================================================================================

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

                                    FORM 10-K

[ X ]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

         FOR THE FISCAL YEAR ENDED: DECEMBER 31, 2001

                                       OR

[   ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

FOR THE TRANSITION PERIOD FROM               TO
                               -------------    --------------

COMMISSION FILE NUMBER:    1-13759

                               REDWOOD TRUST, INC.
             (Exact name of Registrant as specified in its Charter)

                MARYLAND                                        68-0329422
    (State or other jurisdiction of                          (I.R.S. Employer
     incorporation or organization)                        Identification No.)

    591 REDWOOD HIGHWAY, SUITE 3100
        MILL VALLEY, CALIFORNIA                                   94941
(Address of principal executive offices)                        (Zip Code)

                                 (415) 389-7373
              (Registrant's telephone number, including area code)

     Securities registered pursuant                        Name of Exchange on
      to Section 12(b) of the Act:                          Which Registered:

        CLASS B 9.74% CUMULATIVE                         NEW YORK STOCK EXCHANGE
      CONVERTIBLE PREFERRED STOCK,
       PAR VALUE $0.01 PER SHARE
            (Title of Class)

COMMON STOCK, PAR VALUE $0.01 PER SHARE                  NEW YORK STOCK EXCHANGE
         (Title of Class)

          Securities registered pursuant to Section 12(g) of the Act:
                                      NONE

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

At March 21, 2002 the aggregate market value of the voting stock held by
non-affiliates of the Registrant was $393,359,292.

The number of shares of the Registrant's Common Stock outstanding on March 21,
2002 was 14,623,022. The number of shares of the Registrant's Preferred Stock
outstanding on March 21, 2002 was 902,068.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's definitive Proxy Statement issued in connection
with the 2002 Annual Meeting of Stockholders are incorporated by reference into
Part III.

================================================================================

                               REDWOOD TRUST, INC.
                          2001 FORM 10-K ANNUAL REPORT

                                TABLE OF CONTENTS



                                                                            Page
                                                                      

                                     PART I

Item 1.      BUSINESS......................................................  3

Item 2.      PROPERTIES.................................................... 29

Item 3.      LEGAL PROCEEDINGS............................................. 29

Item 4.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS........... 29

                                                 PART II

Item 5.      MARKET FOR REGISTRANT'S COMMON EQUITY
             AND RELATED STOCKHOLDER MATTERS............................... 30

Item 6.      SELECTED FINANCIAL DATA....................................... 31

Item 7.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS................. 32

Item 7A.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.... 56

Item 8.      CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA...... 62

Item 9.      CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS
             ON ACCOUNTING AND FINANCIAL DISCLOSURE........................ 62

                                    PART III

Item 10.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT............ 62

Item 11.     EXECUTIVE COMPENSATION........................................ 62

Item 12.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
             OWNERS AND MANAGEMENT......................................... 62

Item 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................ 62

                                     PART IV

Item 14.     EXHIBITS, CONSOLIDATED FINANCIAL STATEMENTS SCHEDULES AND
             REPORTS ON FORM 8-K........................................... 62

CONSOLIDATED FINANCIAL STATEMENTS.......................................... F-1




                                     PART I


ITEM 1.  BUSINESS

         "Safe Harbor" Statement under the Private Securities Litigation Reform
         Act of 1995: Certain matters discussed in this 2001 Form 10-K may
         constitute forward-looking statements within the meaning of the federal
         securities laws that inherently include certain risks and
         uncertainties. Actual results and the timing of certain events could
         differ materially from those projected in or contemplated by the
         forward-looking statements due to a number of factors, including, among
         other things, credit results for our earning assets, our cash flows and
         liquidity, changes in interest rates and market values on our earning
         assets and borrowings, changes in prepayment rates on our earning
         assets, general economic conditions, particularly as they affect the
         price of earning assets and the credit status of borrowers, and the
         level of liquidity in the capital markets, as it affects our ability to
         finance our earning asset portfolio, and other risk factors outlined in
         this Form 10-K (see "Risk Factors" below).

         Throughout this Form 10-K and other company documents, the words
         "believe", "expect", "anticipate", "intend", "aim", "will", and similar
         words identify "forward-looking" statements.

         Other risks, uncertainties and factors that could cause actual results
         to differ materially from those projected are detailed from time to
         time in reports filed by us with the Securities and Exchange
         Commission, or SEC, including Forms 10-Q and 10-K.

         We undertake no obligation to publicly update or revise any
         forward-looking statements, whether as a result of new information,
         future events or otherwise. In light of these risks, uncertainties and
         assumptions, the forward-looking events discussed in or incorporated by
         reference into this prospectus supplement and the accompanying
         prospectus might not occur.

         This Form 10-K contains statistics and other data that in some cases
         have been obtained from, or compiled from, information made available
         by servicing entities and information service providers.

         REDWOOD TRUST

         Redwood Trust is a real estate finance company. We distribute to our
         shareholders as dividends the mortgage payments we receive from our
         real estate loans and securities, less interest expenses and operating
         costs.

         Our primary business is owning, financing, and credit enhancing
         high-quality jumbo residential mortgage loans. Jumbo residential loans
         have mortgage balances that exceed the financing limit imposed on
         Fannie Mae and Freddie Mac, both of which are United States
         government-sponsored real estate finance entities. Most of the loans
         that we finance have mortgage loan balances between $300,000 and
         $600,000.

         We acquire high-quality jumbo residential mortgage loans from large,
         high-quality mortgage origination companies. We hold these loans on our
         balance sheet to earn interest income. We typically fund these loans
         with a combination of equity and long-term amortizing non-recourse
         debt. At December 31, 2001, our residential mortgage loan portfolio
         totaled $1.5 billion.

         We also acquire mortgage securities representing subordinated interests
         in pools of high-quality residential mortgage loans. By acquiring the
         subordinated securities of these loan pools, we provide
         credit-enhancement for the more senior securities backed by the pool so
         they can be sold to capital market investors. Our total investment in
         residential credit-enhancement securities was $191 million at December
         31, 2001. The residential mortgage loans in the pools that we credit
         enhanced in this manner totaled $52 billion at December 31, 2001. Our
         prospective returns from our investment in these credit-enhancement
         securities will be driven primarily by the future credit performance of
         these mortgages.


                                       3



         We also own and finance commercial mortgage loans and own a portfolio
         of residential and commercial real estate securities. At December 31,
         2001, our commercial mortgage loan portfolio totaled $51 million and
         our securities portfolio totaled $683 million. We may acquire or create
         other types of assets in the future.

         We have elected, and anticipate that Redwood Trust will continue to
         elect, to be organized as a real estate investment trust, or REIT. As a
         REIT, we distribute substantially all of our net taxable earnings
         (excluding earnings generated in taxable subsidiaries) to our
         stockholders as dividends. As long as we retain our REIT status, we
         will not pay most types of corporate income taxes on taxable income
         earned in Redwood Trust, Inc.

         Redwood Trust, Inc. was incorporated in the State of Maryland on April
         11, 1994, and commenced operations on August 19, 1994. Our executive
         offices are located at 591 Redwood Highway, Suite 3100, Mill Valley,
         California 94941.

         At March 21, 2002, Redwood had outstanding 14,623,022 shares of common
         stock (New York Stock Exchange, Symbol "RWT") and 902,068 shares of
         Class B Cumulative Convertible Preferred Stock (New York Stock
         Exchange, Symbol "RWT-PB").

         For more information about Redwood, please visit www.redwoodtrust.com.

         For a description of important risk factors, among others, that could
         affect our actual results and could cause our actual consolidated
         results to differ materially from those expressed in any
         forward-looking statements made by us, see "Risk Factors" commencing on
         Page 13 of this Form 10-K.


         COMPANY BUSINESS AND STRATEGY

         INDUSTRY OVERVIEW

         There are approximately $5.8 trillion of residential mortgage loans
         outstanding in the United States. The amount outstanding has grown at a
         rate of between 4% and 10% per year for approximately 20 years as home
         ownership and housing values have generally increased. New originations
         of residential mortgage loans have ranged from $0.9 trillion to $2.1
         trillion per year over the last five years. Originations generally
         increase in years when refinancing activity is stronger due to declines
         in long-term interest and mortgage rates.

         Fannie Mae and Freddie Mac are prohibited from owning or guaranteeing
         single-family mortgage loans with balances greater than $300,700 for
         loans in the continental United States. These loans are commonly
         referred to as jumbo mortgage loans. Originations of jumbo mortgage
         loans have remained at between 22% and 24% of total new residential
         mortgage originations for the last five years. We believe that jumbo
         mortgages currently outstanding total over $1.2 trillion, which
         represents approximately 20% of the total residential mortgages
         outstanding. We also believe that this outstanding balance of jumbo
         mortgages has grown at a rate of between 4% and 10% per year along with
         the residential mortgage market as a whole. New originations of jumbo
         residential mortgage loans have ranged from between approximately $198
         billion and $437 billion per year for the last five years.

         Each year the amount of jumbo mortgages that require new financing
         consists of new originations in addition to the seasoned loans that are
         sold into the secondary mortgage market by financial institutions from
         their portfolios. The size of the financing market for jumbo mortgages
         each year thus depends on the economic conditions and other factors
         that determine the level of new originations and the attractiveness to
         financial institutions of selling loans.

         Historically, jumbo residential mortgages have been financed by
         financial institutions, such as banks and thrifts, holding loans in
         portfolio on their balance sheets. These institutions fund their
         mortgage finance activities through deposits and other borrowings.
         Increasingly since the mid-1980s, jumbo mortgages have been funded
         through mortgage securitization. We estimate that the share of jumbo
         mortgages outstanding that have been securitized has been increasing
         steadily from approximately 10% in 1990 to approximately 50% in 2001.
         We believe that

                                       4



         mortgage securitization has become the financing method of choice in
         the jumbo markets relative to portfolio lending, because securitization
         is generally a more efficient form of funding.

         Jumbo mortgage securitizations may consist of seasoned loans or newly
         originated loans. Seasoned loan securitizations generally contain loans
         that are being sold from the retained mortgage portfolios of the larger
         banks and thrifts. Securitizations of new originations generally
         contain loans sold by the larger originators of jumbo mortgage loans or
         by conduits. Conduits acquire individual loans or small mortgage
         portfolios in order to aggregate mortgage pools for securitization.

         Virtually all of the demand for mortgage-backed securities comes from
         investors that desire to hold the cash flows of a mortgage but that are
         not able or willing to build the operations necessary to manage the
         credit risk of mortgages. These investors demand that mortgage
         securities be rated investment grade by the credit rating agencies. In
         order to create investment grade mortgage-backed securities from a pool
         of residential mortgage loans, credit enhancement for those mortgage
         loans must be provided.

         In a securitization, a pool of mortgage loans can be credit enhanced
         through a number of different methods. The senior/subordinated
         structure is the most prevalent method for credit enhancement of jumbo
         mortgage loans. This structure establishes a set of senior interests in
         the pool of mortgage loans and a set of subordinated interests in the
         pool. The set of subordinated interests is acquired by one or more
         entities that provide credit enhancement to the underlying mortgage
         loans. Credit losses in the mortgage pool reduce the principal of the
         subordinated interests first, thus allowing the senior interests to be
         rated investment grade. Other forms of credit enhancement, such as pool
         insurance provided by mortgage insurance companies, bond insurance
         provided by bond insurance companies, and corporate guarantees are
         often less efficient than the senior/subordinated structure due to
         regulation and rating agency requirements, among other factors.

         Credit enhancers of jumbo mortgage loans profit from cash flows
         generated from the ownership of the subordinated credit-enhancement
         interests. The amount and timing of credit losses in the underlying
         mortgage pools affect the yields generated by these assets. These
         interests are generally purchased at a discount to the principal value
         of the interest, and much of the potential return is generated through
         the ultimate return of the remaining principal after realized credit
         losses.

         The business of enabling the securitization of jumbo residential
         mortgages by assuming credit risk on the underlying mortgage loans is
         highly fragmented. There are no industry statistics known to us that
         identify participants or market shares. Credit enhancers of jumbo
         mortgage securitizations include banks and thrifts (generally credit
         enhancing their own originations), insurance companies, Wall Street
         broker-dealers, hedge funds, private investment firms, mortgage REITs,
         and others.

         The liquidity crisis in the financial markets in 1998 caused many of
         the participants in this market to withdraw. With reduced demand
         stemming from reduced competition, and increased supply as a result of
         increased originations and mortgage portfolio sales, prices of
         residential credit-enhancement interests declined and the acquisition
         of these interests became more attractive. Prices further declined in
         1999 as financial turmoil continued and financial institutions
         reorganized themselves to focus on their core businesses.

         In 2000, 2001, and thus far in 2002, the prices of assets and the
         margins available in the jumbo residential credit-enhancement business
         have generally remained attractive. In general, we believe that few new
         competitors have entered the market, so demand for credit-enhancement
         interests has remained subdued. At the same time, the supply of
         credit-enhancement opportunities has increased as jumbo mortgage
         securitizations have increased. In addition, a significant supply of
         seasoned jumbo mortgage loan portfolios has been securitized by banks
         that have origination capacities that far exceed both their balance
         sheet capacities and their desires to hold loans in portfolio.

         OUR SOLUTION

         Over the past seven years, we have built a business model that allows
         us to compete effectively in the high-quality jumbo mortgage finance
         market in the United States. The key aspects of our solution are as
         follows:

                                       5



         FOCUSED BUSINESS MODEL. We have a focused business model targeting the
         ownership and credit enhancement of jumbo residential mortgage loans.
         We specialize in funding jumbo mortgage loans through securitization.
         Securitization of mortgages is either undertaken by us to fund our
         residential mortgage loan portfolio or by others with credit
         enhancement provided by us via our investment in residential
         credit-enhancement securities. At December 31, 2001, we enabled
         securitizations for a total of approximately $53 billion of jumbo
         mortgage loans ($52 billion securitized by others and $1 billion
         securitized by us) for an approximate market share of 5% of all jumbo
         mortgage loans outstanding and 10% of all securitized jumbo mortgage
         loans outstanding. We believe securitization has and will continue to
         prove to be a more efficient form of financing jumbo mortgage loans
         than funding through deposits on the balance sheets of depository
         institutions such as banks and thrifts. By focusing on this form of
         financing mortgages, we believe our long-term growth opportunities will
         continue to be attractive. We believe that opportunities will be
         particularly attractive if an increasing share of jumbo mortgage loans
         continues to be securitized and if the jumbo residential market as a
         whole continues to grow at the historical rate of between 4% and 10%
         per year.

         SPECIALIZED EXPERTISE AND SCALABLE OPERATIONS. We have developed all of
         the specialized expertise necessary to efficiently and economically
         credit enhance and own jumbo residential mortgage loans. Our
         accumulated market knowledge, relationships with mortgage originators
         and others, sophisticated risk-adjusted capital policies, strict
         underwriting procedures, and successful experience with shifting
         financial market conditions allow us to acquire and securitize mortgage
         assets and effectively mitigate the risks inherent with those
         businesses. We build and maintain relationships with large mortgage
         originators, banks that are likely to sell mortgage loan portfolios,
         and Wall Street firms that broker mortgage assets. We continue to
         develop our staff, our analytics, our models, and other capabilities
         that help us structure transactions and cash flows, evaluate credit
         quality of individual loans and pools of loans, underwrite loans
         effectively, and monitor trends in credit quality and expected losses
         in our existing portfolios. We establish relationships with our
         servicing companies to assist with monthly surveillance, loss
         mitigation efforts, delinquent loan work-out strategies, and REO
         liquidation. Aside from collaborating on these issues, we insist that
         specific foreclosure time-lines are followed and that representations
         and warranties made to us by sellers are enforced. For balance sheet
         management, we work to project cash flows and earnings, determine
         capital requirements, source borrowings efficiently, preserve
         liquidity, and monitor and manage risks.

         Even as we continue to develop our capabilities, we believe that our
         operations are highly scalable. We do not expect our operating costs to
         grow at the same rate as our net interest income should we expand our
         capital base and our portfolios. Thus, other factors being equal,
         growth in capital could be materially accretive to earnings and
         dividends per share.

         EMPHASIS ON LONG-TERM ASSET PORTFOLIO. Through our operations, we seek
         to structure and build a unique portfolio of valuable mortgage assets.
         For our residential loan portfolios, we seek to structure long-term
         assets with expected average lives of five to fifteen years. The
         long-term nature of these assets reduces reinvestment risk and provides
         us with more stable, proprietary cash flows.

         COMPETITIVE ADVANTAGE OF OUR CORPORATE STRUCTURE. As a REIT, we pay
         only limited income taxes, traditionally one of the largest costs of
         doing business. In addition, we are not subject to the extensive
         regulations applicable to banks, thrifts, insurance companies, and
         mortgage banking companies; nor are we subject to the rules governing
         regulated investment companies. The absence of regulations in our
         market sector is a competitive advantage for us. The regulations
         applicable to competitive financial companies can cause capital
         inefficiencies and higher operating costs for certain of our
         competitors. Our structure enables us to finance loans of higher
         quality than our competitors typically do while earning an attractive
         return for stockholders.

         FLEXIBILITY IN MORTGAGE LOAN PORTFOLIO ORIENTATION. We are open to
         other areas of opportunity within real estate finance and related
         fields that may compliment and benefit our core business activity of
         jumbo residential mortgage loan finance. In addition to our jumbo
         residential loan operations, we currently finance U.S. real estate
         through our securities portfolio (mostly mortgage securities) and our
         commercial mortgage loan portfolio. Depending on the relative
         attractiveness of the opportunities in these or new product lines, we
         may increase or decrease the asset size and capital allocation of these
         portfolios over time.

                                       6



         We also generally look for product lines that fit our value
         orientation, that take advantage of the structural advantages of our
         balance sheet, that do not put us in competition with Fannie Mae and
         Freddie Mac, and that allow us to develop a competitive advantage over
         our competitors.

         OUR STRATEGY

         Our objective is to produce attractive growth in earnings per share and
         dividends per share for shareholders primarily through the efficient
         financing and management of high-quality jumbo residential mortgage
         loans and other real estate assets.

         The key aspects of our strategy are as follows:

         PRESERVE PORTFOLIO QUALITY. In our experience, the highest long-term
         risk-adjusted returns in the lending business come from the highest
         quality assets. For this reason, we have focused only on "A," or prime,
         quality jumbo residential mortgage loans. Within the prime mortgage
         loan category, there are degrees of quality: "A," "Alt-A" and "A-." As
         compared to the market as a whole, we believe our portfolio is
         generally concentrated in the top quality end of the "A" mortgage loan
         category. We generally review and acquire mortgage loans from the
         large, high-quality, national origination companies, and we have the
         top quality servicing companies processing our loan payments and
         assisting with loss mitigation. While we may acquire or credit enhance
         loans that are less than "A" quality, we currently intend to do so for
         seasoned loans of this type that may have less risk than
         newly-originated loans. We do own, and intend to acquire additional A-,
         Alt-A, and sub-prime residential mortgage securities that, for the most
         part, are rated investment-grade because they are credit enhanced in
         some form by others; with this credit-enhancement, the risk of
         credit-loss from these securities is mitigated. We believe we have
         booked credit reserves for our jumbo mortgage loans that exceed the
         level of reserves, as a percentage of principal balances, of most bank
         and thrift portfolio lenders. We do so because of the cyclical nature
         of the U.S. economy and to mitigate the risk of potential mortgage
         asset defaults.

         MAINTAIN GEOGRAPHIC DIVERSITY. Our jumbo mortgage loan portfolio is as
         diverse with respect to geography as is the U.S. jumbo mortgage market
         as a whole. We finance loans in all 50 states. With the exception of
         California, no one state represented more than 5% of the portfolio at
         December 31, 2001. Our exposure to California mortgage loans was 52% of
         our portfolio at December 31, 2001; approximately one-half of the jumbo
         mortgage loans outstanding in the United States are in California.

         EFFECTIVELY MATCH-FUND. We focus on the expert management of jumbo
         mortgage loan credit risk. In the course of our business, we do not
         generally seek to put ourselves in a position where the anticipation of
         interest rates or mortgage prepayment rates is material to meeting our
         long-term goals. Accordingly, we generally match the interest rate,
         prepayment rate, and cash flow characteristics of our on-balance sheet
         assets to our liabilities. Adjustable rate assets are funded with
         floating rate debt. Fixed and hybrid assets are funded with matching
         debt that amortizes at the same rate as the assets. The amount of
         unhedged or unmatched hybrid and fixed-rate assets we own generally
         does not materially exceed our equity base. In the past, we have used
         interest rate agreements to help us achieve our desired asset/liability
         mix. We currently believe we are meeting our asset/liability goals
         on-balance sheet, and thus we do not need to use interest rate
         agreements. Nevertheless, our earnings are still sensitive to interest
         rate factors to a degree. Our current plan is to continue to reduce,
         over several years, the relative importance of our short-term funded
         securities portfolio on our balance sheet (although we may increase the
         size of the short-term funded securities portfolio on a temporary basis
         and increase the size of our total securities portfolio when it can be
         profitably funded with long-term debt). Reducing our short-term funded
         securities portfolio should help further reduce our on-balance sheet
         leverage and the sensitivity of our earnings to changes in interest
         rates, prepayment rates, and market value changes. We intend to retain
         some short-term interest rate mis-matches in our residential whole loan
         portfolio and other parts of our balance sheet. Although these assets
         and liabilities are effectively match-funded, some variation in
         earnings may still result from changes in short-term interest rates.

         MANAGE CAPITAL LEVELS. We manage our capital levels, and thus our
         access to borrowings and liquidity, through sophisticated risk-adjusted
         capital policies supervised by our senior executives. We believe these
         conservative and well-developed guidelines are an important tool to
         helping us achieve our goals and mitigate the risks of our business,
         even when the market value of our assets securing short-term borrowings
         decline. Through these

                                       7



         policies, we assign a capital adequacy guideline amount, expressed as
         an equity-to-assets ratio, to each of our assets. For short-term funded
         assets, this ratio will fluctuate over time, based on changes in that
         asset's credit quality, liquidity characteristics, potential for market
         value fluctuation, interest rate risk, prepayment risk and the
         over-collateralization requirements for that asset set by our
         collateralized short-term lenders. Capital requirements for residential
         mortgage securities rated below AA, residential credit-enhancement
         interests, retained interests from our securitizations of our whole
         loans, commercial mortgage whole loans, and most other types of assets
         we may acquire in the future are generally higher than for higher-rated
         residential securities and residential whole loans. Capital
         requirements for these less liquid assets depend chiefly on our access
         to secure funding for these assets, the number of sources of such
         funding, the funding terms, and on the amount of extra capital we
         decide to hold on hand to protect against possible liquidity events
         with these assets. The sum of the capital adequacy amounts for all of
         our assets is our aggregate capital adequacy guideline amount. In most
         circumstances in which our actual capital levels decreased below our
         capital adequacy guideline amount, we would generally expect to cease
         the acquisition of new assets until capital balance was restored
         through mortgage prepayments, interest rate changes, or other means.

         PURSUE GROWTH. We intend to pursue a growth strategy over time,
         increasing our market share of the high quality jumbo residential
         market and increasing our capital base and the size of our portfolios.
         As we increase our market share, we believe we will be able to deepen
         our relationships with our customers, thus potentially giving us
         certain pricing, cost and other competitive advantages. As we increase
         the size of our capital base, we believe that we may benefit from
         improved operating expense ratios, lower borrowing expenses, improved
         capital efficiencies, and related factors that may improve earnings and
         dividends per share. We will also pursue growth in assets other than
         high quality residential jumbo loans in order to provide
         diversification of risk and opportunity.

         PRODUCT LINES

         At December 31, 2001, we had four basic product lines; residential
         mortgage loans, residential credit-enhancement securities, commercial
         mortgage loans, and securities portfolio. Our current intention is to
         focus on the management and growth of these four existing product lines
         as well as to expand our investment in other, primarily real estate
         related, assets. We operate our four current product lines as a single
         business segment, with common staff and management, joint financing
         arrangements, and flexible capital allocations between product lines.

         RESIDENTIAL MORTGAGE LOANS

         We acquire high-quality jumbo residential mortgage loans and hold them
         as a long-term investment. We generally fund these acquisitions with
         our equity and through the issuance of non-recourse, long-term
         securitized debt that closely matches the interest-rate, prepayment,
         and maturity characteristics of the loans. We show on our balance sheet
         both the underlying residential mortgage loans that we have securitized
         and the non-recourse long-term debt that we issue to fund the loans.

         The net interest income we earn from these assets equals the interest
         income we earn on our loans, less amortization expenses incurred as we
         write-off the premium we pay to acquire these assets in excess of the
         principal amount of the loan, less credit provision expenses incurred
         to build a credit reserve for future expected credit losses, less
         interest expense on borrowed funds.

         The process of adding to our mortgage loan portfolio commences when we
         underwrite and acquire mortgage loans from sellers. We generally seek
         to quickly build a portfolio large enough, usually $200 million or
         more, to support an efficient issuance of long-term debt. We source our
         loan acquisitions primarily from large, well-established mortgage
         originators and the larger banks and thrifts.

         We are always seeking bulk sales of residential whole loan portfolios
         that meet our acquisition criteria and that are priced attractively
         relative to our long-term debt issuance levels. In addition, we acquire
         new loans on a continuous or "flow" basis from originators that have
         loan programs that meet our desired quality standards and loan type.


                                       8



         We fund our mortgage loan acquisitions initially with short-term debt.
         When we are ready to issue long-term debt, we contribute these loans to
         our wholly-owned, special purpose financing subsidiary, Sequoia
         Mortgage Funding Corporation, or Sequoia. Sequoia, through a trust,
         then issues mostly investment grade rated long-term debt that generally
         matches the interest rate, prepayment, and maturity characteristics of
         the loans and remits the proceeds of this offering back to us. Our net
         investment equals our basis in the loans less the proceeds that we
         received from the sale of long-term debt. The amount of equity that we
         invest in these trusts to support our long-term debt issuance is
         determined by the credit rating agencies, based on their review of the
         loans and the structure of the transaction.

         We plan to accumulate more high-quality jumbo residential loans when
         loans are available on attractive terms relative to our anticipated
         costs of issuing long-term debt.

         RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES

         In addition to acquiring and owning residential mortgage loans, we also
         credit enhance pools of high-quality jumbo residential mortgage loans
         that have been securitized by others. We do this by acquiring
         subordinated securities in third-party securitizations. The
         subordinated interests in a securitization transaction bear the bulk of
         the potential credit risk for the securitized pool of mortgages, thus
         allowing the more senior securitized interests to qualify for
         investment grade ratings and to be sold to the world's capital markets.
         In effect, we commit our capital to form a "guarantee" or "insurance"
         of these securitized pool of mortgages.

         Generally, we credit enhance mortgage loans from the top 15
         high-quality national mortgage origination firms and certain other
         smaller firms that specialize in high-quality jumbo residential
         mortgage loan originations. We also work with large banks that are
         sellers of seasoned portfolios of high-quality jumbo mortgage loans. We
         either work directly with these customers or we work in conjunction
         with an investment bank on these transactions.

         The principal value of the credit-enhancement securities in any rated
         senior/subordinated securitization is determined by the credit rating
         agencies: Moody's Investors Service, Standard & Poor's Rating Services,
         and Fitch Ratings. These credit agencies examine each pool of mortgage
         loans in detail. Based on their review of individual mortgage loan
         characteristics, they determine the credit-enhancement levels necessary
         to award investment grade ratings to the bulk of the securities formed
         from these mortgage loans.

         Our actual investment, and our risk, is less than the principal value
         of our credit-enhancement securities since we acquire these interests
         at a discount to principal value. A portion of this discount we
         designate as our credit reserve for future losses; the remainder we
         amortize into income over time.

         Our first defense against credit loss is the quality of the mortgage
         loans we acquire or otherwise credit enhance. Our mortgage loans are
         generally in the high-quality range for loan factors such as
         loan-to-value ratios, debt to income ratios, credit quality of the
         borrower, and completeness of documentation. Our mortgage loans are
         secured by the borrowers' homes. Compared to most corporate and
         consumer loans, the mortgage loans that we credit enhance have a much
         lower loss frequency and a much lower loss severity (the percentage of
         the loan principal and accrued interest that we lose upon default).

         Our exposure to credit risks of the mortgage loans that we credit
         enhance is further limited in a number of respects as follows:

         RISK TRANCHING. A typical mortgage securitization has three
         credit-enhancement interests -- a "first loss" security and securities
         that are second and third in line to absorb credit losses. Of our net
         investment in credit-enhancement assets, approximately $30 million, or
         16%, was directly exposed to the risk of mortgage loan default at
         December 31, 2001. The remainder of our net investment, approximately
         $161 million, was in the second or third loss position and benefited
         from credit enhancement provided by others through their ownership of
         credit-enhancement interests junior to our positions, which totaled $90
         million. Credit enhancement varies by specific asset.

         LIMITED MAXIMUM LOSS. Our potential credit exposure to the mortgage
         loans that we credit enhance is limited to our investment in the
         credit-enhancement securities that we acquire.


                                       9



         CREDIT RESERVE ESTABLISHED AT ACQUISITION. We acquire
         credit-enhancement interests at a discount to their principal value. We
         set aside a portion of this discount as a credit reserve to provide for
         future credit losses. In most economic environments, we believe that
         this reserve should be large enough to absorb future losses. Thus,
         typically, most of our credit reserves are established at acquisition
         and are, in effect, paid for by the seller of the credit-enhancement
         interest. If future credit results are satisfactory, we may not need
         all of the amounts designated as reserves. In such event, we may then
         redesignate some of these reserves into unamortized discount to be
         amortized into income over time.

         ACQUISITION DISCOUNT. For many of our credit-enhancement interests, the
         discount that we receive upon our acquisition exceeds our designated
         credit reserve. Since we own these assets at a discount to our credit
         reserve adjusted value, the income statement effect of any credit
         losses in excess of our reserve would be mitigated.

         MORTGAGE INSURANCE. A portion of our credit-enhanced portfolio consists
         of mortgage loans with initial loan-to-value, or LTV, ratios in excess
         of 80%. For the vast majority of these higher LTV ratio loans, we
         benefit from primary mortgage insurance provided on our behalf by the
         mortgage insurance companies or from pledged asset accounts. Thus, for
         what would otherwise be our most risky mortgage loans, we have passed
         much of the risk on to third parties and our effective loan-to-value
         ratios are lower than 80%.

         REPRESENTATIONS AND WARRANTIES. As the credit enhancer of a mortgage
         securitization, we benefit from representations and warranties received
         from the sellers of the mortgage loans. In limited circumstances, the
         sellers are obligated to repurchase delinquent mortgage loans from our
         credit-enhanced pools, thus reducing our potential exposure.

         We believe that the outlook for our jumbo mortgage credit-enhancement
         product line in 2002 is excellent. The supply of credit-enhancement
         opportunities is expected to be substantial as mortgage originations
         and mortgage securitizations remain at relatively high levels. We
         expect pricing to remain favorable, as we currently expect demand from
         competitors will remain subdued. We expect to achieve continued growth
         with attractive pricing in this product line.

         COMMERCIAL MORTGAGE LOANS

         Our primary business focus is on residential mortgage loan finance. We
         also pursue opportunities in the commercial mortgage loan market. For
         several years, we have been originating commercial real estate mortgage
         loans. Currently, our goal is to increase the size of our commercial
         loan portfolio through acquisition rather than origination. We finance
         our commercial portfolio with committed bank lines and through selling
         senior participations in our mortgage loans. We intend to acquire
         commercial mortgage loans, loan participations, and commercial
         mortgage-backed securities in the future. Total commercial loans were
         $51 million at December 31, 2001.

         To date, we have not experienced delinquencies or credit losses in our
         commercial mortgage loan portfolio, nor do we anticipate any material
         credit problems at this time. We have not established a credit reserve
         for commercial loans, although we may do so in the future. A slowing
         economy, and factors particular to each mortgage loan, could cause
         credit issues in the future. If this occurs, we may need to provide for
         future losses and create a specific credit reserve on an asset-by-asset
         basis for our commercial mortgage loans held for investment or reduce
         the reported market value for our commercial loans held for sale. The
         market value of our loans may vary due to the changes in a variety of
         other factors.


                                       10



         SECURITIES PORTFOLIO

         In our securities portfolio, we finance real estate through acquiring
         and funding securities. Our securities portfolio contains all of the
         securities we own except residential credit-enhancement securities
         (below-investment-grade securities with residential prime quality
         collateral) which are described separately. At December 31, 2001, we
         owned $683 million of securities in this portfolio. The substantial
         majority of this portfolio is currently rated AAA or AA, or effectively
         has a AAA rating through a corporate guarantee from Fannie Mae or
         Freddie Mac.

         Since we have an efficient, unregulated tax-advantaged corporate
         structure, we believe that we have some advantages in the real estate
         securities market relative to other capital market investors.

         The maintenance of a securities portfolio serves several functions for
         us:

         o     given our balance sheet characteristics, tax status, and the
               capabilities of our staff, real estate securities investments can
               earn an attractive return on equity;

         o     using a portion of our capital to fund additional types of real
               estate assets acts as a diversification of risk and opportunity
               for our balance sheet;

         o     the high level of current cash flow from these securities,
               including principal receipts from mortgage prepayments, and the
               general ability to sell these assets into active trading markets
               can have attractive liquidity characteristics for asset/liability
               management purposes; and

         o     our securities portfolio can be an attractive place to employ
               capital, and earn rates of return that are higher than cash, when
               our capital is not immediately needed to support our
               credit-related product lines or when we need flexibility to
               adjust our capital allocations.

         The bulk of our securities portfolio currently consists of adjustable
         rate and floating rate mortgage securities funded with floating rate
         short-term debt. We do own some fixed-rate assets in this portfolio
         that are either hedged or that we hold unhedged to counter-balance
         certain characteristics of our balance sheet.

         The substantial majority of our current securities portfolio is backed
         by high-quality residential mortgage loans. We do have smaller
         positions in residential securities backed by less than high-quality
         mortgage loans; most of these securities are substantially credit
         enhanced relative to the risks of the loans and thus qualify for
         investment grade debt ratings. We also intend to acquire commercial
         mortgage securities, corporate debt issued by REITs and other real
         estate companies, non-real estate asset-backed securities, corporate
         debt of non-real estate companies, interests in collateralized bond
         obligations and collateralized debt obligations, and other types of
         assets. Assets acquired for our securities portfolio may or may not
         have investment-grade credit ratings.

         Although we have the ability to hold these mortgage securities to
         maturity, and our average holding period is quite long, we do sell
         securities from time to time. We do this either as part of our
         management of this portfolio or in order to free capital for other
         uses. Because of this flexible approach, we manage this portfolio on a
         total-rate-of-return basis, taking into account both prospective income
         and prospective market value trends in our investment analysis. We use
         mark-to-market accounting for this portfolio with a portion of such
         adjustments flowing through our income statement, and the other portion
         flowing through our balance sheet. As a result of market value
         fluctuations, quarterly reported earnings from our securities portfolio
         can be variable.

         Our current long-term plan is to reduce short-term debt utilized to
         fund our securities portfolio. We may reduce the size of our securities
         portfolio or we may issue long-term debt or asset-backed securities in
         the form of REMICs or collateralized bond obligations in order to fund
         a portion of our securities portfolio on a long-term basis. Despite our
         long-term plan, we may acquire securities using short-term debt funding
         on a temporary basis when we raise new equity capital, or when
         prospective returns from investing in short-term funded securities are
         attractive relative to our other opportunities.


                                       11



         OPERATIONS

         Our portfolio management staff forms flexible interdisciplinary product
         management teams that work to develop our four product lines, develop
         new product lines, and increase our profitability over time. Our
         finance staff participates on these teams, and manages our overall
         balance sheet, borrowings, cash position, accounting, finance, tax,
         equity issuance, and investor relations.

         We build and maintain relationships with mortgage originators, banks
         that are likely to sell mortgage loan portfolios, Wall Street firms
         that broker mortgage product, mortgage servicing companies that process
         payments for us and assist with loss mitigation, technology and
         information providers that can help us conduct our business more
         effectively, with the banks and Wall Street firms that provide us
         credit and assist with the issuance of our long-term debt, and with
         commercial property owners and other participants in the commercial
         mortgage market.

         We evaluate, underwrite, and execute asset acquisitions. We also
         evaluate potential asset sales. Some of the factors that we take into
         consideration are: asset yield characteristics; liquidity; anticipated
         credit losses; expected prepayment rates; the cost and type of funding
         available for that asset; the amount of capital necessary to carry that
         investment in a prudent manner and to meet our internal risk-adjusted
         capital guidelines; the cost of any hedging that might be employed;
         potential market value fluctuations; contribution to our overall
         asset/liability goals; potential earnings volatility in adverse
         scenarios; and cash flow characteristics.

         We monitor and actively manage our credit risks. We work closely with
         our residential and commercial mortgage servicers, especially with
         respect to all delinquent loans. While procedures for working out
         troubled credit situations for residential loans are relatively
         standardized, we still find that an intense focus on assisting and
         monitoring our servicers in this process yields good results. We work
         to enforce the representations and warranties of our sellers, forcing
         them to repurchase loans if there is a breach of the conditions
         established at purchase. If a mortgage pool starts to under-perform our
         expectations, or if a servicer is not fully cooperative with our
         monitoring efforts, we will often seek to sell a credit-enhancement
         investment at the earliest opportunity before its market value is
         diminished.

         Prior to acquisition of a credit-enhancement interest, we typically
         review origination processes, servicing standards, and individual loan
         data. In some cases, we underwrite individual loan files and influence
         which loans are included in a securitization. Prior to acquisition of
         whole loans for our residential retained loan portfolio, we conduct a
         legal document review of the loans, review individual loan
         characteristics, and underwrite loans that appear to have higher risk
         characteristics.

         We actively monitor and adjust the asset/liability characteristics of
         our balance sheet. We follow our internal risk-adjusted capital
         guidelines, seeking to make sure that we are sufficiently capitalized
         to hold our assets to maturity through periods of market fluctuation.
         We intensely monitor our cash levels, the liquidity of our assets, the
         stability of our borrowings, and our projected cash flows and market
         values to make sure that we remain well funded and liquid. We generally
         seek to match the interest rate characteristics of our assets and
         liabilities within a range. If we cannot achieve our matching
         objectives on-balance sheet, we use interest rate hedge agreements to
         adjust our overall asset/liability mix. We monitor potential earnings
         fluctuations and cash flow changes from prepayments. We project credit
         losses and cash flows from our credit sensitive assets, and reassess
         our credit provisions and reserves, based on information from our loss
         mitigation efforts, borrower credit trends, and housing price trends.
         We regularly monitor the market values of our assets and liabilities by
         reviewing pricing from external and internal sources.

