Back to GetFilings.com






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 June 30, 2003
------------------------------------------------------------------------------
Commission file number 333-83882
------------------------------------------------------------------------------

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

1




REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2003 and DECEMBER 31, 2002 (unaudited)
(in thousands)

ASSETS


June 30, December 31,
2003 2002
-------------- --------------
Cash and cash equivalents $ 6,790 $ 7,188
-------------- --------------
Loans
Loans secured by deeds of trust 109,927 83,650
Loans, unsecured 34 0
-------------- --------------
Allowance for loan losses (2,606) (3,021)
-------------- --------------
Net loans 107,355 80,629
-------------- --------------
Interest and other receivables
Accrued interest and late fees 2,823 3,913
Advances on loans 184 279
Other receivables 650 888
-------------- --------------
3,657 5,080
-------------- --------------

Loan origination fees, net 13 22
Real estate held for sale, net of allowance of $500 9,748 9,286
-------------- --------------

Total assets $ 127,563 $ 102,205
============== ==============

LIABILITIES AND PARTNERS' CAPITAL

Liabilities
Accounts payable $ 643 $ 449
Payable to affiliate 283 294
Deferred interest - 112
Note payable 1,771 1,782
-------------- --------------

Total liabilities 2,697 2,637
-------------- --------------

Minority interest 1,352 1,213
-------------- --------------
Investors in applicant status 5,540 2,578
-------------- --------------

Partners' capital
Limited partners' capital, subject to redemption net of unallocated
syndication costs of $751 and $592 for 2003 and 2002 , respectively; and
formation loan receivable of $6,710 and $5,257 for 2003 and
2002, respectively 117,865 95,690

General partners' capital, net of unallocated syndication costs of $8 and $6
for 2003 and 2002, respectively 109 87
-------------- --------------

Total partners' capital 117,974 95,777
-------------- --------------

Total liabilities and partners' capital $ 127,563 $ 102,205
============== ==============


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



2



REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (unaudited)
(in thousands, except for per limited partner amounts)



THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
----------------------------------------------------------------------
2003 2002 2003 2002
------------- ------------- ------------- -------------
Revenues
Interest on loans $ 2,942 $ 2,505 $ 5,706 $ 5,093
Interest-bank 23 - 40 -
Late fees 93 7 100 20
Other 14 3 15 4
------------- ------------- ------------- -------------
3,072 2,515 5,861 5,117
------------- ------------- ------------- -------------
Expenses
Mortgage servicing fees 241 221 447 464
Interest expense - 89 1 224
Amortization of loan origination fees 3 3 6 6
Provisions for losses on loans and real estate 133 179 245 405
Asset management fees 111 80 209 156
Clerical costs from Redwood Mortgage Corp. 72 66 142 131
Professional services 22 15 67 52
Broker expense 100 - 181 -
Other 29 12 72 27
------------- ------------- ------------- -------------
711 665 1,370 1,465
------------- ------------- ------------- -------------

Net income $ 2,361 $ 1,850 $ 4,491 $ 3,652
============= ============= ============= =============

Net income: general partners (1%) $ 24 $ 19 $ 45 $ 37
limited partners (99%) 2,337 1,831 4,446 3,615
------------- ------------- ------------- -------------
$ 2,361 $ 1,850 $ 4,491 $ 3,652
============= ============= ============= =============
Net income per $1,000 invested by limited
partners for entire period
-where income is reinvested and compounded $19.20 $21.05 $39.48 $42.84
============= ============= ============= =============
-where partner receives income in
periodic distributions $19.08 $20.93 $38.05 $42.10
============= ============= ============= =============








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

3




REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (unaudited)
(in thousands)


SIX MONTHS ENDED JUNE 30,
------------------------------
2003 2002
----------- -----------
Cash flows from operating activities
Net income $ 4,491 $ 3,652
Adjustments to reconcile net income to net cash provided by
operating activities
Provision for loan and real estate losses 245 405
Change in operating assets and liabilities
Accrued interest and late fees (297) 296
Advances on loans (125) (195)
Other receivables 238 -
Loan origination fees 9 6
Accounts payable 194 (74)
Payable to affiliate (11) -
Deferred interest (112) -
----------- -----------
Net cash provided by operating activities 4,632 4,090
----------- -----------

