UNITED STATES
                        SECURITIES & EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q

                   Quarterly Report Under Section 13 or 15 (d)
                     of the Securities Exchange Act of 1934

    For Quarterly Period Ended                    September 30, 2002
    ---------------------------------------------------------------------------
    Commission file number                             333-41410
    ---------------------------------------------------------------------------

        REDWOOD MORTGAGE INVESTORS VIII, a California Limited Partnership
    ----------------------------------------------------------------------------
             (exact name of registrant as specified in its charter)

           CALIFORNIA                                              94-3158788
    ----------------------------------------------------------------------------
    (State or other jurisdiction of                          I.R.S. Employer
    incorporation or organization)                          Identification No.

              900 Veterans Blvd., Suite 500, Redwood City, CA 94063
    ----------------------------------------------------------------------------
                     (address of principal executive office)

                                 (650) 365-5341
    ----------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                               NOT APPLICABLE
- ----------------------------------------------------------------------------
(Former  name,  former  address and former  fiscal year,  if changed  since last
report.)

     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  reports),  and (2) has been  subject to such
filing requirements for the past 90 days.

     YES         XX                               NO
         ------------------                          --------------------

     APPLICABLE ONLY TO ISSUERS  INVOLVED IN BANKRUPTCY  PROCEEDINGS  DURING THE
PRECEDING FIVE YEARS:

     Indicate by check mark whether the  registrant  has filed all documents and
reports  required  to be filed by  Sections  12, 13 or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

    YES                       NO                    NOT APPLICABLE          XX
         ----------              ------------                        -----------

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

     Indicate the number of shares  outstanding of each of the issuer's class of
common stock, as of the latest date.

                                 NOT APPLICABLE






                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                                 BALANCE SHEETS
         SEPTEMBER 30, 2002 (unaudited) and DECEMBER 31, 2001 (audited)

                                     ASSETS

                                                                                          

                                                                         September 30,          December 31,
                                                                             2002                   2001
                                                                        ----------------       ---------------
                                                                          (unaudited)            (audited)

Cash and cash equivalents                                                   $ 2,812,092            $1,916,578
                                                                        ----------------       ---------------

Loans
   Loans secured by deeds of trust, held to maturity                         90,858,944            82,789,833
   Loans, unsecured                                                                   0                 3,967
                                                                        ----------------       ---------------
                                                                             90,858,944            82,793,800
   Less allowance for loan losses                                           (2,665,476)           (2,247,191)
                                                                        ----------------       ---------------
       Net loans                                                             88,193,468            80,546,609
                                                                        ----------------       ---------------

Interest and other receivables
   Accrued interest and late fees                                             3,351,251             3,236,721
   Advances on loans                                                            289,027               194,655
                                                                        ----------------       ---------------
                                                                              3,640,278             3,431,376
                                                                        ----------------       ---------------

Real estate owned, held for sale                                              2,249,595                     0

Investment in limited liability corporation, at fair value                    3,911,909                     0

Prepaid loan fees                                                                21,875                 6,123
                                                                        ----------------       ---------------

       Total assets                                                        $100,829,217           $85,900,686
                                                                        ================       ===============


                        LIABILITIES AND PARTNERS' CAPITAL

                                                                                             

Liabilities
  Accounts payable                                                           $  240,377             $  73,889
  Note payable - bank line of credit                                         18,250,000            11,400,000
                                                                        ----------------       ---------------

       Total liabilities                                                     18,490,377            11,473,889
                                                                        ----------------       ---------------

Investors in applicant status                                                         0               672,617
                                                                        ----------------       ---------------

Partners' capital:
  Limited partners' capital, subject to redemption net of
    unallocated syndication costs of $476,225 and $399,249
    for 2002 and 2001, respectively and formation loan receivable
    receivable of $4,078,874 and $4,126,430 for 2002 and 2001,
    Respectively                                                             82,268,432            73,688,241

  General partners' capital, net of unallocated syndication costs
    of $4,811 and $4,033 for 2002 and 2001, respectively                         70,408                65,939
                                                                        ----------------       ---------------

       Total partners' capital                                               82,338,840            73,754,180
                                                                        ----------------       ---------------

       Total liabilities and partners' capital                             $100,829,217           $85,900,686
                                                                        ================       ===============


The accompanying notes are an integral part of the financial statements.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                              STATEMENTS OF INCOME
   FOR THE NINE AND THREE MONTHS ENDED SEPTEMBER 30, 2002 and 2001 (unaudited)


                                                                                                   

                                                       NINE MONTHS ENDED                     THREE MONTHS ENDED
                                                         SEPTEMBER 30,                         SEPTEMBER 30,
                                               ----------------------------------- ---------------------------------------

                                                    2002                2001               2002                2001
                                               ----------------    ---------------    ----------------    ---------------
                                                 (unaudited)        (unaudited)         (unaudited)        (unaudited)
Revenues
  Interest on loans                                 $8,251,832         $6,586,982          $3,159,045         $2,256,402
  Interest - interest bearing accounts                     377              7,234                   1              2,085
  Late charges                                          23,780             10,950               4,070              5,502

  Other                                                  5,633              5,427               1,971                550
                                               ----------------    ---------------    ----------------    ---------------
                                                     8,281,622          6,610,593           3,165,087          2,264,539
                                               ----------------    ---------------    ----------------    ---------------

Expenses
  Mortgage servicing fees                              662,142            422,658             197,940            130,570
  Interest on note payable - bank                      400,688            838,669             176,966            200,828
  Amortization of loan origination fees                  9,249             10,156               3,125              3,385
  Provision for losses on loans and real
     estate acquired through foreclosure               933,644            588,260             528,259            225,514
  Brokerage fees                                       240,376                  0             240,376                  0
  Asset management fees                                237,192            110,048              81,563             44,598
  Clerical costs through
     Redwood Mortgage Corp.                            198,212            177,929              66,751             61,584
  Professional services                                 59,587              9,867               7,815              2,051
  Printing, supplies and postage                        21,814             21,513               6,312              7,083
  Other                                                 11,973              9,565               1,515                 20
                                               ----------------    ---------------    ----------------    ---------------
                                                     2,774,877          2,188,665           1,310,622            675,633
                                               ----------------    ---------------    ----------------    ---------------

Other income (expense)
  Interest credited to partners
      in applicant status                                (866)              (565)                 (0)              (270)
                                               ----------------    ---------------    ----------------    ---------------

Net income                                          $5,505,879         $4,421,363          $1,854,465         $1,588,636
                                               ================    ===============    ================    ===============

  Net income:  general partners (1%)                  $ 55,059           $ 44,213            $ 18,545           $ 15,886
                           limited partners          5,450,820          4,377,150           1,835,920          1,572,750
(99%)
                                               ----------------    ---------------    ----------------    ---------------
Total - net income                                  $5,505,879         $4,421,363          $1,854,465         $1,588,636
                                               ================    ===============    ================    ===============

Net income per $1,000 invested by
     limited partners for entire period

- -where income is reinvested
     and compounded                                     $64.82             $67.07              $21.45             $21.74
                                               ================    ===============    ================    ===============

- -where partner receives income
     In monthly distributions                           $63.03             $65.15              $20.93             $21.59
                                               ================    ===============    ================    ===============


The accompanying notes are an integral part of the financial statements.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                   STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 (unaudited)

                                                                                                           

                                                                                    PARTNERS' CAPITAL
                                                        --------------------------------------------------------------------------
                                                                                LIMITED PARTNERS' CAPITAL
                                                        --------------------------------------------------------------------------
                                                            Capital
                                       Partners In          Account          Unallocated          Formation
                                        Applicant           Limited          Syndication             Loan
                                          Status           Partners             Costs             Receivable              Total
                                       -------------    ----------------    ---------------     ---------------     --------------
Balances at December 31, 2001             $ 672,617        $ 78,213,920         $(399,249)        $(4,126,430)        $73,688,241
Contributions on application              5,252,513                   -                  -                   -                  -
Formation loan increases                          -                   -                  -           (378,268)          (378,268)
Formation loan payments                           -                   -                  -             412,105            412,105
Interest credited to partners
        in applicant status                     866                   -                  -                   -                  -
Upon admission to Partnership:
    Interest withdrawn                        (384)                   -                  -                   -                  -
    Transfers to partners' capital      (5,925,612)           5,920,365                  -                   -          5,920,365
Net income                                        -           5,450,820                  -                   -          5,450,820
Syndication costs incurred                        -                   -          (200,146)                   -          (200,146)
Allocation of syndication costs                   -           (118,800)            118,800                   -                  -
Partners' withdrawals                             -         (2,624,641)                  -                   -        (2,624,641)
Early withdrawal penalties                        -            (18,133)              4,370              13,719               (44)
                                       -------------    ----------------    ---------------     ---------------     --------------
Balances at September 30, 2002               $    0        $ 86,823,531         $(476,225)        $(4,078,874)        $82,268,432
                                       =============    ================    ===============     ===============     ==============


The accompanying notes are an integral part of the financial statements


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                   STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
            FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 (unaudited)

                                                                                     

                                                          PARTNERS' CAPITAL
                                         ----------------------------------------------------
                                                      GENERAL PARTNERS' CAPITAL
                                         ----------------------------------------------------
                                            Capital
                                            Account          Unallocated
                                            General          Syndication                         Total Partners'
                                           Partners             Costs             Total              Capital
                                         --------------     --------------    ---------------    -----------------
Balances at December 31, 2001                 $ 69,972           $(4,033)           $ 65,939          $73,754,180
Contributions on application                         -                  -                  -                    -
Formation loan increases                             -                  -                  -            (378,268)
Formation loan payments                              -                  -                  -              412,105
Interest credited to partners in
  applicant status                                   -                  -                  -                    -
Upon admission to Partnership:
    Interest withdrawn                               -                  -                  -                    -
    Transfers to partners' capital               5,247                  -              5,247            5,925,612
Net income                                      55,059                  -             55,059            5,505,879
Syndication costs incurred                           -            (2,022)            (2,022)            (202,168)
Allocation of syndication costs                (1,200)              1,200                  -                    -
Partners' withdrawals                         (53,859)                  -           (53,859)          (2,678,500)
Early withdrawal penalties                           -                 44                 44                    -
                                         --------------     --------------    ---------------    -----------------
Balances at September 30, 2002                $ 75,219          $ (4,811)            $70,408          $82,338,840
                                         ==============     ==============    ===============    =================