         We initiate new short-term borrowings on a regular basis with a variety
         of counter-parties. We structure long-term debt issuance. We model
         potential securitizations, allowing us to price potential loan
         acquisitions intended to be funded via long-term debt in our retained
         loan portfolio. We work with the credit rating agencies to determine
         credit-enhancement levels required to issue new long-term debt. In
         cases where we intend to acquire a credit-enhancement interest in a
         securitization performed by others, we sometimes assist them with
         maximizing the efficiency of the structuring of their securitization.

                                       12



         RISK FACTORS

         The following is a summary of the risk factors that we currently
         believe are important and that could cause our results to differ from
         expectations. This is not an exhaustive list; other factors not listed
         below could be material to our results.

         We can provide no assurances with respect to projections or
         forward-looking statements made by us or by others with respect to our
         future results. Any one of the risk factors listed below, or other
         factors not so listed, could cause actual results to differ materially
         from expectations. It is not possible to accurately project future
         trends with respect to these risk factors, to project which risk
         factors will be most important in determining our results, or to
         project what our future results will be.

         Throughout this Form 10-K and other documents we release or statements
         we make, the words "believe," "expect," "anticipate," "intend," "aim,"
         "will," and similar words identify "forward-looking" statements.

         MORTGAGE LOAN DELINQUENCIES, DEFAULTS, AND CREDIT LOSSES COULD REDUCE
         OUR EARNINGS. CREDIT LOSSES COULD REDUCE OUR CASH FLOW AND ACCESS TO
         LIQUIDITY.

         As a core part of our business, we assume the credit risk of mortgage
         loans. We do this in each of our portfolios. We may add other product
         lines over time that may have different types of credit risk than are
         described herein. We are generally not limited in the types of assets
         that we can own or in the types of credit risk or other types of risk
         that we can undertake.

         We generally intend to increase our credit risk exposure over time
         through net acquisitions of credit-sensitive loans and securities and
         through net dispositions of more highly-rated securities.

         Tax and GAAP accounting for credit losses differ. We have not been able
         to reduce our past and current taxable income to provide for a reserve
         for future credit losses. Thus, if credit losses occur in the future,
         taxable income may be reduced relative to GAAP income. When taxable
         income is reduced, our minimum dividend distribution requirements under
         the REIT tax rules are reduced. We could reduce our dividend rate in
         such a circumstance. Alternatively, credit losses in some assets may be
         capital losses for tax. Unless we had offsetting capital gains, our
         minimum dividend distribution requirement would not be reduced by these
         credit losses, but eventually our cash flow would be. This could reduce
         our free cash flow and liquidity.

         If the recent slowdown in the U.S. economy should persist, or worsen,
         our credit losses could be increased beyond levels that we have
         anticipated. If we incur increased credit losses, our earnings might be
         reduced, and our cash flows, asset market values, and access to
         borrowings might be adversely affected. The amount of capital and cash
         reserves that we hold to help us manage credit and other risks may
         prove to be insufficient to protect us from earnings volatility,
         dividend cuts, liquidity, and solvency issues.

         WE ASSUME DIRECT CREDIT RISK IN OUR RESIDENTIAL MORTGAGE LOANS, AND
         REALIZED CREDIT LOSSES MAY REDUCE OUR EARNINGS AND FUTURE CASH FLOW.

         In our residential mortgage loan portfolio, we assume the direct credit
         risk of residential mortgages. Realized credit losses will reduce our
         earnings and future cash flow. We have a credit reserve for these loans
         and we may continue to add to this reserve in the future. There can be
         no assurance that our credit reserve will be sufficient to cover future
         losses. We may need to reduce earnings by increasing our
         credit-provisioning expenses in the future.

         Credit losses on residential mortgage loans can occur for many reasons,
         including: poor origination practices -- leading to losses from fraud,
         faulty appraisals, documentation errors, poor underwriting, legal
         errors, etc.; poor servicing practices; weak economic conditions;
         declines in the values of homes; special hazards; earthquakes and other
         natural events; over-leveraging of the borrower; changes in legal
         protections for lenders; reduction in personal incomes; job loss; and
         personal events such as divorce or health problems.


                                       13



         Despite our efforts to manage our credit risk, there are many aspects
         of credit that we cannot control, and there can be no assurance that
         our quality control and loss mitigation operations will be successful
         in limiting future delinquencies, defaults, and losses. Our
         underwriting reviews may not be effective. The representations and
         warranties that we receive from sellers may not be enforceable. We may
         not receive funds that we believe are due to us from mortgage insurance
         companies. We rely on our servicers; they may not cooperate with our
         loss mitigation efforts, or such efforts may otherwise be ineffective.
         Various service providers to securitizations, such as trustees, bond
         insurance providers and custodians, may not perform in a manner that
         promotes our interests. The value of the homes collateralizing our
         loans may decline. The frequency of default, and the loss severity on
         our loans upon default, may be greater than we anticipated.
         Interest-only loans, negative amortization loans, loans with balances
         over $1 million, and loans that are partially collateralized by
         non-real estate assets may have special risks. Our geographical
         diversification may be ineffective in reducing losses. If loans become
         "real estate owned," or REO, we, or our agents, will have to manage
         these properties and may not be able to sell them. Changes in consumer
         behavior, bankruptcy laws and the like may exacerbate our losses. In
         some states and circumstances, we have recourse against the borrower's
         other assets and income; but, nevertheless, we may only be able to look
         to the value of the underlying property for any recoveries. Expanded
         loss mitigation efforts in the event that defaults increase could be
         costly.

         WE HAVE CREDIT RISKS IN OUR CREDIT-ENHANCEMENT SECURITIES RELATED TO
         THE UNDERLYING LOANS.

         Of our total net investment in residential credit-enhancement
         securities at December 31, 2001, $30 million, or 16%, was in a first
         loss position with respect to the underlying loans. We generally expect
         that the entire amount of these first loss investments will be subject
         to credit loss, potentially even in healthy economic environments. Our
         ability to make an attractive return on these investments depends on
         how quickly these expected losses occur. If the losses occur more
         quickly than we anticipate, we may not recover our investment and/or
         our rates of return may suffer.

         Second loss credit-enhancement securities, which are subject to credit
         loss when the entire first loss investment (whether owned by us or by
         others) has been eliminated by credit losses, made up 31%, or $60
         million, of our net investment in credit-enhancement securities at
         December 31, 2001. Third loss credit-enhancement securities, or other
         investments that themselves enjoy various forms of material credit
         enhancement, made up 53%, or $101 million, of our net investment in
         credit-enhancement interests at December 31, 2001. Given our normal
         expectations for credit losses, we would anticipate some future losses
         on many of our second loss interests but no losses on investments in
         the third loss or similar position. If credit losses are greater than,
         or occur sooner than, expected, our expected future cash flows will be
         reduced and our earnings will be negatively affected. Credit losses and
         delinquencies could also affect the cash flow dynamics of these
         securitizations and thus extend the period over which we will receive a
         return of principal from these investments. In most cases, adverse
         changes in anticipated cash flows would reduce our economic and
         accounting returns and may also precipitate mark-to-market charges to
         earnings. From time to time, we may pledge these interests as
         collateral for borrowings; a deterioration of credit results in this
         portfolio may adversely affect the terms or availability of these
         borrowings and, thus, our liquidity. We generally expect to increase
         our net acquisitions of first loss and second loss investments relative
         to third loss investments. This may result in increased risk with
         respect to the credit results of the residential loans we credit
         enhance.

         In our credit-enhancement securities portfolio, we may benefit from
         credit rating upgrades or restructuring opportunities through
         re-securitizations or other means in the future. If credit results
         deteriorate, these opportunities may not be available to us or may be
         delayed. It is likely, in many instances, that we will not be able to
         anticipate increased credit losses in a pool soon enough to allow us to
         sell such credit-enhancement interests at a reasonable price.

         In anticipation of future credit losses, we designate a portion of the
         purchase discount associated with many of our credit-enhancement
         securities as a form of credit reserve. The remaining discount is
         amortized into income over time via the effective yield method. If the
         credit reserve we set aside at acquisition proves to be insufficient,
         we may need to reduce our effective yield income recognition in the
         future or we may adjust our basis in these interests, thus reducing
         earnings.

                                       14



         We adopted EITF 99-20 in the first quarter of 2001. Generally, under
         EITF 99-20, if prospective cash flows from certain investments
         deteriorate even slightly from original expectations -- due to changes
         in anticipated credit losses, prepayment rates, and otherwise -- then
         the asset will be marked-to-market if the market value is lower than
         our basis. Any mark-to-market adjustments under EITF 99-20 reduce
         earnings in that period. Since we do not expect every asset we own to
         always perform equal to or better than our expectations, we expect to
         make negative EITF 99-20 adjustments to earnings from time to time. Any
         positive adjustments to future cash flows are generally reflected in a
         higher yield over the remaining life of such asset.

         WE MAY HAVE CREDIT LOSSES IN OUR SECURITIES PORTFOLIO.

         Most of our securities (excluding our residential credit-enhancement
         securities) are currently rated AAA or AA (99% at December 31, 2001).
         These assets benefit from various forms of corporate guarantees from
         Fannie Mae, Freddie Mac, and other companies, and/or from credit
         enhancement provided by third parties, usually through their ownership
         of subordinated credit-enhancement interests. Thus, the bulk of our
         existing securities are protected from currently expected levels of
         credit losses. However, in the event of greater than expected future
         delinquencies, defaults, or credit losses, or a substantial
         deterioration in the financial strength of Fannie Mae, Freddie Mac, or
         other corporate guarantors, our results would likely be adversely
         affected. We may experience credit losses in our securities portfolio.
         Deterioration of the credit results or guarantees of these assets may
         reduce the market value of these assets, thus limiting our borrowing
         capabilities and access to liquidity. Generally, we do not control or
         influence the underwriting, servicing, management, or loss mitigation
         efforts with respect to these assets. Results could be affected through
         credit rating downgrades, market value losses, reduced liquidity,
         adverse financing terms, reduced cash flow, experienced credit losses,
         or in other ways. For the non-investment grade assets in our securities
         portfolio, representing 1% of our securities portfolio at December 31,
         2001, our protection against credit loss is smaller and our credit
         risks and liquidity risks are increased. If we acquire equity
         securities, results may be volatile. We intend to increase the
         percentage of our securities portfolio that is rated below AA and that
         is rated below investment grade, and we intend to expand the range of
         types of securities that we acquire; these trends may increase the
         potential credit risks in our securities portfolio.

         WE ASSUME DIRECT CREDIT RISK IN OUR COMMERCIAL MORTGAGE LOANS.

         The loans in our commercial mortgage loan portfolio may have higher
         degrees of credit and other risks than do our residential mortgage
         loans, including various environmental and legal risks. The net
         operating income and market values of income-producing properties may
         vary with economic cycles and as a result of other factors, so that
         debt service coverage is unstable. The value of the property may not
         protect the value of the loan if there is a default. Our commercial
         loans are not geographically diverse, so we are at risk for regional
         factors: at December 31, 2001, $30 million, or 59%, of our commercial
         loan balances were on commercial properties located in California. Many
         of our commercial loans are not fully amortizing, so the timely
         recovery of our principal is dependent on the borrower's ability to
         refinance at maturity. We generally lend against income-properties that
         are in transition. Such lending entails higher risks than traditional
         commercial property lending against stabilized properties. Initial debt
         service coverage ratios, loan-to-value ratios, and other indicators of
         credit quality may not meet standard commercial mortgage market
         criteria for stabilized loans. The underlying properties may not
         transition or stabilize as we expected. The personal guarantees and
         forms of cross-collateralization that we receive on some loans may not
         be effective. We generally do not service our loans; we rely on our
         servicers to a great extent to manage our commercial assets and
         work-out loans and properties if there are delinquencies or defaults.
         This may not work to our advantage. As part of the work-out process of
         a troubled commercial loan, we may assume ownership of the property,
         and the ultimate value of this asset would depend on our management of,
         and eventual sale of, the property which secured the loan. Our loans
         are illiquid; if we choose to sell them, we may not be able to do so in
         a timely manner or for a reasonable price. Financing these loans may be
         difficult, and may become more difficult if credit quality
         deteriorates. We have sold senior loan participations on some of our
         loans, so that the asset we retain is junior and has concentrated
         credit and other risks. We have directly originated our commercial
         loans. This may expose us to certain credit, legal, and other risks
         that may be greater than is usually present with acquired loans. We
         have sold commercial mortgage loans. The representations and warranties
         we made on these sales are limited, but could cause losses and claims
         in some circumstances.

                                       15



         WE MAY INVEST IN OTHER TYPES OF CREDIT RISKS THAT COULD ALSO CAUSE
         LOSSES.

         We intend to invest in other types of commercial loan assets, such as
         mezzanine loans, second liens, credit-enhancement interests of
         commercial loan securitizations, junior participations, among others,
         that may entail other types of risks. In addition, we intend to invest
         in other assets with material credit risk, including the equity and
         debt of collateralized bond obligations (CBOs), corporate debt and
         equity of REITs and non-real estate companies, real estate and non-real
         estate asset-backed securities, and other financial and real property
         assets.

         OUR RESULTS COULD ALSO BE ADVERSELY AFFECTED BY COUNTER-PARTY CREDIT
         RISK.

         We have other credit risks that are generally related to the
         counter-parties with which we do business. In the event a counter-party
         to our short-term borrowings becomes insolvent, we may fail in
         recovering the full value of our collateral, thus reducing our earnings
         and liquidity. In the event a counter-party to our interest rate
         agreements becomes insolvent, our ability to realize benefits from
         hedging may be diminished, and any cash or collateral that we pledged
         to these counter-parties may be unrecoverable. We may be forced to
         unwind these agreements at a loss. In the event that one of our
         servicers becomes insolvent or fails to perform, loan delinquencies and
         credit losses may increase. We may not receive funds to which we are
         entitled. In various other aspects of our business, we depend on the
         performance of third parties that we do not control. We attempt to
         diversify our counter-party exposure and to limit our counter-party
         exposure to strong companies with investment-grade credit ratings, but
         we are not always able to do so. Our counter-party risk management
         strategy may prove ineffective.

         FLUCTUATIONS IN OUR RESULTS MAY BE EXACERBATED BY THE LEVERAGE THAT WE
         EMPLOY AND BY LIQUIDITY RISKS.

         We employ substantial financial leverage on our balance sheet relative
         to many non-financial companies, although we believe we employ less
         leverage than most banks, thrifts, and other financial institutions. In
         addition, the bulk of our financing is typically in the form of
         non-recourse debt issued through asset securitization. We believe this
         is generally an effective and low-risk form of financing compared to
         many other forms of debt utilized by financial companies. We believe
         the amount of leverage that we employ is appropriate, given the risks
         in our balance sheet, the non-recourse nature of the long-term
         financing structures that we typically employ, and our management
         policies. However, in order to operate our business successfully, we
         require continued access to debt on favorable terms with respect to
         financing costs, capital efficiency, covenants, and other factors. We
         may not be able to achieve the optimal amount of leverage.

         Given the degree of leverage that we employ, earnings fluctuations, and
         liquidity and financial soundness issues could arise in the future. Due
         to our leverage, relatively small changes in asset quality, asset
         yield, cost of borrowed funds, and other factors could have relatively
         large effects on us and our stockholders. Our use of leverage may not
         enhance our returns.

         Although we do not have a corporate debt rating, the
         nationally-recognized credit rating agencies have a strong influence on
         the amount of capital that we hold relative to the amount of credit
         risk we take. The rating agencies determine the amount of net
         investment we must make to credit enhance the long-term debt, mostly
         rated AAA, that we issue to fund our residential retained loan
         portfolio. They also determine the amount of principal value required
         for the credit-enhancement interests we acquire. The rating agencies,
         however, do not have influence over how we fund our net credit
         investments nor do they determine or influence many of our other
         capital and leverage policies. With respect to our short-term debt, our
         lenders, typically large commercial banks and Wall Street firms, limit
         the amount of funds that they will advance versus our collateral. We
         typically use far less leverage than would be permitted by our lenders.
         However, lenders can reduce the amount of leverage that they will
         permit us to undertake, or the value of our collateral may decline,
         thus reducing our liquidity.

         Unlike banks, thrifts, and the government-sponsored mortgage finance
         companies, we are not regulated by national regulatory bodies. Thus,
         the amount of financial leverage that we employ is largely controlled
         by management, and by the risk-adjusted capital policies approved by
         our Board of Directors.

         In the period in which we are accumulating residential whole loans or
         other debt in order to build a portfolio of efficient size to issue
         long-term debt, variations in the market for these assets or for
         long-term debt issuance could

                                       16



         affect our results. Ultimately we may not be able to issue long term
         debt, the cost of such debt could be greater than we anticipated, the
         net investment in our financing trust required by the rating agencies
         could be greater than anticipated, certain of our loans could not be
         accepted into the financing trust, the market value of our assets to be
         sold into the financing trust may have changed, our hedging activities
         may have been ineffective, or other negative effects could occur.

         We borrow on a short-term basis to fund the bulk of our securities
         portfolio, to fund residential loans or other assets prior to the
         issuance of long-term debt, to use a certain amount of leverage with
         respect to our net investments in credit-enhancement interests, to fund
         a portion of our commercial loan portfolio, to fund working capital and
         general corporate needs, and for other reasons. We borrow short-term by
         pledging our mortgage assets as collateral. We usually borrow via
         uncommitted borrowing facilities for the substantial majority of our
         short-term debt funded assets that are generally liquid, have active
         trading markets, and have readily discernable market prices. The term
         of these borrowings can range from one day to one year. To fund less
         liquid or more specialized assets, we typically utilize committed
         credit lines from commercial banks and finance companies with a one to
         two year term. Whether committed or not, we need to roll over
         short-term debt on a frequent basis; our ability to borrow is dependent
         on our ability to deliver sufficient market value of collateral to meet
         lender requirements. Our payment of commitment fees and other expenses
         to secure committed borrowing lines may not protect us from liquidity
         issues or losses. Variations in lenders' ability to access funds,
         lender confidence in us, lender collateral requirements, available
         borrowing rates, the acceptability and market values of our collateral,
         and other factors could force us to utilize our liquidity reserves or
         to sell assets, and, thus, affect our liquidity, financial soundness,
         and earnings. In recent years, we believe that the marketplace for our
         type of secured short-term borrowing has been more stable than the
         commercial paper market, or corporate unsecured short-term borrowing,
         utilized by many in corporate America, but there is no assurance that
         such stability will continue. Our current intention is to reduce our
         short-term debt levels over time, with the exception of short-term debt
         used to fund assets under accumulation for a securitization. There can
         be no assurance that such debt reduction will be achieved. In the
         future, we may borrow on an unsecured basis through bank loans,
         issuance of corporate debt, and other means.

         Various of our borrowing arrangements subject us to debt covenants.
         While these covenants have not meaningfully restricted our operations
         through December 31, 2001, they could be restrictive or harmful to us
         and our stockholder interests in the future. Should we violate debt
         covenants, we may incur expenses, losses, or reduced ability to access
         debt.

         Preferred stock makes up a portion of our equity capital base,
         representing 9% at December 31, 2001. Our Class B Preferred Stock has a
         dividend rate of at least $0.755 per share per quarter, and has certain
         rights to dividend distributions and preferences in liquidation that
         are senior to common stockholders. Having preferred stock in our
         capital structure is a form of leverage, and such leverage may or may
         not work to the advantage of common stockholders.

         CHANGES IN THE MARKET VALUES OF OUR ASSETS AND LIABILITIES CAN
         ADVERSELY AFFECT OUR EARNINGS, STOCKHOLDERS' EQUITY, AND LIQUIDITY.

         The market values of our assets, liabilities, and hedges are affected
         by interest rates, the shape of yield curves, volatility, credit
         quality trends, mortgage prepayment rates, supply and demand, capital
         markets trends and liquidity, general economic trends, expectations
         about the future, and other factors. For the assets that we
         mark-to-market through our income statement or balance sheet, such
         market value fluctuations will affect our earnings and book value. To
         the extent that our basis in our assets is thus changed, future
         reported income will be affected as well. If we sell an asset that has
         not been marked-to-market through our income statement at a reduced
         market price relative to our basis, our earnings will be reduced.
         Market value reductions of the assets that we pledge for short-term
         borrowings may reduce our access to liquidity.

         Generally, reduced asset market values for the assets that we own may
         have negative effects, but might improve our opportunities to acquire
         new assets at attractive pricing levels. Conversely, increases in the
         market values of our existing assets may have positive effects, but may
         mean that acquiring new assets at attractive prices becomes more
         difficult.

                                       17



         CHANGES IN MORTGAGE PREPAYMENT RATES MAY AFFECT OUR EARNINGS,
         LIQUIDITY, AND THE MARKET VALUES OF OUR ASSETS.

         Mortgage prepayment rates are affected by interest rates, consumer
         behavior and confidence, seasoning of loans, the amount of equity in
         the underlying properties, prepayment terms of the mortgages, the ease
         and cost of refinancing, the housing turnover rate, media awareness of
         refinancing opportunities, and many other factors.

         Changes in prepayment rates may have multiple effects on our
         operations. Faster mortgage prepayment rates may lead to increased
         premium amortization expenses for premium assets, increased working
         capital requirements, reduced market values for certain types of
         assets, adverse reductions in the average life of certain assets, and
         an increase in the need to reinvest cash to maintain operations.
         Premium assets may experience faster rates of prepayments than discount
         assets. Slower prepayment rates may lead to reduced discount
         amortization income for discount assets, reduced market values for
         discount and other types of assets, extension of the average life of
         certain investments at a time when this would be contrary to our
         interests, a reduction in cash flow available to support operations and
         make new investments, and a reduction in new investment opportunities,
         since the volume of new origination and securitizations would likely
         decline. Slower prepayment rates may lead to increased credit losses.

         The amount of premium and discount we have on our books, and thus our
         net amortization expenses, can change over time as we mark-to-market
         assets or as our asset composition changes through principal repayments
         and asset purchases and sales.

         INTEREST RATE FLUCTUATIONS CAN HAVE VARIOUS EFFECTS ON OUR COMPANY, AND
         COULD LEAD TO REDUCED EARNINGS AND/OR INCREASED EARNINGS VOLATILITY.

         Our balance sheet and asset/liability operations are complex and
         diverse with respect to interest rate movements, so we cannot fully
         describe all the possible effects of changing interest rates. We do not
         seek to eliminate all interest rate risk. Changes in interest rates,
         and in the interrelationships between various interest rates, could
         have negative effects on our earnings, the market value of our assets
         and liabilities, mortgage prepayment rates, and our access to
         liquidity. Changes in interest rates can also affect our credit
         results.

         Generally, rising interest rates could lead to reduced asset market
         values and slower prepayment rates. Initially, our net interest income
         may be reduced if short-term interest rates increase, as our cost of
         funds would likely respond to this increase more quickly than would our
         asset yields. Within three to twelve months of a rate change, however,
         asset yields for our adjustable rate mortgages may increase
         commensurately with the rate increase. Higher short-term interest rates
         may reduce earnings in the short-term, but could lead to higher
         long-term earnings, as we earn more on the equity-funded portion of our
         balance sheet. To the extent that we own fixed-rate assets that are
         funded with floating rate debt, our net interest income from this
         portion of our balance sheet would be unlikely to recover until
         interest rates dropped again or the assets matured. Some of our
         adjustable-rate mortgages have periodic caps that limit the extent to
         which the coupon we earn can rise or fall, usually 2% annual caps, and
         life caps that set a maximum coupon. If short-term interest rates rise
         rapidly or rise so that our mortgage coupons reach their life caps, the
         ability of our asset yields to rise along with market rates would be
         limited, but there may be no such limits on the increase in our
         liability costs.

         Falling interest rates can also lead to reduced asset market values in
         some circumstances, particularly for prepayment sensitive assets and
         for many types of interest rate agreement hedges. Decreases in
         short-term interest rates can be positive for earnings in the
         near-term, as our cost of funds may decline more quickly than our asset
         yields would. For longer time horizons, falling short-term interest
         rates can reduce our earnings, as we may earn lower yields from the
         assets that are equity-funded on our balance sheet.

         Changes in the interrelationships between various interest rates can
         reduce our net interest income even in the absence of a clearly defined
         interest rate trend. If the short-term interest rate indices that drive
         our asset yields were to decline relative to the short-term interest
         rate indices that determine our cost of funds, our net interest income
         would be reduced.

                                       18



         HEDGING ACTIVITIES MAY REDUCE LONG-TERM EARNINGS AND MAY FAIL TO REDUCE
         EARNINGS VOLATILITY OR TO PROTECT OUR CAPITAL IN DIFFICULT ECONOMIC
         ENVIRONMENTS; FAILURE TO HEDGE MAY ALSO HAVE ADVERSE EFFECTS ON OUR
         RESULTS.

         Hedging against interest rate movements using interest rate agreements
         and other instruments usually has the effect over long periods of time
         of lowering long-term earnings. To the extent that we hedge, it is
         usually to protect us from some of the effects of a rapid or prolonged
         increase in short-term interest rates or to lower short-term earnings
         volatility. Such hedging may not be in the long-term interest of
         stockholders, and may not achieve its desired goals. For instance,
         hedging costs may rise as interest rates increase, without an
         offsetting increase in hedging income. In a rapidly rising interest
         rate environment, the market values of hedges may not increase as
         predicted. Using interest rate agreements to hedge may increase
         short-term earnings volatility, particularly since we currently employ
         mark-to-market accounting for all our hedges. Reductions in market
         values of interest rate agreements may not be offset by increases in
         market values of the assets or liabilities being hedged. Conversely,
         increases in market values of interest rate agreements may not fully
         offset declines in market values of assets or liabilities being hedged.
         Changes in market values of interest rate agreements may require us to
         pledge collateral or cash.

         At December 31, 2001, we had no hedges in place that would materially
         affect our results and operations. We reduced our hedging operations as
         we believe we have generally achieved our asset/liability goals with
         our existing on-balance sheet assets and liabilities. The absence of
         hedging, however, may not prove to be in the best interests of our
         stockholders.

         MAINTAINING REIT STATUS MAY REDUCE OUR FLEXIBILITY.

         To maintain REIT status, we must follow rules and meet certain tests.
         In doing so, our flexibility to manage our operations may be reduced.
         Frequent asset sales could result in Redwood Trust being viewed as a
         "dealer," and thus subject to entity level taxes. Certain types of
         hedging may produce income that is limited under the REIT rules. Our
         ability to own non-real estate related assets and earn non-real estate
         related income is limited. Meeting minimum REIT dividend distribution
         requirements may reduce our liquidity. Because we will generally
         distribute all our taxable earnings as dividends, we may need to raise
         new equity capital if we wish to grow operations at a rapid pace. Stock
         ownership tests may limit our ability to raise significant amounts of
         equity capital from one source. Failure to meet REIT requirements may
         subject us to taxation, penalties, and/or loss of REIT status. REIT
         laws and taxation could change in a manner adverse to our operations.
         To pursue our business plan as a REIT, we generally need to avoid
         becoming a Registered Investment Company, or RIC. To avoid RIC
         restrictions, we generally need to maintain at least 55% of our assets
         in whole loan form or in other related forms of assets that qualify for
         this test. Meeting this test may restrict our flexibility. Failure to
         meet this test would limit our ability to leverage and would impose
         other restrictions on our operations. Our ability to operate a taxable
         subsidiary is limited under the REIT rules. Our REIT status affords us
         certain protections against take-over attempts. These take-over
         restrictions may not always work to the advantage of stockholders. Our
         stated goal is to not generate income that would be taxable as
         unrelated business taxable income, or UBTI, to our tax-exempt
         shareholders. Achieving this goal may limit our flexibility in pursuing
         certain transactions.

         OUR CASH BALANCES AND CASH FLOWS MAY BECOME LIMITED RELATIVE TO OUR
         CASH NEEDS.

         We need cash to meet our working capital needs, preferred stock
         dividend, and minimum REIT dividend distribution requirements. Cash
         could be required to pay-down our borrowings in the event that the
         market values of our assets that collateralize our debt decline, the
         terms of short-term debt become less attractive, or for other reasons.
         Cash flows from principal repayments could be reduced should
         prepayments slow or should credit quality trends deteriorate, in the
         latter case since for certain of our assets, credit tests must be met
         for us to receive cash flows. For some of our assets, cash flows are
         "locked-out" and we receive less than our pro rata share of principal
         payment cash flows in the early years of the investment. Operating cash
         flow generation could be reduced if earnings are reduced, if discount
         amortization income significantly exceeds premium amortization expense,
         or for other reasons. Our minimum dividend distribution requirements
         could become large relative to our cash flow if our income as
         calculated for tax purposes significantly exceeds our cash flow from
         operations. Generally, our cash flow has materially exceeded our cash
         requirements; this situation could be reversed, however, with
         corresponding adverse consequences to us. We generally maintain what we
         believe are ample cash balances and access to borrowings to meet
         projected cash needs. In the event, however, that our liquidity needs
         exceed our access to

                                       19



         liquidity, we may need to sell assets at an inopportune time, thus
         reducing our earnings. In a serious situation, our REIT status or our
         solvency could be threatened.

         INCREASED COMPETITION COULD REDUCE OUR ACQUISITION OPPORTUNITIES OR
         AFFECT OUR OPERATIONS IN A NEGATIVE MANNER.

         We believe that our principal competitors in our business of real
         estate finance are depositories such as banks and thrifts, mortgage and
         bond insurance companies, other mortgage REITs, hedge funds and private
         investment partnerships, life insurance companies, government entities
         such as Fannie Mae, Freddie Mac, Ginnie Mae, and the Federal Home Loan
         Banks, mutual funds, pension funds, mortgage originators, and other
         financial institutions. We anticipate that we will be able to compete
         effectively due to our relatively low level of operating costs,
         relative freedom to securitize our assets, our ability to utilize
         leverage, freedom from certain forms of regulation, focus on our core
         business, and the tax advantages of our REIT status. Nevertheless, many
         of our competitors have greater operating and financial resources than
         we do. Competition from these entities, or new entrants, could raise
         prices on mortgages and other assets, reduce our acquisition
         opportunities, or otherwise materially affect our operations in a
         negative manner.

         NEW ASSETS MAY NOT BE AVAILABLE AT ATTRACTIVE PRICES, THUS LIMITING OUR
         GROWTH AND/OR EARNINGS.

         In order to reinvest proceeds from mortgage principal repayments, or to
         deploy new equity capital that we may raise in the future, we need to
         acquire new assets. If pricing of new assets is unattractive, or if the
         availability of new assets is much reduced, we may not be able to
         acquire new assets at attractive prices. Our new assets may generate
         lower returns than the assets that we have on our balance sheet.
         Generally, unattractive pricing and availability of new assets is a
         function of reduced supply and/or increased demand. Supply can be
         reduced if originations of a particular product are reduced, or if
         there are few sales in the secondary market of seasoned product from
         existing portfolios. The supply of new securitized assets appropriate
         for our balance sheet could be reduced if the economics of
         securitization become unattractive or if a form of securitization that
         is not favorable for our balance sheet predominates. Also, assets with
         a favorable risk/reward ratio may not be available if the risks of
         owning such assets increase substantially relative to market pricing
         levels. Increased competition could raise prices to unattractive
         levels.

         ACCOUNTING CONVENTIONS AND ESTIMATES CAN CHANGE, AFFECTING OUR REPORTED
         RESULTS AND OPERATIONS.

         Accounting rules for the various aspects of our business change from
         time to time. While we believe we apply the highest quality accounting
         principles and practices, changes in accounting rules can nevertheless
         affect our reported income and stockholders' equity. Our revenue
         recognition and other aspects of our reported results are based on
         estimates of future events. These estimates can change in a manner that
         adversely affects our results.

         OUR POLICIES, PROCEDURES, PRACTICES, PRODUCT LINES, RISKS, AND INTERNAL
         RISK-ADJUSTED CAPITAL GUIDELINES ARE SUBJECT TO CHANGE.

         In general, we are free to alter our policies, procedures, practices,
         product lines, leverage, risks, internal risk-adjusted capital
         guidelines, and other aspects of our business. We can enter new
         businesses or pursue acquisitions of other companies. In most cases, we
         do not need to seek stockholder approval to make such changes. We will
         not necessarily notify stockholders of such changes.

         WE DEPEND ON KEY PERSONNEL FOR SUCCESSFUL OPERATIONS.

         We depend significantly on the contributions of our executive officers
         and staff. Many of our officers and employees would be difficult to
         replace. The loss of any key personnel could materially affect our
         results.

                                       20



         INVESTORS IN OUR COMMON STOCK MAY EXPERIENCE LOSSES, VOLATILITY, AND
         POOR LIQUIDITY, AND WE MAY REDUCE OUR DIVIDENDS IN A VARIETY OF
         CIRCUMSTANCES.

         Our earnings, cash flow, book value, and dividends can be volatile and
         difficult to predict. Investors should not rely on predictions or
         management beliefs. Although we seek to pay a regular common stock
         dividend rate that is sustainable, we may cut our dividend rate in the
         future for a variety of reasons. We may not provide public warnings of
         such dividend reductions prior to their occurrence. Fluctuations in our
         current and prospective earnings, cash flow, and dividends, as well as
         many other factors such as perceptions, economic conditions, stock
         market conditions, and the like, can affect our stock price. Investors
         may experience volatile returns and material losses. In addition,
         liquidity in the trading of our stock may be insufficient to allow
         investors to sell their stock in a timely manner or at a reasonable
         price.


         CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

         The following discussion summarizes certain Federal income tax
         considerations to Redwood Trust and its stockholders. This discussion
         is based on existing Federal income tax law, which is subject to
         change, possibly retroactively. This discussion does not address all
         aspects of Federal income taxation that may be relevant to a particular
         stockholder in light of its personal investment circumstances or to
         certain types of investors subject to special treatment under the
         Federal income tax laws (including financial institutions, insurance
         companies, broker-dealers and, except to the extent discussed below,
         tax-exempt entities and foreign taxpayers) and it does not discuss any
         aspects of state, local or foreign tax law. This discussion assumes
         that stockholders will hold their Common Stock as a "capital asset"
         (generally, property held for investment) under the Code. Stockholders
         are advised to consult their tax advisors as to the specific tax
         consequences to them of purchasing, holding and disposing of the Common
         Stock, including the application and effect of Federal, state, local
         and foreign income and other tax laws.

         GENERAL

         Redwood Trust has elected to become subject to tax as a REIT, for
         Federal income tax purposes, commencing with the taxable year ending
         December 31, 1994. Management believes that Redwood Trust has operated
         and expects that it will continue to operate in a manner that permits
         Redwood Trust to maintain its qualifications as a REIT. This treatment
         permits Redwood Trust to deduct dividend distributions to its
         stockholders for Federal income tax purposes, thus generally
         eliminating the "double taxation" that typically results when a
         corporation earns income and distributes that income to its
         stockholders.

         There can be no assurance that Redwood Trust will continue to qualify
         as a REIT in any particular taxable year, given the highly complex
         nature of the rules governing REITs, the ongoing importance of factual
         determinations and the possibility of future changes in the
         circumstances of Redwood Trust. If Redwood Trust failed to qualify as a
         REIT in any particular year, it would be subject to Federal income tax
         as a regular, domestic corporation, and its stockholders would be
         subject to tax in the same manner as stockholders of such corporation.
         In this event, Redwood Trust could be subject to potentially
         substantial income tax liability in respect of each taxable year that
         it fails to qualify as a REIT and the amount of earnings and cash
         available for distribution to its stockholders could be significantly
         reduced or eliminated.

         The following is a brief summary of certain technical requirements that
         Redwood Trust must meet on an ongoing basis in order to qualify, and
         remain qualified, as a REIT under the Code.

         STOCK OWNERSHIP TESTS

         The capital stock of Redwood Trust must be held by at least 100 persons
         for at least 335 days of a twelve-month year, or a proportionate part
         of a short tax year. In addition, no more than 50% of the value of
         Redwood Trust's capital stock may be owned, directly or indirectly, by
         five or fewer individuals at all times during the last half of the
         taxable year. Under the Code, most tax-exempt entities including
         employee benefit trusts and charitable trusts (but excluding trusts
         described in 401(a) and exempt under 501(a)) are generally treated as
         individuals for these purposes. Redwood Trust must satisfy these stock
         ownership requirements each taxable year. Redwood Trust


                                       21



         must solicit information from certain of its stockholders to verify
         ownership levels and its Articles of Incorporation impose certain
         repurchase obligations and restrictions regarding the transfer of
         Redwood Trust's shares in order to aid in meeting the stock ownership
         requirements. If Redwood Trust were to fail either of the stock
         ownership tests, it would generally be disqualified from REIT status,
         unless, in the case of the "five or fewer" requirement, the "good
         faith" exemption is available.

         ASSET TESTS

         For tax years beginning before December 31, 2000, Redwood Trust must
         generally meet the following asset tests (REIT Asset Tests) at the
         close of each quarter of each taxable year:

               (a) at least 75% of the value of Redwood Trust's total assets
               must consist of Qualified REIT Real Estate Assets, government
               securities, cash, and cash items (75% Asset Test); and

               (b) the value of securities held by Redwood Trust but not taken
               into account for purposes of the 75% Asset Test must not exceed
               either (i) 5% of the value of Redwood Trust's total assets in the
               case of securities of any one non-government issuer, or (ii) 10%
               of the outstanding voting securities of any such issuer.

         For tax years beginning after December 31, 2000, Redwood Trust must
         generally meet the following REIT Asset Tests at the close of each
         quarter of each taxable year:

               (a) the 75% Asset Test;

               (b) not more than 25% of the value of Redwood Trust's total
               assets is represented by securities (other than those includible
               under the 75% Asset Test);

               (c) not more than 20% of the value of Redwood Trust's total
               assets is represented by securities of one or more taxable REIT
               subsidiary; and

               (d) the value of securities held by Redwood Trust, other than
               those of a taxable REIT subsidiary or taken into account for
               purposes of the 75% Asset Test, must not exceed either (i) 5% of
               the value of Redwood Trust's total assets in the case of
               securities of any one non-government issuer, or (ii) 10% of the
               outstanding vote or value of any such issuer's securities.

