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

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

FORM 10-K/A

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

For the fiscal year ended: December [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED: DECEMBER 31, 20032004 OR

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

For the transition period from [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934 FOR THE TRANSITION PERIOD FROM __________ toTO _________.

Commission File Number: 333-103634

COMMISSION FILE NUMBER: 333-115296-01 SEQUOIA RESIDENTIAL FUNDING, INC. (as Depositor under the Pooling and Servicing Agreement, dated April(AS DEPOSITOR UNDER THE POOLING AND SERVICING AGREEMENT, DATED MAY 1, 2003, providing for the issuance of the Sequoia Mortgage Trust 2003-2, Mortgage Pass-Through Certificates)

2004, PROVIDING FOR THE ISSUANCE OF THE SEQUOIA MORTGAGE TRUST 2004-5, MORTGAGE PASS-THROUGH CERTIFICATES) SEQUOIA RESIDENTIAL FUNDING, INC.

(Exact (Exact Name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation or organization)
35-2170972
(I.R.S. employer identification no.)
One Belvedere Place
Suite 330
Mill Valley, CA

(Address of principal executive offices)
94941
(Zip code)

DELAWARE 35-2170972 (State or other jurisdiction of (I.R.S. employer identification incorporation or organization) no.) ONE BELVEDERE PLACE SUITE 330 MILL VALLEY, CA 94941 (Address of principal executive offices) (Zip code) (415) 389-7373
(Registrant’s (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:Securities registered pursuant to Section 12(g) of the Act:
None
(Title of class)
None
(Title of class)

Securities registered pursuant Securities registered pursuant to Section 12(b) of the Act: to Section 12(g) of the Act: NONE NONE (Title of class) (Title of class) 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. Yesx [X] Noo

[ ] 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’sRegistrant'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.x

[X] Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yeso [ ] Nox

[X] State the aggregate market value of the voting stock held by non-affiliates of Registrant. The aggregate market value shall be computed by reference to the price at which the stock was sold, or the average bid and asked prices of such stock, as of the last business day of the Registrant’sRegistrant's most recently completed second fiscal quarter:

Not Applicable

NOT APPLICABLE Documents incorporated by reference:

Not Applicable


NOT APPLICABLE ================================================================================ SEQUOIA RESIDENTIAL FUNDING, INC.
SEQUOIA MORTGAGE TRUST 2003-2,2004-5, MORTGAGE PASS-THROUGH CERTIFICATES

INDEX

EXHIBITS..................................................................11
Page
3
3
3
3
3
3
3
3
3
3
3
3
4
4
4
4
4
5
5
5
5
8
9
10
10
EXHIBIT 99.4
EXHIBIT 99.5

2


PART I

ITEM 1 - BUSINESS

Not Applicable.

ITEM 2 - PROPERTIES

Sequoia Residential Funding, Inc. (the “Depositor”"Depositor") will furnish information regarding the Mortgaged Properties by reference to the Annual Compliance Certificates to be filed herein under Item 15.

ITEM 3 - LEGAL PROCEEDINGS

The Depositor is not aware of any material pending legal proceedings involving either the Mortgage Pass-Through Certificates, the Sequoia Mortgage 2003-22004-5 Trust (the “Trust)"Trust"); the Pooling and Servicing Agreement; the Trustee; the Depositor; the Seller; the Master Servicer or the Servicers which relates to the Trust.

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

No matter has been submitted to a vote of the holders of beneficial interests in the Trust through the solicitation of proxies or otherwise.

PART II

ITEM 5 - MARKET FOR REGISTRANT’SREGISTRANT'S COMMON STOCK, AND RELATED STOCKHOLDER MATTERS

AND ISSUER PURCHASES OF EQUITY SECURITIES To the best knowledge of the Depositor, there is no established public trading market for the Certificates.

