 89.36%		Paid Off - 360		01-Aug-2005
122980568 1					251,569.06			28-Sep-2005		6.800%		MA - 89.36%		Paid Off - 360		01-Aug-2005
122992084 2			366,030.00		366,030.00			04-Oct-2005		6.550%		MA - 89.28%		Paid Off - 360		01-Aug-2005
122992084 2					366,030.00			04-Oct-2005		6.550%		MA - 89.28%		Paid Off - 360		01-Aug-2005
123097982 1			86,000.00		85,923.42			20-Sep-2005		9.990%		WI - 58.90%		Paid Off - 360		01-Aug-2005
123097982 1					85,923.42			20-Sep-2005		9.990%		WI - 58.90%		Paid Off - 360		01-Aug-2005
123136624 1			196,500.00		196,500.00			28-Sep-2005		6.990%		CA - 67.76%		Paid Off - 360		01-Aug-2005
123136624 1					196,500.00			28-Sep-2005		6.990%		CA - 67.76%		Paid Off - 360		01-Aug-2005
123195927 1			60,000.00		59,927.04			27-Sep-2005		8.500%		FL - 42.86%		Paid Off - 360		01-Aug-2005
123195927 1					59,927.04			27-Sep-2005		8.500%		FL - 42.86%		Paid Off - 360		01-Aug-2005
123257081 1			258,400.00		257,962.44			13-Sep-2005		6.850%		FL - 85.00%		Paid Off - 360		01-Aug-2005
123257081 1					257,962.44			13-Sep-2005		6.850%		FL - 85.00%		Paid Off - 360		01-Aug-2005
123330300 1			100,000.00		99,791.85			23-Sep-2005		9.100%		CA - 41.67%		Paid Off - 360		01-Aug-2005
123330300 1					99,791.85			23-Sep-2005		9.100%		CA - 41.67%		Paid Off - 360		01-Aug-2005
123348443 1			247,000.00		247,000.00			28-Sep-2005		6.250%		CA - 39.19%		Paid Off - 360		01-Aug-2005
123348443 1					247,000.00			28-Sep-2005		6.250%		CA - 39.19%		Paid Off - 360		01-Aug-2005
123397127 1			191,250.00		191,061.10			03-Oct-2005		9.500%		MD - 85.00%		Paid Off - 360		01-Aug-2005
123397127 1					191,061.10			03-Oct-2005		9.500%		MD - 85.00%		Paid Off - 360		01-Aug-2005
123448508 1			272,000.00		271,698.62			26-Sep-2005		8.950%		CA - 76.62%		Paid Off - 360		01-Aug-2005
123448508 1					271,698.62			26-Sep-2005		8.950%		CA - 76.62%		Paid Off - 360		01-Aug-2005
123510166 1			230,550.00		230,550.00			28-Sep-2005		8.990%		CA - 87.00%		Paid Off - 360		01-Aug-2005
123510166 1					230,550.00			28-Sep-2005		8.990%		CA - 87.00%		Paid Off - 360		01-Aug-2005
123534364 1			268,000.00		267,620.46			22-Sep-2005		7.750%		NY - 59.56%		Paid Off - 360		01-Aug-2005
123534364 1					267,620.46			22-Sep-2005		7.750%		NY - 59.56%		Paid Off - 360		01-Aug-2005
123585044 1			205,948.00		205,635.16			28-Sep-2005		7.400%		AK - 89.54%		Paid Off - 360		01-Aug-2005
123585044 1					205,635.16			28-Sep-2005		7.400%		AK - 89.54%		Paid Off - 360		01-Aug-2005
123647042 1			100,750.00		100,624.94			05-Oct-2005		8.400%		WI - 77.50%		Paid Off - 360		01-Aug-2005
123647042 1					100,624.94			05-Oct-2005		8.400%		WI - 77.50%		Paid Off - 360		01-Aug-2005
123669343 1			163,200.00		162,934.47			27-Sep-2005		7.100%		MD - 80.00%		Paid Off - 360		01-Aug-2005
123669343 1					162,934.47			27-Sep-2005		7.100%		MD - 80.00%		Paid Off - 360		01-Aug-2005
123687162 1			127,300.00		127,163.28			26-Sep-2005		9.100%		OH - 95.00%		Paid Off - 360		01-Aug-2005
123687162 1					127,163.28			26-Sep-2005		9.100%		OH - 95.00%		Paid Off - 360		01-Aug-2005
123711145 1			158,100.00		157,876.10			06-Oct-2005		7.750%		IL - 85.00%		Paid Off - 360		01-Aug-2005
123711145 1					157,876.10			06-Oct-2005		7.750%		IL - 85.00%		Paid Off - 360		01-Aug-2005
123775561 1			255,000.00		254,796.43			23-Sep-2005		10.500%		IL - 75.00%		Paid Off - 360		01-Aug-2005
123775561 1					254,796.43			23-Sep-2005		10.500%		IL - 75.00%		Paid Off - 360		01-Aug-2005
123871949 1			76,000.00		75,905.67			21-Sep-2005		8.400%		FL - 95.00%		Paid Off - 360		01-Aug-2005
123871949 1					75,905.67			21-Sep-2005		8.400%		FL - 95.00%		Paid Off - 360		01-Aug-2005
123896367 1			105,750.00		105,653.74			20-Sep-2005		9.900%		WI - 90.00%		Paid Off - 360		01-Aug-2005
123896367 1					105,653.74			20-Sep-2005		9.900%		WI - 90.00%		Paid Off - 360		01-Aug-2005
124174186 1			172,659.00		172,345.97			27-Sep-2005		6.500%		AZ - 78.48%		Paid Off - 360		01-Aug-2005
124174186 1					172,345.97			27-Sep-2005		6.500%		AZ - 78.48%		Paid Off - 360		01-Aug-2005
124188285 1			283,500.00		283,082.09			26-Sep-2005		7.550%		CA - 90.00%		Paid Off - 360		01-Aug-2005
124188285 1					283,082.09			26-Sep-2005		7.550%		CA - 90.00%		Paid Off - 360		01-Aug-2005
124294547 1			254,000.00		253,643.89			30-Sep-2005		7.800%		NY - 79.38%		Paid Off - 360		01-Aug-2005
124294547 1					253,643.89			30-Sep-2005		7.800%		NY - 79.38%		Paid Off - 360		01-Aug-2005
124366220 1			291,000.00		289,238.21			28-Sep-2005		5.990%		CA - 66.96%		Paid Off - 360		01-Aug-2005
124366220 1					289,238.21			28-Sep-2005		5.990%		CA - 66.96%		Paid Off - 360		01-Aug-2005
124460940 2			245,552.00		245,314.53			05-Oct-2005		9.600%		WA - 90.00%		Paid Off - 360		01-Aug-2005
124460940 2					245,314.53			05-Oct-2005		9.600%		WA - 90.00%		Paid Off - 360		01-Aug-2005
124614587 1			72,310.00		72,237.82			04-Oct-2005		9.450%		WI - 75.00%		Paid Off - 360		01-Aug-2005
124614587 1					72,237.82					9.450%		WI - 75.00%		Paid Off - 360