         Redwood Trust intends to monitor closely the purchase, holding and
         disposition of its assets in order to comply with the REIT Asset Tests.
         Redwood Trust expects that substantially all of its assets will be
         Qualified REIT Real Estate Assets and intends to limit and diversify
         its ownership of any assets not qualifying as Qualified REIT Real
         Estate Assets to less than 25% of the value of Redwood Trust's assets,
         to less than 5%, by value, of any single issuer and to less than 20%,
         by value, of any taxable REIT subsidiaries. In addition, Redwood Trust
         does not expect to own more than 10% of the vote or value of any one
         issuer's securities. If it is anticipated that these limits would be
         exceeded, Redwood Trust intends to take appropriate measures, including
         the disposition of non-qualifying assets, to avoid exceeding such
         limits.

         GROSS INCOME TESTS

         Redwood Trust must generally meet the following gross income tests
         (REIT Gross Income Tests) for each taxable year:

               (a) at least 75% of Redwood Trust's gross income must be derived
         from certain specified real estate sources including interest income
         and gain from the disposition of Qualified REIT Real Estate Assets,
         foreclosure property or "qualified temporary investment income" (i.e.,
         income derived from "new capital" within one year of the receipt of
         such capital) (75% Gross Income Test); and,

               (b) at least 95% of Redwood Trust's gross income for each taxable
         year must be derived from sources of


                                       22



         income qualifying for the 75% Gross Income Test, or from dividends,
         interest, and gains from the sale of stock or other securities
         (including certain interest rate swap and cap agreements, options,
         futures and forward contracts entered into to hedge variable rate debt
         incurred to acquire Qualified REIT Real Estate Assets) not held for
         sale in the ordinary course of business (95% Gross Income Test).

         Redwood Trust intends to maintain its REIT status by carefully
         monitoring its income, including income from hedging transactions and
         sales of mortgage assets, to comply with the REIT Gross Income Tests.
         In accordance with the code, Redwood Trust will treat income generated
         by its interest rate caps and other hedging instruments as qualifying
         income for purposes of the 95% Gross Income Tests to the extent the
         interest rate cap or other hedging instrument was acquired to reduce
         the interest rate risks with respect to any indebtedness incurred or to
         be incurred by Redwood Trust to acquire or carry real estate assets. In
         addition, Redwood Trust will treat income generated by other hedging
         instruments as qualifying or non-qualifying income for purposes of the
         95% Gross Income Test depending on whether the income constitutes gains
         from the sale of securities as defined by the Investment Company Act of
         1940. Under certain circumstances, for example, (i) the sale of a
         substantial amount of mortgage assets to repay borrowings in the event
         that other credit is unavailable or (ii) unanticipated decrease in the
         qualifying income of Redwood Trust which results in the non-qualifying
         income exceeding 5% of gross income, Redwood Trust may be unable to
         comply with certain of the REIT Gross Income Tests. See "-- Taxation of
         Redwood Trust" below for a discussion of the tax consequences of
         failure to comply with the REIT Provisions of the Code.

         DISTRIBUTION REQUIREMENT

         For tax years before 2001, Redwood Trust was generally required to
         distribute to its stockholders an amount equal to at least 95% of
         Redwood Trust's REIT taxable income before deduction of dividends paid
         and exclusion of net capital gain. Beginning with the 2001 tax year,
         this REIT distribution requirement is reduced to 90%. Such
         distributions must be made in the taxable year to which they relate or,
         if declared before the timely filing of Redwood Trust's tax return for
         such year and paid not later than the first regular dividend payment
         after such declaration, in the following taxable year.

         The IRS has ruled generally that if a REIT's dividend reinvestment plan
         allows stockholders of the REIT to elect to have cash distributions
         reinvested in shares of the REIT at a purchase price equal to at least
         95% of the fair market value of such shares on the distribution date,
         then such distributions qualify under the distribution requirement.
         Redwood Trust maintains a Dividend Reinvestment and Stock Purchase Plan
         (DRP) and intends that the terms of its DRP will comply with the IRS
         public ruling guidelines for such plans.

         If Redwood Trust fails to meet the distribution test as a result of an
         adjustment to Redwood Trust's tax returns by the Internal Revenue
         Service, Redwood Trust, by following certain requirements set forth in
         the Code, may pay a deficiency dividend within a specified period which
         will be permitted as a deduction in the taxable year to which the
         adjustment is made. Redwood Trust would be liable for interest based on
         the amount of the deficiency dividend. A deficiency dividend is not
         permitted if the deficiency is due to fraud with intent to evade tax or
         to a willful failure to file timely tax return.

         QUALIFIED REIT SUBSIDIARIES

         Redwood Trust currently holds some of its assets through Sequoia
         Mortgage Funding Corporation, a wholly-owned subsidiary, which is
         treated as a Qualified REIT Subsidiary. As such its assets, liabilities
         and income are generally treated as assets, liabilities and income of
         Redwood Trust for purposes of each of the above REIT qualification
         tests. Redwood Trust does not currently have, nor intends to invest in,
         any affiliates other than Qualified REIT Subsidiaries and Taxable REIT
         Subsidiaries.

         TAXABLE REIT SUBSIDIARIES

         Effective January 1, 2001, RWT Holdings, Inc. (Holdings) and Redwood
         Trust elected to treat Holdings as a Taxable REIT Subsidiary of Redwood
         Trust. As a Taxable REIT Subsidiary, Holdings is not subject to the
         asset, income and distribution requirements of Redwood Trust nor are
         its assets, liabilities or income treated as assets,

                                       23



         liabilities or income of Redwood Trust for purposes of each of the
         above REIT qualification tests. However, the aggregate value of Redwood
         Trust's taxable REIT subsidiaries must be limited to 20% of the total
         value of Redwood Trust's assets. Taxable REIT subsidiaries are
         prohibited from, directly or indirectly, operating or managing a
         lodging or healthcare facility or providing to any person, under
         franchise, license or otherwise, rights to any lodging or healthcare
         facility brand name. In addition, Redwood Trust will be subject to a
         100% penalty tax on any rent or other charges that it imposes on any
         taxable REIT subsidiary in excess of an arm's length price for
         comparable services. Redwood Trust expects that any rents and charges
         imposed on Holdings or any other taxable REIT subsidiary will be at
         arm's length prices.

         Redwood Trust will derive income from its taxable REIT subsidiaries by
         way of dividends. Such dividends are non-real estate source income for
         purposes of the 75% Gross Income Test. Therefore, when aggregated with
         Redwood Trust's other non-real estate source income, such dividends
         must be limited to 25% of Redwood Trust's gross income each year.
         Redwood Trust will monitor the value of its investment in its taxable
         REIT subsidiaries to ensure compliance with all applicable income and
         asset tests.

         Redwood Trust's taxable REIT subsidiaries are generally subject to
         corporate level tax on their net income and will generally be able to
         distribute only net after-tax earnings to its stockholders, including
         Redwood Trust, as dividend distributions.

         TAXATION OF REDWOOD TRUST

         In any year in which Redwood Trust qualifies as a REIT, Redwood Trust
         will generally not be subject to Federal income tax on that portion of
         its REIT taxable income or capital gain that is distributed to its
         stockholders. Redwood Trust will, however, be subject to Federal income
         tax at normal corporate income tax rates upon any undistributed taxable
         income or capital gain.

         In addition, notwithstanding its qualification as a REIT, Redwood Trust
         may also be subject to tax in certain other circumstances. If Redwood
         Trust fails to satisfy either the 75% or the 95% Gross Income Test, but
         nonetheless maintains its qualification as a REIT because certain other
         requirements are met, it will generally be subject to a 100% tax on the
         greater of the amount by which Redwood Trust fails either the 75% or
         the 95% Gross Income Test. Redwood Trust will also be subject to a tax
         of 100% on net income derived from any "prohibited transaction" (which
         includes dispositions of property classified as "dealer" property).
         Redwood Trust does not believe that it has or will engage in
         transactions that would result in it being classified as a dealer,
         however, there can be no assurance that the IRS will agree. If Redwood
         Trust has (i) net income from the sale or other disposition of
         "foreclosure property" which is held primarily for sale to customers in
         the ordinary course of business or (ii) other non-qualifying income
         from foreclosure property, it will be subject to Federal income tax on
         such income at the highest corporate income tax rate. In addition, a
         nondeductible excise tax, equal to 4% of the excess of such required
         distributions over the amounts actually distributed will be imposed on
         Redwood Trust for each calendar year to the extent that dividends paid
         during the year, or declared during the last quarter of the year and
         paid during January of the succeeding year, are less than the sum of
         (1) 85% of Redwood Trust's "ordinary income," (2) 95% of Redwood
         Trust's capital gain net income, and (3) income not distributed in
         earlier years. Redwood Trust may also be subject to the corporate
         alternative minimum tax, as well as other taxes in certain situations
         not presently contemplated.

         If Redwood Trust fails to qualify as a REIT in any taxable year and
         certain relief provisions of the Code do not apply, Redwood Trust would
         be subject to Federal income tax (including any applicable alternative
         minimum tax) on its taxable income at the regular corporate income tax
         rates. Distributions to stockholders in any year in which Redwood Trust
         fails to qualify as a REIT would not be deductible by Redwood Trust,
         nor would distributions generally be required to be made under the
         Code. Further, unless entitled to relief under certain other provisions
         of the Code, Redwood Trust would also be disqualified from re-electing
         REIT status for the four taxable years following the year in which it
         became disqualified.

         Redwood Trust may also voluntarily revoke its election, although it has
         no intention of doing so, in which event Redwood Trust will be
         prohibited, without exception, from electing REIT status for the year
         to which the revocation relates and the following four taxable years.

                                       24



         Redwood Trust intends to monitor on an ongoing basis its compliance
         with the REIT requirements described above. In order to maintain its
         REIT status, Redwood Trust may be required to limit the types of assets
         that Redwood Trust might otherwise acquire, or hold certain assets at
         times when Redwood Trust might otherwise have determined that the sale
         or other disposition of such assets would have been more prudent.

         TAXATION OF STOCKHOLDERS

         For any taxable year in which Redwood Trust is treated as a REIT for
         Federal income tax purposes, distributions (including constructive
         distributions) made to holders of Common Stock other than tax-exempt
         entities (and not designated as capital gain dividends) will generally
         be subject to tax as ordinary income to the extent of Redwood Trust's
         current and accumulated earnings and profits as determined for Federal
         income tax purposes. If the amount distributed exceeds a stockholder's
         allocable share of such earnings and profits, the excess will be
         treated as a return of capital to the extent of the stockholder's
         adjusted basis in the Common Stock, which will not be subject to tax,
         and thereafter as a taxable gain from the sale or exchange of a capital
         asset.

         Distributions designated by Redwood Trust as capital gain dividends
         will generally be subject to tax as long-term capital gain to
         stockholders, to the extent that the distribution does not exceed
         Redwood Trust's actual net capital gain for the taxable year.
         Distributions by Redwood Trust, whether characterized as ordinary
         income or as capital gain, are not eligible for the corporate dividends
         received deduction. In the event that Redwood Trust realizes a loss for
         the taxable year, stockholders will not be permitted to deduct any
         share of that loss. Further, if Redwood Trust (or a portion of its
         assets) were to be treated as a taxable mortgage pool, or if it were to
         hold residual interests in REMIC's or FASIT's, any "excess inclusion"
         income derived therefrom and allocated to a stockholder would not be
         allowed to be offset by a net operating loss of such stockholder.

         Dividends declared during the last quarter of a taxable year and
         actually paid during January of the following taxable year are
         generally treated as if received by the stockholder on December 31 of
         the taxable year in which they are declared and not on the date
         actually received. In addition, Redwood Trust may elect to treat
         certain other dividends distributed after the close of the taxable year
         as having been paid during such taxable year, but stockholders will be
         treated as having received such dividend in the taxable year in which
         the distribution is made.

         Generally, a dividend distribution of earnings from a REIT is
         considered for estimated tax purposes only when the dividend is made.
         However, effective December 15, 1999, any person owning at least 10% of
         the vote or value of a closely-held REIT must accelerate recognition of
         year-end dividends received from the REIT in computing estimated tax
         payments. Redwood Trust is not currently, and does not intend to be, a
         closely-held REIT.

         Upon a sale or other disposition of the Common Stock, a stockholder
         will generally recognize a capital gain or loss in an amount equal to
         the difference between the amount realized and the stockholder's
         adjusted basis in such stock, which gain or loss generally will be
         long-term if the stock was held for more than twelve months. Any loss
         on the sale or exchange of Common Stock held by a stockholder for six
         months or less will generally be treated as a long-term capital loss to
         the extent of designated capital gain dividends received by such
         stockholder. If either common or preferred stock is sold after a record
         date but before a payment date for declared dividends on such stock, a
         stockholder will nonetheless be required to include such dividend in
         income in accordance with the rules above for distributions, whether or
         not such dividend is required to be paid over to the purchaser.

         DRP participants will generally be treated as having received a
         dividend distribution, subject to tax as ordinary income, in an amount
         equal to the fair market value of the Common Stock purchased with the
         reinvested dividends generally on the date Redwood Trust credits such
         Common Stock to the DRP participant's account, plus brokerage
         commissions, if any, allocable to the purchase of such Common Stock.
         DRP participants will have a tax basis in the shares equal to such
         value. DRP participants may not, however, receive any cash with which
         to pay the resulting tax liability. Shares received pursuant to the DRP
         will have a holding period beginning on the day after their purchase by
         the plan administrator.

         Distributions, including constructive distributions, made to holders of
         Preferred Stock, other than tax-exempt entities, will generally be
         subject to tax as described above. For federal income tax purposes,
         earnings and profits

                                       25



         will be allocated to distributions with respect to the Preferred Stock
         before they are allocated to distributions with respect to Common
         Stock.

         In general, no gain or loss will be recognized for Federal income tax
         purposes upon conversion of the Preferred Stock solely into shares of
         Common Stock. The basis that a holder will have for tax purposes in the
         shares of Common Stock received upon conversion will be equal to the
         adjusted basis of the holder in the shares of Preferred Stock so
         converted, and provided that the shares of Preferred Stock were held as
         a capital asset, the holding period for the shares of Common Stock
         received would include the holding period for the shares of Preferred
         Stock converted. A holder, however, generally will recognize gain or
         loss on the receipt of cash in lieu of fractional shares of Common
         Stock in an amount equal to the difference between the amount of cash
         received and the holder's adjusted basis for tax purposes in the
         fractional share of Preferred Stock for which cash was received.
         Furthermore, under certain circumstances, a holder of shares of
         Preferred Stock may recognize gain or dividend income to the extent
         that there are dividends in arrears on the shares at the time of
         conversion into Common Stock.

         Adjustments in the conversion price, or the failure to make such
         adjustments, pursuant to the anti-dilution provisions of the Preferred
         Stock or otherwise, may result in constructive distributions to the
         holders of Preferred Stock that could, under certain circumstances, be
         taxable to them as dividends pursuant to Section 305 of the Code. If
         such a constructive distribution were to occur, a holder of Preferred
         Stock could be required to recognize ordinary income for tax purposes
         without receiving a corresponding distribution of cash.

         If Redwood Trust makes a distribution of stockholder rights with
         respect to its Common Stock, such distribution will be zero. If the
         fair market value of the rights on the date of issuance is 15% or more
         of the value of the Common Stock, or if the stockholder so elects
         regardless of the value of the rights, the stockholder will make an
         allocation between the relative fair market values of the rights and
         the Common Stock on the date of the issuance of the rights. On the
         exercise of the rights, the stockholder will generally not recognize
         gain or loss. The stockholder's basis in the shares received from the
         exercise of the rights will be the amount paid for the shares plus the
         basis, if any, of the rights exercised. Distribution of stockholder
         rights with respect to other classes of securities holders generally
         would be taxable.

         Redwood Trust is required under Treasury Department regulations to
         demand annual written statements from the record holders of designated
         percentages of its Capital Stock disclosing the actual and constructive
         ownership of such stock and to maintain permanent records showing the
         information it has received as to the actual and constructive ownership
         of such stock and a list of those persons failing or refusing to comply
         with such demand.

         In any year in which Redwood Trust does not qualify as a REIT,
         distributions made to its stockholders would be taxable in the same
         manner discussed above, except that no distributions could be
         designated as capital gain dividends, distributions would be eligible
         for the corporate dividends received deduction, the excess inclusion
         income rules would not apply, and stockholders would not receive any
         share of Redwood Trust's tax preference items. In such event, however,
         Redwood Trust would be subject to potentially substantial Federal
         income tax liability, and the amount of earnings and cash available for
         distribution to its stockholders could be significantly reduced or
         eliminated.

         TAXATION OF TAX-EXEMPT ENTITIES

         Subject to the discussion below regarding a "pension-held REIT," a
         tax-exempt stockholder is generally not subject to tax on distributions
         from Redwood Trust or gain realized on the sale of the Common Stock or
         Preferred Stock, provided that such stockholder has not incurred
         indebtedness to purchase or hold Redwood Trust's Common Stock or
         Preferred Stock, that its shares are not otherwise used in an unrelated
         trade or business of such stockholder, and that Redwood Trust,
         consistent with its stated intent, does not form taxable mortgage pools
         or hold residual interests in REMIC's or FASIT's that give rise to
         "excess inclusion" income as defined under the Code. However, if
         Redwood Trust was to hold a residual interest in a REMIC or FASIT, or
         if a pool of its assets were to be treated as a "taxable mortgage
         pool," a portion of the dividends paid to a tax-exempt stockholder may
         be subject to tax as unrelated business taxable income (UBTI). Although
         Redwood Trust does not intend to acquire such residual interests or
         believe that it, or any portion of its assets, will be treated as a
         taxable mortgage

                                       26



         pool, no assurance can be given that the IRS might not successfully
         maintain that such a taxable mortgage pool exists.

         If a qualified pension trust (i.e., any pension or other retirement
         trust that qualifies under Section 401 (a) of the Code) holds more than
         10% by value of the interests in a "pension-held REIT" at any time
         during a taxable year, a substantial portion of the dividends paid to
         the qualified pension trust by such REIT may constitute UBTI. For these
         purposes, a "pension-held REIT" is a REIT (i) that would not have
         qualified as a REIT but for the provisions of the Code which look
         through qualified pension trust stockholders in determining ownership
         of stock of the REIT and (ii) in which at least one qualified pension
         trust holds more than 25% by value of the interest of such REIT or one
         or more qualified pension trusts (each owning more than a 10% interest
         by value in the REIT) hold in the aggregate more than 50% by value of
         the interests in such REIT. Assuming compliance with the Ownership
         Limit provisions in Redwood Trust's Articles of Incorporation it is
         unlikely that pension plans will accumulate sufficient stock to cause
         Redwood Trust to be treated as a pension-held REIT.

         Distributions to certain types of tax-exempt stockholders exempt from
         Federal income taxation under Sections 501 (c)(7), (c)(9), (c)(17), and
         (c)(20) of the Code may also constitute UBTI, and such prospective
         investors should consult their tax advisors concerning the applicable
         "set aside" and reserve requirements.

         STATE AND LOCAL TAXES

         Redwood Trust and its stockholders may be subject to state or local
         taxation in various jurisdictions, including those in which it or they
         transact business or reside. The state and local tax treatment of
         Redwood Trust and its stockholders may not conform to the Federal
         income tax consequences discussed above. Consequently, prospective
         stockholders should consult their own tax advisors regarding the effect
         of state and local tax laws on an investment in the Common Stock.

         CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS APPLICABLE TO
         FOREIGN HOLDERS

         The following discussion summarizes certain United States Federal tax
         consequences of the acquisition, ownership and disposition of Common
         Stock or Preferred Stock by an initial purchaser that, for United
         States Federal income tax purposes, is a "Non-United States Holder".
         Non-United States Holder means: not a citizen or resident of the United
         States; not a corporation, partnership, or other entity created or
         organized in the United States or under the laws of the United States
         or of any political subdivision thereof; or not an estate or trust
         whose income is includible in gross income for United States Federal
         income tax purposes regardless of its source. This discussion does not
         consider any specific facts or circumstances that may apply to
         particular non-United States Holder's acquiring, holding and disposing
         of Common Stock or Preferred Stock, or any tax consequences that may
         arise under the laws of any foreign, state, local or other taxing
         jurisdiction.

         DIVIDENDS

         Dividends paid by Redwood Trust out of earnings and profits, as
         determined for United States Federal income tax purposes, to a
         Non-United States Holder will generally be subject to withholding of
         United States Federal income tax at the rate of 30%, unless reduced or
         eliminated by an applicable tax treaty or unless such dividends are
         treated as effectively connected with a United States trade or
         business. Distributions paid by Redwood Trust in excess of its earnings
         and profits will be treated as a tax-free return of capital to the
         extent of the holder's adjusted basis in his shares, and thereafter as
         gain from the sale or exchange of a capital asset as described below.
         If it cannot be determined at the time a distribution is made whether
         such distribution will exceed the earnings and profits of Redwood
         Trust, the distribution will be subject to withholding at the same rate
         as dividends. Amounts so withheld, however, will be refundable or
         creditable against the Non-United States Holder's United States Federal
         tax liability if it is subsequently determined that such distribution
         was, in fact, in excess of the earnings and profits of Redwood Trust.
         If the receipt of the dividend is treated as being effectively
         connected with the conduct of a trade or business within the United
         States by a Non-United States Holder, the dividend received by such
         holder will be subject to the United States Federal income tax on net
         income that applies to United States persons generally (and, with
         respect to corporate holders and under certain circumstances, the
         branch profits tax).

                                       27



         For any year in which Redwood Trust qualifies as a REIT, distributions
         to a Non-United States Holder that are attributable to gain from the
         sales or exchanges by Redwood Trust of "United States real property
         interests" will be treated as if such gain were effectively connected
         with a United States business and will thus be subject to tax at the
         normal capital gain rates applicable to United States stockholders
         (subject to applicable alternative minimum tax) under the provisions of
         the Foreign Investment in Real Property Tax Act of 1980 (FIRPTA). Also,
         distributions subject to FIRPTA may be subject to a 30% branch profits
         tax in the hands of a foreign corporate stockholder not entitled to a
         treaty exemption. Redwood Trust is required to withhold 35% of any
         distribution that could be designated by Redwood Trust as a capital
         gains dividend. This amount may be credited against the Non-United
         States Holder's FIRPTA tax liability. It should be noted that mortgage
         loans without substantial equity or shared appreciation features
         generally would not be classified as "United States real property
         interests."

         GAIN ON DISPOSITION

         A Non-United States Holder will generally not be subject to United
         States Federal income tax on gain recognized on a sale or other
         disposition of its shares of either Common or Preferred Stock unless
         (i) the gain is effectively connected with the conduct of a trade or
         business within the United States by the Non-United States Holder, (ii)
         in the case of a Non-United States Holder who is a nonresident alien
         individual and holds such shares as a capital asset, such holder is
         present in the United States for 183 or more days in the taxable year
         and certain other requirements are met, or (iii) the Non-United States
         Holder is subject to tax under the FIRPTA rules discussed below. Gain
         that is effectively connected with the conduct of a business in the
         United States by a U.S. Stockholder will be subject to the United
         States Federal income tax on net income that applies to United States
         persons generally (and, with respect to corporate holders and under
         certain circumstances, the branch profits tax) but will not be subject
         to withholding. Non-United States Holders should consult applicable
         treaties, which may provide for different rules.

         Gain recognized by a Non-United States Holder upon a sale of either
         Common Stock or Preferred Stock will generally not be subject to tax
         under FIRPTA if Redwood Trust is a "domestically-controlled REIT,"
         which is defined generally as a REIT in which at all times during a
         specified testing period less than 50% in value of its shares were held
         directly or indirectly by non-United States persons. Because only a
         minority of Redwood Trust's stockholders are expected to be Non-United
         States Holders, Redwood Trust anticipates that it will qualify as a
         "domestically-controlled REIT." Accordingly, a Non-United States Holder
         should not be subject to United States Federal income tax from gains
         recognized upon disposition of its shares.

         INFORMATION REPORTING AND BACKUP WITHHOLDING

         Redwood Trust will report to its U.S. stockholders and the Internal
         Revenue Service the amount of distributions paid during each calendar
         year, and the amount of tax withheld, if any. Under the backup
         withholding rules, a stockholder may be subject to backup withholding
         with respect to distributions paid (at the rate generally equal to the
         fourth lowest rate of Federal income tax then in effect) unless such
         holder (a) is a corporation or comes within certain other exempt
         categories and, when required, demonstrates that fact; or (b) provides
         a taxpayer identification number, certifies as to no loss of exemption
         from backup withholding, and otherwise complies with applicable
         requirements of the backup withholding rules. A stockholder that does
         not provide Redwood Trust with its correct taxpayer identification
         number may also be subject to penalties imposed by the Internal Revenue
         Service. Any amount paid as backup withholding will be creditable
         against the stockholder's income tax liability. In addition, Redwood
         Trust may be required to withhold a portion of dividends and capital
         gain distributions to any stockholders that do not certify under
         penalties of perjury their non-foreign status to Redwood Trust.

         EMPLOYEES

         As of March 21, 2002, we employed 24 people at Redwood and its
         subsidiaries.

                                       28



ITEM 2.  PROPERTIES

         Redwood Trust leases space for their executive and administrative
         offices at 591 Redwood Highway, Suite 3100, Mill Valley, California
         94941, telephone (415) 389-7373.


ITEM 3.  LEGAL PROCEEDINGS

         At December 31, 2001, there were no pending legal proceedings to which
         Redwood Trust was a party or of which any of its property was subject.


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters were submitted to a vote of Redwood Trust's stockholders
         during the fourth quarter of 2001.


                                       29


                                     PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

         Redwood Trust's Common Stock is listed and traded on the New York Stock
         Exchange under the symbol RWT. Redwood Trust's Common Stock was held by
         approximately 500 holders of record on March 21, 2002 and the total
         number of beneficial stockholders holding stock through depository
         companies was approximately 6,000. The high and low closing sales
         prices of shares of the Common Stock as reported on the New York Stock
         Exchange and the cash dividends declared on the Common Stock for the
         periods indicated below were as follows:

         
         
                                                                      Common Dividends Declared
                                        Stock Prices         -------------------------------------------
                                   --------------------       Record     Payable       Per      Dividend
                                     High        Low           Date        Date       Share       Type
                                   --------    --------      --------    --------     -----     --------
                                                                               
         YEAR ENDED
         DECEMBER 31, 2002

         First Quarter (through      $26.94      $23.76       3/29/02     4/22/02      $0.62     Regular
         March 21, 2002)

         YEAR ENDED
         DECEMBER 31, 2001

         Fourth Quarter              $25.40      $23.83      12/31/01     1/22/02      $0.60     Regular
                                                             11/15/01    11/30/01      $0.15     Special
         Third Quarter               $25.55      $22.85       9/28/01    10/22/01      $0.57     Regular
                                                              8/10/01     8/31/01      $0.18     Special
         Second Quarter              $23.95      $19.57       6/29/01     7/23/01      $0.55     Regular
         First Quarter               $20.44      $16.81       3/30/01     4/23/01      $0.50     Regular

         YEAR ENDED
         DECEMBER 31, 2000

         Fourth Quarter              $17.94      $15.06      12/29/00     1/22/01      $0.44     Regular
         Third Quarter               $15.94      $13.63       9/29/00    10/23/00      $0.42     Regular
         Second Quarter              $14.94      $13.50       6/30/00     7/21/00      $0.40     Regular
         First Quarter               $14.81      $11.94       3/31/00     4/21/00      $0.35     Regular

         YEAR ENDED
         DECEMBER 31, 1999

         Fourth Quarter             $13 1/4    $11 5/16      12/31/99     1/21/00      $0.25     Regular
         Third Quarter              $17 1/2     $12 3/4       11/8/99    11/22/99      $0.15     Regular
         Second Quarter            $17 9/16     $14 1/2            --          --         --
         First Quarter              $17 3/8     $13 1/2            --          --         --

         

         Redwood Trust intends to pay quarterly dividends so long as the minimum
         REIT distribution rules require it. Redwood Trust intends to make
         distributions to its stockholders of all or substantially all of its
         taxable income each year (subject to certain adjustments) so as to
         qualify for the tax benefits accorded to a REIT under the Code. All
         distributions will be made by Redwood Trust at the discretion of the
         Board of Directors and will depend on the taxable earnings of Redwood
         Trust, financial condition of Redwood Trust, maintenance of REIT
         status, and such other factors as the Board of Directors may deem
         relevant from time to time. No dividends may be paid on the Common
         Stock unless full cumulative dividends have been paid on the Preferred
         Stock. As of December 31, 2001, the full cumulative dividends have been
         paid on the Preferred Stock.


                                       30


ITEM 6.  SELECTED FINANCIAL DATA

         The following selected financial data is for the years ended December
         31, 2001, 2000, 1999, 1998 and 1997. It is qualified in its entirety
         by, and should be read in conjunction with the more detailed
         information contained in the Consolidated Financial Statements and
         Notes thereto and "Management's Discussion and Analysis of Financial
         Condition and Results of Operations" included elsewhere in this Form
         10-K.




(IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                                          YEARS ENDED DECEMBER 31,
                                                        -------------------------------------------------------------
                                                           2001         2000         1999         1998        1997
                                                        ----------   ----------   ----------  ----------   ----------
                                                                                            
STATEMENT OF OPERATIONS DATA:
   Interest income                                        $144,539     $169,261     $145,964    $221,684     $195,674
   Interest expense                                        (98,069)    (138,603)    (119,227)   (199,638)    (164,018)
                                                        ----------   ----------   ----------  ----------   ----------
   Net interest income                                      46,470       30,658       26,737      22,046       31,656
   Operating expenses                                      (11,836)      (7,850)      (3,835)     (5,876)      (4,658)
   Equity in earnings (losses) of RWT Holdings, Inc.             0       (1,676)     (21,633)     (4,676)           0
   Other income                                               (911)          98          175         139            0
   Net unrealized/realized market value gains (losses)        (836)      (2,296)         284     (38,943)         563

   Dividends on Class B preferred stock                     (2,724)      (2,724)      (2,741)     (2,747)      (2,815)
   Change in accounting principle                                0            0            0     (10,061)           0
                                                        ----------   ----------   ----------  ----------   ----------
   Net income (loss) available to common stockholders      $30,163      $16,210      $(1,013)   $(40,118)     $24,746
   Core earnings: GAAP earnings excluding mark-to
        market adjustments and non-recurring items(1)      $31,910      $18,585      $16,622     $12,666      $24,746


   Average common shares -- "diluted"                   10,474,764    8,902,069    9,768,345  13,199,819   13,680,410
   Net income (loss) per share (diluted)                     $2.88        $1.82       $(0.10)     $(3.04)       $1.81
   Core earnings per share (diluted)(1)                      $3.05        $2.08        $1.71       $0.96        $1.81

   Dividends declared per Class B preferred share            $3.02        $3.02        $3.02       $3.02        $3.02

   Regular dividends declared per common share               $2.22        $1.61        $0.40       $0.28        $2.15
   Special dividends declared per common share               $0.33        $0.00        $0.00       $0.00        $0.00
                                                        ----------   ----------   ----------  ----------   ----------
   Total dividends declared per common share                 $2.55        $1.61        $0.40       $0.28        $2.15

BALANCE SHEET DATA: END OF PERIOD
   Earning assets                                       $2,409,271   $2,049,188   $2,387,286  $2,774,499   $3,391,514
   Total assets                                         $2,435,644   $2,082,115   $2,419,928  $2,832,448   $3,444,197
   Short-term debt                                        $796,811     $756,222   $1,253,565  $1,257,570   $1,914,525
   Long-term debt                                       $1,313,715   $1,095,835     $945,270  $1,305,560   $1,172,801
   Total liabilities                                    $2,127,871   $1,866,451   $2,209,993  $2,577,658   $3,109,660
   Total stockholders' equity                             $307,773     $215,664     $209,935    $254,790     $334,537
   Number of Class B preferred shares outstanding          902,068      902,068      902,068     909,518      909,518
   Number of common shares outstanding                  12,661,749    8,809,500    8,783,341  11,251,556   14,284,657
   Book value per common share                              $22.21       $21.47       $20.88      $20.27       $21.55
OTHER DATA:
   Average assets                                       $2,223,280   $2,296,641   $2,293,238  $3,571,889   $3,036,725
   Average borrowings                                   $1,945,820   $2,070,943   $2,046,132  $3,250,914   $2,709,208
   Average equity                                         $249,099     $213,938     $237,858    $307,076     $307,029
   Interest rate spread after credit expenses                1.67%        0.86%        0.79%       0.28%        0.59%
   Net interest margin after credit expenses                 2.09%        1.33%        1.17%       0.62%        1.04%
   Core earnings/average common equity (Core ROE)(1)         14.3%         9.9%         7.9%        5.5%         8.8%



         (1) Core earnings equal net income from ongoing operations as
         calculated in accordance with generally accepted accounting principles
         in the United States, or GAAP, after excluding mark-to-market
         adjustments and non-recurring items. Core earnings is not a measure of
         earnings in accordance with GAAP and is not intended to be a substitute
         for GAAP earnings.


                                       31

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

         The following discussion should be read in conjunction with the
         Consolidated Financial Statements and Notes.


         SAFE HARBOR STATEMENT

         "Safe Harbor" Statement under the Private Securities Litigation Reform
         Act of 1995: Certain matters discussed in this Form 10-K may constitute
         forward-looking statements within the meaning of the federal securities
         laws that inherently include certain risks and uncertainties.
         Throughout this Form 10-K and other Company documents, the words
         "believe", "expect", "anticipate", "intend", "aim", "will", and similar
         words identify "forward-looking" statements. Actual results and the
         timing of certain events could differ materially from those projected
         in, or contemplated by, the forward-looking statements due to a number
         of factors, including, among other things, changes in interest rates
         and market values on our earning assets and borrowings, changes in
         prepayment rates on our mortgage assets, general economic conditions,
         particularly as they affect the price of earning assets and the credit
         status of borrowers, and the level of liquidity in the capital markets
         as it affects our ability to finance our mortgage asset portfolio, and
         other risk factors outlined elsewhere in this Form 10-K (see discussion
         of "Risk Factors" beginning on page 13). Other factors not presently
         identified may also cause actual results to differ. Future results and
         changes in expectations of future results could lead to adverse changes
         in our dividend rate. We continuously update and revise our estimates
         based on actual conditions experienced. We generally do not intend to
         publish such revisions. No one should assume that results projected in
         or contemplated by the forward-looking statements included herein will
         prove to be accurate in the future.

         This Form 10-K contains statistics and other data that in some cases
         have been obtained from, or compiled from, information made available
         by servicing entities and information service providers. In addition,
         some of the historical presentations contained herein have been
         restated to conform to current formats.


         RESULTS OF OPERATIONS

         EARNINGS AND DIVIDEND SUMMARY AND OUTLOOK

         Our high-quality residential mortgage loan business continues to drive
         our growth and profitability. Our credit results remain excellent and
         we continue to increase our market share, gain new customers, and
         strengthen our competitive position. In 2001, we also increased our
         equity base through three common stock offerings, improved our
         operating efficiencies, and further strengthened our balance sheet.
         These factors, along with falling short-term interest rates, all
         contributed to our record earnings performance.

         Core earnings were $0.76 per share for the fourth quarter of 2001, an
         increase of 23% over fourth quarter 2000 core earnings of $0.62 per
         share. Core earnings were $0.76 per share in the third quarter 2001.
         Core earnings for the year 2001 were $3.05 per share, an increase of
         47% over core earnings for the year 2000 of $2.08 per share and an
         increase of 78% over core earnings per share of $1.71 for 1999. Core
         earnings equal GAAP earnings excluding mark-to-market adjustments and
         non-recurring items.

         GAAP earnings for the fourth quarter of 2001 were $0.69 per share and
         for the full year of 2001 were $2.88 per share, in each case
         representing a substantial increase over prior year results. See Table
         1 for a reconciliation of GAAP earnings and core earnings.

         During 2001, a year of falling short-term interest rates, our asset
         yield dropped by 0.85% (from 7.56% to 6.71%) while our cost of borrowed
         funds dropped by 1.65% (from 6.69% to 5.04%). The spread we earned
         between our asset yield and our cost of funds increased from 0.87% in
         2000 to 1.67% in 2001.

         Our spread increased as we replaced lower-yielding AAA-rated mortgage
         securities with higher-yielding mortgage loans and credit-enhancement
         securities. We believe this change in portfolio mix -- a change that we
         expect will continue in 2002 -- will provide long-term benefits.


                                       32


         In 2001, we also benefited -- on a more temporary basis, due to falling
         interest rates -- from a slight mismatch we carry between the earning
         rate adjustment frequencies of our assets (generally, each six months)
         and the borrowing rate adjustment frequencies of our liabilities
         (generally, every month).

         Ours is a scalable business, so we get more efficient as we grow.
         Operating expenses increased by 18% in 2001 while the scale of our
         business (as measured by our equity capital base) grew by 43%. This
         increase in operating efficiency was a major contributor to our
         increase in earnings per share in 2001 and should continue to benefit
         us going forward. Future growth in our business should lead to
         additional efficiency gains.

         Our core net income for 2001 was $31.9 million, an increase of 72% from
         the $18.6 million we earned in 2000. Our core return on equity was
         14.3% in 2001 and 9.9% in 2000.

         We increased our regular quarterly cash dividend rate several times in
         2001. Regular dividends for our common shareholders were $0.50 for the
         first quarter, $0.55 per share for the second quarter, $0.57 per share
         for the third quarter, and $0.60 per share for the fourth quarter of
         2001. We also paid a special common stock cash dividend of $0.18 per
         common share in the third quarter and $0.15 in the fourth quarter of
         2001. Total regular common stock dividends for 2001 were $2.22 per
         share. Total common stock dividend distributions, including special
         dividends, were $2.55 per share for 2001. On March 21, 2002, our Board
         of Directors declared an increase in our regular quarterly cash
         dividend rate for the first quarter of 2002 to $0.62 per common share.

         We believe we will have a strong year in 2002; we expect to continue to
         benefit from healthy origination volume by our customers, asset growth
         at Redwood, improvements in asset mix, improved operational
         efficiencies, and favorable credit results.