The Certificates issued by the Trust are held by the Depository Trust Company (“DTC”("DTC") which in turn maintains records of holders of beneficial interests in the Certificates. Based on information obtained by the Trust from DTC, as of December 31, 2003,2004, there were twenty-seven (27)17 holders of the Class A-1 Certificates, seven (7)five (5) holders of the Class A-2 Certificates, two (2)five (5) holders of the Class M-1A-3 Certificates, one (1) holder of the Class X-1 Certificates, one (1) holder of the Class X-2 Certificates, one (1) holder of the Class X-B Certificates, four (4) holders of the Class B-1 Certificates, four (4) holders of the Class B-2 Certificates, and one (1) holder of the Class M-2B-3 Certificates.

ITEM 6 - SELECTED FINANCIAL DATA

Not Applicable.

ITEM 7 — MANAGEMENT’S- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Not Applicable.

ITEM 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not Applicable.

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

Not Applicable.

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

There were no changes of accountants or disagreements on accounting or financial disclosures between the Depositor and its accountants.

3


ITEM 9A - CONTROLS AND PROCEDURES

Not Applicable.

ITEM 9B - OTHER INFORMATION Not Applicable. PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Not Applicable.

ITEM 11 - EXECUTIVE COMPENSATION

Not Applicable.

ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The Depositor is a Delaware corporation and indirect wholly-owned subsidiary of Redwood Trust, Inc. The Trust is a grantor trust established under the Pooling and Servicing Agreement.

The following table sets forth (i) the name and addressidentification of each entity owning more than 5% of the outstanding principal amount of each class of the Pass-Through Certificates; (ii) the principal amount of each class of the Pass-Through Certificates owned by each and (iii) the percent that the principal amount of each class of the Pass-Through Certificates owned by such entity represents of the outstanding principal amount of such class of Pass-Through Certificates. The information set forth in the table for the Certificates is based upon information obtained by the Trust from DTC and represents ownership of beneficial interest in the Certificates held by DTC. The Depositor is not aware of any Schedules 13D or 13G filed with the Securities and Exchange Commission in respect of the Certificates.

Class CLASS A-1

         
Name and Address
 Principal Amount Owned
 Percentage of Outstanding Amount
Deutsche Bank Trust Company
Americas
648 Grassmere Park Road
Nashville, TN 37211
 $205,000,000   41.00%
JP Morgan Chase Bank
14201 Dallas Parkway
Dallas, TX 75254
 $94,065,000   18.81%
The Northern Trust Company
801 S. Canal C-IN, Suite 490
Chicago, IL 60607
 $111,900,000   22.38%

Class
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- BANK OF NY $160,430,000 29.01% ML SFKPG $134,000,000 24.23% US BANK NA $36,930,000 66.78% CGM/SAL BR $42,050,000 7.60% BNY/CDC-FP $40,050,000 7.24% MELLON TR $41,000,000 7.41% SSB&T CO $31,410,000 5.68%
CLASS A-2

         
Name and Address
 Principal Amount Owned
 Percentage of Outstanding Amount
Deutsche Bank Trust Company
Americas
648 Grassmere Park Road
Nashville, TN 37211
 $75,000,000   24.70%
Citibank, N.A.
3800 Citibank Center B3-15
Tampa, FL 33610
 $40,000,000   13.18%

Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- RBCCAPMKTS $30,000,000 16.14% JPMCBNA $18,500,000 9.95% SSB&T CO $78,500,000 42.23% NRTHRN TR $55,000,000 29.59%
4


         
Name and Address
 Principal Amount Owned
 Percentage of Outstanding Amount
JPMorgan Chase Bank
14201 Dallas Parkway
Dallas, TX 75254
 $17,500,000   5.76%
Mellon Trust of New England
525 William Penn Place
Pittsburg, PA 15259
 $70,000,000   23.06%
Merrill Lynch, Pierce,
Fenner and Smith
Safekeeping
4 Corporate Place
Piscataway, NJ 08854
 $68,600,000   22.59%
Wells Fargo Bank, N. A.
Issuer Services
c/o ADP Proxy Services
Edgewood, NY 11717
 $17,500,000   5.76%