The accompanying notes are an integral part of the financial statements


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                            STATEMENTS OF CASH FLOWS
        FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 AND 2001 (unaudited)

                                                                                           

                                                                             2002                 2001
                                                                        ----------------     ---------------
Cash flows from operating activities
   Net income                                                                $5,505,879          $4,421,363
   Adjustments to reconcile net income to net cash provided
     by operating activities
     Provision for losses on loans and real estate acquired
        through foreclosure                                                     933,644             588,260

        Change in operating assets and liabilities
         Accrued interest and advances, less transfers to
             allowance for loan losses                                        (281,657)         (1,296,858)
         Deferred interest                                                            -            (82,253)

         Prepaid loan fees                                                     (15,752)               3,907
         Accounts payable                                                       166,488            (30,000)
                                                                        ----------------     ---------------
Net cash provided by operating activities                                     6,308,602           3,604,419
                                                                        ----------------     ---------------

Cash flows from investing activities
     Loans made                                                            (37,755,822)        (39,713,679)
     Principal collected on loans                                            23,761,809          30,904,966

     Payments for purchases of real estate                                    (379,580)             (4,515)
     Investment in LLC                                                        (295,659)                   0
                                                                        ----------------     ---------------

Net cash used in investing activities                                      (14,669,252)         (8,813,228)
                                                                        ----------------     ---------------

Cash flows from financing activities
   Borrowings (repayments) on line of credit, net                             6,850,000         (5,375,000)
   Contributions by partner applicants                                        5,252,513          15,157,435
   Interest credited to partners in applicant status                                866                 565
   Interest withdrawn by partners in applicant status                             (384)               (254)
   Partners' withdrawals                                                    (2,678,500)         (2,447,966)
   Syndication costs incurred                                                 (202,168)           (181,397)
   Formation loan lending                                                     (378,268)         (1,122,355)
   Formation loan collections                                                   412,105             229,579
                                                                        ----------------     ---------------
Net cash provided by financing activities                                     9,256,164           6,260,607
                                                                        ----------------     ---------------

Net increase (decrease) in cash and cash equivalents                            895,514           1,051,798

Cash and cash equivalents - beginning of year                                 1,916,578           1,459,725
                                                                        ----------------     ---------------

Cash and cash equivalents - end of period                                    $2,812,092          $2,511,523
                                                                        ================     ===============

Cash paid for interest                                                        $ 400,688           $ 838,669
                                                                        ================     ===============


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


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 1 - ORGANIZATION AND GENERAL

     Redwood  Mortgage  Investors VIII, a California  limited  partnership  (the
"Partnership"),   was  organized  in  1993  of  which  Michael  R.  Burwell,  an
individual,  and Gymno  Corporation and Redwood Mortgage Corp.,  both California
Corporations,  are the general partners. The Partnership was organized to engage
in business as a mortgage lender for the primary purpose of making loans secured
by Deeds of Trust on  California  real  estate.  Loans  are being  arranged  and
serviced by Redwood Mortgage Corp., a general partner. At December 31, 2001, the
Partnership was in its third offering stage, wherein contributed capital totaled
$69,003,330.  As of June 30, 2002, the third offering closed and the contributed
capital  totaled  $74,923,213 in limited  partner  contributions  of an approved
aggregate  offerings of $75,000,000.  As of September 30, 2002, and December 31,
2001, $0 and $672,617,  respectively,  remained in applicant  status,  and total
Units sold were in the aggregate of $74,923,213 and $69,675,947, respectively.

     A minimum of  $250,000  and a maximum of  $15,000,000  in Units,  at $1 per
Unit, were initially  offered  through  qualified  broker-dealers.  This initial
offering was closed in October 1996. In December 1996, the Partnership commenced
a second  offering of an  additional  $30,000,000  in Units.  This  offering was
closed on August 30, 2000 and on August 31, 2000,  the  Partnership  commenced a
third  offering  for an  additional  $30,000,000  in Units,  which was closed in
April,  2002. As loans are identified,  partners are transferred  from applicant
status to admitted  partners  participating  in loan  operations.  Each  month's
income is  distributed  to  partners  based  upon their  proportionate  share of
partner's  capital.  Some partners have elected to withdraw income on a monthly,
quarterly or annual basis.

A. Sales Commissions - Formation Loan

     Sales  commissions  are not paid  directly  by the  Partnership  out of the
offering proceeds. Instead, the Partnership loans to Redwood Mortgage Corp., one
of the  general  partners,  amounts  to pay all sales  commissions  and  amounts
payable in connection with unsolicited  orders.  This loan is referred to as the
"Formation Loan." It is unsecured and non-interest bearing.

     The Formation  Loan relating to the initial  $15,000,000  offering  totaled
$1,074,840,  which was 7.2% of limited partners  contributions of $14,932,017 at
December  31,  1996.  It  is to be  repaid,  without  interest,  in  ten  annual
installments  of principal,  which  commenced on January 1, 1997,  following the
year the initial offering closed.

     The Formation Loan relating to the second  offering  ($30,000,000)  totaled
$2,271,916,  which was 7.6% of limited partners  contributions of $29,992,574 at
December  31,  2000.  It  is to be  repaid,  without  interest,  in  ten  annual
installments  of principal,  which  commenced on January 1, 2001,  following the
year the second offering closed.

     The Formation  Loan relating to the third  offering  ($30,000,000)  totaled
$2,217,952,  which was 7.4% of the limited partners contributions of $29,998,622
at  September  30, 2002.  It is to be repaid,  without  interest,  in ten annual
installments  of principal,  which will  commence on January 1, 2003.  The third
offering  closed  in April,  2002 and total  amount  subscribed  by the  limited
partners was $29,998,622.

     Sales  commissions  range from 0% (Units sold by general partners) to 9% of
gross proceeds.  The Partnership  anticipates  that the sales  commissions  will
approximate  7.6% based on the  assumption  that 65% of investors  will elect to
reinvest earnings, thus generating full 9% commissions. The principal balance of
the  Formation  Loan will  increase as  additional  sales of Units are made each
year.  The  amount  of the  annual  installment  payment  to be made by  Redwood
Mortgage  Corp.,  during  the  offering  stage,  will be  determined  at  annual
installments  of one-tenth of the principal  balance of the Formation Loan as of
December 31 of each year.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 1 - ORGANIZATION AND GENERAL (Continued)

The following summarizes Formation Loan transactions to September 30, 2002:

                                                                                              

                                               Initial             Second              Third
                                             Offering of        Offering of         Offering of
                                             $15,000,000        $30,000,000         $30,000,000            Total
                                           ----------------    ---------------     ---------------    ----------------

Limited partner contributions                  $14,932,017        $29,992,574         $29,998,622         $74,923,213
                                           ================    ===============     ===============    ================

Formation Loan made                             $1,074,840         $2,271,916          $2,217,952          $5,564,708
Payments to date                                 (568,349)          (612,661)           (167,468)         (1,348,478)
Early withdrawal penalties applied                (49,694)           (61,593)            (26,069)           (137,356)
                                           ----------------    ---------------     ---------------    ----------------

Balance September 30, 2002                       $ 456,797         $1,597,662          $2,024,415          $4,078,874
                                           ================    ===============     ===============    ================

Percent loaned of partners'
   Contributions                                      7.2%               7.6%                7.4%                7.4%
                                           ================    ===============     ===============    ================


     The Formation Loan, which is receivable from Redwood Mortgage Corp., one of
the general  partners,  has been deducted from limited  partners' capital in the
balance  sheet.  As amounts are  collected  from  Redwood  Mortgage  Corp.,  the
deduction from capital will be reduced.

B.  Syndication Costs

     The Partnership bears its own syndication  costs,  other than certain sales
commissions,  including legal and accounting  expenses,  printing costs, selling
expenses,  and filing  fees.  Syndication  costs are charged  against  partners'
capital and are being allocated to the individual  partners  consistent with the
partnership agreement.

     Through  September  30,  2002,  syndication  costs of  $1,893,101  had been
incurred by the Partnership with the following distribution:

                                             Syndication
                                                Costs
                                           -----------------
Costs incurred                                  $ 1,893,101
Early withdrawal penalties applied                 (70,893)
Allocated and amortized to date                 (1,341,172)
                                           -----------------
September 30, 2002 balance                       $  481,036
                                           =================

     Syndication costs  attributable to the initial offering  ($15,000,000) were
limited to the lesser of 10% of the gross  proceeds or $600,000  with any excess
being paid by the general partners.  Applicable gross proceeds were $14,932,017.
Related expenditures  totaled $582,365 ($569,865  syndication costs plus $12,500
organization expense) or 3.90%.

     Syndication   costs   attributable   to  the  subsequent   second  offering
($30,000,000)  were  limited  to the  lesser  of 10% of the  gross  proceeds  or
$1,200,000 with any excess being paid by the general partners. Gross proceeds of
the second offering were $29,992,574. Syndication costs totaled $597,784 or 2.0%
of contributions.

     Syndication  costs  attributable to the third offering  ($30,000,000)  were
limited to the lessor of 10% of the gross proceeds or $1,200,000 with any excess
being paid by the General  Partners.  Gross  proceeds of the third offering were
$29,998,622. Syndication costs totaled $616,472 or 2% of contributions.

     At September 30, 2002,  $108,980 of  syndication  expense had been incurred
for the anticipated fourth offering.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

A.  Accrual Basis

     Revenues and expenses are  accounted for on the accrual basis of accounting
wherein revenue is recognized as earned and expenses are recognized as incurred.
Once a loan is categorized as impaired,  interest is no longer accrued  thereon.
Any  subsequent  payments  on  impaired  loans are  applied  to the  outstanding
balances on the Partnership's books.

B. Management Estimates

     In  preparing  the  financial  statements,  management  is required to make
estimates based on the information available that affect the reported amounts of
assets and  liabilities  as of the balance  sheet date and revenues and expenses
for the related periods.  Such estimates relate principally to the determination
of the allowance for loan losses, including the valuation of impaired loans, and
the valuation of real estate acquired through foreclosure.  Actual results could
differ significantly from these estimates.