Cash flows from investing activities
Loans originated (45,861) (22,875)
Principal collected on loans 20,497 19,688
Payments for development of real estate (323) -
----------- -----------
Net cash used in investing activities (25,687) (3,187)
----------- -----------
Cash flows from financing activities
Borrowings (repayments) on line of credit, net - (2,200)
Repayments on note payable (11) -
Contributions by partner applicants 24,743 5,253
Partners' withdrawals (2,338) (1,822)
Syndication costs paid (258) (135)
Formation loan lending (1,772) (378)
Formation loan collections 293 291
----------- -----------
Net cash provided by financing activities 20,657 1,009

Net increase (decrease) in cash and cash equivalents (398) 1,912

Cash and cash equivalents - beginning of year 7,188 1,917
----------- -----------

Cash and cash equivalents - end of period $ 6,790 $ 3,829
=========== ===========
Supplemental disclosures of cash flow information
Cash paid for interest $ 1 $ 224
=========== ===========




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

4



REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


NOTE 1 - GENERAL

In the opinion of the management of the partnership, the accompanying
unaudited consolidated financial statements contain all adjustments, consisting
of normal, recurring adjustments, necessary to present fairly the consolidated
financial information included therein. These consolidated financial statements
should be read in conjunction with the audited consolidated financial statements
included in the partnership's Form 10-K for the fiscal year ended December 31,
2002 filed with the Securities and Exchange Commission. The results of
operations for the three and six month periods ended June 30, 2003 are not
necessarily indicative of the operating results to be expected for the full
year.

Sales commissions - Formation Loans

The following summarizes Formation Loan transactions to June 30, 2003 (in
thousands):


Initial Second Third Fourth
Offering of Offering of Offering of Offering of
$15,000 $30,000 $30,000 $50,000 Total
------------- -------------- ------------- -------------- ------------
Limited partner contributions $ 14,932 $ 29,993 $ 29,999 $ 41,009 $ 115,933
============= ============== ============= ============== ============

Formation Loan made $ 1,075 $ 2,272 $ 2,218 $ 3,072 $ 8,637
Repayments to date (643) (752) (299) (66) (1,760)
Early withdrawal penalties applied (56) (73) (38) - (167)
------------- -------------- ------------- -------------- ------------

Balance June 30, 2003 $ 376 $ 1,447 $ 1,881 $ 3,006 $ 6,710
============= ============== ============= ============== ============

Percent loaned 7.2% 7.6% 7.4% 7.5% 7.4%
============= ============== ============= ============== ============



The Formation Loan has been deducted from limited partners' capital in the
consolidated balance sheets. As amounts are collected from Redwood Mortgage
Corp., the deduction from capital will be reduced.

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 June 30, 2003, syndication costs of $2,330,000 had been incurred by
the partnership with the following distribution (in thousands):

Costs incurred $ 2,330
Early withdrawal penalties applied (79)
Allocated and amortized to date (1,492)
--------------
June 30, 2003 balance $ 759
==============


Syndication costs attributable to the fourth offering ($50,000,000) will be
limited to the lesser of 10% of the gross proceeds or $2,000,000 with any excess
to be paid by the general partners. As of June 30, 2003, the fourth offering had
incurred syndication costs of $519,000 (1.3% of contributions).

5


REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation

The partnership's consolidated financial statements include the accounts of
its 100%-owned subsidiary, Russian Hill Property Company, LLC ("Russian") and
its 66%-owned subsidiary, Stockton Street Property Company, LLC ("Stockton").
All significant intercompany transactions and balances have been eliminated in
consolidation.

Reclassifications

Certain reclassifications, not affecting previously reported net income or
total partner capital, have been made to the previously issued consolidated
financial statements to conform to the current year classification.

Loans, secured by deeds of trust

At June 30, 2003 and December 31, 2002, loans categorized as impaired by
the partnership were $0. The reduction in the carrying value of the impaired
loans is included in the allowance for loan losses. The average impaired
recorded investment in impaired loans was $355,000 for 2002.

At June 30, 2003, the partnership had thirteen loans, past due 90 days or
more approximating $14,057,000. The partnership does not consider these loans to
be impaired because there is sufficient collateral to cover the amount
outstanding to the partnership and is still accruing interest on these loans.