         However, earnings per share in 2002 may not reach the exceptional
         levels we achieved in 2001, when our earnings received a temporary
         boost due to rapidly falling short-term interest rates.

         Many market participants expect short-term interest rates to rise
         during 2002. Relative to our earnings potential during a period of
         stable interest rates, we believe rising interest rates may or may not
         have a negative effect on our earnings trends. A rapid or unexpected
         increase would be a negative factor for several quarters. Over longer
         periods of time, higher interest rates are generally favorable for our
         business.

         Our first goal in managing Redwood Trust's operations is to do our best
         to make sure that our regular dividend rate for common shareholders
         remains sustainable in the long run from the cash flows generated by
         our assets. We believe the new regular dividend rate of $0.62 per
         common share per quarter that we established in the first quarter of
         2002 is a sustainable rate, even -- in most circumstances -- if some
         business trends become less favorable or interest rates increase.

         In the event we earn taxable REIT income in excess of the dividends we
         distribute at our regular dividend rate, we may declare one or more
         special dividends during 2002.

         We believe the longer-term trends that really matter are the strength
         of our credit results and the strength of our competitive market
         position. If these stay strong, we may be able to increase our cash
         flows and increase our regular dividend rate over time.

         RECONCILIATION OF GAAP INCOME AND CORE INCOME

         The table below reconciles core earnings to reported GAAP earnings. RWT
         Holdings, Inc. (Holdings) was an unconsolidated subsidiary through
         January 1, 2001. The table below shows Holdings on an
         as-if-consolidated basis for 1999 and 2000.


                                       33


TABLE 1
CORE EARNINGS AND GAAP EARNINGS
(PRESENTED AS IF HOLDINGS WAS CONSOLIDATED IN ALL PERIODS)
(ALL DOLLARS IN THOUSANDS)




                                                VARIABLE
                                                   STOCK
                                      ASSET       OPTION                                                    REPORTED
                                   MARK-TO-     MARK-TO-     CLOSED    REPORTED      AVERAGE       CORE         GAAP
                         CORE        MARKET       MARKET   BUSINESS        GAAP      DILUTED   EARNINGS     EARNINGS
                     EARNINGS   ADJUSTMENTS  ADJUSTMENTS      UNITS    EARNINGS       SHARES  PER SHARE    PER SHARE
                     --------   -----------  -----------   --------    --------   ----------  ---------    ---------
                                                                                      
Q1: 2000              $ 4,536       $(1,164)       $   0   $    (89)    $ 3,283    8,844,606      $0.51       $ 0.37
Q2: 2000                4,495        (1,452)           0         43       3,086    8,883,651       0.51         0.35
Q3: 2000                3,951           927            0          0       4,878    8,908,399       0.44         0.55
Q4: 2000                5,603          (640)           0          0       4,963    8,962,950       0.62         0.55
Q1: 2001                6,563           273         (156)         0       6,680    9,065,221       0.73         0.74
Q2: 2001                7,384          (413)        (508)         0       6,463    9,184,195       0.80         0.70
Q3: 2001                8,188           104         (227)         0       8,065   10,752,062       0.76         0.75
Q4: 2001                9,775          (800)         (20)         0       8,955   12,888,420       0.76         0.69

1999                  $16,622       $    38        $   0   $(17,673)    $(1,013)   9,768,345      $1.71       $(0.10)
2000                   18,585        (2,329)           0        (46)     16,210    8,902,069       2.08         1.82
2001                   31,910          (836)        (911)         0      30,163   10,474,764       3.05         2.88



Core earnings are not a measure of earnings in accordance with generally
accepted accounting principles (GAAP). It is calculated as GAAP earnings from
ongoing operations less mark-to-market adjustments (on certain assets, hedges,
and variable stock options) and non-recurring items. Management believes that
core earnings provide relevant and useful information regarding our results of
operations in addition to GAAP measures of performance. This is, in part,
because market valuation adjustments on only a portion of our assets and stock
options and none of our liabilities are recognized through our income statement
under GAAP, and these valuation adjustments may not be fully indicative of
changes in market values on our balance sheet or a reliable guide to our current
or future operating performance. Furthermore, gains or losses realized upon
sales of assets and operating results of closed business units are generally
non-recurring and any non-recurring items may also be unrepresentative of our
current or future operating performance. Because all companies and analysts do
not calculate non-GAAP measures such as core earnings in the same fashion, core
earnings as calculated by us may not be comparable to similarly titled measures
reported by other companies.

NET INTEREST INCOME

Net interest income after credit expenses rose to $13.2 million in the fourth
quarter of 2001 from $11.6 million in the third quarter of 2001 and $7.9 million
in the fourth quarter of 2000. Net interest income increased to $46.5 million
for the year 2001 from $30.7 million in 2000 and from $26.7 million in 1999. We
benefited from our continuing strategy of growth in our high-quality jumbo
residential mortgage loan business, a business where we believe we have a solid
competitive position and favorable long-term market trends. We benefited from a
change in asset mix as we added higher yielding assets. We also benefited from
rapidly falling short-term interest rates, as our cost of borrowed funds on
floating-rate liabilities declined faster than the asset yields on our
adjustable-rate mortgage assets.


                                       34

TABLE 2
NET INTEREST INCOME AFTER CREDIT EXPENSES
(ALL DOLLARS IN THOUSANDS)



                                                   NET                            INTEREST    INTEREST
                                              INTEREST                                RATE        RATE          NET
                   INTEREST                     INCOME                              SPREAD      MARGIN     INTEREST
                     INCOME                      AFTER    EARNING        COST        AFTER       AFTER      INCOME/
               AFTER CREDIT      INTEREST       CREDIT      ASSET          OF       CREDIT      CREDIT      AVERAGE
                   EXPENSES       EXPENSE     EXPENSES      YIELD       FUNDS     EXPENSES    EXPENSES       EQUITY
               ------------      --------     --------    -------       -----     --------    --------       ------
                                                                                     
Q1: 2000           $ 42,819    $ (34,931)      $ 7,888      7.25%       6.36%        0.89%       1.30%       14.76%
Q2: 2000             43,008      (35,133)        7,875      7.54%       6.62%        0.92%       1.34%       14.78%
Q3: 2000             41,679      (34,694)        6,985      7.62%       6.87%        0.75%       1.25%       13.10%
Q4: 2000             41,755      (33,845)        7,910      7.88%       6.96%        0.92%       1.46%       14.68%
Q1: 2001             41,637      (31,413)       10,224      7.72%       6.34%        1.38%       1.85%       18.83%
Q2: 2001             38,453      (27,010)       11,443      7.18%       5.45%        1.73%       2.06%       20.76%
Q3: 2001             33,172      (21,555)       11,617      6.63%       4.83%        1.80%       2.24%       18.25%
Q4: 2001             31,277      (18,091)       13,186      5.41%       3.56%        1.85%       2.22%       17.40%

1999               $145,964    $(119,227)      $26,737      6.63%       5.83%        0.80%       1.17%       11.24%
2000                169,261     (138,603)       30,658      7.56%       6.69%        0.87%       1.33%       14.33%
2001                144,539      (98,069)       46,470      6.71%       5.04%        1.67%       2.09%       18.66%



Redwood's primary source of debt funding is the issuance of non-recourse
long-term collateralized debt through securitization transactions. Despite the
sale of the collateral assets to a special-purpose bankruptcy-remote financing
trust and the non-recourse nature of the securities issued from that trust,
Redwood to date has accounted for its securitizations as financings rather than
as sales. Thus, the securitized assets remain on our reported balance sheet
(residential mortgage loans) and the securities issued remain on our balance
sheet as liabilities (long-term debt). This accounting method avoids
gain-on-sale treatment of our transactions, and we believe it provides greater
transparency to investors regarding our activities.

If we had accounted for our securitizations as sales, our reported balance sheet
(both assets and liabilities) would be substantially smaller. As a result, many
of the ratios one might use to analyze our business would be different. For
instance, our interest rate spread would be wider and our debt-to-equity ratio
lower. Ratios calculated on this basis may be more comparable to those reported
by some other financial institutions. The table below presents our interest
income and interest expense on an "at-risk" basis for assets and a recourse
basis for liability (generally, conforming to the income statement items we
would report if we accounted for our securitizations as sales rather than
financings). Please see also the discussion under "Balance Sheet Leverage" below
for further information.


                                       35



TABLE 3
INCOME ON "AT-RISK" ASSETS AND RECOURSE LIABILITIES BASIS
(ALL DOLLARS IN THOUSANDS)




                                                   NET                            INTEREST    INTEREST
                      TOTAL                   INTEREST                                RATE        RATE          NET
                   INTEREST                     INCOME                              SPREAD      MARGIN     INTEREST
                     INCOME                      AFTER    EARNING        COST        AFTER       AFTER      INCOME/
               AFTER CREDIT      INTEREST       CREDIT      ASSET          OF       CREDIT      CREDIT      AVERAGE
                   EXPENSES      EXPENSES     EXPENSES      YIELD       FUNDS     EXPENSES    EXPENSES       EQUITY
               ------------      --------     --------      -----       -----     --------    --------     --------
                                                                                     
Q1: 2000            $27,460     $(19,572)      $ 7,888      7.95%       6.39%        1.56%       2.24%       14.76%
Q2: 2000             22,081      (14,206)        7,875      8.72%       6.57%        2.15%       3.01%       14.78%
Q3: 2000             21,230      (14,245)        6,985      8.80%       6.89%        1.91%       2.81%       13.10%
Q4: 2000             22,196      (14,286)        7,910      9.33%       6.98%        2.35%       3.18%       14.68%
Q1: 2001             23,799      (13,575)       10,224      8.51%       5.96%        2.55%       3.60%       18.83%
Q2: 2001             23,286      (11,843)       11,443      7.99%       4.91%        3.08%       3.83%       20.76%
Q3: 2001             20,458       (8,841)       11,617      7.43%       4.15%        3.28%       4.11%       18.25%
Q4: 2001             19,328       (6,142)       13,186      6.70%       2.93%        3.77%       4.49%       17.40%

1999                $80,179     $(53,442)      $26,737      7.29%       5.59%        1.70%       2.41%       11.24%
2000                 92,967      (62,309)       30,658      8.63%       6.67%        1.96%       2.76%       14.33%
2001                 86,871      (40,401)       46,470      7.66%       4.53%        3.13%       4.01%       18.66%



INTEREST INCOME AFTER CREDIT EXPENSES

Although our average reported earning assets increased by 15% during the fourth
quarter of 2001 from the prior quarter, our interest income continued to fall
due to a significant decline in asset yields caused by rapidly falling
short-term interest rates. The fourth quarter decrease in our interest income
and asset yields did not result in a material reduction of our operating
margins, however, as this decline in asset yield was fully offset by a rapid
decrease in our cost of borrowed funds.

The yield on our earning assets, the bulk of which are adjustable-rate
residential mortgage loans, fell from 7.88% in the fourth quarter of 2000 to
6.63% in the third quarter of 2001 and 5.41% in the fourth quarter of 2001. In
addition to falling short-term interest rates, a factor in this decline in asset
yield was an increase in premium amortization expenses caused, in part, by an
increase in long-term mortgage prepayment rate assumptions for certain premium
assets accounted for under the effective yield method.

TABLE 4
TOTAL INTEREST INCOME AND YIELDS
(ALL DOLLARS IN THOUSANDS)




                                                           NET
                           AVERAGE                     PREMIUM        CREDIT         TOTAL   EARNING
                           EARNING      INTEREST  AMORTIZATION     PROVISION      INTEREST     ASSET
                            ASSETS        INCOME       EXPENSE       EXPENSE        INCOME     YIELD
                        ----------      --------  ------------     ---------      --------   -------
                                                                             
Q1: 2000                $2,363,903      $ 43,460      $  (522)      $  (119)      $ 42,819     7.25%
Q2: 2000                 2,282,889        43,091           45          (128)        43,008     7.54%
Q3: 2000                 2,187,936        42,959       (1,040)         (240)        41,679     7.62%
Q4: 2000                 2,118,952        42,817         (818)         (244)        41,755     7.88%
Q1: 2001                 2,156,741        42,690         (869)         (184)        41,637     7.72%
Q2: 2001                 2,142,496        40,502       (1,885)         (164)        38,453     7.18%
Q3: 2001                 2,001,687        35,300       (1,977)         (151)        33,172     6.63%
Q4: 2001                 2,310,906        36,399       (4,854)         (268)        31,277     5.41%

1999                    $2,200,916      $152,472      $(5,162)      $(1,346)      $145,964     6.63%
2000                     2,237,956       172,327       (2,335)         (731)       169,261     7.56%
2001                     2,152,965       154,891       (9,585)         (767)       144,539     6.71%




                                       36



To provide a greater level of detail on our interest income trends, we review
interest income by product line below. Each of our product lines is a component
of our single business segment of real estate finance.

RESIDENTIAL MORTGAGE LOANS

Our residential mortgage loan portfolio increased 30% in 2001 to $1.5 billion.
We acquired $675 million new loans in 2001; fourth quarter acquisitions were
$207 million. These acquisitions were all adjustable rate loans. During 2002, we
plan to expand our customer base and increase our acquisitions of high-quality
jumbo residential mortgage loans.

TABLE 5
RESIDENTIAL MORTGAGE LOANS -- ACTIVITY
(ALL DOLLARS IN THOUSANDS)



                                         DEC. 2001    SEP. 2001    JUN. 2001   MAR. 2001    DEC. 2000
                                        ----------   ----------   ----------  ----------   ----------
                                                                            
START OF PERIOD BALANCES                $1,354,606   $1,060,470   $1,071,819  $1,130,997   $1,186,799
ACQUISITIONS                               207,170      391,328       76,314           0            0
SALES                                            0            0            0           0            0
PRINCIPAL PAYMENTS                         (82,676)     (96,172)     (86,511)    (58,539)     (54,859)
AMORTIZATION                                (3,991)      (1,180)      (1,065)       (485)        (611)
CREDIT PROVISIONS                             (268)        (151)        (164)       (184)        (242)
NET CHARGE-OFFS                                 29          311           12          30            0
MARK-TO-MARKET (BALANCE SHEET)                   0            0            0           0            0
MARK-TO-MARKET (INCOME STATEMENT)               (8)           0           65           0          (90)
                                        ----------   ----------   ----------  ----------   ----------
END OF PERIOD BALANCES                  $1,474,862   $1,354,606   $1,060,470  $1,071,819   $1,130,997
                                        ==========   ==========   ==========  ==========   ==========


Most of our residential loans have coupon rates that adjust each month or each
six months as a function of the one or six month LIBOR short-term interest rate.
Due to the rapid decline in these interest rates during 2001, plus an increase
in premium amortization expense, the yield on our residential loan portfolio
fell from 7.46% in the fourth quarter of 2000 to 4.00% in the fourth quarter of
2001.

TABLE 6
RESIDENTIAL MORTGAGE LOANS -- INTEREST INCOME AND YIELDS
(ALL DOLLARS IN THOUSANDS)



                                                         ANNUAL
                                 AVERAGE               MORTGAGE                     NET
                       AVERAGE       NET   AVERAGE       PREPAY                 PREMIUM     CREDIT     TOTAL
                     PRINCIPAL   PREMIUM    CREDIT         RATE  INTEREST  AMORTIZATION  PROVISION  INTEREST
                       BALANCE   BALANCE   RESERVE        (CPR)    INCOME       EXPENSE    EXPENSE    INCOME   YIELD
                    ----------   -------  --------    ---------  --------  ------------  ---------  --------   -----
                                                                                    
Q1: 2000            $1,337,428   $16,061  $(4,187)          14%   $24,378      $  (640)   $  (119)   $23,619   7.00%
Q2: 2000             1,276,340    15,372   (4,290)          16%    23,648         (515)      (128)    23,005   7.15%
Q3: 2000             1,202,056    14,760   (4,454)          22%    23,118         (829)      (240)    22,049   7.27%
Q4: 2000             1,141,624    14,141   (4,696)          16%    22,316         (611)      (244)    21,461   7.46%
Q1: 2001             1,083,943    13,519   (4,895)          21%    20,371         (485)      (184)    19,702   7.21%
Q2: 2001             1,007,227    12,747   (5,051)          24%    17,492       (1,065)      (164)    16,263   6.41%
Q3: 2001             1,087,593    12,138   (4,950)          25%    16,583       (1,180)      (151)    15,252   5.57%
Q4: 2001             1,372,552    12,023   (5,065)          19%    18,053       (3,990)      (268)    13,795   4.00%

1999                $1,115,874   $13,895  $(3,505)          25%   $77,065      $(3,915)   $(1,346)   $71,804   6.38%
2000                 1,238,993    15,080   (4,408)          17%    93,460       (2,595)      (731)    90,134   7.21%
2001                 1,138,482    12,646   (4,991)          22%    72,499       (6,720)      (767)    65,012   5.67%



Credit results remain excellent for our residential mortgage loan portfolio.
Credit losses were $29,000 in the fourth quarter of 2001. Credit losses for 2001
were $382,000, largely as the result of a loss on a single loan. All credit
losses were charged against our credit reserve that we have established for this
portfolio. At December 31,


                                       37


2001, our residential mortgage loan credit reserve was $5.2 million, equal to
0.35% of the current balance of this portfolio.

During 2001, our residential loan delinquencies declined from $5.7 million to
$5.1 million. Delinquencies include loans delinquent more than 90 days, in
bankruptcy, in foreclosure, and real estate owned. As a percentage of our loan
portfolio, delinquencies declined from 0.50% to 0.34% during 2001. Delinquencies
and credit losses may rise during 2002 as a result of the weak economy.

TABLE 7
RESIDENTIAL MORTGAGE LOANS -- CREDIT RESULTS
(AT PERIOD END, ALL DOLLARS IN THOUSANDS)



                                                         LOSS SEVERITY  REALIZED     ANNUALIZED    ENDING
                        ENDING   DELINQUENT  DELINQUENT  ON LIQUIDATED    CREDIT  CREDIT LOSSES    CREDIT
                       BALANCE        LOANS      LOAN %          LOANS    LOSSES  AS % OF LOANS   RESERVE
                    ----------   ----------  ----------  -------------  --------  -------------   -------
                                                                              
Q1: 2000            $1,330,674       $5,338       0.40%             0%     $   0          0.00%    $4,244
Q2: 2000             1,267,780        4,968       0.39%             9%       (42)         0.01%     4,330
Q3: 2000             1,186,799        4,330       0.36%             0%         0          0.00%     4,573
Q4: 2000             1,130,997        5,667       0.50%             0%         0          0.00%     4,814
Q1: 2001             1,071,819        6,371       0.59%            13%       (30)         0.01%     4,968
Q2: 2001             1,060,470        4,913       0.46%            14%       (12)         0.00%     5,120
Q3: 2001             1,354,606        4,823       0.36%            60%      (311)         0.09%     4,960
Q4: 2001             1,474,862        5,069       0.34%            39%       (29)         0.01%     5,199

1999                $1,385,589       $4,635       0.33%             4%     $  (5)         0.00%    $4,125
2000                 1,130,997        5,667       0.50%             9%       (42)         0.00%     4,814
2001                 1,474,862        5,069       0.34%            42%      (382)         0.03%     5,199



The characteristics of our loans continue to show the high-quality nature of our
residential mortgage loan portfolio. At December 31, 2001, we owned 4,177
residential loans with a total value of $1.5 billion. These were all "A" quality
loans at origination. All these loans are adjustable rate loans. Our average
loan size was $353,100. Northern California loans were 10% of the total and
Southern California loans were 12% of the total. Loans originated in 1999 or
earlier were 55% of the total. On average, our residential mortgage loans have
30 months of seasoning. Loans where the original loan balance exceeded 80%
loan-to-value (LTV) made up 28% of loan balances; we benefit from mortgage
insurance or additional pledged collateral on 99% of these loans, serving to
substantially lower the effective LTV on these loans. The average effective LTV
at origination for our mortgage loans (including the effect of mortgage
insurance, pledged collateral, and other credit enhancements) was 68%. Given
housing appreciation and loan amortization, we estimate the current effective
LTV of our residential mortgage loans is roughly 58%.


                                       38



TABLE 8
RESIDENTIAL MORTGAGE LOANS -- LOAN CHARACTERISTICS
(ALL DOLLARS IN THOUSANDS)




                                        DEC. 2001    SEP. 2001    JUN. 2001    MAR. 2001    DEC. 2000
                                        ---------    ---------    ---------    ---------    ---------
                                                                            
PRINCIPAL VALUE (FACE VALUE)           $1,470,467   $1,346,346   $1,053,158   $1,063,633   $1,122,170
INTERNAL CREDIT RESERVES                   (5,199)      (4,960)      (5,120)      (4,968)      (4,814)
PREMIUM(DISCOUNT) TO BE AMORTIZED           9,594       13,220       12,432       13,154       13,641
                                        ---------    ---------    ---------    ---------    ---------
RETAINED RESIDENTIAL LOANS             $1,474,862   $1,354,606   $1,060,470   $1,071,819   $1,130,997

NUMBER OF LOANS                             4,177        3,909        3,306        3,433        3,633
AVERAGE LOAN SIZE                            $353         $347         $321         $312         $311
ADJUSTABLE %                                 100%          81%          73%          71%          71%
HYBRID %                                       0%          19%          27%          29%          29%
FIXED %                                        0%           0%           0%           0%           0%

NORTHERN CALIFORNIA                           10%          10%          13%          13%          13%
SOUTHERN CALIFORNIA                           12%          12%          10%          11%          12%
FLORIDA                                       11%          11%           9%           9%           9%
NEW YORK                                       8%           8%           9%           8%           8%
GEORGIA                                        8%           7%           4%           5%           5%
NEW JERSEY                                     5%           5%           6%           5%           5%
TEXAS                                          4%           5%           5%           5%           5%
OTHER STATES                                  42%          42%          44%          44%          43%

YEAR 2001 ORIGINATION                         45%          34%           7%           0%           0%
YEAR 2000 ORIGINATION                          0%           0%           0%           0%           0%
YEAR 1999 ORIGINATION                         11%          12%          17%          18%          19%
YEAR 1998 ORIGINATION OR EARLIER              44%          54%          76%          82%          81%

% BALANCE IN LOANS > $1MM PER LOAN            15%          14%          11%          11%          11%



We fund most of our mortgage loans through the issuance of long-term debt
through our special purpose subsidiary, Sequoia Mortgage Funding Corporation
(Sequoia). This type of financing is non-recourse to Redwood Trust. Our exposure
to our $1.3 billion of long-term financed loans is limited to our investment in
Sequoia, which at December 31, 2001 was $33.0 million or 2.5% of the Sequoia
loan balances. Short-term funded residential mortgage loans at December 31, 2001
were $153 million. We intend to permanently fund all of our residential loans
with the non-recourse long-term Sequoia debt that we issue from time to time.

RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES

At year-end 2001, we owned $191 million of residential credit-enhancement
securities. These securities have below-investment-grade credit ratings and
represent subordinated interests in pools of high-quality jumbo residential
mortgage loans. Our investment in these securities more than doubled from the
$81 million we owned at the end of 2000. We increased our capacity to evaluate
and acquire these assets, and deepened our relationships with the sellers of
these assets. At the same time, the volume of newly originated and seasoned
loans undergoing securitization and available for purchase increased. We expect
to continue to acquire residential credit-enhancement securities in 2002. We
have already made substantial acquisitions of these securities in the first
quarter of 2002.


                                       39



TABLE 9
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- ACTIVITY
(ALL DOLLARS IN THOUSANDS)



                                         DEC. 2001    SEP. 2001    JUN. 2001   MAR. 2001    DEC. 2000
                                         ---------    ---------    ---------   ---------    ---------
                                                                               
START OF PERIOD BALANCES                  $188,283     $158,704     $100,849    $ 80,764      $65,118
ACQUISITIONS                                17,132       27,172       61,195      20,695       14,885
SALES                                       (7,786)           0       (1,780)          0       (2,897)
PRINCIPAL PAYMENTS                          (3,857)      (1,895)      (1,952)     (1,022)        (715)
AMORTIZATION                                   (92)          86          161         126          346
MARK-TO-MARKET (BALANCE SHEET)              (3,258)       4,216          223       2,654        3,876
MARK-TO-MARKET (INCOME STATEMENT)              391            0            8      (2,368)         151
                                         ---------    ---------    ---------   ---------    ---------
END OF PERIOD BALANCES                    $190,813     $188,283     $158,704    $100,849      $80,764
                                         =========    =========    =========   =========    =========


Our residential credit-enhancement securities are "first-loss", "second-loss",
or "third loss" interests. First loss interests are generally allocated actual
credit losses on the entire underlying pool of loans up to a maximum of the
principal amount of first loss interest. Our ownership of first loss interests
provides credit-enhancement principal protection from the initial losses in the
underlying pool for the second loss, third loss, and more senior interests. Any
first loss interests that are owned by others and that are junior to our second
and third loss interests provide our interests with some principal protection
from losses (they serve as external credit-enhancement).

At December 31, 2001, we owned $353.4 million principal (face) value of
residential credit-enhancement securities at a cost basis of $187.2 million.
After mark-to-market adjustments, our net investment in these assets, as
reflected on our balance sheet, was $190.8 million. Over the life of the
underlying mortgage loans, we expect to receive principal payments from these
securities of $353.4 million less credit losses (credit losses were $764,000 in
2001). We receive interest payments each month on the outstanding principal
amount. Of the $162.6 million difference between principal value and reported
value, $140.4 million is designated as an internal credit reserve (reflecting
our estimate of future credit losses over the life of the underlying mortgages),
$25.9 million is designated as purchase discount to be amortized into income
over time, and $3.7 million represented balance sheet market valuation
adjustments.

TABLE 10
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- NET BOOK VALUE
(ALL DOLLARS IN THOUSANDS)



                                        DEC. 2001    SEP. 2001    JUN. 2001    MAR. 2001    DEC. 2000
                                        ---------    ---------    ---------    ---------    ---------
                                                                              
TOTAL PRINCIPAL VALUE (FACE VALUE)      $ 353,435    $ 323,870     $266,004     $155,233     $124,878
INTERNAL CREDIT RESERVES                 (140,411)    (112,133)     (78,170)     (35,722)     (27,052)
DISCOUNT TO BE AMORTIZED                  (25,863)     (30,365)     (31,824)     (21,137)     (16,883)
                                        ---------    ---------     --------     --------     --------
NET INVESTMENT                            187,161      181,372      156,010       98,374       80,943
MARKET VALUATION ADJUSTMENTS                3,652        6,911        2,694        2,475         (179)
                                        ---------    ---------     --------     --------     --------
NET BOOK VALUE                          $ 190,813    $ 188,283     $158,704     $100,849     $ 80,764

FIRST LOSS POSITION, PRINCIPAL VALUE    $ 129,019    $ 105,830      $76,386      $41,156      $34,959
SECOND LOSS POSITION, PRINCIPAL VALUE      96,567       84,876       67,700       37,197       30,703
THIRD LOSS POSITION, PRINCIPAL VALUE      127,849      133,164      121,918       76,880       59,216
                                        ---------    ---------     --------     --------     --------
TOTAL PRINCIPAL VALUE                   $ 353,435    $ 323,870     $266,004     $155,233     $124,878

FIRST LOSS POSITION, NET BOOK VALUE     $  29,648    $  25,886      $18,956      $13,191     $ 12,080
SECOND LOSS POSITION, NET BOOK VALUE       60,074       53,925       43,733       25,106       21,109
THIRD LOSS POSITION, NET BOOK VALUE       101,091      108,472       96,015       62,552       47,575
                                        ---------    ---------     --------     --------     --------
TOTAL NET BOOK VALUE                    $ 190,813    $ 188,283     $158,704     $100,849     $ 80,764
                                        =========    =========     ========     ========     ========


Total interest income from our residential credit-enhancement securities
increased to $5.4 million in the fourth quarter of 2001 from $5.2 million in the
third quarter of 2001 and $2.5 million in the fourth quarter of 2000. An
increase in our net investment in these securities was the principal reason for
increasing interest income. Income from these securities was $16.7 million in
2001, $8.5 million in 2000, and $4.2 million in 1999.


                                       40



Our credit-enhancement portfolio yield was 12.01% during the fourth quarter of
2001, a decline from 12.44% in the third quarter 2001 and 13.06% in the fourth
quarter of 2000. Yields for this portfolio fell to 12.15% during 2001, a
decrease from 14.49% during 2000, and 23.00% during 1999. Yields have been
decreasing over the past several years due to the acquisition of an increased
proportion of third loss interests. Third loss interests have lower yields than
first or second loss interests due to their lower risk levels.

Credit losses lower than (or later than) anticipated by our designated credit
reserve and/or faster than anticipated long-term prepayment rates could result
in increasing yields being recognized from our current portfolio under the
effective yield method. Credit losses higher than (or earlier than) anticipated
by our designated credit reserve and/or slower than anticipated long-term
prepayment rates could result in lower yields being recognized under the
effective yield method and/or market value adjustments through our income
statement under EITF 99-20.

TABLE 11
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- INTEREST INCOME AND YIELDS
(ALL DOLLARS IN THOUSANDS)



                                                 AVERAGE                                 NET
                           AVERAGE    AVERAGE        NET                            DISCOUNT      TOTAL
                         PRINCIPAL     CREDIT   DISCOUNT    AVERAGE     COUPON  AMORTIZATION   INTEREST
                             VALUE    RESERVE    BALANCE      BASIS     INCOME        INCOME     INCOME      YIELD
                         ---------  ---------   --------   --------    -------  ------------   --------     ------
                                                                                    
Q1: 2000                  $ 56,439  $ (11,567)  $ (6,758)  $ 38,114    $ 1,048        $  567    $ 1,615     16.95%
Q2: 2000                    77,173    (16,361)    (7,654)    53,158      1,412           723      2,135     16.07%
Q3: 2000                   100,857    (21,484)   (11,956)    67,417      1,928           356      2,284     13.55%
Q4: 2000                   113,370    (24,596)   (12,514)    76,260      2,144           346      2,490     13.06%
Q1: 2001                   135,471    (31,415)   (18,260)    85,796      2,516           126      2,642     12.32%
Q2: 2001                   184,472    (48,845)   (21,920)   113,707      3,242           161      3,403     11.97%
Q3: 2001                   296,417    (96,364)   (31,378)   168,675      5,160            86      5,246     12.44%
Q4: 2001                   328,652   (121,183)   (27,914)   179,555      5,484           (92)     5,392     12.01%

1999                      $ 27,976  $  (6,816)  $ (2,891)  $ 18,269    $ 1,900        $2,302    $ 4,202     23.00%
2000                        87,070    (18,527)    (9,734)    58,809      6,532         1,992      8,524     14.49%
2001                       236,947    (74,763)   (24,907)   137,276     16,402           281     16,683     12.15%



Credit losses for the $52 billion portfolio that we credit enhanced at December
31, 2001 totaled $3.1 million in 2001. The annualized rate of credit loss was
less than 1 basis point (0.01%) of the portfolio. Of this loss, $2.3 million was
borne by the external credit enhancements to our positions and $0.8 million was
incurred by us and charged against our internal reserves.

Delinquencies (over 90 days, foreclosure, bankruptcy, and REO) in our
credit-enhancement portfolio increased from 0.22% of the current balances at the
end of the third quarter of 2001 to 0.24% at the end of the fourth quarter of
2001. Delinquencies of the underlying loan pools at the end of 2000 were 0.23%.
We expect delinquency and loss rates for our existing residential
credit-enhancement securities to increase from their current modest levels,
given the weaker economy and the natural seasoning pattern of these loans.


                                       41



TABLE 12
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- CREDIT RESULTS
(AT PERIOD END, ALL DOLLARS IN THOUSANDS)




                                                            REDWOOD'S      LOSSES TO              TOTAL CREDIT
                         UNDERLYING       DELINQUENCIES      SHARE OF       EXTERNAL      TOTAL      LOSSES AS
                           MORTGAGE    ------------------      CREDIT         CREDIT     CREDIT     % OF LOANS
                              LOANS           $         %      LOSSES    ENHANCEMENT     LOSSES   (ANNUALIZED)
                        -----------     -------     -----   ---------    -----------     ------   ------------
                                                                                   
Q1: 2000                $ 8,539,491    $ 49,731     0.58%    $  (270)       $  (543)   $  (813)          0.04%
Q2: 2000                 20,925,931      45,999     0.22%       (187)        (1,350)    (1,537)          0.03%
Q3: 2000                 21,609,785      58,102     0.27%       (245)          (345)      (590)          0.01%
Q4: 2000                 22,633,860      51,709     0.23%        (56)        (1,512)    (1,568)          0.03%
Q1: 2001                 27,081,361      63,893     0.24%        (55)          (550)      (605)          0.01%
Q2: 2001                 38,278,631      98,287     0.26%       (196)          (824)    (1,020)          0.01%
Q3: 2001                 49,977,641     107,821     0.22%       (192)          (407)      (599)          0.01%
Q4: 2001                 51,720,856     124,812     0.24%       (321)          (571)      (892)          0.01%

1999                    $ 6,376,571    $ 45,451     0.71%    $(1,146)       $(1,995)   $(3,141)          0.05%
2000                     22,633,860      51,709     0.23%       (758)        (3,750)    (4,508)          0.02%
2001                     51,720,856     124,812     0.24%       (764)        (2,352)    (3,116)          0.01%



At year-end 2001, we had $90 million of external credit enhancements and $141
million of internal credit reserves for this portfolio. External credit reserves
serve to protect us from credit losses on a specific asset basis and represent
the principal value of interests that are junior to us and are owned by others.
Total reserves of $231 million represented 45 basis points (0.45%) of our
credit-enhancement portfolio of $52 billion. Reserves, credit protection, and
risks are specific to each credit-enhancement interest.

TABLE 13
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- CREDIT PROTECTION
(AT PERIOD END, ALL DOLLARS IN THOUSANDS)




                                        DEC. 2001    SEP. 2001    JUN. 2001    MAR. 2001    DEC. 2000
                                        ---------    ---------    ---------    ---------    ---------
                                                                               
INTERNAL CREDIT RESERVES                 $140,411     $112,133     $ 78,170     $ 35,722     $ 27,052
EXTERNAL CREDIT ENHANCEMENT                90,224       94,745       91,004       86,600       86,840
                                        ---------    ---------    ---------    ---------    ---------
TOTAL CREDIT PROTECTION                  $230,635     $206,878     $169,174     $122,322     $113,892
AS % OF TOTAL PORTFOLIO                     0.45%        0.41%        0.44%        0.45%        0.50%



The characteristics of the loans that we credit-enhance continue to show their
high-quality nature. At December 31, 2001, we credit enhanced 133,634 loans
(with a principal value of $52 billion) in our total credit-enhancement
portfolio. Of the $52 billion loan balances, 68% were fixed-rate loans, 17% were
hybrid loans (loans that become adjustable 3 to 10 years after origination), and
15% were adjustable-rate loans. The average size of the loans that we
credit-enhanced was $387,033. We credit-enhanced 1,601 loans with principal
balances in excess of $1 million; these loans had an average size of $1.4
million and a total loan balance of $2.2 billion. Loans over $1 million were 1%
of the total number of loans and 4% of the total balance of loans that we
credit-enhanced at year-end.

A FICO credit score was obtained at origination and is available for 84% of the
loans in our portfolio. For these loans, the average FICO score was 726.
Borrowers with FICO scores over 720 comprised 58% of the portfolio, those with
scores between 680 and 720 comprised 24%, those with scores between 620 and 680
comprised 16%, and those with scores below 620 comprised 2% of our residential
credit-enhancement securities. In general, loans with lower FICO scores have
strong compensating factors.

Many of the loans that we credit enhance are seasoned. On average, our
credit-enhanced loans have 28 months of seasoning. Generally, the credit risk
for these loans is reduced as property values have appreciated and the loan
balances have amortized. In effect, the current LTV ratio for seasoned loans is
often much reduced from the LTV ratio at origination.


                                       42



Loans with LTV's at origination in excess of 80% made up 7% of loan balances. We
benefit from mortgage insurance or additional pledged collateral on 99% of these
loans, serving to substantially reduce the effective LTV on these loans. The
average effective LTV at origination for all the loans we credit enhance
(including the effect of mortgage insurance, pledged collateral, and other
credit enhancements) was 71%. Given housing appreciation and loan amortization,
we estimate the average current effective LTV for these loans is roughly 55%.

TABLE 14
RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES -- UNDERLYING COLLATERAL
CHARACTERISTICS
(ALL DOLLARS IN THOUSANDS)



                                             DEC. 2001      SEP. 2001      JUN. 2001      MAR. 2001      DEC. 2000
                                           -----------    -----------    -----------    -----------    -----------
                                                                                        
CREDIT-ENHANCEMENT SECURITIES              $51,720,856    $49,977,641    $38,278,631    $27,081,361    $22,633,860
NUMBER OF CREDIT-ENHANCED LOANS                133,634        132,555        105,721         77,011         63,675
AVERAGE LOAN SIZE                                 $387           $377           $362           $352           $356
ADJUSTABLE %                                       15%            11%            19%            28%            35%
HYBRID %                                           17%            19%            20%            11%             7%
FIXED %                                            68%            70%            61%            61%            58%

NORTHERN CALIFORNIA                                27%            25%            26%            23%            25%
SOUTHERN CALIFORNIA                                26%            26%            28%            24%            25%
NEW YORK                                            5%             5%             5%             6%             6%
TEXAS                                               4%             4%             3%             4%             3%
NEW JERSEY                                          3%             3%             3%             4%             4%
VIRGINIA                                            3%             3%             3%             3%             3%
OTHER STATES                                       32%            34%            32%            36%            34%

YEAR 2001 ORIGINATION                              43%            32%            21%             7%             0%
YEAR 2000 ORIGINATION                              10%            14%            14%            21%            19%
YEAR 1999 ORIGINATION                              22%            31%            36%            29%            35%
YEAR 1998 OR EARLIER ORIGINATION                   25%            23%            29%            43%            46%

% BALANCE IN LOANS > $1MM PER LOAN                  4%             3%             4%             6%             6%



The geographic dispersion of our credit-enhancement portfolio generally mirrors
that of the jumbo residential market as a whole, with approximately half of our
loans concentrated in California.