Page 21 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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

124682121 1			260,000.00		259,546.61			27-Sep-2005		6.700%		MA - 63.42%		Paid Off - 360		01-Aug-2005
			260,000.00

124716820 1			187,500.00		187,340.36			07-Oct-2005		10.200%		IL - 75.00%		Paid Off - 360		01-Aug-2005
124716820 1					187,340.36			07-Oct-2005		10.200%		IL - 75.00%		Paid Off - 360		01-Aug-2005
124838863 2			590,000.00		590,000.00			12-Sep-2005		8.450%		MN - 82.75%		Paid Off - 360		01-Aug-2005
124838863 2					590,000.00			12-Sep-2005		8.450%		MN - 82.75%		Paid Off - 360		01-Aug-2005
124916982 1			139,950.00		139,831.49			27-Sep-2005		10.250%		MN - 75.00%		Paid Off - 360		01-Aug-2005
124916982 1					139,831.49			27-Sep-2005		10.250%		MN - 75.00%		Paid Off - 360		01-Aug-2005
124933607 1			276,613.00		276,188.63			13-Sep-2005		7.350%		NJ - 72.79%		Paid Off - 360		01-Aug-2005
124933607 1					276,188.63			13-Sep-2005		7.350%		NJ - 72.79%		Paid Off - 360		01-Aug-2005
124973363 1			#######		274,511.02			22-Sep-2005		6.600%		RI - 49.37%		Paid Off - 360		01-Aug-2005
124973363 1					274,511.02			22-Sep-2005		6.600%		RI - 49.37%		Paid Off - 360		01-Aug-2005
125001768 1			100,000.00		99,858.82			04-Oct-2005		7.900%		CA - 34.59%		Paid Off - 360		01-Aug-2005
125001768 1					99,858.82			04-Oct-2005		7.900%		CA - 34.59%		Paid Off - 360		01-Aug-2005
125006940 1			184,000.00		183,728.75			23-Sep-2005		7.550%		IL - 84.83%		Paid Off - 360		01-Aug-2005
125006940 1					183,728.75			23-Sep-2005		7.550%		IL - 84.83%		Paid Off - 360		01-Aug-2005
125136044 1			61,500.00		61,381.69			26-Sep-2005		9.950%		FL - 52.56%		Paid Off - 360		01-Aug-2005
125136044 1					61,381.69			26-Sep-2005		9.950%		FL - 52.56%		Paid Off - 360		01-Aug-2005
125177709 2			749,317.00		749,317.00			28-Sep-2005		8.990%		CA - 60.99%		Paid Off - 360		01-Aug-2005
125177709 2					749,317.00			28-Sep-2005		8.990%		CA - 60.99%		Paid Off - 360		01-Aug-2005
125307009 1			210,000.00		209,588.78			07-Oct-2005		6.100%		NV - 82.10%		Paid Off - 360		01-Aug-2005
125307009 1					209,588.78			07-Oct-2005		6.100%		NV - 82.10%		Paid Off - 360		01-Aug-2005
124596289 1			260,000.00		260,000.00			28-Sep-2005		5.700%		NY - 72.77%		Repur/Subs - 360		01-Aug-2005
124596289 1					260,000.00			28-Sep-2005		5.700%		NY - 72.77%		Repur/Subs - 360		01-Aug-2005
125089086 1			292,281.00		291,663.38			30-Sep-2005		5.700%		CA - 41.82%		Repur/Subs - 360		01-Aug-2005
125089086 1					291,663.38			30-Sep-2005		5.700%		CA - 41.82%		Repur/Subs - 360		01-Aug-2005