Allowance for loan losses

The composition of the allowance for loan losses as of June 30, 2003 and
December 31, 2002 was as follows (in thousands):

June 30, December 31,
2003 2002
------------- -------------
Impaired loans $ - $ -
Specified loans 120 120
General 2,486 2,901
Unsecured loans - -
------------- -------------
$ 2,606 $ 3,021
============= =============


6


REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Allowance for loan losses

Activity in the allowance for loan losses is as follows for the six months
through June 30, 2003 and for the year ended December 31, 2002 (in thousands):

June 30, December 31,
2003 2002
------------- -------------
Beginning balance $ 3,021 $ 2,247
Restructured loans - 11
Additions charged to income 245 780
Write-offs (660) (17)
------------- -------------
$ 2,606 $ 3,021
============= =============

Income taxes

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

Net income per $1,000 invested

Amounts reflected in the consolidated statements of income as net income
per $1,000 invested by limited partners for the entire period are 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 periodic distributions of their net income. Individual income is
allocated each month based on the limited partners' pro rata share of partners'
capital. Because the net income percentage 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.

Profits and losses

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

Management estimates

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions about the reported amounts of
assets and liabilities and disclosures of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reported period. 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 held for sale. Actual results
could differ significantly from these estimates.


note 3 - General Partners and Related Parties

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

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 six 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.

7

REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


note 3 - General Partners and Related Parties (continued)

Mortgage servicing fees

Monthly mortgage servicing fees of up to 1/8 of 1% (1.5% annual) of the
unpaid principal 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 mortgage is
located. Once a loan is categorized as impaired, mortgage servicing fees are no
longer accrued thereon. Additional service fees are recorded upon the receipt of
any subsequent payments on impaired loans.

Asset management fees

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% annual).

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.

Operating expenses

The general partners are reimbursed by the partnership for all operating
expenses incurred by them 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.


note 4 - Real Estate Held for Sale

During 2002, the partnership contributed its interests in two foreclosed
real properties into two limited liability companies ("LLCs"). The partnership's
investments in the LLCs are reflected at the lower of cost or fair value,
including estimated costs of property disposition.

The following schedule reflects the cost of the LLCs' properties and
recorded reductions to estimated fair values (in thousands):

June 30, December 31,
2003 2002
------------- -------------
Costs of properties $ 10,248 $ 9,786
Reduction in value (500) (500)
------------- -------------

Real estate held for sale $ 9,748 $ 9,286
============= =============

8


REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


note 5 - Bank Line of Credit

The partnership has a bank line of credit expiring July 10, 2004, of up to
$20,000,000 at prime secured by its loan portfolio. The outstanding balances
were $0 at June 30, 2003 and December 31, 2002. The interest rate was 4.00%
(prime) at June 30, 2003. The line of credit calls for certain financial
covenants. The partnership was in compliance with these covenants for the six
month period ended June 30, 2003 and for the year ended December 31, 2002.

Should the general partners choose not to renew the line of credit, any
balance then outstanding would be converted to a three-year term loan.


note 6 - Note Payable

The partnership assumed a bank loan of $1,789,000 in connection with the
foreclosure on a property (see Note 4). As of June 30, 2003, $1,771,000 was
outstanding on this note. The loan is secured by the property and bears interest
at a variable rate of 5.52% at June 30, 2003.

Future maturities on the note payable are as follows (in thousands):

2003 $ 11
2004 23
2005 24
2006 26
2007 27
Thereafter 1,660
-----------
$ 1,771
===========


NOTE 7 - FAIR VALUE OF FINANCIAL INSTRUMENTS

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

Secured loans carrying value was $109,927,000 and $83,650,000 at June 30,
2003 and December 31, 2002, respectively. The fair value of these loans of
$110,750,000 and $84,976,000, respectively, 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 should also be
considered in evaluating the fair value versus the carrying value.