Class M-1

         
Name and Address
 Principal Amount Owned
 Percentage of Outstanding Amount
Deutsche Bank Trust Company
Americas
648 Grassmere Park Road
Nashville, TN 37211
 $9,480,000   82.58%
Investors Bank & Trust Company
200 Clarendon St., 9th floor
Corporate Actions Unit/Top 57
Boston, MA 02116
 $2,000,000   17.42%

Class M-2

         
Name and Address
 Principal Amount Owned
 Percentage of Outstanding Amount
Wells Fargo Bank, N. A.
Issuer Services
c/o ADP Proxy Services
Edgewood, NY 11717
 $4,920,000   100.00%

CLASS A-3
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- BANK OF NY $40,800,000 54.40% SSB&T CO $7,075,000 9.43% JPMCBNA $23,400,000 31.12%
CLASS X-1
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- US BANK NA $260,867,000 100.00%
CLASS X-2
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- CITIBANK $260,867,000 100.00%
CLASS X-B
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- CITIBANK $23,373,000 100%
CLASS B-1
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- INVSTERS BK $3,000,000 20.02% WELLS BKNA $4,370,000 29.38% JPMC/RBS $5,000,000 33.62% JPMCBNA $2,504,000 16.84%
CLASS B-2
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- INVSTRS BK $2,740,000 32.23% WELLS BKNA $2,000,000 23.53% JPMCBNA $1,000,000 11.77% SSB&T CO $2,759,000 32.46%
CLASS B-3
Percentage of Outstanding Identification Principal Amount Owned Amount - -------------- ---------------------- ------------- WELLS BKNA $4,674,000 100%
5 ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None.

ITEM 14 PRINCIPAL ACCOUNTANT FEES AND SERVICES

Not Applicable.

PART IV

ITEM 15 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) The following documents are filed as part of this report: 1. Financial Statements: Not applicable. 2. Financial Statement Schedules: Not applicable. 3. Exhibits: Exhibit No. Description 31.1 Sarbanes-Oxley Certification. 99.1** Statement of Compliance of the Servicer pursuant to Section 7.04(a) of The Master Servicing Agreement between RWT Holdings, Inc. ("RWT") and Morgan Stanley Dean Witter Credit Corporation, dated August 1, 2002, as modified by the related Acknowledgements (the "RWT/Morgan Servicing Agreement"). 99.2** Report of Independent Accountant pursuant to Section 7.04(b) of the RWT/Morgan Servicing Agreement. 99.3 Statement of Compliance of the Servicer pursuant to Section 6.04 of The Mortgage Loan Flow Purchase, Sale and Servicing Agreement, dated as of August 1, 2002, between RWT and GreenPoint Mortgage Funding, Inc., as modified by the related Acknowledgements (the "RWT/GreenPoint Servicing Agreement"). 99.4 Report of Independent Account pursuant to Section 6.05 of the RWT/GreenPoint Servicing Agreement. 99.5 Statement of Compliance of the Servicer pursuant to Section 7.04 of The Mortgage Loan Flow Purchase, Sale & Servicing Agreement among RWT, Cendant Mortgage Corporation ("Cendant") and Bishop's Gate Residential Mortgage Trust (formerly known as Cendant Residential Mortgage Trust), as Sellers, and Cendant, as Servicer, dated August 1, 2002, as modified by the related Acknowledgements (the "RWT/Cendant Servicing Agreement"). 99.6 Report of Independent Accountant pursuant to Section 7.05 of the RWT/Cendant Servicing Agreement. 6 99.7*** Statement of Compliance of the Servicer pursuant to Section 11.20 of the Flow Mortgage Loan Sale and Servicing Agreement, dated as of April 1, 2003, between RWT and Bank of America, N.A., as modified by the related Acknowledgements (the "RWT/Bank of America Servicing Agreement"). 99.8*** Report of Independent Accountant pursuant to Section 11.21 of the RWT/Bank of America Servicing Agreement. 99.9* Statement of Compliance of the Servicer pursuant to Section 6.04 of the Loan Servicing Agreement, dated as of February 1, 2004 between RWT and GMAC Mortgage Corporation, as modified by the related Acknowledgements (the "RWT/GMAC Servicing Agreement"). 99.10* Report of Independent Accountant pursuant to Section 6.05 of the RWT/GMAC Servicing Agreement. 99.11**** Statement of Compliance of the Servicer pursuant to Section 5.04 of the Mortgage Loan Purchase and Servicing Agreement, dated as of April 1, 1998, between RWT and Countrywide Home Loans, Inc., as amended by the Amendment Number One to such agreement, dated February 27, 2004, as modified by the related Acknowledgements (the "RWT/Countrywide Servicing Agreement"). 99.12**** Report of Independent Accountant pursuant to Section 5.05 of the RWT/Countrywide Servicing Agreement. (b) Reports on Form 8-K field during the last quarter of the period covered by this report.
(a)The following documents are filed as part of this report:

1.Financial Statements:
Not applicable.

5


2.Financial Statement Schedules:
Not applicable.
3.Exhibits:

Exhibit No.
Description
99.1*Statement of Compliance of the Servicer pursuant to Section 7.04(a) of The Master Servicing Agreement between RWT Holdings, Inc. (“RWT”) and Morgan Stanley Dean Witter Credit Corporation, dated August 1, 2002, as modified by the related Acknowledgements (the “RWT/Morgan Servicing Agreement”).
99.2*Report of Independent Accountant pursuant to Section 7.04(b) of the RWT/Morgan Servicing Agreement.
99.3*Statement of Compliance of the Servicer pursuant to Section 6.04 of The Mortgage Loan Flow Purchase, Sale and Servicing Agreement, dated as of August 1, 2002, between RWT and GreenPoint Mortgage Funding, Inc., as modified by the related Acknowledgements (the “RWT/GreenPoint Servicing Agreement”).
99.4Report of Independent Account pursuant to Section 6.05 of the RWT/GreenPoint Servicing Agreement.
99.5Statement of Compliance of the Servicer pursuant to Section 7.04 of The Mortgage Loan Flow Purchase, Sale & Servicing Agreement among RWT, Cendant Mortgage Corporation (“Cendant”) and Bishop’s Gate Residential Mortgage Trust (formerly known as Cendant Residential Mortgage Trust), as Sellers, and Cendant, as Servicer, dated August 1, 2002, as modified by the related Acknowledgements (the “RWT/Cendant Servicing Agreement”).
99.6*Report of Independent Accountant pursuant to Section 7.05 of the RWT/Cendant Servicing Agreement.

(b)Reports on Form 8-K field during the last quarter of the period covered by this report.

DATE OF REPORTS ON FORM 8-K
ITEMS REPORTED/FINANCIAL STATEMENTS FILED
April 15, 2003 - --------------------------- ----------------------------------------- May 17, 2004 Report filing Collateral Term Sheet
April 17, 2003 May 27, 2004 Report filing Computational Materials
May 12, 2003 June 11, 2004 Report filing the Pooling and Servicing Agreement and the Tax Opinion
June 2, 2003Report filing the Description of Subsequent Collateral and the Tax Opinion for the Subsequent Closing
June 11, 2003Trustee’s Monthly Report for the May Distribution to Certificateholders
July 7, 2003Trustee’s2004 Trustee's Monthly Report for the June Distribution to Certificateholders

6


August 15, 2003Trustee’s2, 2004 Trustee's Monthly Report for the July Distribution to Certificateholders
September 12, 2003Trustee’s3, 2004 Trustee's Monthly Report for the August Distribution to Certificateholders
October 8, 2003Trustee’s6, 2004 Trustee's Monthly Report for the September Distribution to Certificateholders
November 7, 2003Trustee’s5, 2004 Trustee's Monthly Report for the October Distribution to Certificateholders
December 10, 2003Trustee’s3, 2004 Trustee's Monthly Report for the November Distribution to Certificateholders


December Distribution to Certificateholders
*Previously filed by January 5, 2005 Trustee's Monthly Report for the Registrant with the SEC on Form 10-K/A dated March 30, 2004.