C. Loans, Secured by Deeds of Trust

     The  Partnership  has both the  intent  and  ability  to hold the  loans to
maturity,  (i.e., held for long-term  investment).  Loans are valued at cost for
financial  statement  purposes  with  interest  thereon  being  accrued  by  the
effective interest method.

     Financial  Accounting Standards Board Statements (SFAS) 114 and 118 provide
that if the probable  ultimate  recovery of the carrying  amount of a loan, with
due  consideration  for the fair value of  collateral,  is less than amounts due
according to the contractual  terms of the loan agreement,  and the shortfall in
amounts due are not insignificant,  the carrying amount of the investment (cost)
shall be reduced to the  present  value of future cash flows  discounted  at the
loan's effective interest rate. If a loan is collateral dependent,  it is valued
at the estimated fair value of the related collateral.

     Once a loan is  categorized  as  impaired,  interest  is no longer  accrued
thereon.   Any  subsequent  payments  on  impaired  loans  are  applied  to  the
outstanding  balances on the Partnership's  books. At September 30, 2002, and at
December 31, 2001, loans categorized as impaired by the Partnership were $0, and
$710,235,  respectively,  with a reduction in the carrying value of the impaired
loans of $0, and $87,903,  respectively.  The reduction in the carrying value of
the impaired loans is included in the allowance for loan losses. During the year
ended December 31, 2001, $66,037 was received as cash payments on these loans.

     As presented in Note 10 to the  financial  statements,  the average loan to
appraised  value of  security at the time the loans were  consummated  for loans
existing at September 30, 2002, and at December 31, 2001 was 60.15%, and 59.67%,
respectively.  When loans are valued for impairment  purposes,  the allowance is
updated to reflect the change in the valuation of collateral security.  However,
this loan to value ratio has the tendency to minimize reductions for impairment.

D. Cash and Cash Equivalents

     The Partnership  considers all highly liquid  financial  instruments with a
maturity of three months or less to be cash equivalents.


E. Real Estate Owned, Held for Sale

     Real estate owned,  held for sale,  includes real estate  acquired  through
foreclosure  and is  stated  at the  lower  of the  recorded  investment  in the
property,  net of any senior  indebtedness,  or at the property's estimated fair
value,  less  estimated  costs to sell.  At September  30, 2002,  there were two
properties  acquired by the  Partnership as real estate owned (REO).  One of the
properties owned is held in a Limited Liability Corporation, which is 100% owned
by the Partnership (see Notes 2(F) and 7).


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

F.  Investment in Limited Liability Corporation (See Note 7)

     The Partnership reflects its investment in a Limited Liability  Corporation
at the lower of cost or fair value.

G. Income Taxes

     No  provision  for Federal and State income taxes (other than an $800 state
minimum  tax) is made in the  financial  statements  since  income taxes are the
obligation of the partners if and when income taxes apply.

H. Allowance for Loan Losses

     Loans and the related accrued interest,  fees, and advances are analyzed on
a continuous basis for recoverability. Delinquencies are identified and followed
as part of the loan  system.  A provision  is made for loan losses to adjust the
allowance for loan losses to an amount  considered by management to be adequate,
with due consideration to collateral values, to provide for unrecoverable  loans
and receivables,  including impaired loans, other loans, accrued interest,  late
fees and  advances on loans,  and other  accounts  receivable  (unsecured).  The
composition  of the  allowance  for loan losses as of September  30,  2002,  and
December 31, 2001 was as follows:

                                    September 30,           December 31,
                                       2002                    2001
                                 -----------------       ----------------
Impaired loans                             $    0               $ 87,903
Unspecified loans                       2,665,476              2,155,321
Loans, unsecured                                0                  3,967
                                 -----------------       ----------------
                                       $2,665,476             $2,247,191
                                 =================       ================

     Allowance  for loan losses  reconciliation:  Activity in the  allowance for
loan losses is as follows for the nine months  through  September 30, 2002,  and
for the year ending December 31, 2001

                                     September 30,            December 31,
                                         2002                    2001
                                  -----------------        ---------------
Beginning Balance                       $2,247,191             $1,344,938
Provision for loan losses                  433,644                956,639
Write-offs                                (15,359)               (54,386)
                                  -----------------        ---------------

Ending Balance                          $2,665,476             $2,247,191
                                  =================        ===============

I. Net Income Per $1,000 Invested

     Amounts  reflected  in the  statements  of income as net  income per $1,000
invested by limited partners for the entire period are actual amounts  allocated
to limited  partners who held their  investment  throughout  the period and have
elected to either  leave their  earnings to compound or have  elected to receive
monthly  distributions of their net income.  Individual income is allocated each
month  based on the  limited  partners'  pro rata  share of  partners'  capital.
Because net income varies from month to month,  amounts per $1,000 will vary for
those  individuals  who made or  withdrew  investments  during  the  period,  or
selected other options.



                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

J. Late Fee Revenue

     The Partnership  recognizes  late fee revenue when it is earned.  Late fees
are charged at 6% of the monthly  balance,  and are accrued net of an  allowance
for  uncollectible  late fees. For the nine months ended September 30, 2002, and
September 30, 2001, late fee revenue of $23,780 and $10,950,  respectively,  was
recorded.


NOTE 3 - GENERAL PARTNERS AND RELATED PARTIES

     The following are  commissions  and/or fees,  which are paid to the general
partners.

A. Mortgage Brokerage Commissions

     For fees in connection with the review, selection, evaluation,  negotiation
and extension of loans the Partnership  may collect an amount  equivalent to 12%
of the loaned amount until 6 months after the termination  date of the offering.
Thereafter, loan brokerage commissions (points) will be limited to an amount not
to exceed 4% of the  total  Partnership  assets  per  year.  The loan  brokerage
commissions  are paid by the  borrowers,  and thus,  are not an  expense  of the
Partnership. In the nine month period ended September 30, 2002 and September 30,
2001,  loan  brokerage  commissions  paid by the  borrowers  were  $886,893  and
$998,556, respectively.

B. Mortgage Servicing Fees

     Monthly  mortgage  servicing fees of up to 1/8 of 1% (1.5% annual) are paid
to Redwood  Mortgage  Corp.  based on the unpaid  principal  balance of the loan
portfolio,  or  such  lesser  amount  as is  reasonable  and  customary  in  the
geographic  area  where the  property  securing  the loan is  located.  Mortgage
servicing  fees of  $662,142  and  $422,658  were  incurred  for the nine months
through September 30, 2002, and September 30, 2001, respectively.

C. Asset Management Fee

     The general  partners  receive monthly fees for managing the  Partnership's
loan  portfolio and operations up to 1/32 of 1% of the "net asset value" (3/8 of
1%  annually).  Management  fees of $237,192 and $110,048  were incurred for the
nine months through September 30, 2002, and September 30, 2001, respectively.

D. Other Fees

     The  partnership  agreement  provides for other fees such as  reconveyance,
mortgage  assumption and mortgage  extension fees. Such fees are incurred by the
borrowers and are paid to the general partners.

E. Operating Expenses

     One of the general  partners,  Redwood  Mortgage Corp. is reimbursed by the
Partnership for all operating  expenses actually incurred by it on behalf of the
Partnership,   including   without   limitation,   out-of-pocket   general   and
administration  expenses of the  Partnership,  accounting and audit fees,  legal
fees and expenses,  postage and preparation of reports to limited partners. Such
reimbursements are reflected as expenses in the statements of income.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 3 - GENERAL PARTNERS AND RELATED PARTIES (Continued)

F. General Partners' Contributed Capital

     The general  partners jointly or severally were to contribute 1/10 of 1% of
the cash  contributions  as proceeds  from the  offerings  are received from the
limited  partners.  As of  September  30, 2002 and  December  31, 2001 a general
partner, Gymno Corporation, had maintained $75,220 and $69,972, respectively, as
capital in accordance with Section 4.02(a) of the partnership agreement.


NOTE 4 - OTHER PARTNERSHIP PROVISIONS

     The Partnership is a California limited partnership. The rights, duties and
powers of the general and limited  partners of the  Partnership  are governed by
the limited  partnership  agreement and Sections 15611 et seq. of the California
Corporations Code.

     The general partners are in complete  control of the Partnership  business,
subject to the voting rights of the limited partners on specified  matters.  Any
one of the general  partners acting alone has the power and authority to act for
and bind the Partnership.

     A majority of the outstanding  limited  partnership  interests may, without
the permission of the general partners,  vote to: (i) terminate the Partnership,
(ii) amend the limited  partnership  agreement,  (iii) approve or disapprove the
sale of all or  substantially  all of the  assets  of the  Partnership  and (iv)
remove or replace one or all of the general partners.

     The  approval  of all  limited  partners is required to elect a new general
partner to continue the Partnership business where there is no remaining general
partner  after a general  partner  ceases to be a general  partner other than by
removal.

A. Applicant Status

     Subscription  funds  received from  purchasers of Units are not admitted to
the Partnership until appropriate  lending  opportunities are available.  During
the period prior to the time of admission,  which is  anticipated  to be between
1-90 days,  purchasers'  subscriptions  will  remain  irrevocable  and will earn
interest at money market rates,  which are lower than the anticipated  return on
the Partnership's loan portfolio.

     During the nine month periods ending  September 30, 2002, and September 30,
2001, interest totaling $866 and $565, respectively, was credited to partners in
applicant  status.  As loans were made and partners were  transferred to regular
status to begin  sharing  in income  from loans  secured by deeds of trust,  the
interest  credited was either paid to the investors or  transferred to partners'
capital along with the original investment.

B. Term of the Partnership

     The term of the  Partnership  is  approximately  40  years,  unless  sooner
terminated as provided. The provisions provide for no capital withdrawal for the
first year.  For years two through  five,  limited  partners may withdraw  their
capital  balance  subject  to the  penalty  provision  set  forth in (E)  below.
Thereafter,  partners  have the right to withdraw  over a five-year  period,  or
longer.