For the loans that we credit enhance where the home is located in Northern
California (27% of the total portfolio), at December 31, 2001 the average loan
balance was $411,500, the average FICO score was 725, and the average LTV at
origination was 69%. On average, these Northern California loans have 26 months
of seasoning, with 46% originated in year 2001, 7% in year 2000, and 47% in
years 1999 or earlier. At December 31, 2001, 543 of these loans had principal
balances in excess of $1 million; these larger loans had an average size of $1.4
million and a total loan balance of $735 million. They represented 2% of the
total number of Northern California loans and 5% of the total balance of
Northern California loans. Delinquencies in our Northern California residential
credit-enhancement portfolio at December 31, 2001 were 0.14% of current loan
balances.

For the 26% of our loans where the home is located in Southern California, the
average loan balance at December 31, 2001 was $401,500, the average FICO score
was 716, and the average LTV at origination was 72%. These Southern California
loans have 36 months of seasoning, on average, with 33% originated in year 2001,
6% in year 2000, and 61% in years 1999 or earlier. At December 31, 2001, 567 of
these loans had principal balances in excess of $1 million; these loans had an
average size of $1.4 million and a total loan balance of $796 million. They
represented 2% of the total number of Southern California loans and 6% of the
total balance of Southern California loans. Delinquencies in our Southern
California residential credit-enhancement portfolio at December 31, 2001 were
0.28% of current loan balance.


                                       43



COMBINED RESIDENTIAL LOAN PORTFOLIOS

The tables below summarize the credit protection of our residential mortgage
loans and our residential credit-enhancement securities on a combined basis.

TABLE 15
RESIDENTIAL PORTFOLIOS -- CREDIT PROTECTION
(ALL DOLLARS IN THOUSANDS)



                                                                        TOTAL
                             REDWOOD'S                                 CREDIT
                    TOTAL  RESIDENTIAL      EXTERNAL        TOTAL  PROTECTION
              RESIDENTIAL       CREDIT        CREDIT       CREDIT     AS % OF
                    LOANS      RESERVE   ENHANCEMENT   PROTECTION       LOANS
              -----------  -----------   -----------   ----------  ----------
                                                         
Q1: 2000      $ 9,870,165     $ 16,137       $34,310     $ 50,447       0.51%
Q2: 2000       22,193,711       25,159        79,403      104,562       0.47%
Q3: 2000       22,796,584       26,709        78,564      105,273       0.46%
Q4: 2000       23,764,857       31,866        86,840      118,706       0.50%
Q1: 2001       28,153,180       40,690        86,600      127,290       0.45%
Q2: 2001       39,339,101       83,290        91,004      174,294       0.44%
Q3: 2001       51,332,246      117,093        94,745      211,838       0.41%
Q4: 2001       53,195,718      145,610        90,224      235,834       0.44%

1999          $ 7,762,160     $ 15,366       $26,111     $ 41,477       0.53%
2000           23,764,857       31,866        86,840      118,706       0.50%
2001           53,195,718      145,610        90,224      235,834       0.44%



The table below summarizes the credit performance of our residential mortgage
loans and our residential credit-enhancement securities on a combined basis.

TABLE 16
RESIDENTIAL PORTFOLIOS -- CREDIT PERFORMANCE
(ALL DOLLARS IN THOUSANDS)




                                     DELINQUENCIES                      LOSSES                    TOTAL
                                           AS % OF    REDWOOD'S             TO                   CREDIT
                                             TOTAL     SHARE OF       EXTERNAL      TOTAL     LOSSES AS
                                       RESIDENTIAL       CREDIT         CREDIT     CREDIT    % OF LOANS
                     DELINQUENCIES           LOANS       LOSSES    ENHANCEMENT     LOSSES  (ANNUALIZED)
                     -------------   -------------    ---------    -----------   --------  ------------
                                                                               
Q1: 2000                  $ 55,069           0.56%     $  (270)       $  (543)   $  (813)         0.03%
Q2: 2000                    50,967           0.23%        (229)        (1,350)    (1,579)         0.03%
Q3: 2000                    62,432           0.27%        (245)          (345)      (590)         0.01%
Q4: 2000                    57,376           0.24%         (56)        (1,512)    (1,568)         0.03%
Q1: 2001                    70,264           0.25%         (85)          (550)      (635)         0.01%
Q2: 2001                   103,200           0.26%        (208)          (824)    (1,032)         0.01%
Q3: 2001                   112,644           0.22%        (503)          (407)      (910)         0.01%
Q4: 2001                   129,881           0.24%        (352)          (571)      (923)         0.01%

1999                      $ 50,086           0.65%     $(1,151)       $(1,995)   $(3,146)         0.04%
2000                        57,376           0.24%        (799)        (3,751)    (4,550)         0.02%
2001                       129,881           0.24%      (1,148)        (2,352)    (3,500)         0.01%





                                       44



COMMERCIAL MORTGAGE LOANS

Our commercial real estate loan portfolio decreased from $76 million to $51
million during 2001 due to loan payoffs and sales. We intend to acquire
commercial loans and commercial loan participations in 2002.

TABLE 17
COMMERCIAL MORTGAGE LOANS -- ACTIVITY
(ALL DOLLARS IN THOUSANDS)



                                          DEC. 2001   SEP. 2001    JUN. 2001   MAR. 2001   DEC. 2000*
                                          ---------   ---------    ---------   ---------   ----------
                                                                              
START OF PERIOD BALANCES                   $ 64,362     $67,043      $70,077     $76,082     $ 64,641
ACQUISITIONS                                    210           0        1,500           0       25,267
SALES                                             0      (2,645)      (3,573)     (1,513)           0
PRINCIPAL PAYMENTS                          (13,403)        (44)        (897)     (4,572)     (13,865)
AMORTIZATION                                     29          15          104          76           39
MARK-TO-MARKET (BALANCE SHEET)                    0           0            0           0            0
MARK-TO-MARKET (INCOME STATEMENT)              (114)         (7)        (168)          4            0
                                           --------     -------      -------     -------     --------
END OF PERIOD BALANCES                     $ 51,084     $64,362      $67,043     $70,077     $ 76,082
                                           ========     =======      =======     =======     ========


*Includes loans held at RWT Holdings, Inc., which was consolidated with our
 financials as of January 1, 2001.

The yield on our commercial mortgage loans increased in the fourth quarter of
2001, due to earlier than expected payoffs, allowing us to accelerate the
recognition of deferred origination fees, prepayment penalty, and exit fees. All
loans in our portfolio have interest rate floors, so the decline in short-term
interest rates in 2001 did not have a material impact on the yields on these
loans. Total interest income and average yields rose in 2000 from 1999 levels
due to rising interest rates and loans added to our portfolio during 2000 with
generally higher yields.

TABLE 18
COMMERCIAL MORTGAGE LOANS -- INTEREST INCOME AND YIELDS
(ALL DOLLARS IN THOUSANDS)



                                          AVERAGE
                             AVERAGE          NET                 DISCOUNT      CREDIT      TOTAL
                           PRINCIPAL     DISCOUNT     COUPON  AMORTIZATION   PROVISION   INTEREST
                               VALUE      BALANCE     INCOME        INCOME     EXPENSE     INCOME     YIELD
                           ---------     --------     ------  ------------   ---------   --------    ------
                                                                                
Q1: 2000*                    $31,924     $  (681)     $  711          $151          $0     $  862    11.04%
Q2: 2000*                     40,355        (744)      1,029            52           0      1,081    10.92%
Q3: 2000*                     62,169      (1,423)      1,399           465           0      1,864    12.27%
Q4: 2000*                     77,910      (1,611)      2,121           154           0      2,275    11.93%
Q1: 2001                      73,836      (1,208)      1,857            76           0      1,933    10.65%
Q2: 2001                      70,279        (878)      1,857           104           0      1,961    11.30%
Q3: 2001                      66,024        (724)      1,680            15           0      1,695    10.38%
Q4: 2001                      64,851        (601)      1,862            29           0      1,891    11.77%

1999*                        $26,651     $  (266)     $2,636          $ 73          $0     $2,709    10.26%
2000*                         53,127      (1,116)      5,260           822           0      6,082    11.69%
2001                          68,715        (851)      7,256           224           0      7,480    11.02%



*Includes loans held at RWT Holdings, Inc., which was consolidated with our
 financials as of January 1, 2001.

To date, we have not experienced delinquencies or credit losses in our
commercial mortgage loans. Nor have we established a credit reserve for our
commercial loans. A slowing economy, and factors particular to each loan, could
cause credit concerns and issues in the future. If this occurs, we may need to
provide for future losses or reduce the reported market value for commercial
mortgage loans held for sale. Other factors may also affect the market value of
these loans.

                                       45



TABLE 19
COMMERCIAL MORTGAGE LOANS -- CHARACTERISTICS
(ALL DOLLARS IN THOUSANDS)



                                   DEC. 2001     SEP. 2001     JUN. 2001      MAR. 2001    DEC. 2000*
                                   ---------     ---------     ---------      ---------    ----------
                                                                               
COMMERCIAL MORTGAGE LOANS            $51,084       $64,362       $67,043        $70,077       $76,082
NUMBER OF LOANS                            8            14            16             18            20
AVERAGE LOAN SIZE                    $ 6,386       $ 4,597       $ 4,190        $ 3,893       $ 3,804
SERIOUS DELINQUENCY $                     $0            $0            $0             $0            $0
REALIZED CREDIT LOSSES                    $0            $0            $0             $0            $0
CALIFORNIA %                             59%           67%           68%            71%           73%



*Includes loans held at RWT Holdings, Inc., which was consolidated with our
 financials as of January 1, 2001.

Our goal is to secure long-term, non-recourse debt for our commercial mortgage
loans. We accomplished this by obtaining $17 million of long-term debt in the
form of senior loan participations to fund $21 million of our existing portfolio
of commercial mortgage loans in 2001. In March 2002, we issued another $8
million of long-term debt collateralized by our commercial real estate loans.
Our remaining short-funded loans are financed with a combination of equity and
short- and medium-term credit facilities.

SECURITIES PORTFOLIO

Our securities portfolio consists of all the securities we own with the
exception of residential credit-enhancement securities that are discussed
separately. Our securities portfolio currently consists primarily of
investment-grade residential mortgage securities held to generate interest
income. We may acquire lower-rated and more diverse securities in 2002. During
2001, this portfolio decreased by 11% from $764 million to $683 million. As a
part of our long-term strategy, we plan to reduce short-term debt utilized to
fund our securities portfolio; we expect to either reduce the size of our
securities and/or to fund securities with long-term debt.

TABLE 20
SECURITIES PORTFOLIO -- ACTIVITY
(ALL DOLLARS IN THOUSANDS)



                                          DEC. 2001   SEP. 2001    JUN. 2001     MAR. 2001    DEC. 2000
                                          ---------   ---------    ---------     ---------    ---------
                                                                              
START OF PERIOD BALANCES                   $608,793   $ 739,187   $1,000,612    $  764,775    $ 874,343
ACQUISITIONS                                147,251      47,323       16,051       310,026       79,983
SALES                                       (15,260)   (106,297)    (162,753)      (11,000)    (128,163)
PRINCIPAL PAYMENTS                          (53,400)    (71,692)    (113,165)      (65,726)     (61,421)
PREMIUM AMORTIZATION                           (799)       (898)      (1,086)         (586)        (591)
MARK-TO-MARKET (BALANCE SHEET)               (2,034)      1,087          (94)           (6)          35
MARK-TO-MARKET (INCOME STATEMENT)            (1,069)         83         (378)        3,129          589
                                           --------   ---------   ----------    ----------    ---------
END OF PERIOD BALANCES                     $683,482   $ 608,793   $  739,187    $1,000,612    $ 764,775
                                           ========   =========   ==========    ==========    =========


Total interest income from this portfolio was $9.9 million in the fourth quarter
of 2001, a decrease from $10.7 million in the third quarter of 2001 and from
$16.2 million in the fourth quarter of 2000. This decrease was the result of
lower average balances and lower yields. For similar reasons, our total interest
income for 2001 of $54.3 million was lower than the $67.2 million earned in 2000
and the $66.2 million earned in 1999.

The yields on this portfolio fell during the fourth quarter of 2001 due to
declining short-term interest rates, as the bulk of these securities represent
interests in pools of adjustable-rate residential mortgage loans. We expect
adjustable coupon rates to continue to decrease for the first several months of
2002, even if interest rates stabilize or rise. Mortgage prepayment rates have
been relatively high for the later part of 2001, further depressing yields due
to the faster amortization of purchase premiums.

                                       46



TABLE 21
SECURITIES PORTFOLIO -- INTEREST INCOME AND YIELDS
(ALL DOLLARS IN THOUSANDS)



                                    AVERAGE     MORTGAGE                       NET
                      AVERAGE           NET   PREPAYMENT                   PREMIUM       TOTAL
                      EARNING       PREMIUM        RATES    INTEREST  AMORTIZATION    INTEREST
                       ASSETS       BALANCE        (CPR)      INCOME       EXPENSE      INCOME      YIELD
                     --------       -------   ----------    --------   -----------    --------      -----
                                                                               
Q1: 2000             $944,301       $ 8,118          19%     $17,510      $  (450)     $17,060      7.16%
Q2: 2000              902,265         7,225          20%      17,362         (163)      17,199      7.56%
Q3: 2000              868,159         8,946          20%      17,278         (572)      16,706      7.62%
Q4: 2000              822,452         9,595          19%      16,832         (591)      16,241      7.81%
Q1: 2001              874,307        10,164          19%      17,634         (586)      17,048      7.71%
Q2: 2001              910,793        14,013          31%      17,648       (1,086)      16,562      7.16%
Q3: 2001              626,246        12,332          32%      11,642         (898)      10,744      6.73%
Q4: 2001              628,193        11,838          31%      10,702         (799)       9,903      6.19%

1999                 $999,972       $ 9,177          27%     $69,769      $(3,550)     $66,219      6.56%
2000                  884,081         8,475          20%      68,982       (1,776)      67,206      7.53%
2001                  758,844        12,092          28%      57,626       (3,369)      54,257      7.04%



The table below presents our securities portfolio by asset type.

TABLE 22
SECURITIES PORTFOLIO -- CHARACTERISTICS
(RESIDENTIAL MORTGAGE BACKED SECURITIES, UNLESS NOTED)
(ALL DOLLARS IN THOUSANDS)



                                             CREDIT        DEC.        SEP.        JUN.         MAR.        DEC.
                                             RATING        2001        2001        2001         2001        2000
                                             ------        ----        ----        ----         ----        ----
                                                                                     
FNMA & FHLMC - ADJUSTABLE                     "AAA"    $353,523    $389,400    $434,732   $  485,639    $509,802
FNMA & FHLMC - HYBRID                         "AAA"      20,223           0       2,828        3,096      11,402
JUMBO PRIME- ADJUSTABLE                   AAA or AA     144,813     138,261     243,078      451,950     185,018
JUMBO PRIME- HYBRID                       AAA or AA     137,926      43,775           0            0       7,964
JUMBO PRIME- FIXED                        AAA or AA       5,018      15,732      24,815       23,997       9,439
SUBPRIME - FLOATERS                       AAA or AA      14,600      14,600      14,600       19,277      23,015
SUBPRIME - FIXED                         AAA to BBB         600       1,050      13,026       13,062      17,044
INTEREST-ONLY - RESIDENTIAL                     AAA          13          53          60           71         113
INTEREST-ONLY - COMMERCIAL                      AAA       4,874       5,008       5,082        2,534           0
CBO EQUITY - MIXED REAL ESTATE              B or NR       1,892         914         966          986         978
                                                       --------    --------    --------   ----------    --------
TOTAL SECURITIES PORTFOLIO                             $683,482    $608,793    $739,187   $1,000,612    $764,775
REALIZED CREDIT LOSSES DURING QUARTER                        $0          $0          $0           $0          $0



We own fixed rate securities in our securities portfolio and our residential
credit-enhancement securities portfolio, but generally not in amounts that
materially exceed our equity capital base (see Table 31). We have generally
avoided funding fixed rate assets with floating rate liabilities.

INTEREST EXPENSE

Our cost of borrowed funds almost halved over the past twelve months, from 6.96%
in the fourth quarter of 2000 to 3.56% in the fourth quarter of 2001, as the
expense of our adjustable-rate debt declined in conjunction with falling
short-term interest rates. Our average debt levels rose slightly from $1.9
billion in the fourth quarter of 2000 to $2.0 billion the fourth quarter of
2001. Due to the decline in borrowing costs, our interest expenses declined from
$34 million in the fourth quarter of 2000 to $18 million in the fourth quarter
of 2001.


                                       47



TABLE 23
INTEREST EXPENSE
(ALL DOLLARS IN THOUSANDS)





                                     LONG      LONG                  SHORT     SHORT
                       AVERAGE       TERM      TERM     AVERAGE       TERM      TERM               TOTAL
                          LONG       DEBT      DEBT       SHORT       DEBT      DEBT     TOTAL      COST
                          TERM   INTEREST   COST OF        TERM   INTEREST   COST OF  INTEREST        OF
                          DEBT    EXPENSE     FUNDS        DEBT    EXPENSE     FUNDS   EXPENSE     FUNDS
                    ----------   --------   -------  ----------   --------   -------  --------     -----
                                                                           
Q1: 2000             $ 972,338    $15,359     6.32%  $1,225,562    $19,572     6.39%  $ 34,931     6.36%
Q2: 2000             1,258,859     20,927     6.65%     865,068     14,206     6.57%    35,133     6.62%
Q3: 2000             1,191,730     20,449     6.86%     827,114     14,245     6.89%    34,694     6.87%
Q4: 2000             1,125,898     19,559     6.95%     819,160     14,286     6.98%    33,845     6.96%
Q1: 2001             1,072,172     17,838     6.65%     910,515     13,575     5.96%    31,413     6.34%
Q2: 2001             1,018,646     15,167     5.96%     964,543     11,843     4.91%    27,010     5.45%
Q3: 2001               933,340     12,714     5.45%     852,341      8,841     4.15%    21,555     4.83%
Q4: 2001             1,193,050     11,949     4.01%     839,879      6,142     2.93%    18,091     3.56%

1999                $1,090,242    $65,785     6.03%  $  955,890    $53,442     5.59%  $119,227     5.83%
2000                 1,137,324     76,294     6.71%     933,619     62,309     6.67%   138,603     6.69%
2001                 1,054,135     57,668     5.47%     891,251     40,401     4.53%    98,069     5.04%



The table below lists our long-term debt issuance.

TABLE 24
LONG-TERM DEBT CHARACTERISTICS
(ALL DOLLARS IN THOUSANDS)



                                                                                                  PRINCIPAL   INTEREST
                                                ORIGINAL                              ESTIMATED  OUTSTANDING    RATE AT
LONG TERM DEBT               DEBT     ISSUE        ISSUE                      STATED   CALLABLE  AT DEC. 31,   DEC. 31,
ISSUE                      RATING      DATE       AMOUNT            INDEX   MATURITY       DATE         2001       2001
- -----                      ------  --------   ----------   --------------   --------  ---------  -----------       ----
                                                                                          
SEQUOIA 1 A1                  AAA   7/29/97   $  334,347         1m LIBOR    2/15/28     Called            0        n/a
SEQUOIA 1 A2                  AAA   7/29/97      200,000        Fed Funds    2/15/28     Called            0        n/a
SEQUOIA 2 A1                  AAA   11/6/97      592,560      1y Treasury    3/30/29       2003      222,554      4.90%
SEQUOIA 2 A2                  AAA   11/6/97      156,600         1m LIBOR    3/30/29       2003       58,816      2.27%
SEQUOIA 3 A1                  AAA   6/26/98      225,459   Fixed to 12/02    5/31/28    Retired            0        n/a
SEQUOIA 3 A2                  AAA   6/26/98       95,000   Fixed to 12/02    5/31/28    Retired            0        n/a
SEQUOIA 3 A3                  AAA   6/26/98      164,200   Fixed to 12/02    5/31/28       2002       56,928      6.35%
SEQUOIA 3 A4                  AAA   6/26/98      121,923   Fixed to 12/02    5/31/28       2002      121,923      6.25%
SEQUOIA 3 M1               AA/AAA   6/26/98       16,127   Fixed to 12/02    5/31/28       2002       16,127      6.79%
SEQUOIA 3 M2                 A/AA   6/26/98        7,741   Fixed to 12/02    5/31/28       2002        7,741      6.79%
SEQUOIA 3 M3                BBB/A   6/26/98        4,838   Fixed to 12/02    5/31/28       2002        4,838      6.79%
SEQUOIA 1A A1                 AAA    5/4/99      157,266         1m LIBOR    2/15/28       2002       55,921      2.52%
SEQUOIA 4 A                   AAA   3/21/00      377,119         1m LIBOR    8/31/24       2005      248,304      2.29%
COMMERCIAL 1                  N/A   3/30/01        8,891         1m LIBOR    11/1/02        N/A        8,891      5.09%
COMMERCIAL 2                  N/A   3/30/01        8,320         1m LIBOR    10/1/03        N/A        8,320      5.09%
SEQUOIA 5 A                   AAA  10/29/01      496,667         1m LIBOR   10/29/26       2006      491,426      2.27%
SEQUOIA 5 B1                   AA  10/29/01        5,918         1m LIBOR   10/29/26       2006        5,918      2.72%
SEQUOIA 5 B2                    A  10/29/01        5,146         1m LIBOR   10/29/26       2006        5,146      2.72%
SEQUOIA 5 B3                  BBB  10/29/01        2,316         1m LIBOR   10/29/26       2006        2,316      2.72%
                                              ----------                                          ----------      -----
TOTAL LONG-TERM DEBT                          $2,980,438                                          $1,315,169      3.42%
                                              ==========                                          ==========      =====



In 2001, Fitch Ratings, a credit rating agency, upgraded the credit ratings on
three of our debt issues (Sequoia 3 M1 to M3).


                                       48



OPERATING EXPENSES

Our ratio of operating expenses to equity dropped to 3.60% and our efficiency
ratio (operating expenses divided by net interest income after credit expenses)
dropped to 21% in the fourth quarter of 2001. Operating expenses grew by 18% in
2001 while the scale of our business (as measured by our equity capital base)
grew by 43%. We expect that our operating expense ratios may continue to improve
in 2002 if we continue to grow. As we increase the scale of our business, we
expect to continue to benefit from operating leverage as we expect growth in our
operating expenses will be restrained relative to growth in equity and net
interest income.

TABLE 25
OPERATING EXPENSES
(ALL DOLLARS IN THOUSANDS)



                                                                                         EFFICIENCY
                                              OPERATING      OPERATING                       RATIO:
                                               EXPENSES       EXPENSES     OPERATING      OPERATING
               REPORTED   UNCONSOLIDATED      OF CLOSED           FROM     EXPENSES/      EXPENSES/
              OPERATING         HOLDINGS       BUSINESS        ONGOING       AVERAGE   NET INTEREST
               EXPENSES         EXPENSES          UNITS     OPERATIONS        EQUITY         INCOME
              ---------   --------------      ---------     ----------      --------   ------------
                                                                             
Q1: 2000        $ 2,147          $   865      $   (210)        $ 2,802         5.24%            36%
Q2: 2000          2,239              590            (6)          2,823         5.30%            36%
Q3: 2000          2,066              536            (5)          2,597         4.87%            37%
Q4: 2000          1,398              400             0           1,798         3.34%            23%
Q1: 2001          2,980                0             0           2,980         5.49%            30%
Q2: 2001          3,378                0             0           3,378         6.13%            30%
Q3: 2001          2,748                0             0           2,748         4.32%            24%
Q4: 2001          2,730                0             0           2,730         3.60%            21%

1999            $ 3,835          $22,267      $(17,616)        $ 8,486         3.57%            32%
2000              7,850            2,391          (221)         10,020         4.68%            33%
2001             11,836                0             0          11,836         4.75%            26%



OTHER INCOME (EXPENSE) AND EQUITY IN LOSSES IN HOLDINGS

In 2001, other income and expense primarily consists of variable stock option
expense associated with certain stock options. This expense, a type of
mark-to-market expense, occurs as our stock price rises above the underlying
strike price on a small portion of our outstanding options.

We now report Holdings on a consolidated basis. In years prior to 2001, we
accounted for our interest in Holdings as an equity investment; our losses from
Holding for these years are reported as "other income and expense." The costs of
business units that were closed are the primary expenses associated with
Holdings in 1999.

MARK-TO-MARKET ADJUSTMENTS

Changes in the market value of certain of our mortgage assets and interest rate
agreements affect our GAAP earnings each quarter. For the full year of 2001,
income statement mark-to-market adjustments totaled negative $0.8 million; these
adjustments were due, in part, to the cumulative mark-to-market effect realized
upon the adoption of EITF 99-20 and marking assets to bid-side values upon
acquisition. We also mark-to-market certain assets through our balance sheet;
these adjustments affect our reported book value but not our earnings. Net
balance sheet and income statement mark-to-market adjustments were negative $6.1
million in the fourth quarter of 2001 but were positive $2.0 million for the
year 2001.

SHAREHOLDER WEALTH

In the 7.5 years since the commencement of Redwood's operations, cumulative
shareholder wealth has grown at a compound rate of 18% per year. We define
shareholder wealth as growth in tangible book value per share, plus dividends
paid, plus reinvestment of dividends. In calculating shareholder wealth, we
assume that dividends are


                                       49



reinvested through the purchase of additional shares at the prevailing book
value per share. With this assumption, the shareholder wealth we have created
can be compared to book value per share growth at a non-REIT company that has
retained its earnings and compounds book value within the company. This is a
measure of management value-added, not a measure of actual shareholder returns.

Book value per share was $11.67 in September 1994 when we commenced operations.
We increased book value to $22.21 per share at December 31, 2001 through the
retention of cash by keeping dividends lower than cash flow, changes in market
values of assets, issuance of stock at prices above book value, and repurchases
of stock below book value. Since we mark-to-market many of our assets through
our balance sheet, reported book value is a good approximation of tangible value
in the company. Cumulative dividends paid during this period were $9.87 per
share, and reinvestment earnings on those dividends were $6.03 per share. Thus,
cumulatively, shareholder wealth has increased from $11.67 per share to $38.11
per share during this 7.5 year period. A company that earned an 18% after-tax
return on equity and retained all its earnings would have shown a similar amount
of shareholder wealth growth during this period.

TABLE 26
SHAREHOLDER WEALTH
(DOLLARS PER SHARE)



                    BOOK                               CUMULATIVE
                   VALUE                             REINVESTMENT     CUMULATIVE
                     PER                CUMULATIVE    EARNINGS ON    SHAREHOLDER
                   SHARE   DIVIDENDS     DIVIDENDS      DIVIDENDS         WEALTH
                   -----   ---------    ----------   ------------    -----------
                                                           
SEP. 1994         $11.67       $0.00         $0.00          $0.00         $11.67
DEC. 1994          10.82        0.25          0.25           0.00          11.07
DEC. 1995          12.38        0.96          1.21           0.09          13.68
DEC. 1996          16.50        1.67          2.88           1.07          20.45
DEC. 1997          21.55        2.15          5.03           3.07          29.65
DEC. 1998          20.27        0.28          5.31           2.67          28.25
DEC. 1999          20.88        0.40          5.71           3.07          29.66
DEC. 2000          21.47        1.61          7.32           4.11          32.90
DEC. 2001          22.21        2.55          9.87           6.03          38.11



TAXABLE INCOME AND DIVIDENDS

We generally intend to distribute over time as preferred and common stock
dividends 100% of our REIT taxable income earned at our parent company, Redwood
Trust, which has elected REIT status (but not the earnings generated in our
taxable subsidiaries). Our REIT taxable income may differ materially from our
core earnings or reported GAAP income. The table below summarizes the
differences between our GAAP earnings and taxable income in each of the past
three years. The taxable income results presented for 2001 represents our
current best estimate; actual taxable income we report on our tax return to be
filed later this year may end up being different from these estimates for a
variety of reasons.



                                       50



TABLE 27
DIFFERENCES BETWEEN GAAP EARNINGS AND REIT TAXABLE INCOME
(DOLLARS PER SHARE)



                                                          2001         2000         1999
                                                    ----------    ---------    ---------
                                                                      
GAAP INCOME BEFORE PREFERRED DIVIDENDS                 $32,887      $18,934     $  1,728
(EARNINGS)/LOSSES FROM TAXABLE SUBSIDIARIES             (1,023)       1,676       21,633
AMORTIZATION EXPENSES                                   (4,765)      (5,858)     (12,559)
CREDIT EXPENSES                                             21          462          995
OPERATING EXPENSES                                       3,261          461        (375)
MARK-TO-MARKET ADJUSTMENTS                               1,577        2,348      (3,610)
                                                    ----------    ---------    ---------
REIT TAXABLE INCOME BEFORE DIVIDENDS                   $31,958      $18,023     $  7,812

REIT TAXABLE INCOME SPILLOVER FROM PRIOR YEAR          $ 2,002         $871           $0
REIT TAXABLE INCOME AVAILABLE FOR DISTRIBUTION          33,960       18,894        7,812
                                                    ----------    ---------    ---------
TOTAL DIVIDENDS (COMMON AND PREFERRED)                 $29,753      $16,892     $  6,941
PERCENTAGE OF YEAR'S REIT TAXABLE INCOME
  DISTRIBUTED                                              87%          89%          89%
REIT TAXABLE INCOME SPILLOVER INTO NEXT YEAR           $ 4,207      $ 2,002         $871
SHARES OUTSTANDING AT YEAR-END                      12,611,749    8,809,500    8,783,341
PER SHARE REIT TAXABLE INCOME SPILLOVER                  $0.33        $0.23        $0.10



Our common stock dividend policy and distributions are set by our Board of
Directors. Generally, distributions depend on our REIT taxable income, GAAP
earnings, cash flows, overall financial condition, maintenance of REIT status,
and such other factors as the Board of Directors deems relevant. The Board of
Directors may reduce our regular dividend rate (but not below the minimum
dividend distribution requirements) when it believes it may be in the long-term
interest of Redwood Trust and its shareholders to do so. No dividends will be
paid or set apart for payment on shares of our common stock unless full
cumulative dividends have been paid on our Class B 9.74% Cumulative Convertible
Preferred Stock. As of December 31, 2001, full cumulative dividends have been
paid on the Class B Preferred Stock.

Under current policy, the Board sets our regular dividend at a rate that it
believes is more likely than not to be sustainable, given current expectations
for cash flow generation and other factors. In years when our dividend
distribution requirements exceed what we believe to be our sustainable dividend
rate, the Board may declare one or more special quarterly cash dividends.

Distributions to our shareholders will generally be subject to tax as ordinary
income, although a portion of such distributions may be designated by us as
capital gain or may constitute a tax-free return of capital. All dividends
declared and paid in the last three years have been ordinary income. Our Board
of Directors may elect to maintain a steady dividend rate during periods of
fluctuating REIT taxable income. In such event, the Board may choose to declare
dividends that include a return of capital. We will generally attempt to avoid
acquiring assets or structuring financings or sales at the REIT corporate level
that may generate unrelated business taxable income (UBTI) or excess inclusion
income for our shareholders but there can be no assurance that we will be
successful in doing so. We annually furnish to each shareholder a statement
setting forth distributions paid during the preceding year and their
characterization as ordinary income, capital gains or return of capital. For a
discussion of the Federal income tax treatment of our distributions, see
"Federal Income Tax Considerations - Taxation of Holders of Redwood Trust's
Common Stock" elsewhere in this Form 10-K.


CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with GAAP requires us to
make estimates and assumptions that affect the reported amounts of certain
assets and liabilities at the date of the financial statements and the reported
amounts of certain revenues and expenses during the reported period. Actual
results could differ from those estimates. The critical accounting policies, and
how changes in estimates might affect our financial results and statements, are
discussed below.


                                       51



         We estimate the fair value of our assets and hedges using available
         market information and other appropriate valuation methodologies. We
         believe the estimates we use accurately reflect the values we may be
         able to receive should we choose to sell them. Our estimates are
         inherently subjective in nature and involve matters of uncertainty and
         judgment to interpret relevant market and other data. Many factors are
         necessary to estimate market values, including, but not limited to
         interest rates, prepayment rates, and amount and timing of credit
         losses.

         In addition to our valuation processes, we are active acquirers, and
         occasional sellers, of the assets we own and we are active users of
         hedges. Thus, we have the ability to understand and determine changes
         in assumptions that are taking place in the market place, and make
         appropriate changes in our assumptions for valuing assets in our
         portfolio. In addition, we use third party sources to assist in
         developing our estimates. Furthermore, for many of the assets we pledge
         to obtain collateralized short-term borrowings, we obtain market
         valuations from our counterparties on our assets in order to establish
         the maximum amount of borrowings.

         Changes in the perceptions regarding future events can have a material
         impact on the value of such assets. Should such changes, or other
         factors, result in significant changes in the market values, our income
         and/or book value could be adversely affected.

         We recognize revenue on most of our assets using the effective yield
         method. The use of this method requires us to project the cash flow
         over the remaining life of each asset. Such projections include
         assumptions about interest rates, prepayment rates, timing and amount
         of credit losses, when certain tests will be met that may allow for
         changes in payments made under the structure of securities, and other
         factors. There can be no assurance that our assumptions used to
         generate future cash flows, or the current period's yield for each
         asset, will prove to be accurate. Our current period earnings may be
         not accurately reflect the yield to be earned on that asset for the
         remaining life.

         We review our cash flow projections on an ongoing basis. We monitor the
         critical performance factors for each loan and security. Our
         expectations of future asset cash flow performance are shaped by input
         and analysis received from external sources, internal models, and our
         own judgment and experience.

         One assumption used in projecting cash flows, and thus our current
         yield, is the level and timing of credit losses that we expect to incur
         over the lives of our earning assets. We establish this level of future
         estimated credit losses as a credit reserve. The reserve is based upon
         our assessment of various factors affecting our assets, including
         current and projected economic conditions, delinquency status, and
         external credit protection. Our actual credit losses, and the timing of
         these losses, may differ from those estimates used to establish the
         reserve. Such differences will result in different yields over the life
         of the asset than we may be currently reporting under GAAP. If such
         differences are adverse, and the market value of our assets has
         declined below our carrying value, we may need to take current period
         mark-to-market charges through our income statement.

         We continually review and update, if appropriate, all of our
         assumptions. Despite this continual review, there can be no assurance
         that our assumptions used to estimate cash flows, fair values, and
         effective yields will prove to be correct as interest rates, economic
         conditions, real estate conditions, and the market's perception of the
         future constantly change.


         FINANCIAL CONDITION, LIQUIDITY, AND CAPITAL RESOURCES

         CASH FLOW

         Cash flow from operations equals earnings adjusted for non-cash items,
         such as depreciation, amortization, provisions, and mark-to-market
         adjustments. Free cash flow equals cash flow from operations less
         capital expenditures and increases in working capital. Generally, free
         cash flow (together with principal receipts from assets) is available
         to pay dividends, pay down debt, repurchase stock, or acquire new
         portfolio assets. Funds retained to support a net increase in portfolio
         investment generally equals free cash flow less dividends plus any net
         issuance of stock. The presentation of free cash flow and funds
         available for portfolio investing is intended to supplement the
         presentation of cash provided by operating activities in accordance
         with GAAP. Since all companies do not calculate these alternative
         measures of cash flow in the same fashion, free cash flow and funds
         retained for portfolio investing may not be comparable to similarly
         titled measures reported by other companies.


                                       52



Over the past several quarters, our cash flow from operations has exceeded our
earnings and our dividend distributions. In the fourth quarter of 2001, cash
flow from operations was $15.5 million, consisting of earnings of $9.0 million
plus non-cash depreciation, amortization, compensation, and mark-to-market
adjustments of $6.5 million. Our free cash flow, which is our cash flow from
operations plus changes in working capital, property, plant, equipment, and
other non-earning assets, was $16.0 million. In addition, we issued $33.7
million in new common stock during the quarter through a common stock offering
and our direct stock purchase and dividend reinvestment plan. We used the
available cash from these sources to fund our common stock dividend of $8.3
million and to increase our investment in our portfolio activities by $41.4
million.

For the year 2001, cash flow from operations was $43.4 million, an increase from
the $25.1 million we generated in 2000. Our cash flow from operations in 2001
was the result of earnings of $30.2 million, plus non-cash expenses and
adjustments of $13.2 million. The non-cash expenses are primarily our net
premium amortization expense. Working capital decreases net of capital
expenditures totaled $4.3 million during the year, resulting in free cash flow
of $47.7 million generated during 2001. This free cash flow was used to pay out
$23.3 million in common dividends. Our three equity offerings in 2001, plus our
dividend reinvestment program provided an additional $85.8 million in capital.
Our funds available for incremental investment in our portfolio in 2001 totaled
$110.2 million

TABLE 28
CASH FLOW
(ALL DOLLARS IN THOUSANDS)



                                              CHANGES IN                                            NET
                                                 WORKING                                          FUNDS
                                        CASH     CAPITAL                                      AVAILABLE
                            NON-        FLOW         AND      FREE     COMMON   (PURCHASE)/         FOR
                  GAAP      CASH        FROM       OTHER      CASH  DIVIDENDS          SALE   PORTFOLIO
              EARNINGS     ITEMS  OPERATIONS      ASSETS      FLOW       PAID      OF STOCK   INVESTING
              --------     -----  ----------      ------      ----  ---------   -----------   ---------
                                                                       
Q1: 2000       $ 3,283   $ 3,042     $ 6,325     $ 5,070   $11,395  $ (2,196)      $     45    $  9,244
Q2: 2000         3,086     2,476       5,562       4,584    10,145    (3,076)             0       7,069
Q3: 2000         4,878     1,079       5,957      (2,345)    3,612    (3,516)           381         477
Q4: 2000         4,963     2,276       7,239      (4,941)    2,299    (3,700)             2      (1,399)
Q1: 2001         6,680     1,345       8,025       4,536    12,561    (3,876)           986       9,671
Q2: 2001         6,463     3,004       9,467      (1,096)    8,371    (4,448)           548       4,471
Q3: 2001         8,065     2,386      10,451         366    10,817    (6,715)        50,586      54,688
Q4: 2001         8,955     6,496      15,451         541    15,992    (8,268)        33,665      41,389

1999           $(1,013)  $29,468     $28,455     $ 5,254   $33,709  $ (1,323)      $(37,334)   $ (4,948)
2000            16,210     8,873      25,083       2,368    27,451   (12,488)           428      15,391
2001            30,163    13,231      43,394       4,347    47,741   (23,307)        85,785     110,219



Our ability to retain significant amounts of the free cash flow that we generate
may be diminished in the future should our minimum dividend distribution
requirements increase relative to our free cash flow (see the discussion on
"Taxable Income and Dividends" above).