- -------------- * The document is not due to be delivered until March 31, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. ** The document is not due to be delivered until April 1, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. *** The document is not due to be delivered until April 15, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. **** The document is not due to be delivered until May 31, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. 7


SIGNATURES

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

SEQUOIA MORTGAGE FUNDING, INC.
By:/s/ Harold F. Zagunis

Name:Harold F. Zagunis
Title:Chief Financial Officer, Treasurer and Secretary
Date: June 16, 2004.

SEQUOIA RESIDENTIAL FUNDING, INC. By: /s/ Harold F. Zagunis ------------------------------------- Name: Harold F. Zagunis Title: Chief Financial Officer and Secretary Date: March 31, 2005. 8


CERTIFICATION

I, Harold F. Zagunis, Chief Financial Officer Treasurer and Secretary of Sequoia Residential Funding, Inc., a Delaware corporation, hereby certify that:

1. I have reviewed this annual report on Form 10-K/A,10-K, and all reports on Form 8-K containing distribution or servicing reports filed in respect of the Certificates for periods included in the year covered by this annual report, of Sequoia Residential Funding, Inc.;

2. Based on my knowledge, the information in these reports, taken as a whole, does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading as of the last day of the period covered by this annual report;

3. Based on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer under the pooling and servicing agreement, for inclusion in these reports is included in these reports;

4. Based on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the trustee in accordance with the terms of the pooling and servicing agreement, and except as disclosed in the reports, the servicer has fulfilled its obligations under the servicing agreement; and

5. The reports disclose all significant deficiencies relating to the servicer’sservicer's compliance with the minimum servicing standards based upon the report provided by an independent public accountant, after conducting a review in compliance with the Uniform Attestation Program for Mortgage Bankers or similar procedure, as set forth in the pooling and servicing agreement, that is included in these reports.

In giving the certifications above, I have reasonably relied on information provided to me by the following unaffiliated parties: Morgan Stanley Dean Witter Credit Corporation, as Servicer, GreenPoint Mortgage Funding, Inc., as Servicer, and Cendant Mortgage Corporation, as Servicer, Bank of America, N.A., as Servicer, GMAC Mortgage Corporation, as Servicer, and Countrywide Home Loans, Inc., as Servicer.

Date: June 16, 2004
/s/ Harold F. Zagunis

Signature
Name: Harold F. Zagunis
Title: Chief Financial Officer, Treasurer and Secretary

Date: March 31, 2005 /s/ Harold F. Zagunis - ------------------------------------ Signature Name: Harold F. Zagunis Title: Chief Financial Officer and Secretary 9


SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH REPORTS FILED PURSUANT TO SECTION 15(d) OF THE ACT BY REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT.

No annual report, proxy statement, proxy materials or otherwise were sent to Certificateholders.

INDEX TO EXHIBITS
Item 15(C)

Exhibit No.
Description
99.1*Statement of Compliance of the Servicer pursuant to Section 7.04(a) of The Master Servicing Agreement between RWT Holdings, Inc. (“RWT”) and Morgan Stanley Dean Witter Credit Corporation, dated August 1, 2002, as modified by the related Acknowledgements (the “RWT/ Morgan Servicing Agreement”).
99.2*Report of Independent Accountant pursuant to Section 7.04(b) of the RWT/Morgan Servicing Agreement.
99.3*Statement of Compliance of the Servicer pursuant to Section 6.04 of The Mortgage Loan Flow Purchase, Sale and Servicing Agreement, dated as of August 1, 2002, between RWT and GreenPoint Mortgage Funding, Inc., as modified by the related Acknowledgements (the “RWT/GreenPoint Servicing Agreement”).
99.4Report of Independent Account pursuant to Section 6.05 of RWT/GreenPoint Servicing Agreement.
99.5Statement of Compliance of the Servicer pursuant to Section 7.04 of The Mortgage Loan Flow Purchase, Sale & Servicing Agreement among RWT, Cendant Mortgage Corporation (“Cendant”) and Bishop’s Gate Residential Mortgage Trust (formerly known as Cendant Residential Mortgage Trust), as Sellers, and Cendant, as Servicer, dated August 1, 2002, as modified by the related Acknowledgements (the “RWT/Cendant Servicing Agreement”).
99.6*Report of Independent Accountant pursuant to Section 7.05 of the RWT/Cendant Servicing Agreement.