C. Election to Receive Monthly, Quarterly or Annual Distributions

     At subscription,  investors elect either to receive  monthly,  quarterly or
annual distributions of earnings allocations,  or to allow earnings to compound.
Subject to certain  limitations,  a compounding investor may subsequently change
his  election,  but  an  investor's  election  to  have  cash  distributions  is
irrevocable.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 4 - OTHER PARTNERSHIP PROVISIONS (Continued)

D. Profits and Losses

     Profits and losses are allocated  among the limited  partners  according to
their  respective  capital  accounts  after 1% of the  profits  and  losses  are
allocated to the general partners.

E. Liquidity, Capital Withdrawals and Early Withdrawals

     There  are  substantial   restrictions  on  transferability  of  Units  and
accordingly an investment in the  Partnership is  non-liquid.  Limited  partners
have no right to withdraw from the  Partnership or to obtain the return of their
capital  account for at least one year from the date of  purchase  of Units.  In
order to provide a certain degree of liquidity to the limited partners after the
one-year  period,  limited  partners may  withdraw all or part of their  capital
accounts from the  Partnership in four quarterly  installments  beginning on the
last day of the calendar  quarter  following  the quarter in which the notice of
withdrawal is given,  subject to a 10% early withdrawal penalty. The 10% penalty
is applicable to the amount  withdrawn as stated in the notice of withdrawal and
will be deducted from the capital account.

     After five years from the date of purchase of the Units,  limited  partners
have the  right  to  withdraw  from the  Partnership  on an  installment  basis.
Generally  this is  done  over a  five-year  period  in  twenty  (20)  quarterly
installments. Once a limited partner has been in the Partnership for the minimum
five-year  period,  no penalty will be imposed if  withdrawal  is made in twenty
(20) quarterly installments or longer. Notwithstanding the five-year (or longer)
withdrawal  period,  the general partners may liquidate all or part of a limited
partner's capital account in four quarterly  installments  beginning on the last
day of the  calendar  quarter  following  the  quarter  in which  the  notice of
withdrawal  is given.  This  withdrawal  is  subject  to a 10% early  withdrawal
penalty  applicable to any sums withdrawn prior to the time when such sums could
have been withdrawn without penalty.

     The Partnership will not establish a reserve from which to fund withdrawals
and,  accordingly,  the  Partnership's  capacity  to return a limited  partner's
capital is restricted to the availability of Partnership cash flow.

F. Guaranteed Interest Rate For Offering Period

     During the period  commencing with the day a limited partner is admitted to
the  Partnership  and ending 3 months after the initial  through third  offering
termination dates, which in all cases will be August, 2002, the general partners
guaranteed  an  earnings  rate  equal to the  greater  of actual  earnings  from
mortgage operations or 2% above The Weighted Average Cost of Funds Index for the
Eleventh District Savings Institutions (Savings & Loan & Thrift Institutions) as
computed by the Federal Home Loan Bank of San Francisco on a monthly  basis,  up
to a maximum  interest  rate of 12%. To date,  actual  realization  exceeded the
guaranteed amount for each month.


NOTE 5 - LEGAL PROCEEDINGS

     The  Partnership is involved in various legal actions arising in the normal
course of business.  In the opinion of management,  such matters will not have a
material effect upon the financial position of the Partnership.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 6 - NOTE PAYABLE - BANK LINE OF CREDIT

     The Partnership has a line of credit which will expire on June 30, 2004, of
up to $20,000,000  at the bank's prime rate of interest.  This line of credit is
secured  by  its  loan  portfolio.   The  line  balances  were  $18,250,000  and
$11,025,000  at September 30, 2002,  and September 30, 2001,  respectively.  The
interest  rate was 4.75% and 5.0% at  September  30, 2002 and December 31, 2001,
respectively.

     Should the general  partners  choose not to renew the line of credit at its
maturity, the balance would be converted to a three year fully amortized loan.


NOTE 7 - INVESTMENT IN LIMITED LIABILITY CORPORATION

     During the quarter ended  September 30, 2002,  the  Partnership  acquired a
property by deed in lieu of foreclosure  and  contributed its interest (land and
building) to a limited liability  corporation  (LLC), which is owned 100% by the
Partnership.  The  Partnership's  investment in LLC is reflected at the lower of
the LLC's cost or fair value, including estimated costs of property disposition.
The only asset of this LLC is the contributed  property  interest and there have
been no revenues or expenses to date in the LLC. The following schedule reflects
the cost of LLC's property and recorded reductions to estimated fair values:

                                                    September 30, 2002
                                                 ------------------------
Cost of property                                              $4,411,909
   Reduction in value                                          (500,000)
                                                 ------------------------
   Fair value reflected in financial statement                $3,911,909
                                                 ========================


NOTE 8 - INCOME TAXES

     The following reflects a reconciliation from net assets (Partners' Capital)
reflected in the financial statements to the tax basis of those net assets:

                                                                                        

                                                                    September 30,             December 31,
                                                                         2002                     2001
                                                                   -----------------         ---------------

Net Assets - partners' capital per financial statements                $82,338,840              $73,754,180
Non-allocated syndication costs                                            481,036                  403,282
Allowance for loan losses                                                2,665,476                2,247,191
Formation loans receivable                                               4,078,874                4,126,430
                                                                   ----------------          ---------------
Net assets tax basis                                                   $89,564,226              $80,531,083
                                                                   ================          ===============


     In 2001  approximately  48% of taxable  income was  allocated to tax exempt
organizations,  (i.e.,  retirement plans). Such plans do not have to file income
tax returns unless their "unrelated business income" exceeds $1,000.  Applicable
amounts become taxable when distribution is made to participants.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 9 - FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  methods and assumptions were used to estimate the fair value
of financial instruments:

     (a) Cash and Cash  Equivalents.  The carrying amount equals fair value. All
amounts, including interest bearing, are subject to immediate withdrawal.

     (b)  Secured  loans  (see note 2(c))  carrying  value was  $90,858,944  and
$82,789,833 at September 30, 2002 and December 31, 2001, respectively.  The fair
value of these  investments of $91,802,339  and  $84,000,435 was estimated based
upon projected cash flows discounted at the estimated  current interest rates at
which similar loans would be made.  The  applicable  amount of the allowance for
loan losses along with accrued  interest  and advances  related  thereto is also
considered in evaluating the fair value versus the carrying value.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 10 - ASSET CONCENTRATIONS AND CHARACTERISTICS

     Most loans are secured by recorded  deeds of trust.  At September  30, 2002
and  December  31,  2001  there  were  75  and  76  secured  loans  outstanding,
respectively, with the following characteristics:

                                                                                       

                                                                    September 30,            December 31,
                                                                        2002                     2001
                                                                 --------------------       ----------------
Number of secured loans outstanding                                        75                       76
Total secured loans outstanding                                          $90,858,944            $82,789,833

Average secured loan outstanding                                          $1,211,453             $1,089,340
Average secured loan as percent of total                                       1.33%                  1.32%
Average secured loan as percent of partners' capital                           1.47%                  1.48%

Largest secured loan outstanding                                          $4,750,000            $ 7,000,000
Largest secured loan as percent of total                                       5.23%                  8.46%
Largest secured loan as percent of partners' capital                           5.77%                  9.49%

Number of counties where security is located (all California)                     13                     12
Largest percentage of secured loans in one county                             30.36%                 41.40%
Average secured loan to appraised value of security
    at time loan was consummated                                              60.15%                 59.67%

Number of secured loans in foreclosure status                                      5                      3
Amount of secured loans in foreclosure                                    $3,823,974            $ 1,050,790


     The following loan categories were held at September 30, 2002, and December
31, 2001:

                                                                                       

                                                                    September 30,            December 31,
                                                                        2002                     2001
                                                                 --------------------       ----------------
First Trust Deeds                                                       $ 48,830,087            $42,984,020
Second Trust Deeds                                                        33,710,292             34,640,619
Third Trust Deeds                                                          8,318,565              5,165,194
                                                                 --------------------       ----------------
  Total loans                                                             90,858,944             82,789,833
Prior liens due other lenders                                             91,259,081             67,944,616
                                                                 --------------------       ----------------
  Total debt                                                            $182,118,025           $150,734,449
                                                                 --------------------       ----------------

Appraised property value at time of loan                                $302,751,817           $252,604,011
                                                                 --------------------       ----------------

                                                                              60.15%                 59.67%
                                                                 --------------------       ----------------

Investments by type of property
Owner occupied homes                                                     $15,900,874            $11,018,765
Non-owner occupied homes                                                  26,881,303             26,523,195
Apartments                                                                 6,573,790              7,336,898
Commercial                                                                41,502,977             37,910,975
                                                                 --------------------       ----------------
                                                                         $90,858,944            $82,789,833
                                                                 ====================       ================






                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 10 - ASSET CONCENTRATIONS AND CHARACTERISTICS (Continued)

     The interest rates on the loans range from 7.50% to 18.00% at September 30,
2002and 8.00% to 18.00% at September 30, 2001.

Scheduled maturity dates of loans as of September 30, 2002 are as follows:

                        Year Ending
                       December 31,               Amount
                      ----------------      -------------------
                           2002                    $32,524,169
                           2003                     26,173,705
                           2004                     11,954,663
                           2005                      9,625,233
                           2006                      2,238,384
                        Thereafter                   8,342,790
                                            -------------------
                                                   $90,858,944
                                            ===================

     The remaining scheduled  maturities for 2002 include fifteen loans totaling
$19,603,510, which are past maturity at September 30, 2002. Interest payments on
ten of these loans were 90 days or more delinquent.

     Cash  deposits at September 30, 2002 of  $1,279,085  were in one bank.  The
balances exceeded FDIC insurance limits (up to $100,000 per bank) by $1,179,085.
This bank is the same financial  institution  that has provided the  Partnership
with the  $20,000,000  limit line of credit  (LOC).  As and when deposits in the
Partnership's bank accounts increase significantly beyond the insured limit, the
funds are  typically  either placed on new loans or used to pay-down the line of
credit balance.

Workout Agreements

     The Partnership has negotiated various  contractual workout agreements with
borrowers  whose  loans  are  past  maturity  or who are  delinquent  in  making
payments.  The  Partnership is not obligated to fund  additional  money on these
loans as of  September  30,  2002.  There  are  approximately  5 loans  totaling
$6,869,828 in workout agreements as of September 30, 2002.