SHORT-TERM BORROWINGS AND LIQUIDITY

The substantial majority of our short-term borrowings have maturities of one
year or earlier and have interest rates that change monthly to a margin over or
under the one month LIBOR interest rate.

Some of our short-term borrowing facilities are committed, for which we pay
fees, but most are uncommitted. Our facilities are generally for a term of up to
one year, although certain assets maybe funded for periods up to three years.
These facilities have restrictions on pledged asset types and debt covenant
tests; we continue to meet these requirements.

At December 31, 2001, we have over a dozen uncommitted facilities for short-term
collateralized debt, with credit approval for $4 billion of borrowings. We have
had no difficulty securing short-term borrowings on favorable


                                       53



         terms. Outstanding borrowings under these agreements were $568 million
         at December 31, 2001, a decrease from $690 million at year-end 2000 due
         to a reduction in our securities portfolio.

         We also had two short-term facilities available to fund our residential
         mortgage loan portfolio at December 31, 2001. These facilities totaled
         over $1 billion; we had $146 million outstanding borrowings at December
         31, 2001, and $6 million outstanding borrowings at December 31, 2000.
         We anticipate using these facilities, and possibly enter into new
         facilities, as we acquire whole loans in anticipation of a
         securitization.

         We had three borrowing facilities for residential credit-enhancement
         securities totaling $140 million and two borrowing facilities for
         commercial mortgage loans totaling $58 million at December 31, 2001.
         Outstanding borrowings under these agreements were $83 million at
         December 31, 2001, and $61 million at December 31, 2000.

         At this time we see no material negative trends that we believe would
         affect our access to short-term borrowings or bank credit lines
         sufficient to maintain safe operations, that would suggest that our
         liquidity reserves would be called upon, or that would likely cause us
         to be in danger of a covenant default. However, many factors, including
         ones external to us, may affect our liquidity in the future.

         In the first quarter of 2002, we added borrowing facilities for our
         residential credit-enhancement securities and our residential mortgage
         loans. There can be no assurance that we will be able to find or retain
         sufficient borrowing agreements to fund all our potential acquisition
         opportunities.

         Under our internal risk-adjusted capital system, we maintain liquidity
         reserves in the form of cash and unpledged liquid assets. These
         liquidity reserves may be needed in the event of a decline in the
         market value, or a change in the acceptability to lenders of the
         collateral we pledge to secure short-term borrowings, or for other
         liquidity needs. We maintained liquidity reserves at or in excess of
         our policy levels during 2001. At December 31, 2001, we had $74 million
         of unrestricted cash and highly liquid (unpledged) assets available to
         meet potential liquidity needs. Total available liquidity equaled 9% of
         our short-term debt balances. At December 31, 2000, we had $54 million
         of liquid assets, equaling 7% of our short-term debt balances.

         LONG-TERM DEBT

         The $1.3 billion of long-term debt on our December 31, 2001
         consolidated balance sheet is non-recourse debt. Substantially all this
         debt was issued through our special purpose financing subsidiary,
         Sequoia, and is collateralized by residential mortgage loans. The
         remaining $17 million of this debt is backed by commercial loans and
         was created through the sale of senior participations. The holders of
         our long-term debt can look only to the cash flow from the mortgages
         specifically collateralizing the debt for repayment. By using this
         source of financing, our liquidity risks are limited. Our special
         purpose financing subsidiaries that issue debt have no call on
         Redwood's general liquidity reserves, and there is no debt rollover
         risk as the loans are financed to maturity. The market for AAA-rated
         long-term debt of the type that we issue to fund residential loans
         through Sequoia is a large, global market that has been relatively
         stable for many years. At this time, we believe we could issue more of
         this debt on reasonable terms if we should choose to do so. During
         2001, we sold two commercial loan participations of $17 million. In
         March 2002, we sold an additional senior participation for $8 million.
         The market for senior participations on commercial loans of the types
         in our portfolio is limited and there can be no assurance that we will
         be able to sell future participations.

         EQUITY CAPITAL AND RISK-ADJUSTED CAPITAL GUIDELINES

         Excluding short- and long-term collateralized debt, we are capitalized
         entirely by common and preferred equity capital. Our equity base
         increased from $216 million to $308 million in 2001 as a result of
         three equity offerings totaling $80 million, $3 million in asset
         appreciation, $3 million in retention of cash flow, and $6 million in
         stock issuance through our direct stock purchase and dividend
         reinvestment program. We raised another $40 million of new capital
         through an equity offering in February 2002 and have raised $6 million
         of capital through our direct stock purchase and dividend reinvestment
         program in the first three months of 2002. We will seek to raise
         additional equity capital in the future when opportunities to expand
         our business are attractive and when such issuance is likely to benefit
         long-term earnings and dividends per share.


                                       54



The amount of portfolio assets that can be supported with a given capital base
is limited by our internal risk-adjusted capital policies. Our risk-adjusted
capital policy guideline amounts are expressed in terms of an equity-to-assets
ratio and vary with market conditions and asset characteristics. Our
risk-adjusted capital guideline is further discussed under "Capital Risks". At
December 31, 2001, our minimum capital amounts were: 73% of residential
credit-enhancement portfolio interests; 100% of net retained interests in
residential loan portfolio after long-term debt issuance (Sequoia equity); 8% of
short-term debt funded residential whole loans; 11% of securities portfolio; and
37% of commercial mortgage loan portfolio.

Our total risk-adjusted capital guideline amount for assets on our balance sheet
was $279 million (11% of asset balances) at December 31, 2001. Capital required
for outstanding commitments at December 31, 2001 for asset purchases settling
later in 2002 was $3 million. Thus, at December 31, 2001, our total capital
committed at quarter end was $282 million, our total capital available was $308
million, and our excess capital to support growth in the first quarter of 2002
was $26 million.

BALANCE SHEET LEVERAGE

As reported on Redwood's balance sheet of December 31, 2001, our
equity-to-assets ratio was 13% and our debt-to-equity ratio was 6.9 times. We
believe Redwood's balance sheet is generally less leveraged than many banks,
savings and loans, and other financial institutions such as Fannie Mae and
Freddie Mac that are in similar businesses to ours.

A majority of Redwood Trust's debt is non-recourse debt. Holders of non-recourse
debt can look only to the pledged assets - and not to Redwood - for repayment.
Therefore, another useful measure of the leverage Redwood employs is to compute
ratios comparing Redwood's equity base to its recourse debt levels and Redwood's
"at-risk" assets (our assets excluding those assets pledged to non-recourse
debt). These adjustments generally conform Redwood's balance sheet to what would
be reported if Redwood accounted for its securitizations as sales rather than
financings. Total reported assets at December 31, 2001 were $2.4 billion; of
these, $1.3 billion were pledged to non-recourse debt and $1.1 billion were
"at-risk". Total reported liabilities at December 31, 2001 were $2.1 billion;
non-recourse debt was $1.2 billion and recourse debt was $0.8 billion. At
year-end, our ratio of equity-to-at-risk-assets was 28% and our ratio of
recourse-debt-to-equity was 2.6 times.

Our long-term plan is reduce short-term recourse debt levels, in part by
replacing this debt with long-term non-recourse debt. If we are successful in
this funding strategy, and we continue to grow, our reported leverage levels may
increase at the same time that our recourse leverage levels will decrease.

TABLE 29
LEVERAGE RATIOS
(ALL DOLLARS IN THOUSANDS)



                                        RECOURSE                  EQUITY      RECOURSE      EQUITY    REPORTED
                                AT          DEBT                      TO      DEBT AND          TO        DEBT
                              RISK     AND OTHER                 AT-RISK   LIABILITIES    REPORTED          TO
                            ASSETS   LIABILITIES     EQUITY       ASSETS     TO EQUITY      ASSETS      EQUITY
                        ----------   -----------   --------      -------   -----------    --------    --------
                                                                                    
Q1: 2000                $1,141,241    $  931,541   $209,700          18%           4.4          9%        10.6
Q2: 2000                 1,026,281       817,897    208,384          20%           3.9          9%         9.8
Q3: 2000                 1,043,554       832,890    210,664          20%           4.0         10%         9.4
Q4: 2000                   983,097       767,433    215,664          22%           3.6         10%         8.7
Q1: 2001                 1,226,951     1,005,280    221,671          18%           4.5         10%         9.3
Q2: 2001                 1,099,885       875,871    224,014          20%           3.9         11%         8.3
Q3: 2001                 1,387,409     1,107,557    279,852          20%           4.0         12%         7.1
Q4: 2001                 1,120,061       812,288    307,773          28%           2.6         13%         6.9

1999                    $1,471,570    $1,261,635   $209,935          14%           6.0          9%        10.5
2000                       983,097       767,433    215,664          22%           3.6         10%         8.7
2001                     1,120,061       812,288    307,773          28%           2.6         13%         6.9




                                       55



ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         We seek to manage the risks inherent in all financial institutions -
         including credit risk, liquidity risk, interest rate risk, prepayment
         risk, market value risks, and capital risks -- in a prudent manner
         designed to insure our company's longevity. At the same time, we
         endeavor to provide our shareholders an opportunity to realize a high,
         steady, and rising dividend and an attractive total rate of return
         through stock ownership in our company. In general, we seek, to the
         best of our ability, to assume risks that can be quantified from
         historical experience, to actively manage such risks, to earn
         sufficient compensation to justify the taking of such risks, and to
         maintain capital levels consistent with the risks we do take.

         CREDIT RISK

         The majority of our potential credit risk comes from high-quality
         residential mortgage loans. This includes residential mortgage loans we
         own and loans we effectively "guarantee" or "insure" through
         acquisitions of credit-enhancement securities. We also are exposed to
         potential credit risks in our commercial mortgage loan portfolio. A
         small amount of our securities portfolio is currently exposed to credit
         risk; the bulk of this portfolio has very high credit ratings and would
         not normally be expected to incur credit losses. We also have credit
         risk with counter-parties with whom we do business.

         It should be noted that the establishment of a credit reserve for GAAP
         or a designated credit reserve under the effective yield method does
         not reduce our taxable income or our dividend payment obligations as a
         REIT. For taxable income, many of our credit expenses will be
         recognized only as incurred. Thus, the timing and recognition amount of
         credit losses for GAAP and tax, and for our earnings and our dividends,
         may differ. A material increase in actual credit losses may not affect
         our GAAP income due to our reserves but could materially reduce our
         dividend payment obligations.

         The method that we use to account for future credit losses depends upon
         the type of asset that we own. For our credit-enhancement securities,
         we establish a credit reserve upon the acquisition of such assets under
         the effective yield method of accounting. In addition, first loss and
         other credit-enhancement interests that are junior to our positions
         that we do not own act as a form of external credit reserve for us on a
         specific asset basis; these interests junior to ours will absorb credit
         losses in the pool of underlying mortgage loans before the principal of
         our interest will be affected. For our residential and commercial
         mortgage loans, we establish a credit reserve based on anticipation of
         losses by taking credit provisions through our income statement. Most
         of the assets in our securities portfolio do not have material credit
         risk, and, thus, no credit reserves are established. When we acquire
         assets for this portfolio where credit risk exists, we will establish
         the appropriate reserve as necessary.

         LIQUIDITY RISK

         Our primary form of financing is the issuance of long-term,
         non-recourse securitized debt that very closely matches the interest
         rate, prepayment rate, and maturities of our assets that we pledge to
         secure this debt. Once we issue this debt, our recourse exposure to the
         underlying assets is limited to our net investment after debt issuance.
         We believe this is a secure and robust form of financing that
         effectively eliminates liquidity risk for this portion of our balance
         sheet and eliminates a variety of other potential risks as well.

         Our primary liquidity risk arises from financing long-maturity mortgage
         assets with short-term debt. Even if the interest rate adjustments of
         these assets and liabilities are well matched, maturities may not be
         matched. Trends in the liquidity of the capital markets in general may
         affect our ability to rollover short-term debt. At December 31, 2001,
         we had $797 million of short-term debt collateralized by assets. Of
         this debt, $568 million was collateralized by investment-grade
         securities, $66 million by residential credit-enhancement securities,
         $17 million by commercial mortgage loans, and $146 million by
         high-quality residential mortgage loans under accumulation for a future
         securitization. If our short term debt was called, or we could not
         renew lines, we may need to sell assets in an unfavorable environment.
         There can be no assurance that such sales would satisfy our
         liabilities. The events of September 11, 2001 did not impact our
         liquidity. We have and continue to develop business continuity plans
         which may help preserve access to liquidity and help mitigate the
         effect of any disruptions to our operations in the event of a disaster.
         As a part of our long-term planning, we generally intend to reduce our
         short-term debt levels, especially short-term debt used to fund long
         maturity assets that we intend to retain. We expect, under our current
         plan, that our primary use of short-term debt will be to fund assets
         under accumulation for securitization.


                                       56



The table below presents our contractual obligations as of December 31, 2001.
The debt appears on our balance sheet. The operating leases are commitments
which are expensed as paid per terms of the contracts. Additional information on
these obligations are presented in our Notes to Consolidated Financial
Statements.

TABLE 30
CONTRACTUAL OBLIGATIONS
(ALL DOLLARS IN THOUSANDS)



                                                    STATED
                                 TOTAL          MATURITIES                                                            COMMENTS
                               ----------      -----------     ---------------------------------------------------------------
                                                      
SHORT-TERM DEBT                $  796,811             2002                                Weighted average maturity is 82 days
LONG-TERM DEBT, RESIDENTIAL    $1,296,504      2017 - 2029     Non-recourse debt amortizes as residential collateral pays down
LONG-TERM DEBT, COMMERCIAL     $   17,211      2002 - 2003      Non-recourse debt amortizes as commercial collateral pays down
ASSET PURCHASE COMMITMENTS     $   17,400             2002              Most acquisitions were completed in first quarter 2002
OPERATING LEASES               $    2,600        2002-2005                                   Office rent and software licenses



INTEREST RATE RISK

Our strategy is to maintain an asset/liability posture that is effectively
match-funded so that the achievement of our long-term goals is unlikely to be
affected by changes in interest rates, yield curves, or mortgage prepayment
rates.

At year-end 2001, the interest rate characteristics of our debt closely matched
the interest rate characteristics of our assets that were funded with debt. We
had $2.1 billion of adjustable-rate debt matched with $2.1 billion of
adjustable-rate assets. We had $308 million of equity invested primarily in
fixed rate assets and working capital.

As a part of our current asset/liability strategy, we have been maintaining a
slight mismatch between the interest rate adjustment periods of our
adjustable-rate debt and our adjustable-rate assets. In effect, we own six-month
LIBOR assets (and, to a lesser degree, one-year Treasury index assets) funded
with one month LIBOR debt. The interest rate on this debt adjusts each month to
the current one month LIBOR rate plus a margin. The interest rate on the
six-month LIBOR assets adjusts more slowly to market conditions; each month, the
coupon rate on approximately one-sixth of these assets adjusts to the current
six-month LIBOR rate plus a margin. Any single change in short-term interest
rates could thus have some short-term effect on our earnings (generally, for the
next two quarters). We would expect that the spread between our asset yields and
our cost of borrowed funds would be more favorable in a falling short-term
interest rate environment than in a rising short-term interest rate environment.
This trend may be partially or fully offset over time by the equity-funded
portion of our balance sheet, which would generally have increasing net interest
earnings (and perhaps better credit results) in a rising rate environment.

In 2001, short-term interest rates fell throughout the year, and our earnings
benefited from this pricing adjustment mismatch. We would expect our spread to
narrow over the next few quarters assuming interest rates stabilize or rise.

We have achieved our desired asset/liability mix on-balance sheet. As the table
below shows our variable-rate asses are generally funded with variable-rate debt
and our fixed-rate assets are generally funded with equity. As a result, we have
generally ceased our hedging activities. We intend to use interest rate
agreements as part of our asset/liability strategy in the future when necessary
to achieve our asset/liability management goals.


                                       57



TABLE 31
ASSET / LIABILITY MATCHING AS OF DECEMBER 31, 2001
(ALL DOLLARS IN THOUSANDS)



                                          ONE MONTH    ONE YEAR               NON-INTEREST                    TOTAL
          ASSET                 ASSET         LIBOR    TREASURY      HYBRID        BEARING              LIABILITIES
          TYPE                 AMOUNT   LIABILITIES  LIABILITIES LIABILITIES   LIABILITIES     EQUITY    AND EQUITY
          ----                 ------   -----------  ----------- -----------   -----------     ------    ----------
                                                                                   
CASH (UNRESTRICTED)        $    9,030    $    9,030    $      0          $0        $     0   $      0    $    9,030
ONE MONTH LIBOR               479,309       479,309           0           0              0          0       479,309
SIX MONTH LIBOR               965,359       965,359           0           0              0          0       965,359
COFI/OTHER ARM                 71,586        71,586           0           0              0          0        71,586
ONE YEAR TREASURY             545,015       321,668     223,347           0              0          0       545,015
FIXED / HYBRID < 1 YR *        38,219        38,219           0           0              0          0        23,581
HYBRID                        196,633         2,008           0           0              0    194,625       211,271
FIXED                         104,120             0           0           0              0    104,120       104,120
NON-EARNING ASSETS             26,373             0           0           0         17,345      9,028        26,373
                           ----------    ----------    --------          --        -------   --------    ----------
TOTAL                      $2,435,644    $1,887,179    $223,347          $0        $17,345   $307,773    $2,435,644
                           ==========    ==========    =======           ==        =======   ========    ==========


*Projected principal receipts on fixed-rate and hybrid assets over the next
 twelve months.

Changes in interest rates can have many affects on our business aside from those
discussed in this section, including affecting our liquidity, market values, and
mortgage prepayment rates.

PREPAYMENT RISK

We seek to maintain an asset/liability posture that mitigates the effects that
mortgage prepayment trends may have on our ability to achieve our long-term
objectives. For the development of our business, there are positive and negative
aspects to both slow prepayment rate environments and fast prepayment rate
environments. In general, it would be difficult to say which scenario would be
preferred over the longer term.

Prepayments affect short-term GAAP earnings primarily through amortization of
purchase premium and discount. Although we have roughly equal amounts of premium
and discount, variations in a specific asset's current and long-term estimated
prepayment rates and differing accounting methods for various types of assets
can cause earnings fluctuations as individual asset prepayment rates change.

TABLE 32
UNAMORTIZED PREMIUM AND DISCOUNT BALANCES
(ALL DOLLARS IN THOUSANDS)



                                                           NET             NET
                             GROSS         GROSS      PREMIUM/    AMORTIZATION
                           PREMIUM      DISCOUNT    (DISCOUNT)       (EXPENSE)
                           -------     ---------    ----------    ------------
                                                       
Q1: 2000                   $31,948     $(14,273)       $17,675        $  (522)
Q2: 2000                    29,068      (17,602)        11,466             45
Q3: 2000                    29,202      (20,223)         8,979         (1,040)
Q4: 2000                    25,437      (21,400)         4,037           (818)
Q1: 2001                    29,598      (25,809)         3,789           (869)
Q2: 2001                    29,046      (36,230)        (7,184)        (1,885)
Q3: 2001                    27,921      (34,308)        (6,387)        (1,977)
Q4: 2001                    26,518      (30,562)        (4,044)        (4,852)

1999                       $30,449     $(24,191)       $ 6,258        $(5,162)
2000                        25,437      (21,400)         4,037         (2,335)
2001                        26,518      (30,562)        (4,044)        (9,583)



We could have material net premium amortization expenses even if we do not have
a high net premium balance. This could occur because our premium mortgage assets
generally prepay at a faster rate than do our discount mortgage assets, and
because the yields of our premium assets are generally more sensitive to changes
in


                                       58



         prepayment rates than are the yields of our discount assets. Yields for
         most of our assets are affected both by estimated future long-term
         prepayment rates and by current prepayment rates.

         MARKET VALUE RISK

         At December 31, 2001, we owned mortgage securities and loans totaling
         $691 million that we account for on a mark-to-market basis (in the case
         of mortgage loans, on a lower-of-cost-or-market basis) for purposes of
         determining reported earnings. Of these assets, 100% had
         adjustable-rate coupons. Market value fluctuations for our assets not
         only affect our reported earnings, but also can affect our liquidity,
         especially to the extent these assets are funded with short-term
         borrowings. We currently do not have a significant number of interest
         rate agreements; such agreements are reported at market value, with any
         periodic changes reported either through the income statement or our
         balance sheet. Furthermore, under SFAS 133, certain assets whose market
         value changes are not currently reported through the income statement
         may have such changes reported through the income statement if such
         assets are hedged.

         At December 31, 2001, we owned $367 million of assets that were
         marked-to-market through our balance sheet but not our income
         statement. Market value fluctuations of these assets can affect the
         reported value of our stockholders' equity base.

         CAPITAL RISK

         Our capital levels, and thus our access to borrowings and liquidity,
         may be tested, particularly if the market value of our assets securing
         our short-term borrowings declines or the market for short-term
         borrowings changes in an adverse manner.

         Through our risk-adjusted capital policy, we assign a guideline capital
         adequacy amount, expressed as a guideline equity-to-assets ratio, to
         each of our mortgage assets. For short-term funded assets, this ratio
         will fluctuate over time, based on changes in that asset's credit
         quality, liquidity characteristics, potential for market value
         fluctuation, interest rate risk, prepayment risk, and the
         over-collateralization requirements for that asset set by our
         collateralized short-term lenders. Capital requirements for securities
         rated below AA, residential credit-enhancement interests, retained
         interests from our Sequoia securitizations of our residential retained
         portfolio assets, commercial mortgage whole loans, and retained
         commercial mortgage junior participants are generally higher than for
         higher-rated securities and residential whole loans. Capital
         requirements for less-liquid assets depend chiefly on our access to
         secure funding for these assets, the number of sources of such funding,
         the funding terms, and on the amount of extra capital we decide to hold
         on hand to protect against possible liquidity events with these assets.
         Capital requirements for most of our retained interests in Sequoia
         generally equal our net investment. The sum of the capital adequacy
         amounts for all of our mortgage assets is our aggregate capital
         adequacy guideline amount.

         We do not expect that our actual capital levels will always exceed the
         guideline amount. If interest rates were to rise in a significant
         manner, our capital guideline amount may rise, as the potential
         interest rate risk of our assets would increase, at least on a
         temporary basis, due to periodic and life caps and slowing prepayment
         rates for mortgage assets. We measure all of our assets funded with
         short-term debt at estimated market value for the purpose of making
         risk-adjusted capital calculations. Our actual capital levels, as
         determined for the risk-adjusted capital policy, would likely fall as
         rates increase and as the market values of our assets, net of
         mark-to-market gains on hedges, decrease. (Such market value declines
         may be temporary, as future coupon adjustments on adjustable-rate
         mortgage loans may help to restore some of the lost market value.)

         In this circumstance, or any other circumstance in which our actual
         capital levels decreased below our capital adequacy guideline amount,
         we would generally cease the acquisition of new assets until capital
         balance was restored through prepayments, interest rate changes, or
         other means. In certain cases prior to a planned equity offering or
         other circumstances, the Board of Directors may authorize management to
         acquire assets in a limited amount beyond the usual constraints of our
         risk-adjusted capital policy.


                                       59



         INFLATION RISK

         Virtually all of our assets and liabilities are financial in nature. As
         a result, interest rates, changes in interest rates, and other factors
         drive our performance far more than does inflation. Changes in interest
         rates do not necessarily correlate with inflation rates or changes in
         inflation rates.

         Our financial statements are prepared in accordance with GAAP and, as a
         REIT, our dividends must equal at least 90% of our net REIT income as
         calculated for tax purposes. In each case, our activities and balance
         sheet are measured with reference to historical cost or fair market
         value without considering inflation.

         QUANTITATIVE INFORMATION ABOUT MARKET RISK

         The table below incorporates information that may be useful in
         analyzing certain market-value risks on our balance sheet. One scenario
         regarding potential future principal repayments and interest rates of
         our assets and liabilities is presented in the table. There are many
         assumptions used to generate this information and there can be no
         assurance that assumed events will occur as anticipated. Future sales,
         principal repayments, acquisitions, calls, and restructurings could
         materially change our interest rate risk profile. As discussed
         throughout this Form 10-K, many factors will affect our earnings.

         For our interest-rate sensitive assets, the table presents principal
         cash flows and related average interest rates by year of maturity. The
         forward curve (future interest rates as implied by the yield structure
         of debt markets) as of December 31, 2001 was used to project the
         average coupon rates for each year presented, based on the existing
         characteristics of the portfolio. The timing of principal cash flows
         includes assumptions on the prepayment speeds of these assets based on
         their recent prepayment performance and future prepayment performance
         consistent with this scenario; actual prepayments speeds could vary
         significantly from these assumptions. Furthermore, this table does not
         include anticipated credit losses and assumes all of the principal we
         are entitled to receive will be received. The actual amount and timing
         of credit losses will affect the principal payments and effective rates
         during all periods.



                                       60



QUANTITATIVE INFORMATION ON MARKET RISK



                                                   PRINCIPAL AMOUNTS MATURING
                                               AND EFFECTIVE RATES DURING PERIOD                        AT DECEMBER 31, 2001
                                       --------------------------------------------------      ------------------------------------
(ALL DOLLARS IN THOUSANDS)                                                          THERE-     PRINCIPAL     REPORTED   EST. MARKET
INTEREST RATE SENSITIVE ASSETS           2002      2003     2004     2005    2006   AFTER          VALUE        VALUE         VALUE
- ------------------------------------   ------   -------  -------  -------  ------  -------     ---------    ---------  ------------
                                                                                          
RESIDENTIAL MORTGAGE LOANS
  ADJUSTABLE RATE     Principal Value  466,173  299,785  193,444  137,671   99,588  273,807     1,470,468   1,474,862   1,471,468
                      Interest Rate      4.77%    5.87%    6.90%    7.30%    7.57%    7.92%                   100.30%     100.07%

RESIDENTIAL CREDIT ENHANCEMENT INTERESTS
  ADJUSTABLE RATE     Principal          9,595    2,038    1,421      810    6,093   33,465        53,422      31,069      31,069
                      Interest Rate      5.22%    6.55%    7.76%    8.20%    8.50%    9.28%                    58.16%      58.16%

  HYBRID              Principal          6,059   11,744   10,768   13,335   17,106   61,804       120,816      65,015      65,015
                      Interest Rate      6.58%    6.58%    6.58%    6.95%    8.27%    8.61%                    53.81%      53.81%

  FIXED RATE AND      Principal          2,276    2,433    5,605   16,768   28,781  123,334       179,197      94,730      94,730
  INTEREST ONLY       Interest Rate      6.72%    6.72%    6.72%    6.72%    6.72%    6.72%                    52.86%      52.86%
  SECURITIES

COMMERCIAL MORTGAGE LOANS
  ADJUSTABLE RATE     Principal Value      633   35,526    6,125        0        0        0        42,284      41,789      41,813
                      Interest Rate     10.20%   10.20%    4.96%      n/a      n/a      n/a                    98.83%      98.87%

  HYBRID              Principal Value      116      128      168      179      178    8,738         9,507       9,295       9,295
                      Interest Rate     11.00%   11.00%    9.50%    9.59%   10.44%   10.63%                    97.78%      97.78%

SECURITIES PORTFOLIO
  ADJUSTABLE RATE     Principal Value  167,789  111,287   74,451   49,962   33,664   70,800       507,953     513,548     513,548
                      Interest Rate      5.69%    5.90%    7.17%    7.68%    7.98%    8.32%                   101.10%     101.10%

  HYBRID              Principal Value   29,651   19,412   46,008   22,740   40,276       0        158,087     158,149     158,149
                      Interest Rate      6.31%    6.31%    6.41%    6.51%    6.51%      n/a                   100.04%     100.04%

  FIXED RATE AND
    INTEREST ONLY
    SECURITIES        Principal Value      117      804    1,227      945      729    3,093         6,915      11,784      11,784
                      Interest Rate      8.07%    8.07%    8.07%    8.07%    8.07%    8.07%                       n/m         n/m





                                                   PRINCIPAL AMOUNTS MATURING
                                               AND EFFECTIVE RATES DURING PERIOD
                                       --------------------------------------------------
INTEREST RATE                                                                       THERE-     PRINCIPAL     REPORTED   EST. MARKET
SENSITIVE LIABILITIES                    2002      2003     2004     2005    2006    AFTER         VALUE        VALUE         VALUE
- ------------------------------------   ------   -------  -------  -------  ------  -------     ---------    ---------  ------------
                                                                                          
SHORT-TERM DEBT

REVERSE REPURCHASE
  AGREEMENTS
  AND BANK WAREHOUSE  Principal        780,024    3,138   13,649        0        0        0       796,811     796,811     796,811
  FACILITIES          Interest Rate      2.20%    6.30%    7.39%      n/a      n/a      n/a                   100.00%     100.00%

LONG-TERM DEBT
  VARIABLE RATE       Principal        415,824  280,301  165,574  115,591   85,239  254,640     1,315,169   1,313,715   1,295,323
                      Interest Rate      4.14%    5.12%    5.87%    6.25%    6.51%    6.77%                    99.89%      99.49%






                                                   NOTIONAL AMOUNTS MATURING
                                               AND EFFECTIVE RATES DURING PERIOD
                                       --------------------------------------------------
DETAIL OF INTEREST                                                                  THERE-      NOTIONAL     REPORTED   EST. MARKET
RATE AGREEMENTS*                         2002      2003     2004     2005    2006   AFTER          VALUE        VALUE         VALUE
- ------------------------------------   ------   -------  -------  -------  ------  -------     ---------    ---------  ------------
                                                                                             
Caps with Strike
  Rates < 7%          Notional           8,000        0        0        0        0       0          8,000          0            0
                      Strike Rate        6.72%      n/a      n/a      n/a      n/a     n/a                     0.00%        0.00%

Caps with Strike Rates
  of 7% to 10%        Notional           5,000        0        0        0        0       0          5,000          0            0
                      Strike Rate        8.60%      n/a      n/a      n/a      n/a     n/a                     0.00%        0.00%

Caps with Strike
  Rates > 10%         Notional         300,000        0        0        0        0       0        300,000          0            0
                      Strike Rate       10.40%      n/a      n/a      n/a      n/a     n/a                     0.00%        0.00%



*Interest Rate Agreements which represent mirroring transactions are not
 included in this table.)


                                       61


ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The Consolidated Financial Statements of the Company and Holdings and
         the related Notes, together with the Reports of Independent Accountants
         thereon, are set forth on pages F-1 through F-23 of this Form 10-K and
         incorporated herein by reference.

ITEM 9.  CHANGES AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
         DISCLOSURE

         None.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The information required by Item 10 as to directors and executive
         officers of the Company is incorporated herein by reference to the
         definitive Proxy Statement to be filed pursuant to Regulation 14A under
         the headings "Election of Directors" and "Management of the Company."

ITEM 11. EXECUTIVE COMPENSATION

         The information required by Item 11 is incorporated herein by reference
         to the definitive Proxy Statement to be filed pursuant to Regulation
         14A under the heading "Executive Compensation."

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The information required by Item 12 is incorporated herein by reference
         to the definitive Proxy Statement to be filed pursuant to Regulation
         14A under the heading "Security Ownership of Certain Beneficial Owners
         and Management."

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The information required by Item 13 is incorporated herein by reference
         to the definitive Proxy Statement to be filed pursuant to Regulation
         14A under the heading "Executive Compensation - Certain Relationships
         and Related Transactions."

                                     PART IV

ITEM 14. EXHIBITS, CONSOLIDATED FINANCIAL STATEMENTS SCHEDULES AND REPORTS
         ON FORM 8-K

         (a)    Documents filed as part of this report:

                (1)    Consolidated Financial Statements

                (2)    Schedules to Consolidated Financial Statements: All
                       Consolidated Financial Statements schedules not included
                       have been omitted because they are either inapplicable or
                       the information required is provided in the Company's
                       Consolidated Financial Statements and Notes thereto,
                       included in Part II, Item 8, of this Annual Report on
                       Form 10-K.


                                       62



(3)      Exhibits:

Exhibit
Number                                  Exhibit
- -------                                 -------

3.1      Articles of Amendment and Restatement of the Registrant (a)

3.1.1    Certified Certificate of Amendment of the Charter of Registrant (k)

3.2      Articles Supplementary of the Registrant (a)

3.3      Amended and Restated Bylaws of the Registrant (b)

3.3.1    Amended and Restated Bylaws, amended December 13, 1996 (g)

3.3.2    Amended and Restated Bylaws, amended March 15, 2001 (p)

3.3.3    Amended and Restated Bylaws, amended January 24, 2002

3.4      Articles Supplementary of the Registrant, dated August 14, 1995 (d)

3.4.1    Articles Supplementary of the Registrant relating to the Class B 9.74%
         Cumulative Convertible Preferred Stock, filed August 9, 1996 (f)

4.2      Specimen Common Stock Certificate (a)

4.3      Specimen Class B 9.74% Cumulative Convertible Preferred Stock
         Certificate (f)

4.4      In May 1999, the Bonds issued pursuant to the Indenture, dated as of
         June 1, 1997, between Sequoia Mortgage Trust 1 and First Union National
         Bank, as Trustee, were redeemed, restructured, and contributed to
         Sequoia Mortgage Trust 1A, interests in which were then privately
         placed with investors (i)

4.4.1    Indenture dated as of October 1, 1997 between Sequoia Mortgage Trust 2
         (a wholly-owned, consolidated subsidiary of the Registrant) and Norwest
         Bank Minnesota, N.A., as Trustee (j)

4.4.2    Sequoia Mortgage Trust 1A Trust Agreement, dated as of May 4, 1999
         between Sequoia Mortgage Trust 1 and First Union National Bank (l)

4.4.3    Indenture dated as of October 1, 2001 between Sequoia Mortgage Trust 5
         (a wholly-owned consolidated subsidiary of the Registrant) and Bankers
         Trust Company of California, N.A., as Trustee (q)

9.1      Voting Agreement, dated March 10, 2000 (p)

10.1     [Reserved]

10.2     [Reserved]

10.3     [Reserved]

10.4     Founders Rights Agreement, dated August 19, 1994, between the
         Registrant and the original holders of Common Stock of the Registrant
         (a)

10.5     Form of Reverse Repurchase Agreement for use with Agency Certificates,
         Privately-Issued Certificates and Privately-Issued CMOs (a)

10.5.1   Form of Reverse Repurchase Agreement for use with Mortgage Loans (d)

10.6.1   [Reserved]

10.7     [Reserved]

10.8     Forms of Interest Rate Cap Agreements (a)

10.9     [Reserved]

10.9.2   [Reserved]

10.9.3   Custodian Agreement (U.S. Custody), dated December 1, 2000, between the
         Registrant and Bankers Trust Company (p)

10.10    Employment Agreement, dated August 19, 1994, between the Registrant and
         George E. Bull (a)

10.11    Employment Agreement, dated August 19, 1994, between the Registrant and
         Douglas B. Hansen (a)

10.12    [Reserved]

10.13    [Reserved]

10.13.1  Employment Agreement, dated March 13, 2000, between the Registrant and
         Harold F. Zagunis (n)

10.13.2  Employment Agreement, dated March 23, 2001, between the Registrant and
         Andrew I. Sirkis (p)

10.13.3  Employment Agreement, dated April 20, 2000, between the Registrant and
         Brett D. Nicholas (p)

10.14    1994 Amended and Restated Executive and Non-Employee Director Stock
         Option Plan (c)


                                       63



10.14.1  1994 Amended and Restated Executive and Non-Employee Director Stock
         Option Plan, amended March 6, 1996 (d)

10.14.2  Amended and Restated 1994 Executive and Non-Employee Director Stock
         Option Plan, amended December 13, 1996 (h)

10.14.3  Amended and Restated Executive and Non-Employee Director Stock Option
         Plan, amended March 4, 1999 (o)

10.14.4  Amended and Restated Executive and Non-Employee Director Stock Option
         Plan, amended January 18, 2001 (p)

10.27    [Reserved]

10.29    [Reserved]

10.29.1  Form of Dividend Reinvestment and Stock Purchase Plan (g)

10.30    [Reserved]

10.30.1  [Reserved]

10.31    RWT Holdings, Inc. Series A Preferred Stock Purchase Agreement, dated
         March 1, 1998 (m)

10.32    Administrative Personnel and Facilities Agreement dated as of April 1,
         1998, between Redwood Trust, Inc. and RWT Holdings, Inc. (m)

10.32.1  First Amendment to Administrative Personnel and Facilities Agreement
         dated as of April 1, 1998, between Redwood Trust, Inc. and RWT
         Holdings, Inc. (m)

10.33    Lending and Credit Support Agreement dated as of April 1, 1998, between
         RWT Holdings, Inc., Redwood Residential Funding, Inc., Redwood
         Commercial Funding, Inc., and Redwood Financial Services, Inc., and
         Redwood Trust, Inc. (m)

10.34    Form of Master Forward Commitment Agreements for RWT Holdings, Inc.,
         Residential Redwood Funding, Inc., Redwood Commercial Funding, Inc. and
         Redwood Financial Services, Inc. (m)

11.1     Statement re: Computation of Per Share Earnings

21       List of Subsidiaries

23       Consent of Accountants


- --------------------

         (a)    Incorporated by reference to the correspondingly numbered
                exhibit to the Registration Statement on Form S-11 (33-92272)
                filed by the Registrant with the Securities and Exchange
                Commission on May 19, 1995.

         (b)    Incorporated by reference to the correspondingly numbered
                exhibit to the Registration Statement on Form S-11 (33-97946)
                filed by the Registrant with the Securities and Exchange
                Commission on October 10, 1995.

         (c)    Incorporated by reference to the correspondingly numbered
                exhibit to the Registration Statement on Form S-11 (33-94160)
                filed by the Registrant with the Securities and Exchange
                Commission on June 30, 1995.

         (d)    Incorporated by reference to the correspondingly numbered
                exhibit to the Registration Statement on Form S-11 (333-02962)
                filed by the Registrant with the Securities and Exchange
                Commission on March 26, 1996.