*Previously filed by the Registrant with the SEC on Form 10-K/A dated March 30, 2004.

Exhibit No. Description 31.1 Sarbanes-Oxley Certification. 99.1** Statement of Compliance of the Servicer pursuant to Section 7.04(a) of The Master Servicing Agreement between RWT Holdings, Inc. ("RWT") and Morgan Stanley Dean Witter Credit Corporation, dated August 1, 2002, as modified by the related Acknowledgements (the "RWT/ Morgan Servicing Agreement"). 99.2** Report of Independent Accountant pursuant to Section 7.04(b) of the RWT/Morgan Servicing Agreement. 99.3 Statement of Compliance of the Servicer pursuant to Section 6.04 of The Mortgage Loan Flow Purchase, Sale and Servicing Agreement, dated as of August 1, 2002, between RWT and GreenPoint Mortgage Funding, Inc., as modified by the related Acknowledgements (the "RWT/GreenPoint Servicing Agreement"). 99.4 Report of Independent Account pursuant to Section 6.05 of RWT/GreenPoint Servicing Agreement. 99.5 Statement of Compliance of the Servicer pursuant to Section 7.04 of The Mortgage Loan Flow Purchase, Sale & Servicing Agreement among RWT, Cendant Mortgage Corporation ("Cendant") and Bishop's Gate Residential Mortgage Trust (formerly known as Cendant Residential Mortgage Trust), as Sellers, and Cendant, as Servicer, dated August 1, 2002, as modified by the related Acknowledgements (the "RWT/Cendant Servicing Agreement"). 99.6 Report of Independent Accountant pursuant to Section 7.05 of the RWT/Cendant Servicing Agreement. 99.7*** Statement of Compliance of the Servicer pursuant to Section 11.20 of the Flow Mortgage Loan Sale and Servicing Agreement, dated as of April 1, 2003, between RWT and Bank of America, N.A., as modified by the related Acknowledgements (the "RWT/Bank of America Servicing Agreement"). 99.8*** Report of Independent Accountant pursuant to Section 11.21 of the RWT/Bank of America Servicing Agreement. 99.9* Statement of Compliance of the Servicer pursuant to Section 6.04 of the Loan Servicing Agreement, dated as of February 1, 2004, between RWT and GMAC Mortgage Corporation, as modified by the related Acknowledgements (the "RWT/GMAC Servicing Agreement"). 10

99.10* Report of Independent Accountant pursuant to Section 6.05 of the RWT/GMAC Servicing Agreement. 99.11**** Statement of Compliance of the Servicer pursuant to Section 5.04 of the Mortgage Loan Purchase and Servicing Agreement, dated as of April 1, 1998, between RWT and Countrywide Home Loans, Inc., as amended by the Amendment Number One to such agreement, dated February 27, 2004, as modified by the related Acknowledgements (the "RWT/Countrywide Servicing Agreement"). 99.12**** Report of Independent Accountant pursuant to Section 5.05 of the RWT/Countrywide Servicing Agreement. - -------------- * The document is not due to be delivered until March 31, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. ** The document is not due to be delivered until April 1, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. *** The document is not due to be delivered until April 15, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. **** The document is not due to be delivered until May 31, 2005. Such document will be filed with the Securities and Exchange Commission by amendment upon receipt by the Registrant. 11