NOTE 11 -  COMMITMENTS & CONTINGENCIES

Construction Loans

     The  Partnership  has  construction  loans,  which are at various stages of
completion of the  construction  process at September 30, 2002. The  Partnership
has approved the borrowers up to a maximum loan balance; however,  disbursements
are made during  completion  phases  throughout  the  construction  process.  At
September 30, 2002, there were $4,218,554 of  undistributed  loans which will be
funded by a combination of borrower  monthly mortgage  payments,  line of credit
draw-downs, and retirement of principal on current loans.


                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 12 - SELECTED FINANCIAL INFORMATION (UNAUDITED)

                                                                                                    

                                                                    Calendar Quarter
                                              --------------------------------------------------------------
                                                 First           Second           Third           Fourth           Annual
                                              -------------    ------------    -------------    ------------    -------------
Revenues
      2002                                      $2,601,569       2,514,966        3,165,087               -                -
      2001                                      $2,150,846       2,195,208        2,264,539       2,424,607        9,035,200
      2000                                      $1,093,746       1,372,840        1,884,128       1,998,105        6,348,819

Expenses
      2002                                       $ 798,994         665,261        1,310,622               -                -
      2001                                       $ 801,709         711,323          675,633         756,078        2,944,743
      2000                                       $ 159,573         336,539          763,182         797,307        2,056,601

Other income (expenses)
      2002                                        $  (858)             (8)                0               -                -
      2001                                        $  (198)            (97)            (270)           3,441            2,876
      2000                                       $ (4,460)           (127)             (64)           (106)          (4,757)

Net income allocated to general partners
      2002                                        $ 18,017          18,497           18,545               -                -
      2001                                        $ 13,489          14,838           15,886          16,720           60,933
      2000                                        $  9,297          10,362           11,209          12,007           42,875

Net income allocated to limited partners
      2002                                      $1,783,700       1,831,200        1,835,920               -                -
      2001                                      $1,335,450       1,468,950        1,572,750       1,655,250        6,032,400
      2000                                       $ 920,416       1,025,812        1,109,673       1,188,685        4,244,586

Net income per $1,000 invested
   Where income is
      Reinvested
      2002                                         $    21          $   21           $   21               -                -
      2001                                         $    22          $   22           $   22          $   24           $   90
      2000                                         $    21          $   21           $   21          $   23           $   86

      Withdrawn
      2002                                         $    21          $   21           $   21               -                -
      2001                                         $    22          $   22           $   22          $   21           $   87
      2000                                         $    20          $   21           $   21          $   21           $   83





                         REDWOOD MORTGAGE INVESTORS VIII
                       (A California Limited Partnership)
                          NOTES TO FINANCIAL STATEMENTS
                         SEPTEMBER 30, 2002 (unaudited)


NOTE 13 - RECENT PRONOUNCEMENTS

     In  October  2001,  the FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment  or  Disposal  of  Long-Lived  Assets".   SFAS  144  amends  existing
accounting  guidance on asset impairment and provides a single  accounting model
for long-lived assets to be disposed of. Among other  provisions,  the new rules
change the criteria for classifying an asset as held-for-sale. The standard also
broadens the scope of business to be disposed of that  qualify for  reporting as
discontinued  operations,  and changes the timing of recognizing  losses on such
operations.  The  Partnership  will  adopt  SFAS No.  144 in fiscal  year  2002.
Management does not feel that the adoption of this standard will have a material
effect on the Partnership's results of operations or financial position.


NOTE 14 - SUBSEQUENT EVENTS

     The Partnership's  fourth offering of 50,000,000 Units ($50,000,000) became
effective October 30, 2002. The Partnership began Unit sales shortly thereafter.


 MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OF THE PARTNERSHIP

Critical Accounting Policies.

     In  preparing  the  financial  statements,  management  is required to make
estimates based on the information available that affect the reported amounts of
assets and  liabilities  as of the balance  sheet date.  Such  estimates  relate
principally  to the  determination  of (1) the allowance  for doubtful  accounts
(i.e.  the  amount of  allowance  established  against  loans  receivable  as an
estimate of potential loan losses)  including the accrued  interest and advances
that are  estimated  to be  unrecoverable  based on  estimates  of amounts to be
collected  plus estimates of the value of the property as collateral and (2) the
valuation of real estate acquired  through  foreclosure.  At September 30, 2002,
there were two real estate properties owned by the Partnership.

     Loans and related  accrued  interest,  fees, and advances are analyzed on a
continuous basis for  recoverability.  Delinquencies are identified and followed
as part of the loan  system.  Provisions  are made  for bad debt to  adjust  the
allowance  for doubtful  accounts to an amount  considered  by  management to be
adequate,  with due  consideration  to  collateral  values  and to  provide  for
unrecoverable  accounts  receivable,  including  impaired  loans,  other  loans,
accrued interest, late fees and advances on loans, and other accounts receivable
(unsecured).

     Recent  trends in the  economy  have been taken into  consideration  in the
aforementioned  process of  arriving at the  allowance  for  doubtful  accounts.
Actual results could vary from the aforementioned provisions for losses.

Forward Looking Statements.

     Some of the  information  in the Form  10-Q  may  contain  forward  looking
statements.  Uses of words  such as  "will",  "may",  "anticipate",  "estimate",
"continue"  or other forward  looking  words,  discuss  future  expectations  or
predictions.  The foregoing analysis of 2002 includes forward looking statements
and  predictions  about the possibile  future events,  results of operations and
financial  condition.  As such, this analysis may prove to be inaccurate because
of  assumptions  made by the general  partners or the actual  development of the
future  events.  No  assurance  can be given  that any of  these  statements  or
predictions will ultimately prove to be correct or substantially correct.

Related Parties.

     The general partners of the Partnership are Redwood  Mortgage Corp.,  Gymno
Corp and Michael R.  Burwell.  Most  Partnership  business is conducted  through
Redwood Mortgage Corp. which arranges, services and maintains the loan portfolio
for  the  benefit  of  the  Partnership.  The  following  is a list  of  various
Partnership activities for which related parties are compensated.

     o Mortgage  Brokerage  Commissions  For fees in connection with the review,
selection,  evaluation,  negotiation and extension of loans, the Partnership may
collect an amount  equivalent  to 12% of the loaned  amount until 6 months after
the termination date of the offering. Thereafter, the loan brokerage commissions
(points) will be limited to an amount not to exceed 4% of the total  Partnership
assets per year. The loan brokerage  commissions are paid by the borrowers,  and
thus, are not an expense of the Partnership. For the nine months ended September
30,  2002 and  2001,  loan  brokerage  commissions  paid by the  borrowers  were
$886,893 and $998,556, respectively.

     o Mortgage  Servicing Fees Monthly mortgage  servicing fees of up to 1/8 of
1% (1.5% on an annual basis) of the unpaid principal of the Partnership's  loans
is paid to Redwood  Mortgage  Corp.,  or such lesser amount as is reasonable and
customary in the  geographic  area where the  property  securing the mortgage is
located.  Mortgage servicing fees of $662,142 and $422,658 were incurred for the
nine months ended September 30, 2002 and 2001, respectively.

     o Asset  Management  Fee The  general  partners  receive  monthly  fees for
managing the Partnership's portfolio and operations up to 1/32 of 1% of the `net
asset  value'  (3/8 of 1% on an annual  basis).  Management  fees to the general
partners of $237,192  and $110,048  were  incurred by the  Partnership  for nine
months ended September 30, 2002 and 2001, respectively.



     o Other Fees The Partnership  agreement  provides that the general partners
may receive other fees such as  reconveyance,  mortgage  assumption and mortgage
extension  fees.  Such fees are  incurred by the  borrowers  and are paid to the
general partners.

     o Income and Losses  All  income  and  losses  are  credited  or charged to
partners in relation to their respective Partnership  interests.  The allocation
to the general partners (combined) shall be a total of 1%.

     o Operating  Expenses One of the general partners,  Redwood Mortgage Corp.,
is reimbursed by the Partnership for all operating expenses actually incurred by
it on behalf of the Partnership,  including  without  limitation,  out-of-pocket
general and  administration  expenses of the  Partnership,  accounting and audit
fees,  legal fees and expenses,  postage and  preparation  of reports to limited
partners.  Such  reimbursements  are  reflected as expenses in the  statement of
income.

     o Contributed  Capital The general  partners  jointly and severally were to
contribute 1/10 of 1% in cash  contributions  as proceeds from the offerings are
received  from the limited  partners.  As of December 31, 2001 and September 30,
2002, a general partner, Gymno Corporation, had contributed $69,972 and $75,219,
respectively,  as capital in accordance  with Section 4.02(a) of the partnership
agreement.

     o Sales  Commission  - "Formation  Loan" to Redwood  Mortgage  Corp.  Sales
commissions  relating to the capital  contributions  by limited partners are not
paid directly by the  Partnership  out of the offering  proceeds.  Instead,  the
Partnership  loans  to  Redwood  Mortgage  Corp.,  a  general  partner,  amounts
necessary to pay all sales  commissions  and amounts  payable in connection with
unsolicited  orders.  The loan is referred  to as the  "Formation  Loan".  It is
unsecured and  non-interest  bearing and is applied to reduce  limited  partners
capital in the balance sheets.  The sales commissions range between 0 (for units
sold by the general  partners) and 9%. It is estimated  that the total amount of
the formation loan will approximate 7.6% based on the assumption that 65% of the
investors  will  reinvest  earnings,  which  qualify  for the higher  commission
percentage.

     The following  summarizes  aggregate  formation loan  transactions  through
September 30, 2002:

Limited partner contributions                                       $74,923,213
                                                               =================

Formation loans made to Redwood Mortgage Corp.                        5,564,708
Principal payments to date                                          (1,348,478)
Reduction of formation loan due to early withdrawal penalties           137,356
                                                               -----------------
Balance at September 30, 2002                                        $4,078,874
                                                                ================

     The amount of the annual  installments  paid by Redwood  Mortgage Corp. are
determined at annual  installment  of one-tenth of the principal  balance of the
formation loan at December 31 of each year until the offering  period is closed.
Thereafter,  the  remaining  formation  loan  is paid  in ten  equal  amortizing
payments.