TOTAL			18,612,922.00		18,590,076.37
TOTAL


Page 22 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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

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 23 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution


DEFAULT SPEEDS



											Group 2		Group 1		Total



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


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


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


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












Page 24 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution





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



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

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

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

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

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

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

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




Page 25 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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 26 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 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								1,507,011.17
						Delinquency Percentage								0.1028%
						Balance of Mezzanine and C Class								261,750,000.35
						Ending Pool Balance								1,466,413,684.08
						Credit Enhancement Percentage (Current Period)								17.8497%
						Credit Enhancement Percentage (Prior Period)								17.6133%



ADJUSTABLE RATE CERTIFICATE INFORMATION

SPACE INTENTIONALLY LEFT BLANK



ADDITIONAL INFORMATION
ADDITIONAL INFORMATION
										Group 2		Group 1		Total
Current LIBOR Rate														3.830000%
Next LIBOR Rate														0.000000%




Page 27 of 28
Ameriquest Mortgage Securities, Inc. 2005-R7

Mortgage Pass-Through Certificates
Mortgage Pass-Through Certificates
2005-R7

October 25, 2005 Distribution
Additional Certificate Report

ADDITIONAL CERTIFICATE REPORT

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

			A-1A							0.050%			$0.00		$0.00
										0.050%			$0.00		$0.00
			A-1B							0.090%			$0.00		$0.00
										0.090%			$0.00		$0.00
			A-1C							0.150%			$0.00		$0.00
										0.150%			$0.00		$0.00
			A-1D							0.220%			$0.00		$0.00
										0.220%			$0.00		$0.00
			A-2A							0.110%			$0.00		$0.00
										0.110%			$0.00		$0.00
			A-2B							0.170%			$0.00		$0.00
										0.170%			$0.00		$0.00
			A-2C							0.260%			$0.00		$0.00
										0.260%			$0.00		$0.00
			A-2D							0.370%			$0.00		$0.00
										0.370%			$0.00		$0.00
			M-1							0.480%			$0.00		$0.00
										0.480%			$0.00		$0.00
			M-2							0.500%			$0.00		$0.00
										0.500%			$0.00		$0.00
			M-3							0.520%			$0.00		$0.00
										0.520%			$0.00		$0.00
			M-4							0.610%			$0.00		$0.00
										0.610%			$0.00		$0.00
			M-5							0.650%			$0.00		$0.00
										0.650%			$0.00		$0.00
			M-6							0.730%			$0.00		$0.00
										0.730%			$0.00		$0.00
			M-7							1.200%			$0.00		$0.00
										1.200%			$0.00		$0.00
			M-8							1.350%			$0.00		$0.00
										1.350%			$0.00		$0.00
			M-9							1.800%			$0.00		$0.00
										1.800%			$0.00		$0.00
			M-10							2.500%			$0.00		$0.00
										2.500%			$0.00		$0.00
			M-11							2.500%			$0.00		$0.00
										2.500%			$0.00		$0.00
			M-12							2.500%			$0.00		$0.00
										2.500%			$0.00		$0.00
			CE							0.000%			$0.00		$0.00
										0.000%			$0.00		$0.00
			P							0.000%			$0.00		$0.00
										0.000%			$0.00		$0.00
			R-X							0.000%			$0.00		$0.00
										0.000%			$0.00		$0.00
			R							0.000%			$0.00		$0.00
										0.000%			$0.00		$0.00
			SWAP-IO							0.000%			$0.00		$0.00
										0.000%			$0.00		$0.00






Page 28 of 28

AMERIQUEST MORTGAGE SECURITIES INC., ASSET-BACKED PASS-THROUGH CERTIFICATES, SERIES 2005-R7 8-K