9


REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


NOTE 8 - ASSET CONCENTRATIONS AND CHARACTERISTICS (in thousands)

Most loans are secured by recorded deeds of trust. At June 30, 2003 and
December 31, 2002 there were 69 and 70 secured loans outstanding, respectively,
with the following characteristics:



June 30, December 31,
2003 2002
-------------- --------------
Number of secured loans outstanding 69 70
Total secured loans outstanding $ 109,927 $ 83,650

Average secured loan outstanding $ 1,593 $ 1,195
Average secured loan as percent of total 1.45% 1.43%
Average secured loan as percent of partners' capital 1.35% 1.25%

Largest secured loan outstanding $ 10,440 $ 4,943
Largest secured loan as percent of total 9.50% 5.91%
Largest secured loan as percent of partners' capital 8.85% 5.16%

Number of counties where security is located (all California) 16 15
Largest percentage of secured loans in one county 19.58% 27.22%
Average secured loan to appraised value of security
at time loan was consummated 60.08% 60.61%

Number of secured loans in foreclosure status 5 6
Amount of secured loans in foreclosure $ 3,740 $ 4,029


The following loan categories were held at June 30, 2003, and December 31,
2002:


June 30, December 31,
2003 2002
-------------- ---------------
First Trust Deeds $ 65,248 $ 46,117
Second Trust Deeds 42,050 30,930
Third Trust Deeds 2,629 6,603
-------------- ---------------
Total loans 109,927 83,650
Prior liens due other lenders 93,660 79,846
-------------- ---------------
Total debt $ 203,587 $ 163,496
-------------- ---------------

Appraised property value at time of loan $ 338,881 $ 269,773
-------------- ---------------

Total investment as a percent of appraisals 60.08% 60.61%
-------------- ---------------

Investments by type of property
Owner occupied homes $ 15,522 $ 12,854
Non-owner occupied homes 20,466 23,720
Apartments 22,919 6,572
Commercial 51,020 40,504
-------------- ---------------
$ 109,927 $ 83,650
============== ===============


10

REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited


NOTE 8 - ASSET CONCENTRATIONS AND CHARACTERISTICS (in thousands) (continued)

The interest rates on the loans range from 7.50% to 18.00% at June 30, 2003.

Scheduled maturity dates of loans as of June 30, 2003 are as follows:

Year Ending
December 31, Amount
----------------------- --------------
2003 $ 19,742
2004 29,029
2005 31,990
2006 17,093
2007 8,253
Thereafter 3,820
--------------
$ 109,927
==============

The remaining scheduled maturities for 2003 include twelve loans totaling
$11,832,000, which are past maturity at June 30, 2003. Interest payments on ten
of these loans were 90 days or more delinquent.

Cash deposits at June 30, 2003 of $5,776,000, before clearing deposits in
transit and outstanding checks, were in one bank. The balances exceeded FDIC
insurance limits (up to $100,000 per bank) by $5,676,000. 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.


NOTE 9 - COMMITMENTS & CONTINGENCIES

Construction Loans

The partnership has construction loans, which are at various stages of
completion of the construction process at June 30, 2003. The partnership has
approved the borrowers up to a maximum loan balance; however, disbursements are
made during completion phases throughout the construction process. At June 30,
2003, there were $6,331,000 of undistributed loans which will be funded by a
combination of borrower monthly mortgage payments, line of credit draw-downs,
retirement of principal on current loans, cash and capital contributions from
investors.

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 June 30, 2003. There are approximately 7 loans totaling $5,630,000
in workout agreements as of June 30, 2003.

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.

11


REDWOOD MORTGAGE INVESTORS VIII
(A California Limited Partnership)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2003 (unaudited)


NOTE 10 - NON-CASH TRANSACTIONS

During the six months ended June 30, 2003, the partnership sold two loans
that resulted in an increase to secured loans receivable of $446,000 and a
decrease to accrued interest and late fees, advances and allowance for loan
losses of $944,000, $183,000 and $661,000, respectively.

During the six months ended June 30, 2003, the partnership restructured
several loans that resulted in an increase to secured loans receivable of
$1,659,000 and a decrease to accrued interest and late fees and advances of
$1,529,000 and $129,000, respectively.


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

Critical Accounting Policies.

In preparing the consolidated 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 reporting periods. Such estimates relate principally to the
determination of (1) the allowance for loan losses (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 June 30, 2003, 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 to adjust the allowance for loan
losses and real estate 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 loan losses and real
estate. Actual results could vary from the aforementioned provisions for losses.

Statement of Financial Accounting Standards Nos. 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
the amounts due are not insignificant, the carrying amount of the investment
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.

If events and/or changes in circumstances cause management to have serious
doubts about the collectibility of the contractual payments, a loan may be
categorized as impaired and interest is no longer accrued. Any subsequent
payments on impaired loans are applied to reduce the outstanding loan balances,
including accrued interest and advances.

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 analysis of 2003 includes forward looking statements and
predictions about the possible 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.