     On September 30, 2002, the  Partnership  had completed its third  offering,
$30,000,000.  Contributed capital equaled $14,932,017 for the first offering and
$29,992,574  for the second  offering,  and  $29,998,622 for the third offering,
totaling an aggregate of  $74,923,213  as of September 30, 2002. Of this amount,
none  remained in applicant  status.  On October 30, 2002 the  Partnership  went
effective with its fourth offering of $50,000,000 in Units.

     Results of  Operations - For the three and nine months ended  September 30,
2002 and 2001

     The net income increase of $1,084,516 (25%) and $265,829 (17%) for the nine
and three  months  ended  September  30,  2002  versus the nine and three  month
periods  ended  September  30, 2001 was due primarily to an increase in interest
earned  on loans of  $1,664,850  and  $902,643  and  reduced  interest  costs of
$437,981 and $23,862 on the Partnership's note  payable-bank;  offset by expense
increases  due to  the  increased  size  of the  Partnership's  loan  portfolio.
Significant  expense  increases  or  (decreases)  for the three  and nine  month
periods  ended  September 30, 2002 versus  September  30, 2001  included  higher
mortgage  servicing  fees of $67,370 and  $239,484,  change in the provision for
losses on loans and real estate  acquired  through  foreclosure  of $302,745 and
$345,384,  increased  asset  management  fees of $36,965  and  $127,144,  and an
increase in brokerage fees of $240,376 and $240,376.


     The increase in interest on loans of $902,643  (40%) and  $1,664,550  (25%)
for the three and nine month periods ended  September 30, 2002 versus  September
30, 2001 was due primarily to the increased size of the Partnership secured loan
portfolio at September 30, 2002 as compared to September 30, 2001 of $90,858,944
and  $77,379,705,  and due to  collection of  "additional  interest" of $480,754
derived from one of the Partnership's loans.

     The decrease in interest on note payable-bank of $23,862 (12%) and $437,981
(52%) for the three and nine month  periods  ended  September  30,  2002  versus
September 30, 2001 is due to the approximately  4.0% (9.0% vs. 5.0%) lowering of
the interest rate charged the  Partnership  during the first  three-quarters  of
2002 as compared to 2001 and due to approximately 30% lower overall usage of the
line of credit during the first three-quarters of 2002.

     The increase in mortgage servicing fees of $67,370 (52%) and $239,484 (57%)
for the three and nine month periods ended  September 30, 2002 versus  September
30,  2001  is  primarily  attributable  to the  increased  principal  amount  of
mortgages  being serviced of $90,858,944  and  $77,379,705 at September 30, 2002
and 2001, respectively.  The Partnership pays servicing fees based on the unpaid
principal balance of the loan portfolio.

     The increase of $302,745  (134%) and $345,384 (59%) in provision for losses
on loans and real estate  acquired  through  foreclosure  for the three and nine
months  ended  September  30,  2002 versus the  respective  three and nine month
periods ended September 30, 2001 reflects the general  partners'  estimate of an
appropriate   allowance  for  anticipated  losses.  As  the  Partnership's  loan
portfolio  has  increased,  and since the  Partnership  acquired two  properties
through  borrower  defaults  in the third  quarter of 2002,  the  provision  for
estimated  losses  has  also  been  increased.  At  September  30,  2002,  total
provisions  for losses on loans and real  estate  acquired  through  foreclosure
equaled $3,165,476, which the general partners consider to be adequate.

     The  increase in the asset  management  fees of $36,965  (83%) and $127,144
(116%) for the three months and nine months ended  September 30, 2002 versus the
respective  periods  ended  September  30,  2001  is due to an  increase  in the
partners' capital under management at September 30, 2002 and 2001 of $82,268,432
and  $69,259,223,   respectively.   In  addition,  the  general  partners  began
collecting the full asset management fees of .375%  annualized  during the first
three-quarters   of  2002  as  compared  to  .25%   annualized   for  the  first
three-quarters of 2001.

     The increase in  professional  fees of $5,764 (281%) and $49,720 (504%) for
the three and nine months ended September 30, 2002 versus  September 30, 2001 is
due to the Partnership  incurring  greater costs and timing  differences in 2002
than in 2001 in relation to its audit and tax return processing.

     The  increase in  brokerage  fees of $240,376  and  $240,376  for the three
months and nine months ended September 30, 2002 versus September 30, 2001 is due
to the  Partnership  incurring an obligation to pay one-half of the  "additional
interest" collected on one of its loans to a non-affiliated real estate broker.

     Partnership  capital continued to increase as the Partnership  received new
limited  partner  capital  contributions  of $0 and  $5,247,266 and retained the
earnings  of  limited  partners  that  have  chosen to do so of  $1,181,817  and
$3,474,055  for the three months and nine months ended  September  30, 2002,  as
compared to $4,766,290  and  $15,142,293  and  $1,017,302 and $2,841,887 for the
three and nine months  ended  September  30,  2001.  The  increased  Partnership
capital helped increase loans  outstanding to $90,858,944 at September 30, 2002,
as compared to $77,379,705 at September 30, 2001.  The reduced  limited  partner
contributions of $0 and $5,247,266  versus  $4,766,290 and $15,142,293 is due to
the  completion  of the third  offering in April 2002.  We are in the process of
issuing a fourth  offering in the amount of $50,000,000  which became  effective
October 30, 2002. This fourth  offering of $50,000,000  will be used to increase
the Partnership's capital base and provide funds for additional mortgage loans.

     The Partnership utilized its bank line of credit less during the first half
of 2002 compared to 2001. Cash generated from interest  earnings,  late charges,
amortization  of principal,  loan payoffs and capital  contributions  by limited
partners was utilized to pay down the credit line.

     At September 30, 2002, outstanding foreclosures increased to 5 ($3,823,974)
from the one  ($289,855)  that existed at September  30, 2001.  During the three
months ended September 30, 2002, the outstanding number of foreclosures declined
to  5  and  the  outstanding  principal  subject  to  foreclosure  decreased  to
$3,823,975  from  $5,694,697  at  June  30,  2002.  This  was an  increase  of 2
foreclosures  from the 3  ($1,050,790)  existing as of December 31, 2001. Of the
foreclosures  at September 30, 2002,  four have entered into workout  agreements
which require regular monthly payments.  These  foreclosures are a reflection of
the more difficult economic times at September 30, 2002 as compared to September
30, 2001, yet are not unusual in the general partners'  experience and we do not


anticipate a reduction in net income due to these foreclosures. At September 30,
2002 we have acquired two properties.  The Partnership's principle balances were
$5,986,268.

     The general partners received Mortgage Brokerage  Commissions from the loan
borrowers of $370,954 and $886,893 for the three and nine months ended September
30,  2002 as compared to  $222,156  and  $998,556  for the three and nine months
ended September 30, 2001. The reduction is due to less loans written in the nine
months ended  September 30, 2002 and the increase for the three months is due to
more loans being written.

     At the time of subscription to the Partnership, limited partners must elect
either to receive  monthly,  quarterly  or annual  cash  distributions  from the
Partnership, or to compound earnings in their capital account.

     During the three and nine month  periods  ended  September  30, 2002 stated
below,  the  Partnership,  after  allocation  of  syndication  costs,  made  the
following  allocation  of earnings  both to the limited  partners who elected to
compound their earnings, and those that chose to distribute:

                                                                                

                                  Nine months ended                             Three months ended
                     September 30, 2002      September 30, 2001     September 30, 2002      September 30, 2001

Compounding                    $3,474,055              $2,841,887             $1,181,817              $1,017,302
Distributing                   $1,857,965              $1,401,613               $624,403                $510,898


     Also, the Partnership allows the limited partners to withdraw their capital
account  subject to  certain  limitations.  Earnings  and  capital  liquidations
including  early  withdrawals  during  the three and nine  month  periods  ended
September 30:

                                                                                   

                                      Nine months ended                             Three months ended
                          September 30, 2002     September 30, 2001     September 30, 2002     September 30, 2001

Cash distributions                  $1,857,965             $1,401,613               $624,403                510,898
Capital liquidation*                  $784,809             $1,054,862               $215,304               $383,161
                         ---------------------- ---------------------- ---------------------- ----------------------

Total                               $2,642,774             $2,456,475               $839,707               $894,059
                         ====================== ====================== ====================== ======================


*These amounts represent gross of early withdrawal penalties.

     During 2001,  and through  November 6, 2002,  the Federal  Reserve  reduced
interest  rates by cutting the Federal  Funds Rate  twelve  times to 1.25%.  The
effect of the previous cuts has greatly reduced short-term interest rates and to
a  lesser  extent  reduced  long-term   interest  rates.  The  general  partners
anticipate  that new loans  will be placed  at rates  approximately  1% to 1.50%
lower than  similar  loans  during  2001.  The  lowering of  interest  rates has
encouraged  those  borrowers that have mortgages with higher interest rates than
those  currently  available  to  seek  refinancing  of  their  obligations.  The
Partnership may face prepayments in the existing portfolio from borrowers taking
advantage  of these  lower  rates.  However,  demand  for loans  from  qualified
borrowers  continues to be strong and as prepayments occur, we expect to replace
paid off loans with loans at somewhat  lower  interest  rates.  At this time, we
believe that the average loan portfolio interest rate will decline approximately
..50% to .75% over the year 2002.  Nevertheless,  based upon the rates payable in
connection with the existing loans, and anticipated interest rates to be charged
by the Partnership and the general  partners'  experience,  the general partners
anticipate  that the annualized  yield will range between eight and nine percent
in 2002.

Allowance for Losses.