         (e)    [Reserved]

         (f)    Incorporated by reference to the correspondingly numbered
                exhibit to the Registration Statement on Form S-11 (333-08363)
                filed by the Registrant with the Securities and Exchange
                Commission on July 18, 1996.

         (g)    Incorporated by reference to the Registration Statement on Form
                S-3 (333-18061) filed by the Registrant with the Securities and
                Exchange Commission on January 2, 1997.


                                       64


         (h)    Incorporated by reference to the correspondingly numbered
                exhibit to Form 8-K (26436) filed by the Registrant with the
                Securities and Exchange Commission on January 7, 1997.

         (i)    Incorporated by reference to the Form 8-K filed by Sequoia
                Mortgage Funding Corporation with the Securities and Exchange
                Commission on August 12, 1997.

         (j)    Incorporated by reference to the Form 8-K filed by Sequoia
                Mortgage Funding Corporation with the Securities and Exchange
                Commission on November 18, 1997.

         (k)    Incorporated by reference to the Form 8-K (1-13759) filed by the
                Registrant with the Securities and Exchange Commission on July
                20, 1998.

         (l)    Incorporated by reference to the Form 10-Q (0-26436) filed by
                the Registrant with the Securities and Exchange Commission for
                the fiscal quarter ended June 30, 1999.

         (m)    Incorporated by reference to the Form 10-K (1-13759) filed by
                the Registrant with the Securities and Exchange Commission for
                the fiscal year ended December 31, 1998.

         (n)    Incorporated by reference to the Form 10-Q (1-13759) filed by
                the Registrant with the Securities and Exchange Commission for
                the fiscal quarter ended March 31, 2000.

         (o)    Incorporated by reference to the Form 10-K (1-13759) filed by
                the Registrant with the Securities and Exchange Commission for
                the fiscal year ended December 31, 1999.

         (p)    Incorporated by reference to the Form 10-K (1-13759) filed by
                the Registrant with the Securities and Exchange Commission for
                the fiscal year ended December 31, 2000.

         (q)    Incorporated by reference to the Form 8-K (1-13759) filed by
                Sequoia Mortgage Funding Corporation with the Securities and
                Exchange Commission on November 15, 2001.


(b)      Reports on Form 8-K:

         None.


                                       65



                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.


                                    REDWOOD TRUST, INC.


Dated: March 21, 2002               By: /s/ George E. Bull
                                        ----------------------------------------
                                        George E. Bull
                                        Chairman and Chief Executive Officer


Pursuant to the requirements the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.



Signature                                   Title                                                Date
- ---------                                   -----                                                ----
                                                                                           

/s/ George E. Bull                          George E. Bull                                       March 21, 2002
- ---------------------------                 Chairman of the Board and
                                            Chief Executive Officer
                                            (Principal Executive Officer)

/s/ Douglas B. Hansen                       Douglas B. Hansen                                    March 21, 2002
- ---------------------------                 Director, President

/s/ Harold F. Zagunis                       Harold F. Zagunis                                    March 21, 2002
- ---------------------------                 Chief Financial Officer, Secretary,
                                            Treasurer and Controller
                                            (Principal Financial and Accounting Officer)


/s/ Richard D. Baum                         Richard D. Baum                                      March 21, 2002
- ---------------------------                 Director

/s/ Thomas C. Brown                         Thomas C. Brown                                      March 21, 2002
- ---------------------------                 Director

/s/ Mariann Byerwalter                      Mariann Byerwalter                                   March 21, 2002
- ---------------------------                 Director

/s/ Thomas F. Farb                          Thomas F. Farb                                       March 21, 2002
- ---------------------------                 Director

/s/ Charles J. Toeniskoetter                Charles J. Toeniskoetter                             March 21, 2002
- ----------------------------                Director

/s/ David L. Tyler                          David L. Tyler                                       March 21, 2002
- ----------------------------                Director




                                       66

                               REDWOOD TRUST, INC.

                      CONSOLIDATED FINANCIAL STATEMENTS AND

                        REPORT OF INDEPENDENT ACCOUNTANTS

                           FOR INCLUSION IN FORM 10-K

                            ANNUAL REPORT FILED WITH

                       SECURITIES AND EXCHANGE COMMISSION

                                DECEMBER 31, 2001


                                      F-1



                               REDWOOD TRUST, INC.
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----
Consolidated Financial Statements - Redwood Trust, Inc.:

  Consolidated Balance Sheets at December 31, 2001 and 2000 ...............  F-3

  Consolidated Statements of Operations for the years ended
    December 31, 2001, 2000 and 1999.......................................  F-4

  Consolidated Statements of Stockholders' Equity for the years ended
    December 31, 2001, 2000 and 1999.......................................  F-5

  Consolidated Statements of Cash Flows for the years ended
    December 31, 2001, 2000 and 1999.......................................  F-6

  Notes to Consolidated Financial Statements...............................  F-7

Report of Independent Accountants.......................................... F-23


                                      F-2


PART I.  FINANCIAL INFORMATION
ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)



                                                                     December 31,      December 31,
                                                                          2001             2000
                                                                     ------------      ------------
                                                                                   
ASSETS

    Residential mortgage loans                                       $1,474,862          $1,130,997
    Residential credit-enhancement securities                           190,813              80,764
    Commercial mortgage loans                                            51,084              57,169
    Securities portfolio                                                683,482             764,775
    Cash and cash equivalents                                             9,030              15,483
                                                                     ----------          ----------
        Total Earning Assets                                          2,409,271           2,049,188

    Restricted cash                                                       3,399               5,240
    Accrued interest receivable                                          13,729              16,084
    Principal receivable                                                  7,823               7,986
    Other assets                                                          1,422               3,617
                                                                     ----------          ----------
    TOTAL ASSETS                                                     $2,435,644          $2,082,115
                                                                     ==========          ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
    LIABILITIES
    Short-term debt                                                  $  796,811          $  756,222
    Long-term debt, net                                               1,313,715           1,095,835
    Accrued interest payable                                              2,569               5,657
    Accrued expenses and other liabilities                                6,498               4,180
    Dividends payable                                                     8,278               4,557
                                                                     ----------          ----------
        Total Liabilities                                             2,127,871           1,866,451
                                                                     ----------          ----------

    STOCKHOLDERS' EQUITY
    Preferred stock, par value $0.01 per share;
        Class B 9.74% Cumulative Convertible
        902,068 shares authorized, issued and outstanding
        ($28,645 aggregate liquidation preference)                       26,517              26,517
    Common stock, par value $0.01 per share;
        49,097,932 shares authorized; 12,661,749 and
        8,809,500 issued and outstanding                                    127                  88
    Additional paid-in capital                                          328,668             242,522
    Accumulated other comprehensive income                                2,701                 (89)
    Cumulative earnings                                                  59,961              27,074
    Cumulative distributions to stockholders                           (110,201)            (80,448)
                                                                     ----------          ----------
        Total Stockholders' Equity                                      307,773             215,664
                                                                     ----------          ----------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $2,435,644          $2,082,115
                                                                     ==========          ==========


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                      F-3


REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)




                                                                                      Years Ended December 31,
                                                                                  2001          2000           1999
                                                                              -----------    ----------    ----------
                                                                                                  
INTEREST INCOME
    Residential mortgage loans                                                $    65,012    $   90,134    $   71,804
    Residential credit-enhancement securities                                      16,683         8,524         4,202
    Commercial mortgage loans                                                       7,480         2,002         1,081
    Securities portfolio                                                           54,257        67,206        66,219
    Cash and cash equivalents                                                       1,107         1,395         2,658
                                                                              -----------    ----------    ----------
    Total interest income                                                         144,539       169,261       145,964

INTEREST EXPENSE
    Short-term debt                                                               (40,401)      (62,309)      (53,442)
    Long-term debt                                                                (57,668)      (76,294)      (65,785)
                                                                              -----------    ----------    ----------
    Total interest expense                                                        (98,069)     (138,603)     (119,227)

    NET INTEREST INCOME                                                            46,470        30,658        26,737

    Operating expenses                                                            (11,836)       (7,850)       (3,835)
    Equity in losses of RWT Holdings, Inc.                                           --          (1,676)      (21,633)
    Other income (expense)                                                           (911)           98           175
    Net unrealized and realized market value gains (losses)                         1,532        (2,296)          284
                                                                              -----------    ----------    ----------
    Net income before preferred dividend and change in accounting principle        35,255        18,934         1,728
    Dividends on Class B preferred stock                                           (2,724)       (2,724)       (2,741)
                                                                              -----------    ----------    ----------
    Net income before change in accounting principle                               32,531        16,210        (1,013)
    Cumulative effect of adopting EITF 99-20 (See Note 2)                          (2,368)         --            --
                                                                              -----------    ----------    ----------
    NET INCOME AVAILABLE TO COMMON STOCKHOLDERS                               $    30,163    $   16,210    $   (1,013)
                                                                              ===========    ==========    ==========

EARNINGS PER SHARE:
    Basic Earnings Per Share:
    Net income before change in accounting principle                          $      3.20    $     1.84    $    (0.10)
    Cumulative effect of adopting EITF 99-20                                  $     (0.23)   $     --      $     --
    Net income                                                                $      2.97    $     1.84    $    (0.10)

    Diluted Earnings Per Share:
    Net income before change in accounting principle                          $      3.11    $     1.82    $    (0.10)
    Cumulative effect of adopting EITF 99-20                                  $     (0.23)   $     --      $     --
    Net income                                                                $      2.88    $     1.82    $    (0.10)

Weighted average shares of common stock and common stock equivalents:
    Basic                                                                      10,163,581     8,793,487     9,768,345
    Diluted                                                                    10,474,764     8,902,069     9,768,345





              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                      F-4


REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands, except share data)




                                                                                         Accumulated
                                            Class B                                        other                Cumulative
                                       Preferred stock       Common stock     Additional   compre-                distri-
                                      --------------------------------------    paid-in    hensive  Cumulative   butions to
                                      Shares     Amount    Shares     Amount    capital    income    earnings   stockholders   Total
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Balance, December 31, 1998            909,518   $26,736   11,251,556    $113   $279,201    $  (370)   $ 6,412   $ (57,302)  $254,790
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
    Net income before
    preferred dividend                   --        --           --       --         --        --        1,728       --        1,728

    Net unrealized loss on assets
    available-for-sale                   --        --           --       --         --      (2,978)      --         --       (2,978)
                                                                                                                            --------
    Total comprehensive loss             --        --           --       --         --        --         --         --       (1,250)

Repurchase of preferred stock          (7,450)     (219)        --       --         --        --         --         --         (219)

Issuance of common stock                 --        --         15,285     --          22       --         --         --           22

Repurchase of common stock               --        --     (2,483,500)    (25)   (37,129)      --         --         --      (37,154)

Dividends declared:
    Preferred                            --        --           --       --         --        --         --       (2,741)    (2,741)
    Common                               --        --           --       --         --        --         --       (3,513)    (3,513)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 1999            902,068   $26,517    8,783,341    $ 88   $242,094    $(3,348)  $ 8,140   $ (63,556)  $209,935
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
    Net income before
    preferred dividend                   --        --           --       --         --        --      18,934        --       18,934

    Net unrealized income on assets
    available-for-sale                   --        --           --       --         --       3,259       --         --        3,259
                                                                                                                            --------
    Total comprehensive income           --        --           --       --         --        --         --         --       22,193

Issuance of common stock                 --        --         26,159     --         428       --         --         --          428

Dividends declared:
    Preferred                            --        --           --       --         --        --         --       (2,724)    (2,724)
    Common                               --        --           --       --         --        --         --      (14,168)   (14,168)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2000            902,068   $26,517    8,809,500    $ 88   $242,522   $    (89)  $27,074   $ (80,448)  $215,664
- ------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
    Net income before
    preferred dividend                   --        --           --       --         --        --       32,887       --       32,887

    Reclassification adjustment due
    to adoption of EITF 99-20            --        --           --       --         --       2,368       --         --        2,368

    Net unrealized income on assets
    available-for-sale                   --        --           --       --         --         422       --         --          422
                                                                                                                            --------
    Total comprehensive income           --        --           --       --         --        --         --         --       35,677

Issuance of common stock                 --        --      3,852,249      39     86,146       --         --         --       86,185

Dividends declared:
    Preferred                            --        --           --       --         --        --         --       (2,724)    (2,724)
    Common                               --        --           --       --         --        --         --      (27,029)   (27,029)
- ------------------------------------------------------------------------------------------------------------------------------------
Balance, December 31, 2001            902,068   $26,517   12,661,749    $127   $328,668   $ 2,701    $59,961   $(110,201)  $307,773
====================================================================================================================================


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                      F-5

REDWOOD TRUST, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)



                                                                                    Years Ended December 31,
                                                                              -----------------------------------
                                                                                2001         2000          1999
                                                                              ---------    ---------    ---------
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income available to common stockholders before
       preferred dividend                                                     $  32,887    $  18,934        1,728
     Adjustments to reconcile net income to net cash
        (used in) provided by operating activities:
     Depreciation and amortization                                               11,226        4,170        6,773
     Provision for credit losses                                                    768          731        1,346
     Non-cash stock compensation                                                    401         --
     Equity in losses of RWT Holdings, Inc.                                        --          1,676       21,633
     Net unrealized and realized market value (gains) losses                     (1,532)       2,296         (284)
     Cumulative effect of adopting EITF 99-20                                     2,368         --           --
     Net purchases of mortgage loans held-for-sale                             (672,192)     362,857     (363,105)
     Principal payments on mortgage loans held-for-sale                          11,384       20,598       59,782
     Net (purchases) sales of mortgage securities trading                       (61,294)     (97,113)    (118,380)
     Principal payments on mortgage securities trading                          302,176      278,170      460,508
     Net (purchases) sales of interest rate agreements                             (664)      (2,810)         276
     Net change in:
        Accrued interest receivable                                               2,068       (2,266)       5,238
        Principal receivable                                                        163       (3,387)       7,836
        Other assets                                                              1,045         (651)         195
        Accrued interest payable                                                 (3,088)         195       (5,358)
        Accrued expenses and other liabilities                                    2,318        1,361         (203)
                                                                              ---------    ---------    ---------
            Net cash (used in) provided by operating activities                (371,966)     584,761       77,985
                                                                              ---------    ---------    ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of mortgage loans held-for-investment                               --       (407,203)        --
     Proceeds from sales of mortgage loans held-for-investment                    4,313         --           --
     Principal payments on mortgage loans held-for-investment                   330,178      226,179      310,892
     Purchases of mortgage securities available-for-sale                       (313,757)     (58,306)     (17,691)
     Proceeds from sales of mortgage securities available-for-sale               33,070        2,897         --
     Principal payments on mortgage securities available-for-sale                10,534        1,875          442
     Net decrease in restricted cash                                              1,841          144        7,473
     Investment in RWT Holdings, Inc.                                              --           --         (9,900)
     Loans to RWT Holdings, Inc., net of repayments                                --          6,500         --
     Increase in receivable from RWT Holdings, Inc.                                --            472          (27)
                                                                              ---------    ---------    ---------
            Net cash provided by (used in) provided by investing activities      66,179     (227,442)     291,189
                                                                              ---------    ---------    ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
     Net borrowings (repayments) on short-term debt                              22,389     (497,343)      (4,005)
     Proceeds from issuance of long-term debt                                   525,190      375,844         (337)
     Repayments on long-term debt                                              (307,999)    (225,434)    (359,180)
     Net proceeds from issuance of common stock                                  85,785          428           22
     Repurchases of preferred stock                                                --           --           (202)
     Repurchases of common stock                                                   --           --        (37,154)
     Dividends paid                                                             (26,031)     (15,212)      (4,064)
                                                                              ---------    ---------    ---------
            Net cash provided by (used in) financing activities                 299,334     (361,717)    (404,920)
                                                                              ---------    ---------    ---------
Net (decrease) increase in cash and cash equivalents                             (6,453)      (4,398)     (35,746)

Cash and cash equivalents at beginning of period                                 15,483       19,881       55,627
                                                                              ---------    ---------    ---------
Cash and cash equivalents at end of period                                    $   9,030    $  15,483    $  19,881
                                                                              =========    =========    =========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash paid for interest                                                   $ 100,919    $ 137,454    $ 122,520
                                                                              =========    =========    =========




              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                      F-6


REDWOOD TRUST, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2001


NOTE 1. THE COMPANY

Redwood Trust, Inc. ("Redwood Trust") together with its subsidiaries, is a real
estate finance company. Our primary business is owning, financing, and credit
enhancing high-quality jumbo residential mortgage loans nationwide. Redwood
Trust also finances real estate through its securities portfolio and its
commercial loan portfolio. Redwood Trust's primary source of revenue is monthly
payments made by homeowners on their mortgages, and its primary expense is the
cost of borrowed funds. Redwood Trust is structured as a Real Estate Investment
Trust ("REIT") and, therefore, the majority of net earnings are distributed to
shareholders as dividends.


NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The December 31, 2001 consolidated financial statements include the accounts of
Redwood Trust and its wholly-owned subsidiaries, Sequoia Mortgage Funding
Corporation ("Sequoia") and RWT Holdings, Inc. ("Holdings"). The December 31,
2000 and 1999 consolidated financial statements include the accounts of Redwood
Trust and Sequoia, and Redwood Trust's equity interest in Holdings. For
financial reporting purposes, references to the "Company" mean Redwood Trust,
Sequoia, and Holdings.

Substantially all of the assets of Sequoia, consisting primarily of residential
whole loans shown as part of Residential Mortgage Loans, are subordinated to
support long-term debt in the form of collateralized mortgage bonds ("Long-Term
Debt") and are not available for the satisfaction of general claims of the
Company. The Company's exposure to loss on the assets which are collateral for
Long-Term Debt is limited to its net equity investment in Sequoia and its net
equity investment in two commercial mortgage loans, as the Long-Term Debt is
non-recourse to the Company. All significant intercompany balances and
transactions with Sequoia and Holdings have been eliminated in the consolidation
of the Company at December 31, 2001. Certain amounts for prior periods have been
reclassified to conform to the December 31, 2001 presentation.

During March 1998, the Company acquired an equity interest in Holdings. Prior to
January 1, 2001, the Company owned all of the preferred stock and had a
non-voting, 99% economic interest in Holdings. The Company accounted for its
investment in Holdings under the equity method. Under this method, original
equity investments in Holdings were recorded at cost and adjusted by the
Company's share of earnings or losses and decreased by dividends received. On
January 1, 2001, the Company acquired 100% of the voting common stock of
Holdings for $300,000 in cash consideration from two officers of Holdings, and
Holdings became a wholly-owned consolidated subsidiary of the Company. This
transaction did not have a material effect on the consolidated financial
statements of the Company.

USE OF ESTIMATES

The preparation of financial statements in conformity with Generally Accepted
Accounting Principles requires management to make estimates and assumptions that
affect the reported amounts of certain assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of certain revenues and expenses during the reported
period. Actual results could differ from those estimates. The primary estimates
inherent in the accompanying consolidated financial statements are discussed
below.

Fair Value. Management estimates the fair value of its financial instruments
using available market information and other appropriate valuation
methodologies. The fair value of a financial instrument, as defined by Statement
of Financial Accounting Standards ("SFAS") No. 107, Disclosures about Fair Value
of Financial Instruments, is the amount at which the instrument could be
exchanged in a current transaction between willing parties, other than in a
forced liquidation sale. Management's estimates are inherently subjective in
nature and involve matters of




                                       F-7


uncertainty and judgment to interpret relevant market and other data.
Accordingly, amounts realized in actual sales may differ from the fair valueS
presented in Notes 3, 5 and 9.

Reserve for Credit Losses. A reserve for credit losses is maintained at a level
deemed appropriate by management to provide for known credit losses, as well as
losses inherent in Redwood's earning assets. The reserve is based upon
management's assessment of various factors affecting its assets, including
current and projected economic conditions, delinquency status, and credit
protection. These estimates are reviewed periodically and, as adjustments become
necessary, they are reported in earnings in the periods in which they become
known. The reserve is increased by provisions, which are charged to income from
operations. The Company's actual credit losses may differ from those estimates
used to establish the reserve. Summary information regarding the Reserve for
Credit Losses is presented in Note 4.

Individual mortgage loans are considered impaired when, based on current
information and events, it is probable that a creditor will be unable to collect
all amounts due according to the contractual terms of the loan agreement. When a
loan is impaired, impairment is measured based upon the present value of the
expected future cash flows discounted at the loan's effective interest rate, the
loan's observable market price, or the fair value of the underlying collateral.
At December 31, 2001 and December 31, 2000, the Company had no impaired mortgage
loans.

RISKS AND UNCERTAINTIES

The Company takes certain risks inherent in financial institutions, including,
but not limited to, credit risk, liquidity risk, interest rate risk, prepayment
risk, market value risk, and capital risk. In addition, there are several risks
and uncertainties specific to Redwood Trust. The Company seeks to actively
manage such risks while also providing stockholders an appropriate rate of
return for risks taken. There can be no assurances that such risks and
uncertainties are adequately provided for in the Company's financial statements,
although management has prepared these financial statements in an effort to
properly present the risks taken.

EITF 99-20

During 1999, the Emerging Issues Task Force ("EITF") issued EITF 99-20,
Recognition of Interest Income and Impairment on Purchased and Retained
Beneficial Interests in Securitized Financial Assets. EITF 99-20 establishes new
income and impairment recognition standards for interests in certain securitized
assets. Under the provisions of EITF 99-20, the holder of beneficial interests
should recognize the excess of all estimated cash flows attributable to the
beneficial interest estimated at the acquisition date over the initial
investment (the accretable yield) as interest income over the life of the
beneficial interest using the effective yield method. If the estimated cash
flows change, then the holder of the beneficial interest should recalculate the
accretable yield and adjust the periodic accretion recognized as income
prospectively. If the fair value of a beneficial interest has declined below its
carrying amount, an other-than-temporary decline is considered to exist if there
has been a decline in estimated future cash flows. The difference between the
carrying value and fair value of the beneficial interest is recorded as a
mark-to-market impairment loss through the income statement. Any impairment
adjustments under the provisions of EITF 99-20 are recognized as mark-to-market
adjustments under "Net Unrealized and Realized Market Value Gains (Losses)" on
the Consolidated Statement of Operations.

The Company adopted the provisions of EITF 99-20 effective January 1, 2001. At
that date, the Company held certain beneficial interests in which the fair value
had declined below the carrying value and current projections of cash flows were
less than cash flows anticipated at acquisition. Accordingly, the Company
recorded a $2.4 million charge through the Statement of Operations during the
quarter ended March 31, 2001 as a cumulative effect of a change in accounting
principle for certain mark-to-market adjustments on these beneficial interests
that had previously been recorded as unrealized losses through Accumulative
Other Comprehensive Income as a component of Stockholders' Equity. Since this
was a reclassification of declines in market values that had already been
recognized in the Company's balance sheet and stockholders' equity accounts,
there was no change in net carrying value upon adoption.



                                       F-8



EARNING ASSETS

The Company's earning assets consist primarily of residential and commercial
real estate mortgage loans and mortgage securities ("Earning Assets"). Mortgage
loans and securities pledged as collateral under borrowing arrangements in which
the secured party has the right by contract or custom to sell or repledge the
collateral have been classified as "pledged" as discussed in Note 3. Interest is
recognized as revenue when earned according to the terms of the loans and
securities and when, in the opinion of management, it is collectible. Purchase
discounts and premiums relating to Earning Assets are amortized into interest
income over the lives of the Earning Assets using the effective yield method
based on projected cash flows over the life of the security. Gains or losses on
the sale of Earning Assets are based on the specific identification method.

Mortgage Loans: Held-for-Investment

Mortgage loans classified as held-for-investment are carried at their unpaid
principal balance, adjusted for net unamortized premiums or discounts, and net
of any allowance for credit losses. All of the Sequoia loans that are pledged or
subordinated to support the Long-Term Debt are classified as
held-for-investment. Commercial loans that the Company has secured financing
through the term of the loan or otherwise has the intent and the ability to hold
to maturity, are classified as held-for-investment.

Mortgage Loans: Held-for-Sale

Mortgage Loans held-for-sale (residential and commercial) are carried at the
lower of original cost or aggregate market value ("LOCOM"). Realized and
unrealized gains and losses on these loans are recognized in Net Unrealized and
Realized Market Value Gains (Losses) on the Consolidated Statements of
Operations. Real estate owned ("REO") assets of the Company are included in
Mortgage Loans held-for-sale.

Mortgage Securities: Trading

Mortgage securities classified as trading are recorded at their estimated fair
market value. Unrealized and realized gains and losses on these securities are
recognized as a component of Net Unrealized and Realized Market Value Gains
(Losses) on the Consolidated Statements of Operations.

Mortgage Securities: Available-for-Sale

Mortgage securities classified as available-for-sale are carried at their
estimated fair value. Current period unrealized gains and losses are excluded
from net income and reported as a component of Other Comprehensive Income in
Stockholders' Equity with cumulative unrealized gains and losses classified as
Accumulated Other Comprehensive Income in Stockholders' Equity.

Interest income on loans and securities is calculated using the effective yield
method based on projected cash flows over the life of the asset. Yields on each
asset vary as a function of credit results, prepayment rates, and interest
rates. For Residential Credit-Enhancement Securities purchased at a discount, a
portion of the discount for each security is designated as a credit reserve,
with the remaining portion of the discount designated to be amortized into
income over the life of the security using the effective yield method. If future
credit losses exceed the Company's original expectations, or credit losses occur
more quickly than expected, or prepayment rates occur more slowly than expected,
the yield over the remaining life of the security may be adjusted downwards or
the Company may take a mark-to-market earnings charge to write down the basis in
the security to current market value. If future credit losses are less than the
Company's original estimate, or credit losses occur later than expected, or
prepayment rates are faster than expected, the yield over the remaining life of
the security may be adjusted upwards.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand and highly liquid investments
with original maturities of three months or less.

RESTRICTED CASH

Restricted cash of the Company may include principal and interest payments on
mortgage loans held as collateral for the Company's Long-Term Debt, cash pledged
as collateral on certain interest rate agreements, and cash held back from
borrowers until certain loan agreement requirements have been met. Any
corresponding liability for cash held back from borrowers is included in Accrued
Expenses and Other Liabilities on the Consolidated Balance Sheets.


                                       F-9



OTHER ASSETS

Included in Other Assets on the Consolidated Balance Sheets are fixed assets,
prepaid expenses, and at December 31, 2000, the Company's equity interest in
Holdings.

INTEREST RATE AGREEMENTS

The Company maintains an overall interest-rate risk-management strategy that may
incorporate the use of derivative interest rate agreements for a variety of
reasons, including minimizing significant fluctuations in earnings that may be
caused by interest-rate volatility. Interest rate agreements the Company may use
as part of its interest-rate risk management strategy include interest rate
options, swaps, options on swaps, futures contracts, options on futures
contracts, and options on forward purchases (collectively "Interest Rate
Agreements"). On the date an Interest Rate Agreement is entered into, the
Company designates the interest rate agreement as (1) a hedge of the fair value
of a recognized asset or liability or of an unrecognized firm commitment ("fair
value" hedge), (2) a hedge of a forecasted transaction or of the variability of
cash flows to be received or paid related to a recognized asset or liability
("cash flow" hedge), or (3) held for trading ("trading" instruments).

The Company adopted SFAS No. 133 in 1998 and has elected not to seek hedge
accounting for its Interest Rate Agreements through 2001. Accordingly, such
instruments are designated as trading and are recorded at their estimated fair
market value with changes in their fair value reported in current-period
earnings in "Net unrealized and realized market value gains (losses)" on the
Consolidated Statements of Operations. The Company may elect to seek hedge
accounting based on the provisions of SFAS No. 133 in the future.

Net premiums on interest rate agreements are amortized as a component of net
interest income over the effective period of the interest rate agreement using
the effective interest method. The income or expense related to interest rate
agreements is recognized on an accrual basis and is included in interest expense
on short-term debt in the consolidated statements of operations.

DEBT

Short-Term Debt and Long-Term Debt are carried at their unpaid principal
balances, net of any unamortized discount or premium and any unamortized
deferred bond issuance costs. The amortization of any discount or premium is
recognized as an adjustment to interest expense using the effective interest
method based on the maturity schedule of the related borrowings. Bond issuance
costs incurred in connection with the issuance of Long-Term Debt are deferred
and amortized over the estimated lives of the Long-Term Debt using the interest
method adjusted for the effects of estimated principal paydown rates.

INCOME TAXES

The Company has elected to be taxed as a REIT under the Internal Revenue Code
("Code") and the corresponding provisions of state law. In order to qualify as a
REIT, the Company must annually distribute at least 90% of its taxable income to
stockholders and meet certain other requirements. If these requirements are met,
the Company generally will not be subject to Federal or state income taxation at
the corporate level with respect to the taxable income it distributes to its
stockholders. Because the Company believes it meets the REIT requirements and
also intends to distribute all of its taxable income, no provision has been made
for income taxes in the accompanying consolidated financial statements.

Under the Code, a dividend declared by a REIT in October, November, or December
of a calendar year and payable to shareholders of record as of a specified date
in such year, will be deemed to have been paid by the Company and received by
the shareholders on the last day of that calendar year, provided the dividend is
actually paid before February 1st of the following calendar year, and provided
that the REIT has any remaining undistributed taxable income on the record date.
Therefore, the dividends declared in the fourth quarter 2001, which were paid in
January 2002, are considered taxable income to stockholders in 2001, the year
declared. All 2001 dividends were ordinary income to the Company's preferred and
common stockholders.

Taxable earnings of Holdings are subject to state and Federal income taxes at
the applicable statutory rates. Holdings provides for deferred income taxes, if
any, to reflect the estimated future tax effects under the provisions of SFAS
No. 109, Accounting for Income Taxes. Under this pronouncement, deferred income
taxes, if any, reflect the


                                      F-10



estimated future tax effects of temporary differences between the amount of
assets and liabilities for financial reporting purposes and such amounts as
measured by tax laws and regulations.

NET INCOME PER SHARE

Basic net income per share is computed by dividing net income available to
common stockholders by the weighted average number of common shares outstanding
during the period. Diluted net income per share is computed by dividing the net
income available to common stockholders by the weighted average number of common
shares and common equivalent shares outstanding during the period. The common
equivalent shares are calculated using the treasury stock method, which assumes
that all dilutive common stock equivalents are exercised and the funds generated
by the exercise are used to buy back outstanding common stock at the average
market price during the reporting period.

The following tables provide reconciliations of the numerators and denominators
of the basic and diluted net income (loss) per share computations.




(IN THOUSANDS, EXCEPT SHARE DATA)                                           YEARS ENDED DECEMBER 31,
                                                             -------------------------------------------------------
                                                                   2001               2000              1999
                                                             -----------------  ----------------- ------------------
                                                                                         
NUMERATOR:
Numerator for basic and diluted earnings per share--
    Net income (loss) before preferred dividend and
       change in accounting principle                                $ 35,255           $ 18,934            $ 1,728
    Cash dividends on Class B preferred stock                          (2,724)            (2,724)            (2,741)
                                                             -----------------  ----------------- ------------------
    Net income (loss) before change in accounting principle            32,531             16,210             (1,013)
    Cumulative effect of adopting EITF 99-20                          (2,368)                 --                 --
                                                             -----------------  ----------------- ------------------
    Basic and Diluted EPS - Net income (loss)
       available to common stockholders                               $30,163            $16,210            $(1,013)
                                                             =================  ================= ==================

DENOMINATOR:
Denominator for basic earnings (loss) per share--
    Weighted average number of common shares
       outstanding during the period                               10,163,581          8,793,487          9,768,345
    Net effect of dilutive stock options                              311,183            108,582                 --
                                                             -----------------  ----------------- ------------------
Denominator for diluted earnings (loss) per share--                10,474,764          8,902,069          9,768,345
                                                             =================  ================= ==================

BASIC EARNINGS (LOSS) PER SHARE:
Net income (loss) before change in accounting principle                 $3.20              $1.84             $(0.10)
Cumulative effect of adopting EITF 99-20                                 (.23)                --                 --
                                                             -----------------  ----------------- ------------------
Net income (loss) per share                                             $2.97              $1.84             $(0.10)
                                                             =================  ================= ==================

DILUTED EARNINGS (LOSS) PER SHARE:
Net income (loss) before change in accounting principle                 $3.11              $1.82             $(0.10)
Cumulative effect of adopting EITF 99-20                                 (.23)                --                 --
                                                             -----------------  ----------------- ------------------
Net income (loss) per share                                             $2.88              $1.82             $(0.10)
                                                             =================  ================= ==================


At December 31, 2001, the number of common equivalent shares issued by the
Company that were anti-dilutive totaled 400,560.

COMPREHENSIVE INCOME

Current period unrealized gains and losses on assets available-for-sale are
reported as a component of "Comprehensive Income" on the Consolidated Statements
of Stockholders' Equity with cumulative unrealized gains and losses classified
as "Accumulated Other Comprehensive Income" in Stockholders' Equity. At December
31, 2001 and 2000, the only component of Accumulated Other Comprehensive Income
was net unrealized gains and losses on assets available-for-sale.


                                      F-11



RECENT ACCOUNTING PRONOUNCEMENTS

In July 2001, the Financial Accounting Standards Board ("FASB") issued SFAS No.
141, Business Combinations and SFAS 142, Goodwill and Other Intangible Assets.
SFAS No. 141, among other things, eliminates the use of the pooling of interests
method of accounting for business combinations. Under the provisions of SFAS No.
142, goodwill will no longer be amortized, but will be subject to a periodic
test for impairment based upon fair values. SFAS No. 141 is effective for all
business combinations initiated after June 30, 2001. SFAS No. 142 is effective
beginning January 1, 2002.

The adoption of these statements is not expected to have a material effect on
the Company's financial statements.


NOTE 3. EARNING ASSETS

At December 31, 2001 and 2000, investments in Earning Assets generally consisted
of interests in adjustable-rate, hybrid, or fixed-rate real estate mortgage
loans on residential and commercial properties. Hybrid mortgages have an initial
fixed coupon rate for three to ten years followed by annual adjustments. The
original maturity of the majority of our residential mortgage assets is thirty
years. The actual amount of principal outstanding is subject to change based on
the prepayments of the underlying mortgage loans. The original maturity of the
majority of our commercial mortgage assets is three years.

At December 31, 2001 and 2000, the annualized effective yield after taking into
account the amortization expense due to prepayments on the Earning Assets was
5.28% and 8.01%, respectively, based on the reported carrying value of the
assets. For the years ended December 31, 2001 and 2000, the average balance of
Earning Assets was $2.1 billion and $2.2 billion, respectively.

At December 31, 2001 and 2000, Earning Assets consisted of the following:

RESIDENTIAL MORTGAGE LOANS




                                              DECEMBER 31, 2001                         DECEMBER 31, 2000
                                    --------------------------------------    ---------------------------------------
                                     HELD-FOR-     HELD-FOR-                    HELD-FOR-     HELD-FOR-
(IN THOUSANDS)                         SALE       INVESTMENT     TOTAL            SALE       INVESTMENT     TOTAL
                                    ------------ ------------ ------------    ------------- ------------ ------------
                                                                                       

Current Face                           $153,125   $1,317,343   $1,470,468           $6,784   $1,115,386   $1,122,170
Unamortized Discount                       (364)        (132)        (496)            (126)           --        (126)
Unamortized Premium                          34       10,055       10,089               --       13,767       13,767
                                    ------------ ------------ ------------    ------------- ------------ ------------
Amortized Cost                          152,795    1,327,266    1,480,061            6,658    1,129,153    1,135,811
Reserve for Credit Losses                    --       (5,199)      (5,199)              --       (4,814)      (4,814)
                                    ------------ ------------ ------------    ------------- ------------ ------------
Carrying Value                         $152,795   $1,322,067   $1,474,862           $6,658   $1,124,339   $1,130,997
                                    ============ ============ ============    ============= ============ ============


During 2001, $517.0 million of Residential Mortgage Loans held-for-sale were
transferred to Sequoia for securitization and are classified as part of Mortgage
Loans held-for-investment and are collateral for Long-Term Debt (see Note 7).

During the year ended December 31, 2000, the Company sold to Holdings
Residential Mortgage Loans held-for-sale for proceeds of $380.5 million,
resulting in no net gain or loss. These assets were subsequently transferred to
Sequoia for securitization during the year ended December 31, 2000, and are
classified as part of Mortgage Loans held-for-investment and are collateral for
Long-Term Debt (see Note 7).

At December 31, 2001 and 2000, residential mortgage loans with a net carrying
value of $148.2 million and $6.1 million were pledged as collateral under
short-term borrowing arrangements to third parties.



                                      F-12



RESIDENTIAL CREDIT-ENHANCEMENT SECURITIES




                                                      DECEMBER 31, 2001          DECEMBER 31, 2000
(IN THOUSANDS)                                       MORTGAGE SECURITIES        MORTGAGE SECURITIES
                                                     AVAILABLE-FOR-SALE         AVAILABLE-FOR-SALE
                                                     --------------------       -------------------
                                                                          

Current Face                                                    $353,435                  $124,878
Unamortized Discount                                             (25,863)                  (16,883)
Portion Of Discount Designated As A Credit Reserve              (140,411)                  (27,052)
                                                     --------------------       -------------------
Amortized Cost                                                   187,161                    80,943
Gross Unrealized Gains                                             7,174                     2,646
Gross Unrealized Losses                                           (3,522)                   (2,825)
                                                     --------------------       -------------------
Carrying Value                                                  $190,813                   $80,764
                                                     ====================       ===================


The Company credit enhances pools of high-quality jumbo residential mortgage
loans by acquiring subordinated securities in third-party securitizations. The
subordinated interests in a securitization transaction bear the majority of the
potential credit risk for the securitized pool of mortgages, thus allowing the
more senior securitized interests to qualify for investment-grade ratings and to
be sold to the capital markets. The Company therefore commits capital that
effectively forms a "guarantee" or "insurance" on the securitized pool of
mortgages.

The Company's Residential Credit-Enhancement Securities are first-loss,
second-loss, and third-loss securities. First-loss securities are generally
allocated actual credit losses on the entire underlying pool of loans up to a
maximum of the principal amount of the first loss security. First-loss
securities provide credit-enhancement principal protection from the initial
losses in the underlying pool for the second loss, third loss, and more senior
securities. Any first loss securities that are owned by others and that are
junior to the Company's second and third loss securities provide the Company's
securities with some protection from losses, as they serve as external credit
enhancement. The Company provided some level of credit enhancement on $52
billion and $23 billion of loans securitized by third parties at December 31,
2001 and 2000, respectively.