     The general  partners  regularly  review the loan portfolio,  examining the
status  of  delinquencies,  the  underlying  collateral  securing  these  loans,
borrowers' payment records, etc. Based upon this information and other data, the
allowance for loan losses is increased or decreased. Borrower foreclosures are a
normal aspect of Partnership  operations.  The Partnership is not a credit based
lender and hence while it reviews the credit history and income of borrowers and
if applicable the income from income producing properties,  the general partners
expect that we will on occasion take back real estate security. During 2001, and
continuing in 2002,  the Northern  California  real estate market slowed and the
national and local economies have slipped into  recession.  During 2001 and 2002
we have had to file some  foreclosure  proceedings  to enforce  the terms of our


loans.  In most of these  instances the  borrowers  have been able to remedy the
foreclosures  we have  filed.  As of  September  30,  2002,  we  have  commenced
foreclosure   proceedings  against  five  loans  totaling  $3,823,974.   Of  the
foreclosures,  4 have  entered into  workout  agreements  which call for regular
monthly payments. As of September 30, 2002 we have acquired two properties.  The
Partnership's principal balances were $5,986,268. There is a chance that in 2002
we may acquire some  additional  real estate  through the  foreclosure  process.
Borrower's  foreclosures  are a normal aspect of Partnership  operations and the
general  partners  anticipate  that  they  will not have a  material  effect  on
liquidity.  As a prudent guard against  potential  losses,  the general partners
have  made  provisions  for  losses on loans and real  estate  acquired  through
foreclosure of $933,644 and $588,260, ($528,259 and $225,514), for the nine (and
three  months)  through  September  30,  2002,  and  2001,  respectively.  These
provisions for losses were made to guard against  collection  losses.  The total
cumulative  provision for losses as of September 30, 2002, is $2,665,476  and is
considered  by the  general  partners to be  adequate.  Because of the number of
variables  involved,  the  magnitude  of the  swings  possible  and the  general
partners' inability to control many of these factors,  actual results may and do
sometimes differ significantly from estimates made by the general partners.

Current Economic Conditions.

     The  Partnership  makes  loans  primarily  in  Northern  California.  As of
September 30, 2002,  approximately  80.71% of the loans held were in the six San
Francisco  Bay Area  Counties.  The  remainder  of the loans  held were  secured
primarily by Northern California real estate outside the San Francisco Bay Area.
Like the  rest of the  nation,  the San  Francisco  Bay  Area has also  felt the
recession  and  accompanying   slow  down  in  economic  growth  and  increasing
unemployment.  The technology companies of Silicon Valley, the airline industry,
the tourism industry and other industries are feeling the effects of the overall
United States recession, which includes lower earnings, losses and layoffs.

     Despite  fears over failing  businesses,  ongoing job losses and  dwindling
stock  portfolios,  the real estate  market seems to be doing  remarkably  well.
According to the San Jose  Mercury News of August 20, 2002,  Bay Area home sales
rose 22% in July compared  with a year earlier,  continuing an upward trend that
began in January.  The median price of homes in the nine-county area rose nearly
10% from last year to $436,000.  With the Bay Area economy  still  faltering and
unemployment  as high as 7.6% in Santa  Clara  County,  many had  expected  real
estate  prices would be down by now, not up from a year ago.  Mortgage  rates at
historic  lows and a decent  supply of homes on the  market  have kept the local
market  relatively  busy,   especially  for  lower-priced  homes.  Annual  price
appreciation varied from 5.1% in Santa Clara County,  where the median price was
$515,000 for existing single-family homes sold in July, to 22.5% in Napa County,
where the median price was $359,000.  Sales of single-family homes rose 22.8% in
Santa Clara County,  according to statistics  released by DataQuick  Information
Systems,  which  gathers  data from  public  records.  Most  counties  saw sales
activity increase more than 20% from last year, and the growth was closer to 30%
in  Alameda  and San Mateo  counties.  But the July data  reflects  transactions
negotiated  in May and June,  and local  real  estate  agents say the market has
slowed dramatically since June. "I think fewer transactions and lower prices are
in the near  future,"  said  Gary  Shapiro  of ReMax  Real  Estate  Services  in
Cupertino. "It's already here." The slowdown is partly a normal seasonal change,
real estate agents say, as prospective  buyers  vacation rather than house hunt.
For the Partnership, these statistics imply that the values of the homes secured
by mortgages in our portfolio  should remain firm and assist in reducing  losses
if the take back of collateral through the foreclosure process should eventuate.
It  also  implies  increased  loan  activity,  as  the  number  of  real  estate
transactions is increasing, leaving more loan opportunities for lenders.

     According to the San Francisco Chronicle, "The Bay Area commercial market's
fundamental indicators are showing signs of hitting bottom, but a recovery is at
least 18 months  away,  according  to reports  last week from major real  estate
services  firms.  At the end of the third quarter,  both Cushman & Wakefield and
Grubb & Ellis found  incremental  positive  news for the stagnant San  Francisco
office market,  but it was barely reason to smile.  Cushman & Wakefield said the
rate of decline in asking  rents has slowed  substantially.  Average rent in the
central  business  district  fell to $31.56  per  square  foot from  $32.40  the
previous  quarter.  Grubb & Ellis said the San Francisco  office market showed a
positive net  absorption,  or demand,  for the first time in two years.  A grand
total of 127,000  square feet was  absorbed." To the  Partnership,  these higher
vacancy  rates  may  mean  that we could  experience  higher  delinquencies  and
foreclosures  if our  borrowers'  tenants'  leases  expire or their rental space
becomes available through business failures.

     For  Partnership  loans   outstanding,   as  of  September  30,  2002,  the
Partnership  had an average loan to value ratio computed as of the date the loan
was made of 60.15%.  This  percentage  does not  account  for any  increases  or
decreases  in  property  values  since the date the loan was  made,  nor does it
include any reductions in principal  through  amortization of payments after the
loan was made.  This low loan to value  ratio  will  assist the  Partnership  in
weathering loan delinquencies and foreclosures should they eventuate.



           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  following  table  contains  information  about  the cash held in money
market accounts, loans held in the partnership's portfolio and a note payable on
our line of credit as of September 30, 2002. The presentation, for each category
of  information,  aggregates the assets and  liabilities by their maturity dates
for  maturities  occurring in each of the years 2002 through 2006 and separately
aggregates the information  for all maturities  arising after 2006. The carrying
values of these assets and liabilities  approximate  their fair market values as
of September 30, 2002:

                                                                                           

                             2002           2003          2004          2005         2006      Thereafter       Total
                         -------------- ------------- -------------- ------------ ------------ ------------ --------------
Interest earning
  assets:
Money market
  Accounts                   $   1,209                                                                          $   1,209
Avg. interest rate              0.250%                                                                             0.250%
Loans secured
  by deeds of trust        $32,524,169    26,173,705     11,954,663    9,625,233    2,238,384    8,342,790    $90,858,944
Avg. interest rate              11.88%        12.24%         10.66%       11.63%       11.50%       10.40%         11.65%
Interest bearing
  liabilities:
Note payable to
  Bank                     $18,250,000                                                                        $18,250,000
Avg. interest rate               4.75%                                                                              4.75%


Market Risk.

     The  Partnership's  note  payable to the bank for its line of credit  bears
interest  at a  variable  rate,  tied  to  the  prime  rate.  As a  result,  the
Partnership's primary market risk exposure with respect to its obligations is to
changes in interest  rates,  which will affect the interest cost of  outstanding
amounts on the note payable. The Partnership may also suffer market risk tied to
general trends  affecting  real estate values that may impact the  Partnership's
security for its loans.

     The Partnership's  primary market risk in terms of its profitability is the
exposure to  fluctuations  in earnings  resulting from  fluctuations  in general
interest rates. The majority of the  Partnership's  mortgage loans,  (100% as of
September 30, 2002) earn interest at fixed rates.  Changes in interest rates may
also affect the value of the Partnership's  investment in mortgage loans and the
rates at which the Partnership reinvests funds obtained from loan repayments and
new capital contributions from limited partners. If interest rates increase, the
interest  rates the  Partnership  obtains from  reinvested  funds will generally
increase,  but the value of the Partnership's existing loans at fixed rates will
generally  tend to  decrease.  The  risk  is  mitigated  by the  fact  that  the
Partnership  does not intend to sell its loan  portfolio,  rather such loans are
held until they are paid off. If interest rates decrease,  the amounts  becoming
available to the  Partnership  for  investment  due to repayment of  Partnership
loans may be  reinvested  at lower rates than the  Partnership  had been able to
obtain in prior investments, or than the rates on the repaid loans. In addition,
interest rate  decreases may encourage  borrowers to refinance  their loans with
the  Partnership at a time where the  Partnership is unable to reinvest in loans
of comparable value.

     The  Partnership  does not hedge or otherwise seek to manage  interest rate
risk. The Partnership does not enter into risk sensitive instruments for trading
purposes.

Controls and Procedures.

     Within the 90 days prior to the date of this report, the General Partner of
the  Partnership  carried out an evaluation,  under the supervision and with the
participation  of  the  General  Partner's  management,  including  the  General
Partner's  President and Chief Financial  Officer,  of the  effectiveness of the
design and operation of the  Partnership's  disclosure  controls and  procedures
pursuant to Exchange Act Rule 13a-14. Based upon that evaluation,  the President
and  Chief  Financial   Officer  of  the  General  Partner  concluded  that  the
Partnership's  disclosure  controls and procedures are effective.  There were no
significant  changes in the Partnership's  internal controls or in other factors
that could  significantly  affect these controls subsequent to the date of their
evaluation.



     In some  cases in order to  satisfy  Broker  Dealers  and  other  reporting
requirements, the general partners have valued the limited partners' interest in
the  Partnership  on a basis which  utilizes a per unit  system of  calculation,
rather than based upon the investors' capital account. This information has been
reported  in this manner in order to allow the  Partnership  to  integrate  with
certain  software used by the Broker Dealers and other  reporting  entities.  In
those cases, the Partnership will report to Broker Dealers,  Trust Companies and
others a  "reporting"  number of Units based upon a $1.00 per unit  calculation.
The number of reporting units provided will be calculated based upon the limited
partner's  capital  account  value  divided by $1.00.  Each  investor's  capital
account balance is set forth  periodically on the Partnership  account statement
provided  to  investors.  The  reporting  units are solely  for  Broker  Dealers
requiring such information for their software programs and do not reflect actual
Units owned by a limited  partner or the limited  partners' right or interest in
cash flow or any other  economic  benefit in the  Partnership.  Each  investor's
capital  account balance is set forth  periodically  on the Partnership  account
statement  provided  to  investors.  The  amount of  Partnership  earnings  each
investor is entitled to receive is determined by the ratio that each  investor's
capital account bears to the total amount of all investor  capital accounts then
outstanding.  The capital account balance of each investor should be included on
any NASD member client account statement in providing a per Unit estimated value
of the client's investment in the Partnership in accordance with NASD Rule 2340.

     While the general  partners have set an estimated value for the Partnership
Units,  such  determination  may not be  representative  of the  ultimate  price
realized  by an  investor  for such Units upon sale.  No public  trading  market
exists for the Partnership  Units and none is likely to develop.  Thus, there is
no certainty  that the Units can be sold at a price equal to the stated value of
the capital account. Furthermore, the ability of an investor to liquidate his or
her investment is limited subject to certain  liquidation rights provided by the
Partnership,  which may include early  withdrawal  penalties (See the section of
the  prospectus  entitled  "Risk  Factors  -  Purchase  of Units is a long  term
investment").

       COMPENSATION OF THE GENERAL PARTNERS AND AFFILIATES BY PARTNERSHIP

     The Partnership has no officers or directors. The Partnership is managed by
the General Partners.  There are certain fees and other items paid to management
and related parties.

     A more  complete  description  of management  compensation  is found in the
Prospectus part of Form S-11 and subsequent  amendments  related to the offering
of Partnership  interests dated August 31, 2000, pages 20-23,  under the section
"Compensation of the General Partners and the Affiliates," which is incorporated
by reference. Such compensation is summarized below.

     The  following  compensation  has been  paid to the  General  Partners  and
Affiliates  for services  rendered  during the nine months ended  September  30,
2002. All such compensation is in compliance with the guidelines and limitations
set forth in the Prospectus.

                                                                                               

                                                  Description of Compensation
Entity Receiving Compensation                        And Services Rendered                           Amount
- -------------------------------- -------------------------------------------------------------- -----------------

I. Redwood Mortgage Corp.        Loan Servicing Fee for servicing loans........................         $662,142

   General Partners
      &/or Affiliates            Asset Management Fee for managing assets......................         $237,192

   General Partners              1% interest in profits........................................          $55,059
                                 Less allocation of syndication costs .........................           $1,200
                                                                                                -----------------
                                                                                                         $53,859

   Redwood Mortgage Corp.        Portion of early withdrawal penalties applied to reduce
                                 Formation Loan................................................          $13,719

   General Partners              Organization and Offering Expenses............................               $0
      &/or Affiliates


     II. FEES PAID BY BORROWERS ON MORTGAGE LOANS PLACED BY COMPANIES RELATED TO
THE GENERAL  PARTNERS  WITH THE  PARTNERSHIP  (EXPENSES OF BORROWERS  NOT OF THE
PARTNERSHIP)

                                                                                                  

Redwood Mortgage Corp.           Mortgage Brokerage Commissions for services in connection
                                 with  the  review,  selection,   evaluation,   negotiation,
                                 and extension of the loans paid by the borrowers and not
                                 by the Partnership............................................         $886,893

Redwood Mortgage Corp.           Processing and Escrow Fees for services in connection with
                                 notary, document preparation, investigation, and escrow fees
                                 fees payable by the borrowers and not by the Partnership......          $18,088

Gymno Corporation, Inc.          Reconveyance Fee..............................................           $2,542

Redwood Mortgage Corp.           Assumption or Extension Fees..................................               $0


     III. IN ADDITION, THE GENERAL PARTNERS AND/OR RELATED COMPANIES PAY CERTAIN
EXPENSES ON BEHALF OF THE PARTNERSHIP FOR WHICH IT IS REIMBURSED AS NOTED IN THE
STATEMENT  OF INCOME . . . . . . . . . . . . . . . . . . . . . . .  . . $198,212


                                     PART 2
                                OTHER INFORMATION




   Item 1.     Legal Proceedings

                  Refer to notes to financial statements No. 5 discussed earlier

  Item 2.      Changes in the Securities

                  Not Applicable

  Item 3.      Defaults upon Senior Securities

                  Not Applicable

  Item 4.      Submission of Matters to a Vote of Security Holders

                  Not Applicable

  Item 5.      Other Information

                  On March 6,  2002,  Form S-11  Registration  Statement  was
                  filed  with the  Securities  & Exchange Commission for an
                  additional $50,000,000 offering.

  Item 6.      Exhibits and Reports on Form 8-K.

                  (a) Exhibits

                     (99.1) Certification of Michael R. Burwell, General Partner

                     (99.2) Certification of Michael R. Burwell, President,
                            Secretary/Treasurer & Chief Financial Officer of
                            Gymno Corporation, General Partner

                  (b) Form 8-K

                     Not Applicable




                                   SIGNATURES

     Pursuant  to the  requirements  of Section  13 or 15 (d) of the  Securities
Exchange Act of 1934 the  registrant has duly caused this report to be signed on
its  behalf  by the  undersigned,  thereto  duly  authorized  on the 14th day of
November, 2002.


REDWOOD MORTGAGE INVESTORS VIII



By:       /S/ Michael R. Burwell
          ---------------------------------------------
          Michael R. Burwell, General Partner


By:       Gymno Corporation, General Partner


          By:     /S/ Michael R. Burwell
                  -----------------------------------------------
                  Michael R. Burwell, President,
                  Secretary/Treasurer & Chief Financial Officer


By:       Redwood Mortgage Corp.


          By:     /S/ Michael R. Burwell
                  -----------------------------------------------
                  Michael R. Burwell,
                  President, Secretary/Treasurer



     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacity indicated on the 14th day of November, 2002.


Signature                                 Title                      Date


/S/ Michael R. Burwell
- ------------------------
Michael R. Burwell              General Partner                November 14, 2002



/S/ Michael R. Burwell
- ------------------------
Michael R. Burwell         President of Gymno Corporation,     November 14, 2002
                           (Principal Executive Officer);
                            Director of Gymno Corporation

/S/ Michael R. Burwell
- ------------------------
Michael R. Burwell          Secretary/Treasurer of Gymno       November 14, 2002
                           Corporation (Principal Financial
                               and Accounting Officer);
                           Director of Gymno Corporation



/S/ Michael R. Burwell
- ------------------------
Michael R. Burwell         President, Secretary/Treasurer      November 14, 2002
                              of Redwood Mortgage Corp.
                              (Principal Financial and
                            Accounting Officer); Director
                             of Redwood Mortgage Corp.



                                                                    Exhibit 99.1

                          GENERAL PARTNER CERTIFICATION


I, Michael R. Burwell, General Partner, certify that:

     1. I have reviewed this quarterly  report on Form 10-Q of Redwood  Mortgage
Investors VIII, a California Limited Partnership (the "Registrant");

     2. Based on my knowledge, this quarterly report 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  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

     4. The  Registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
material  information  relating to the  Registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

     (b) evaluated the effectiveness of the Registrant's disclosure controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date.

     5. The Registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  Registrant's  auditors  and the  audit
committee  of  Registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

     (a) all  significant  deficiencies  in the design or  operation of internal
controls  which  could  adversely  affect  the  Registrant's  ability to record,
process,  summarize  and  report  financial  date  and have  identified  for the
Registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud,  whether or not material,  that involves management or other
employees who have a significant role in the Registrant's internal controls.

     6. The Registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



/s/ Michael R. Burwell
_____________________________
Michael R. Burwell, General Partner
November 14, 2002


                                                                    Exhibit 99.1

                            CERTIFICATION PURSUANT TO
                             18 U.S.C SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection with the Quarterly Report of Redwood Mortgage  Investors VIII
(the  "Partnership")  on Form 10-Q for the period  ending  September 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"), pursuant to 18 U.S.C. (S) 1350, as adopted pursuant to (S) 906 of the
Sarbanes-Oxley  Act of 2002,  I,  Michael  R.  Burwell,  General  Partner of the
Partnership, certify, that to the best of my knowledge:

     (1) The Report fully  complies  with the  requirements  of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Partnership.


/s/ Michael R. Burwell
_____________________________
Michael R. Burwell, General Partner
November 14, 2002

                                                                    Exhibit 99.2

               PRESIDENT AND CHIEF FINANCIAL OFFICER CERTIFICATION

     I,  Michael R.  Burwell,  President  and Chief  Financial  Officer of Gymno
Corporation,  General  Partner,  and Redwood  Mortgage Corp.,  General  Partner,
certify that:

     1. I have reviewed this quarterly  report on Form 10-Q of Redwood  Mortgage
Investors VIII, a California Limited Partnership (the "Registrant");

     2. Based on my knowledge, this quarterly report 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  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
Registrant as of, and for, the periods presented in this quarterly report;

     4. The  Registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the Registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
material  information  relating to the  Registrant,  including its  consolidated
subsidiaries, is made known to us by others within those entities,  particularly
during the period in which this quarterly report is being prepared;

     (b) evaluated the effectiveness of the Registrant's disclosure controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date.

     5. The Registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  Registrant's  auditors  and the  audit
committee  of  Registrant's  board  of  directors  (or  persons  performing  the
equivalent function):

     (a) all  significant  deficiencies  in the design or  operation of internal
controls  which  could  adversely  affect  the  Registrant's  ability to record,
process,  summarize  and  report  financial  date  and have  identified  for the
Registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud,  whether or not material,  that involves management or other
employees who have a significant role in the Registrant's internal controls.

     6. The Registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



/s/ Michael R. Burwell
_____________________________
Michael R. Burwell, President and Chief
Financial Officer, of Gymno Corporation,
General Partner, and Redwood Mortgage
Corp., General Partner
November 14, 2002

                                                                    Exhibit 99.2

                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


     In connection with the Quarterly Report of Redwood Mortgage  Investors VIII
(the  "Partnership")  on Form 10-Q for the period  ending  September 30, 2002 as
filed with the  Securities  and  Exchange  Commission  on the date  hereof  (the
"Report"), pursuant to 18 U.S.C. (S) 1350, as adopted pursuant to (S) 906 of the
Sarbanes-Oxley    Act   of   2002,   I,   Michael   R.    Burwell,    President,
Secretary/Treasurer  & Chief  Financial  Officer of Gymno  Corporation,  General
Partner of the Partnership,  and Redwood Mortgage Corp.,  General Partner of the
Partnership, certify that to the best of my knowledge:

     (1) The Report fully  complies  with the  requirements  of section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and results of operations of the
Partnership.


/s/ Michael R. Burwell
_____________________________
Michael R. Burwell, President,
Secretary/Treasurer & Chief Financial
Officer of Gymno Corporation, General Partner,
And of  Redwood Mortgage Corp., General Partner
November 14, 2002