As the Company purchases residential credit enhancement interests, a portion of
the discount for each security is designated as a credit reserve, with the
remaining portion of the discount designated to be amortized into income over
the life of the security using the effective yield method. If future credit
losses exceed the Company's original expectations, and the fair value of the
security is less than its carrying value, the Company will record a charge on
the Statement of Operations to write down the basis in the security. If future
credit losses exceed the Company's original expectations, and the fair value of
the security is greater than its carrying value, the Company will designate
additional discount as reserve, thus lowering the realized yield. If future
credit losses are less than the Company's original estimate, the yield over the
remaining life of the security may be adjusted upward. At December 31, 2001 and
2000, the Company designated $140.4 million and $27.1 million as a credit
reserve on its residential credit enhancement interests, respectively.

At December 31, 2001 and 2000, Residential Credit Enhancement Securities with a
net carrying value of $88.8 million and $32.3 million were pledged as collateral
under borrowing arrangements to third parties, respectively.

COMMERCIAL MORTGAGE LOANS



                                              DECEMBER 31, 2001                         DECEMBER 31, 2000
                                    --------------------------------------    ---------------------------------------
                                      HELD-FOR-    HELD-FOR-                    HELD-FOR-     HELD-FOR-
(IN THOUSANDS)                          SALE      INVESTMENT     TOTAL            SALE       INVESTMENT     TOTAL
                                    ------------ ------------ ------------    ------------- ------------ ------------
                                                                                       

Current Face                            $30,931      $20,860      $51,791          $34,275      $23,425      $57,700
Unamortized Discount                       (683)         (24)        (707)              --         (531)        (531)
                                    ------------ ------------ ------------    ------------- ------------ ------------
Carrying Value                          $30,248      $20,836      $51,084          $34,275      $22,894      $57,169
                                    ============ ============ ============    ============= ============ ============


At December 31, 2001 and 2000, commercial mortgage loans with a net carrying
value of $19.4 million and $37.7 million were pledged as collateral under
short-term borrowing arrangements to third parties, respectively. At


                                      F-13



December 31, 2001, commercial mortgage loans held-for-investment with a net
carrying value of $20.8 million were pledged as collateral under long-term
borrowing arrangements to third parties. At December 31, 2000, there were no
long-term borrowings secured by commercial mortgage loans (see Note 7).

SECURITIES PORTFOLIO



                                              DECEMBER 31, 2001                          DECEMBER 31, 2000
                                   ---------------------------------------    ---------------------------------------
                                                  SECURITIES                                 SECURITIES
(IN THOUSANDS)                      SECURITIES    PORTFOLIO                    SECURITIES    PORTFOLIO
                                     PORTFOLIO    AVAILABLE-                   PORTFOLIO     AVAILABLE-
                                      TRADING      FOR-SALE      TOTAL          TRADING       FOR SALE      TOTAL
                                    -----------  ------------ ------------    ------------  ------------ ------------
                                                                                       

Current Face                           $501,078     $171,877     $672,955         $751,449       $5,500     $756,949
Unamortized Discount                       (139)      (1,320)      (1,459)            (388)        (427)        (815)
Unamortized Premium                       6,634        6,303       12,937            8,551           --        8,551
                                    ------------ ------------ ------------    ------------- ------------ ------------
Unamortized Cost                        507,573      176,860      684,433          759,612        5,073      764,685
Gross Unrealized Gains                       --          516          516               --          105          105
Gross Unrealized Losses                      --       (1,467)      (1,467)              --          (15)         (15)
                                    ------------ ------------ ------------    ------------- ------------ ------------
Carrying Value                         $507,573     $175,909     $683,482         $759,612       $5,163     $764,775
                                    ============ ============ ============    ============= ============ ============

Agency                                 $353,523     $ 20,223     $373,746         $521,204           --     $521,204
Non-Agency                              154,050      155,686      309,736          238,408        5,163      243,571
                                    ------------ ------------ ------------    ------------- ------------ ------------
Carrying Value                         $507,573     $175,909     $683,482         $759,612       $5,163     $764,775
                                    ============ ============ ============    ============= ============ ============


For the year ended December 31, 2001, the Company recognized net market value
gains of $1.6 million on its securities portfolio. For both of the years ended
December 31, 2000 and 1999, the Company recognized net market value gains of
$1.0 million and $1.2 million on its securities portfolio, respectively.

At December 31, 2001 and 2000, securities portfolio assets with a net carrying
value of $591.7 million and $702.2 million were pledged as collateral under
borrowing arrangements to third parties, respectively.


NOTE 4.  RESERVE FOR CREDIT LOSSES

The Reserve for Credit Losses is reflected as a component of Earning Assets on
the Consolidated Balance Sheets. The following table summarizes the activity in
the Reserve for Credit Losses:



                                                YEARS ENDED DECEMBER 31,
                                         --------------------------------------
(IN THOUSANDS)                               2001         2000        1999
                                         ------------- ----------- ------------
                                                          

Balance at beginning of year                   $4,814      $4,125       $2,784
Provision for credit losses                       767         731        1,346
Charge-offs                                      (382)        (42)          (5)
                                         ------------- ----------- ------------
Balance at end of year                         $5,199      $4,814       $4,125
                                         ============= =========== ============



NOTE 5.  INTEREST RATE AGREEMENTS

Through December 31, 2001, the Company reports its Interest Rate Agreements at
fair value, and has not elected to obtain hedge accounting treatment on any of
its Interest Rate Agreements. At December 31, 2001 and 2000, the fair value of
the Company's interest rate agreements was $0.0 and $0.1 million, respectively.
Interest Rate Agreements are included in Other Assets on the Consolidated
Balance Sheet.

During the years ended December 31, 2001, 2000, and 1999, the Company recognized
net market value losses of $0.4 million and $3.4 million, and net market value
gains of $2.0 million on Interest Rate Agreements, respectively. The market
value gains and losses are included in "Net Unrealized and Realized Market Value
Gains (Losses)" on the Consolidated Statements of Operations.


                                      F-14



The Company generally attempts to structure its balance sheet to address many of
the interest rate risks inherent in financial institutions. The Company may
enter into certain interest rate agreements from time to time with the objective
of matching the interest rate characteristics of its assets and liabilities. At
December 31, 2001, the Company was not actively hedging its portfolio of Earning
Assets, but had few remaining interest rate caps with strike rates based on the
one and three month London Interbank Offered Rate ("LIBOR") ranging from 6.25%
to 11.00%, expiring in 2002, and two generally offsetting interest rate swaps
between Redwood Trust, Sequoia and a third party financial institution. At
December 31, 2001 and 2000, these generally offsetting interest rate swaps had
gross notional amounts of $445.1 million and $580.0 million, respectively. The
swap between Redwood and the third party financial institution required Redwood
to provide collateral in the form of agency securities totalling $6.6 million
and $2.8 million at December 31, 2001 and 2000, respectively. Sequoia did not
hold collateral of the third party financial institution for its swap at
December 31, 2001 or 2000.

In addition to the interest rate swap described above, at December 31, 2000, the
Company also had Interest Rate Agreements consisting of interest rate caps,
interest rate floors, interest rate futures, options on interest rate futures
and an additional interest rate swap. Substantially all of these Interest Rate
Agreements expired or were terminated and settled in cash during 2001.

The following table summarizes the aggregate notional amounts of all of the
Company's Interest Rate Agreements as well as the credit exposure related to
these instruments. The credit exposure reflects the fair market value of any
cash and collateral of the Company held by counterparties. The cash and
collateral held by counterparties are included in Restricted Cash and the
Securities Portfolio on the Consolidated Balance Sheets.




                                               NOTIONAL AMOUNTS                         CREDIT EXPOSURE
                                     -------------------------------------    -------------------------------------
(IN THOUSANDS)                       DECEMBER 31, 2001  DECEMBER 31, 2000     DECEMBER 31, 2001  DECEMBER 31, 2000
                                     ------------------ ------------------    ------------------ ------------------
                                                                                     

Interest Rate Options Purchased               $313,000         $1,490,300                    --                 --
Interest Rate Swaps                            445,107            584,992                $6,645             $2,814
Interest Rate Futures and Forwards                  --            506,600                    --                948
                                     ------------------ ------------------    ------------------ ------------------
Total                                         $758,107         $2,581,892                $6,645             $3,762
                                     ================== ==================    ================== ==================


In general, the Company incurs credit risk to the extent that the counterparties
to the Interest Rate Agreements do not perform their obligations under the
Interest Rate Agreements. If one of the counterparties does not perform, the
Company would not receive the cash to which it would otherwise be entitled under
the Interest Rate Agreement. In order to mitigate this risk, the Company has
only entered into Interest Rate Agreements that are either a) transacted on a
national exchange or b) transacted with counterparties that are either i)
designated by the U.S. Department of the Treasury as a "primary government
dealer", ii) affiliates of "primary government dealers", or iii) rated BBB or
higher. Furthermore, the Company has entered into Interest Rate Agreements with
several different counterparties in order to diversify the credit risk exposure.


NOTE 6.  SHORT-TERM DEBT

The Company has entered into repurchase agreements, bank borrowings, and other
forms of collateralized short-term borrowings (collectively, "Short-Term Debt")
to finance of a portion of its Mortgage Assets. This Short-Term Debt is
collateralized by a portion of the Company's Earning Assets.

At December 31, 2001, the Company had $0.8 billion of Short-Term Debt
outstanding with a weighted-average borrowing rate of 2.19% and a
weighted-average remaining maturity of 82 days. This debt was collateralized
with $0.8 billion of Earning Assets. At December 31, 2000, the Company had $0.8
billion of Short-Term Debt outstanding with a weighted-average borrowing rate of
6.85% and a weighted-average remaining maturity of 122 days. This debt was
collateralized with $0.8 billion of Earning Assets.

At December 31, 2001 and 2000, the Short-Term Debt had the following remaining
maturities:


                                      F-15






(IN THOUSANDS)                          DECEMBER 31, 2001       DECEMBER 31, 2000
                                       -------------------     -------------------
                                                         

Within 30 days                                  $ 270,855               $ 100,885
31 to 90 days                                     226,407                 268,867
Over 90 days                                      299,549                 386,470
                                       -------------------     -------------------
Total Short-Term Debt                            $796,811                $756,222
                                       ===================     ===================


For the years ended December 31, 2001, 2000 and 1999, the average balance of
Short-Term Debt was $0.9 billion, $0.9 billion, and $1.0 billion, with a
weighted-average interest cost of 4.53%, 6.57%, and 5.35%, respectively. The
maximum balance outstanding for each of the years ended December 31, 2001, 2000,
and 1999, was $1.3 billion. The Company continues to meet all of it debt
covenants for its short-term borrowing arrangements and credit facilities.

In addition to the facilities listed below, the Company has uncommitted
facilities with credit lines in excess of $4.0 billion at December 31, 2001. It
is the intention of the Company's management to renew committed and uncommitted
facilities as needed.

At December 31, 2001, the Company had short-term facilities with two Wall Street
Firms totaling $1.1 billion to fund Residential Mortgage Loans. At December 31,
2001, the Company had borrowings under these facilities of $145.7 million.
Borrowings under these facilities bear interest based on a specified margin over
the LIBOR. At December 31, 2001, the weighted average borrowing rate under these
facilities was 2.56%. These committed facilities expire in June and December
2002.

During 2001, the Company renegotiated one and entered into another committed
revolving mortgage warehousing credit facility for a total of $57.5 million.
These facilities are intended to finance commercial mortgage loans. At December
31, 2001, the Company had borrowings under these facilities of $17.0 million.
One of the facilities allows for loans to be financed to the maturity of the
loan, up to three years. Borrowings under these facilities bear interest based
on a specified margin over the LIBOR. At December 31, 2001, the weighted average
borrowing rate under these facilities was 3.87%. These committed facilities
expire in May and September 2002.

In September 2001, the Company renewed three master repurchase agreements with a
bank and two Wall Street Firms totaling $140.0 million. These facilities are
intended to finance residential mortgage-backed securities with lower than
investment grade ratings. At December 31, 2001, the Company had borrowings under
these facilities of $65.7 million. Borrowings under these facilities bear
interest based on a specified margin over LIBOR. At December 31, 2001, the
weighted average borrowing rate under these facilities was 2.92%. The Company
does not intend to renew a facility expiring in April 2002. Another facility
expires in September 2002, and a third facility has a six-month term that is
extended monthly. Unless notice is provided that the counterparty will not renew
the facility, the expiration on this third facility will remain at six months.


NOTE 7.  LONG-TERM DEBT

Through securitization, the Company issues Residential Long-Term Debt in the
form of collateralized mortgage bonds secured by Residential Mortgage Loans
("Residential Bond Collateral"). The Residential Bond Collateral consists
primarily of adjustable-rate and hybrid, conventional, 30-year residential
mortgage loans secured by first liens on one- to four-family residential
properties. All Residential Bond Collateral is pledged to secure repayment of
the related Residential Long-Term Debt obligation. As required by the indentures
relating to the Residential Long-Term Debt, the Residential Bond Collateral is
held in the custody of trustees. The trustees collect principal and interest
payments (less servicing and related fees) on the Residential Bond Collateral
and make corresponding principal and interest payments on the Residential
Long-Term Debt. The obligations under the Residential Long-Term Debt are payable
solely from the Residential Bond Collateral and are otherwise non-recourse to
the Company.

Each series of Residential Long-Term Debt consists of various classes of bonds
at variable rates of interest. The maturity of each class is directly affected
by the rate of principal prepayments on the related Residential Bond



                                      F-16


Collateral. Each series is also subject to redemption according to the specific
terms of the respective indentures. As a result, the actual maturity of any
class of a Residential Long-Term Debt series is likely to occur earlier than its
stated maturity.

The Commercial Long-Term Debt is secured by two adjustable-rate Commercial
Mortgage Loans with maturity dates in 2002 or 2003, which are secured by first
liens on the related commercial mortgage properties ("Commercial Loan
Collateral").

The Company's exposure to loss on the Residential Bond Collateral and the
Commercial Loan Collateral is limited to its net investment, as the Residential
and Commercial Long-Term Debt are non-recourse to the Company.

During the fourth quarter of 2001, the Company issued $510 million in face value
of Residential Long-Term Debt through Sequoia Mortgage Trust 5, a trust
established by Sequoia. As a result, the $517 million of Residential Bond
Collateral in the form of Residential Mortgage Loans held-for-sale was
reclassified to Residential Mortgage Loans held-for-investment.

The components of the collateral for the Company's Long-Term Debt are summarized
as follows:



(IN THOUSANDS)                                                  DECEMBER 31, 2001      DECEMBER 31, 2000
                                                               -------------------    -------------------
                                                                                

Residential Mortgage Loans:
   Residential Mortgage Loans held-for-sale                           $       848            $       315
   Residential Mortgage Loans held-for-investment                       1,322,067              1,124,339
Restricted cash                                                             2,534                  3,729
Accrued interest receivable                                                 5,340                  7,010
                                                               -------------------    -------------------
Total Residential Collateral                                          $ 1,330,789            $ 1,135,393

Commercial Mortgage Loans held-for-investment                         $    20,836            $        --
                                                               -------------------    -------------------

Total Long-Term Debt Collateral                                       $ 1,351,625            $ 1,135,393
                                                               ===================    ===================


The components of the Long-Term Debt at December 31, 2001 and 2000 along with
selected other information are summarized below:



(IN THOUSANDS)                                                 DECEMBER 31, 2001       DECEMBER 31, 2000
                                                              -------------------     -------------------
                                                                                

Residential Long-Term Debt                                            $1,297,958              $1,095,909
Commercial Long-Term Debt                                                 17,211                      --
Unamortized premium on Long-Term Debt                                      2,038                   3,045
Deferred bond issuance costs                                              (3,492)                 (3,119)
                                                              -------------------     -------------------
     Total Long-Term Debt                                             $1,313,715              $1,095,835
                                                              ===================     ===================

Range of weighted-average interest rates, by series -             2.28% to 6.35%          6.35% to 7.20%
residential
Stated residential maturities                                        2017 - 2029             2017 - 2029
Number of residential series                                                   5                       4
Weighted-average interest rates - commercial                               5.09%                      --
Stated commercial maturities                                         2002 - 2003                      --
Number of commercial series                                                    2                      --



For the years ended December 31, 2001, 2000, and 1999, the average effective
interest cost for Residential Long-Term Debt, as adjusted for the amortization
of bond premium, deferred bond issuance costs, and other related expenses, was
5.69%, 6.71%, and 6.03%, respectively. At December 31, 2001 and 2000, accrued
interest payable on Residential Long-Term Debt was $1.9 million and $3.1
million, respectively, and is reflected as a component of Accrued Interest
Payable on the Consolidated Balance Sheets. For the year ended December 31,
2001, the average


                                      F-17



balance of Residential Long-Term Debt was $1.0 billion. For both of the years
ended December 31, 2000 and 1999, the average balance of Residential Long-Term
Debt was $1.1 billion.

At December 31, 2001, the weighted average interest rate for Commercial
Long-Term Debt was 5.09%, and the balance of Commercial Long-Term Debt was $17.2
million. At December 31, 2001, accrued interest payable on Commercial Long-Term
Debt was $0.1 million, and is reflected as a component of Accrued Interest
Payable on the Consolidated Balance Sheets.


NOTE 8.  INCOME TAXES

As a REIT, Redwood Trust can exclude dividends for taxable income and thus,
effectively, may not be subject to income taxes. Holdings, the Company's taxable
REIT subsidiary, is subject to income taxes.

The current provision for income taxes for Holdings for each of the years ended
December 31, 2001, 2000, and 1999 was $3,200 and is a component of "Operating
Expenses" on the Consolidated Statement of Operations. These amounts represent
the minimum California franchise taxes. No additional tax provision has been
recorded for the years ended December 31, 2001, 2000, and 1999, as Holdings
reported a loss in years prior to 2001, and taxable income reported for 2001 was
offset by Federal and state net operating loss carryforwards from prior years.
In addition, due to the uncertainty of realization of net operating losses, no
deferred tax benefit has been recorded. A valuation allowance has been provided
to offset the deferred tax assets related to net operating loss carryforwards
and other future temporary deductions at December 31, 2001 and 2000. At December
30, 2001 and 2000, the deferred tax assets and associated valuation allowances
were approximately $9.3 million and $9.5 million, respectively. At December 31,
2001 and 2000, Holdings had net operating loss carryforwards of approximately
$24.4 million and $25.1 million for Federal tax purposes, and $10.4 million and
$10.8 million for state tax purposes, respectively. The Federal loss
carryforwards and a portion of the state loss carryforwards expire between 2018
and 2021, while the largest portion of the state loss carryforwards expire
between 2003 and 2006.


NOTE 9.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following table presents the carrying values and estimated fair values of
the Company's financial instruments at December 31, 2001 and 2000.



(IN THOUSANDS)                                         DECEMBER 31, 2001                  DECEMBER 31, 2000
                                                ---------------------------------    -------------------------------
                                                 CARRYING VALUE     FAIR VALUE       CARRYING VALUE    FAIR VALUE
                                                ----------------- ---------------    --------------- ---------------
                                                                                         

Assets
   Mortgage Loans
      Residential: held-for-sale                      $  152,795       $ 152,795           $  6,658         $ 6,658
      Residential: held-for-investment                 1,322,067       1,318,673          1,124,339       1,113,389
      Commercial: held-for-sale                           30,248          30,248             34,275          34,275
      Commercial: held-for-investment                     20,836          20,860             22,894          22,894
   Mortgage Securities
      Residential: trading                               507,573         507,573            759,612         759,612
      Residential: available-for-sale                    366,722         366,722             85,927          85,927
   Interest Rate Agreements                                   --              --                 66              66
   Investment in RWT Holdings, Inc.                           --              --              1,899           1,989

Liabilities
   Short-Term Debt                                       796,811         796,811            756,222         756,222
   Long-Term Debt                                      1,313,715       1,295,323          1,095,835       1,085,368


The carrying values of all other balance sheet accounts as reflected in the
financial statements approximate fair value because of the short-term nature of
these accounts.


                                      F-18



NOTE 10. STOCKHOLDERS' EQUITY

CLASS B 9.74% CUMULATIVE CONVERTIBLE PREFERRED STOCK

On August 8, 1996, the Company issued 1,006,250 shares of Class B Preferred
Stock ("Preferred Stock"). Each share of the Preferred Stock is convertible at
the option of the holder at any time into one share of Common Stock. Effective
October 1, 1999, the Company can either redeem or, under certain circumstances,
cause a conversion of the Preferred Stock. The Preferred Stock pays a dividend
equal to the greater of (i) $0.755 per share, per quarter or (ii) an amount
equal to the quarterly dividend declared on the number of shares of the Common
Stock into which the Preferred Stock is convertible. The Preferred Stock ranks
senior to the Company's Common Stock as to the payment of dividends and
liquidation rights. The liquidation preference entitles the holders of the
Preferred Stock to receive $31.00 per share plus any accrued dividends before
any distribution is made on the Common Stock. As of December 31, 2001 and 2000,
96,732 shares of the Preferred Stock have been converted into 96,732 shares of
the Company's Common Stock.

In March 1999, the Company's Board of Directors approved the repurchase of up to
150,000 shares of the Company's Preferred Stock. The Company did not repurchase
any shares of Preferred Stock during 2001 and 2000. Pursuant to the repurchase
program, the Company repurchased 7,450 shares of its Preferred Stock for $0.2
million during 1999. At December 31, 2001, there remained 142,550 shares
available under the authorization for repurchase.

STOCK OPTION PLAN

The Company has adopted a Stock Option Plan for executive officers, employees,
and non-employee directors (the "Plan"). The Plan authorizes the Board of
Directors (or a committee appointed by the Board of Directors) to grant
"incentive stock options" as defined under Section 422 of the Code ("ISOs"),
options not so qualified ("NQSOs"), deferred stock, restricted stock,
performance shares, stock appreciation rights, limited stock appreciation rights
("Awards"), and dividend equivalent rights ("DERs") to such eligible recipients
other than non-employee directors. Non-employee directors are automatically
provided annual grants of NQSOs with DERs pursuant to a formula under the Plan.

The number of shares of Common Stock available under the Plan for options and
Awards, subject to certain anti-dilution provisions, is 15% of the Company's
total outstanding shares of Common Stock. The total outstanding shares are
determined as the highest number of shares outstanding prior to any stock
repurchases. At December 31, 2001 and 2000, 299,064 and 476,854 shares of Common
Stock, respectively, were available for grant.

Of shares of Common Stock available for grant, no more than 500,000 shares of
Common Stock shall be cumulatively available for grant as ISOs. At December 31,
2001 and 2000, 346,379 and 328,152 ISOs had been granted, respectively. The
exercise price for ISOs granted under the Plan may not be less than the fair
market value of shares of Common Stock at the time the ISO is granted. At
December 31, 2001, 28,000 shares of restricted stock had been granted to two
officers of the Company. The restrictions on 7,000 of these shares expired on
January 1, 2002. The restrictions on 6.25% of the total restricted shares expire
on the first day of each calendar quarter starting April 1, 2002, and continuing
through January 1, 2005. No restricted stock had been granted prior to December
31, 2000.

The Company has granted stock options that accrue and pay stock and cash DERs.
This feature results in current expenses being incurred that relate to long-term
incentive grants made in the past. To the extent the Company increases its
common dividends or the market price of the Common Stock increases, stock and
cash DER expenses may increase. For the years ended December 31, 2001, 2000, and
1999, the Company accrued cash and stock DER expenses of $3.4 million, $2.1
million, and $0.5 million, respectively. Stock DERs represent shares of stock
which are issuable when the holders exercise the underlying stock options and
are considered to be variable stock awards under the provisions of Accounting
Principles Board ("APB") Opinion 25. For the year ended December 31, 2001, the
Company recognized variable stock option expense of $0.9 million, which is
included in Other Income (Expense) on the Consolidated Statement of Operations.
The number of stock DER shares accrued is based on the level of the Company's
common stock dividends and on the price of the common stock on the related
dividend payment date. At December 31, 2001 and 2000, there were 181,010 and
166,451 unexercised options with stock DERs under the Plan, respectively. Cash
DERs are accrued and paid based on the level of the Company's common stock
dividend. At


                                      F-19



December 31, 2001 and 2000, there were 1,284,222 and 1,180,797 unexercised
options with cash DERs under the Plan, respectively. At December 31, 2001 and
2000, there were 153,269 and 147,550 outstanding stock options that did not have
DERs, respectively.

A summary of the status of the Company's Plan at year end and changes during the
years ending on that date is presented below.



                                                 DECEMBER 31, 2001          DECEMBER 31, 2000           DECEMBER 31, 1999
                                              -----------------------    -----------------------    ------------------------
                                                            WEIGHTED                   WEIGHTED                    WEIGHTED
                                                            AVERAGE                    AVERAGE                     AVERAGE
                                                            EXERCISE                   EXERCISE                    EXERCISE
(IN THOUSANDS, EXCEPT SHARE DATA)                SHARES      PRICE          SHARES      PRICE          SHARES       PRICE
                                              ------------ ----------    ------------ ----------    ------------- ----------
                                                                                                

Outstanding options at January 1                1,494,798     $22.32       1,713,836     $21.97        1,739,787     $23.68
   Options granted                                143,319     $23.92         163,050     $16.90          371,950     $13.37
   Options exercised                              (26,091)    $14.00         (26,158)    $12.26          (15,285)     $0.68
   Options canceled                               (12,126)    $22.84        (372,070)    $18.11         (387,990)    $21.50
   Dividend equivalent rights earned               18,601         --          16,140         --            5,374         --
                                              ------------               ------------               -------------
Outstanding options at December 31              1,618,501     $22.33       1,494,798     $22.32        1,713,836     $21.97
                                              ============               ============               =============

Options exercisable at year-end                   921,075     $24.53         644,098     $25.47          401,697     $26.89
Weighted average fair value of options
granted during the year                             $1.01                      $1.64                       $1.33


The following table summarizes information about stock options outstanding at
December 31, 2001.



                                      OPTIONS OUTSTANDING                              OPTIONS EXERCISABLE
                     -----------------------------------------------------     ------------------------------------
                                       WEIGHTED-AVERAGE
      RANGE OF            NUMBER          REMAINING      WEIGHTED-AVERAGE           NUMBER       WEIGHTED-AVERAGE
  EXERCISE PRICES      OUTSTANDING     CONTRACTUAL LIFE   EXERCISE PRICE         EXERCISABLE      EXERCISE PRICE
- -------------------- ---------------- ------------------ -----------------     ---------------- -------------------
                                                                                 

     $0 to $10                64,543         3.8              $ 0.28                    64,543        $ 0.28
    $10 to $20               690,697         7.1              $14.47                   280,252        $14.95
    $20 to $30               481,589         7.1              $22.93                   254,370        $22.39
    $30 to $40               283,200         5.0              $37.49                   246,970        $37.58
    $40 to $50                93,472         5.6              $45.03                    69,940        $45.03
    $50 to $53                 5,000         5.5              $52.25                     5,000        $52.25
                     ----------------                                          ----------------
     $0 to $53             1,618,501         6.5              $22.33                   921,075        $24.53
                     ================                                          ================


At December 31, 2001, the Company had one Stock Option Plan, which is described
above. The Company applies Accounting Principles Board ("APB") Opinion 25 and
related interpretations in accounting for this plan. Had compensation cost for
the Company's Plan been determined consistent with SFAS No. 123, Accounting for
Stock-Based Compensation, the Company's net income (loss) and earnings (loss)
per share would have been reduced to the pro forma amounts indicated below:



                                                        YEAR ENDED DECEMBER 31,
                                                 -------------------------------------
                                                     2001         2000        1999
                                                 ------------ ------------ -----------
                                                               

Net income (loss)              As reported           $30,163      $16,210    $(1,013)
(in thousands)                 Pro Forma             $29,650      $15,611    $(1,687)

Basic net income (loss)        As reported             $2.97        $1.84     $(0.10)
per share                      Pro Forma               $2.92        $1.78     $(0.17)

Diluted net income (loss)      As reported             $2.88        $1.82     $(0.10)
per share                      Pro Forma               $2.83        $1.75     $(0.17)



                                      F-20



For purposes of determining option values for use in the above tables, the
values are based on the Black-Scholes option pricing model as of the various
grant dates, using the following principal assumptions: expected stock price
volatility 22%, risk free rates of return based on the 5 year treasury rate at
the date of grant, and a dividend growth rate of 10%. The actual value, if any,
that the option recipient will realize from these options will depend solely on
the increase in the stock price over the option price when the options are
exercised.

COMMON STOCK REPURCHASES

The Company's Board of Directors approved the repurchase of 7,455,000 shares of
the Company's Common Stock in 1997. The Company did not repurchase any shares of
Common Stock during the years ended December 31, 2001 and 2000, and repurchased
2,483,500 shares for $37 million at an average price of $14.96 per share during
the year ended December 31, 1999. At December 31, 2001, there remained 1,000,000
shares available under the authorization for repurchase. The repurchased shares
have been returned to the Company's authorized but unissued shares of Common
Stock.

COMMON STOCK ISSUANCES

In July, August and October 2001, the Company completed three secondary
offerings of 1,092,500 shares, 1,150,000 shares, and 1,322,500 shares of common
stock for net proceeds of $23.9 million, $25.9 million, and $30.4 million,
respectively. In addition to the secondary offerings, the Company also issued
shares of common stock through its Dividend Reinvestment and Stock Purchase Plan
for net proceeds of $5.3 million during 2001.


NOTE 11. COMMITMENTS AND CONTINGENCIES

At December 31, 2001, the Company had entered into commitments to purchase $1.2
million of residential credit enhancement securities, and $12.4 million of other
securities for settlement during January 2002. At December 31, 2001, the Company
had committed to fund an additional $3.8 million on its commercial mortgage
loans to existing borrowers, provided the borrowers meet certain conditions.

At December 31, 2001, the Company is obligated under non-cancelable operating
leases with expiration dates through 2006. The total future minimum lease
payments under these non-cancelable leases are $2.6 million and are expected to
be recognized as follows: 2002 - $0.7 million; 2003 - $0.6 million; 2004 - $0.6
million; 2005 - $0.5 million; 2006 - $0.2 million.

NOTE 12. SUBSEQUENT EVENTS

In February 2002, the Company completed a secondary offering of 1,725,000 shares
of common stock for net proceeds of $40.3 million to fund the expansion of its
real estate finance business.


                                      F-21



NOTE 13. QUARTERLY FINANCIAL DATA - UNAUDITED

Selected quarterly financial data follows:




(IN THOUSANDS, EXCEPT SHARE DATA)                                                    THREE MONTHS ENDED
                                                                     ----------------------------------------------------
                                                                      DECEMBER 31  SEPTEMBER 30    JUNE 30     MARCH 31
                                                                     ------------- ------------- ----------- ------------
                                                                                                 

2001
Operating results:
     Interest income                                                     $ 31,277      $ 33,172    $ 38,453     $ 41,637
     Interest expense                                                     (18,091)      (21,555)    (27,010)     (31,413)
     Net interest income                                                   13,186        11,617      11,443       10,224
     Net income available to common stockholders                            8,955         8,065       6,463        6,680
Per share data:
     Net income - diluted                                                   $0.69         $0.75       $0.70        $0.74
     Dividends declared per common share                                    $0.60         $0.57       $0.55        $0.50
     Special dividends declared per common share                            $0.15         $0.18          --           --
     Dividends declared per preferred share                              $  0.755      $  0.755    $  0.755     $  0.755

2000
Operating results:
     Interest income                                                     $ 41,755       $41,679     $43,008      $42,819
     Interest expense                                                     (33,845)      (34,694)    (35,133)     (34,931)
     Net interest income                                                    7,910         6,985       7,875        7,888
     Net income available to common stockholders                            4,963         4,878       3,086        3,283
Per share data:
     Net income - diluted                                                $   0.55      $   0.55    $   0.35     $   0.37
     Dividends declared per common share                                 $   0.44      $   0.42    $   0.40     $   0.35
     Special dividends declared per common share                               --            --          --           --
     Dividends declared per preferred share                              $  0.755      $  0.755    $  0.755     $  0.755



                                      F-22


[PRICEWATERHOUSECOOPERS LOGO]

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and Stockholders of
Redwood Trust, Inc.:


In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, stockholders' equity and cash flows
present fairly, in all material respects, the financial position of Redwood
Trust, Inc. (the Company) at December 31, 2001 and 2000 and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 2001, in conformity with accounting principles generally accepted
in the United States of America. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with auditing standards generally
accepted in the United States of America which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for our opinion.

In January 2001, the Company adopted the provisions of Emerging Issues Task
Force ("EITF") 99-20, Recognition of Interest Income and Impairment on Purchased
and Retained Beneficial Interests in Securitized Financial Assets. This change
is discussed in Note 2 of the Notes to Consolidated Financial Statements.


/s/ PricewaterhouseCoopers LLP

San Francisco, California
February 26, 2002


                                      F-23

                                 EXHIBIT INDEX

Exhibit
Number                                  Exhibit
- -------                                 -------

3.1      Articles of Amendment and Restatement of the Registrant (a)

3.1.1    Certified Certificate of Amendment of the Charter of Registrant (k)

3.2      Articles Supplementary of the Registrant (a)

3.3      Amended and Restated Bylaws of the Registrant (b)

3.3.1    Amended and Restated Bylaws, amended December 13, 1996 (g)

3.3.2    Amended and Restated Bylaws, amended March 15, 2001 (p)

3.3.3    Amended and Restated Bylaws, amended January 24, 2002

3.4      Articles Supplementary of the Registrant, dated August 14, 1995 (d)

3.4.1    Articles Supplementary of the Registrant relating to the Class B 9.74%
         Cumulative Convertible Preferred Stock, filed August 9, 1996 (f)

4.2      Specimen Common Stock Certificate (a)

4.3      Specimen Class B 9.74% Cumulative Convertible Preferred Stock
         Certificate (f)

4.4      In May 1999, the Bonds issued pursuant to the Indenture, dated as of
         June 1, 1997, between Sequoia Mortgage Trust 1 and First Union National
         Bank, as Trustee, were redeemed, restructured, and contributed to
         Sequoia Mortgage Trust 1A, interests in which were then privately
         placed with investors (i)

4.4.1    Indenture dated as of October 1, 1997 between Sequoia Mortgage Trust 2
         (a wholly-owned, consolidated subsidiary of the Registrant) and Norwest
         Bank Minnesota, N.A., as Trustee (j)

4.4.2    Sequoia Mortgage Trust 1A Trust Agreement, dated as of May 4, 1999
         between Sequoia Mortgage Trust 1 and First Union National Bank (l)

4.4.3    Indenture dated as of October 1, 2001 between Sequoia Mortgage Trust 5
         (a wholly-owned consolidated subsidiary of the Registrant) and Bankers
         Trust Company of California, N.A., as Trustee (q)

9.1      Voting Agreement, dated March 10, 2000 (p)

10.1     [Reserved]

10.2     [Reserved]

10.3     [Reserved]

10.4     Founders Rights Agreement, dated August 19, 1994, between the
         Registrant and the original holders of Common Stock of the Registrant
         (a)

10.5     Form of Reverse Repurchase Agreement for use with Agency Certificates,
         Privately-Issued Certificates and Privately-Issued CMOs (a)

10.5.1   Form of Reverse Repurchase Agreement for use with Mortgage Loans (d)

10.6.1   [Reserved]

10.7     [Reserved]

10.8     Forms of Interest Rate Cap Agreements (a)

10.9     [Reserved]

10.9.2   [Reserved]

10.9.3   Custodian Agreement (U.S. Custody), dated December 1, 2000, between the
         Registrant and Bankers Trust Company (p)

10.10    Employment Agreement, dated August 19, 1994, between the Registrant and
         George E. Bull (a)

10.11    Employment Agreement, dated August 19, 1994, between the Registrant and
         Douglas B. Hansen (a)

10.12    [Reserved]

10.13    [Reserved]

10.13.1  Employment Agreement, dated March 13, 2000, between the Registrant and
         Harold F. Zagunis (n)

10.13.2  Employment Agreement, dated March 23, 2001, between the Registrant and
         Andrew I. Sirkis (p)

10.13.3  Employment Agreement, dated April 20, 2000, between the Registrant and
         Brett D. Nicholas (p)

10.14    1994 Amended and Restated Executive and Non-Employee Director Stock
         Option Plan (c)

10.14.1  1994 Amended and Restated Executive and Non-Employee Director Stock
         Option Plan, amended March 6, 1996 (d)

10.14.2  Amended and Restated 1994 Executive and Non-Employee Director Stock
         Option Plan, amended December 13, 1996 (h)

10.14.3  Amended and Restated Executive and Non-Employee Director Stock Option
         Plan, amended March 4, 1999 (o)

10.14.4  Amended and Restated Executive and Non-Employee Director Stock Option
         Plan, amended January 18, 2001 (p)

10.27    [Reserved]

10.29    [Reserved]

10.29.1  Form of Dividend Reinvestment and Stock Purchase Plan (g)

10.30    [Reserved]

10.30.1  [Reserved]

10.31    RWT Holdings, Inc. Series A Preferred Stock Purchase Agreement, dated
         March 1, 1998 (m)

10.32    Administrative Personnel and Facilities Agreement dated as of April 1,
         1998, between Redwood Trust, Inc. and RWT Holdings, Inc. (m)

10.32.1  First Amendment to Administrative Personnel and Facilities Agreement
         dated as of April 1, 1998, between Redwood Trust, Inc. and RWT
         Holdings, Inc. (m)

10.33    Lending and Credit Support Agreement dated as of April 1, 1998, between
         RWT Holdings, Inc., Redwood Residential Funding, Inc., Redwood
         Commercial Funding, Inc., and Redwood Financial Services, Inc., and
         Redwood Trust, Inc. (m)

10.34    Form of Master Forward Commitment Agreements for RWT Holdings, Inc.,
         Residential Redwood Funding, Inc., Redwood Commercial Funding, Inc. and
         Redwood Financial Services, Inc. (m)

11.1     Statement re: Computation of Per Share Earnings

21       List of Subsidiaries

23       Consent of Accountants