12


Related Parties.

The general partners of the partnership are Redwood Mortgage Corp., Gymno
Corporation 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. Loan brokerage commissions paid by
the borrowers were $1,252,000 and $516,000 for the six months ended June 30,
2003 and 2002, and $679,000 and $263,000 for the three months ended June 30,
2003 and 2002, 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 $447,000 and $464,000 were incurred for the
six months ended June 30, 2003 and 2002, and $241,000 and $221,000 were incurred
for the three months ended June 30, 2003 and 2002, respectively.

o Asset Management Fees 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 $209,000 and $156,000 were incurred by the Partnership for the six
months ended June 30, 2003 and 2002, and $111,000 and $80,000 were incurred for
the three months ended June 30, 2003 and 2002, 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 The general partners are reimbursed by the partnership
for all operating expenses actually incurred by them 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.

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 June 30, 2003 and March 31, 2003, a
general partner, Gymno Corporation, had contributed $116,000 and $105,000,
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 consolidated 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.

13


The following summarizes aggregate formation loan transactions through June
30, 2003 (in thousands):

Limited partner contributions $ 115,933
=============

Formation loans made to Redwood Mortgage Corp. 8,637
Principal payments to date (1,760)
Reduction of formation loan due to early withdrawal
penalties (167)
-------------
Balance at June 30, 2003 $ 6,710
=============

The amount of the annual installments paid by Redwood Mortgage Corp. are
determined at annual installments 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 October 30, 2002, the partnership's fourth offering of $50,000,000 in
units became effective, and as of June 30, 2003, the fourth offering of
$50,000,000 had not been fully subscribed. Contributed capital equaled
$14,932,000 for the first offering, $29,993,000 for the second offering,
$29,999,000 for the third offering, and $41,009,000 for the fourth offering as
of June 30, 2003, totaling an aggregate of $115,933,000 as of June 30, 2003. Of
this amount, $5,540,000 remained in applicant status.

Results of Operations - For the six and three months ended June 30, 2003
and 2002

The net income increase of $839,000 for the six months, and $511,000 for
the three months ended June 30, 2003 versus June 30, 2002 was due primarily to
an increase in interest earned on loans of $613,000 for the six months, and
$437,000 for the three months, and reduced interest costs of $223,000 for the
six months, and $89,000 for the three months, on the partnership's debt. In
addition, significant expense increases or decreases for the six and three
months ended June 30, 2003 versus June 30, 2002 included a decrease in mortgage
servicing fees of $17,000 for the six months, and an increase of $20,000 for the
three months, a decrease in the provision for losses on loans and real estate
acquired through foreclosure of $160,000 for the six months, and $46,000 for the
three months, increase in asset management fees of $53,000 for the six months,
and $31,000 for the three months, and an increase in brokerage fees of $181,000
for the six months, and $100,000 for the three months.

The increase in interest on loans of $613,000 (12%) for the six months, and
$437,000 (17%) for the three months ended June 30, 2003 versus June 30, 2002,
was due primarily to the increased size of the partnership secured loan
portfolio at June 30, 2003 as compared to June 30, 2002 of $109,927,000 and
$86,038,000, and due to collection of "additional interest" of $362,000 derived
from one of the partnership's loans.

The decrease in interest expense of $223,000 for the six months, and
$89,000 for the three months ended June 30, 2003 versus June 30, 2002 is due to
almost no usage of the line of credit during the first half of 2003. This low
credit line usage was due primarily to loan payoffs and high number of
partnership unit sales in the fourth offering, offset by good loan production
volume but insufficient to absorb the total cash inflows. In addition, interest
on the note payable relating to real estate held for sale is being capitalized.

The decrease in mortgage servicing fees of $17,000 (4%) for the six months,
and an increase of $20,000 (9%) for the three months ended June 30, 2003 versus
June 30, 2002 is primarily due to additional mortgage servicing fee earned on
impaired loans during the first quarter of 2002, offset slightly by the larger
loan portfolio, which existed during the second quarter of 2003.

The decrease of $160,000 and $46,000 in provision for losses on loans and
real estate acquired through foreclosure for the six and three months ended June
30, 2003 versus the respective six and three months ended June 30, 2002
indicates the general partners' expectation on loan losses. Despite the fact
that the partnership's loan portfolio has increased, and the partnership
acquired two properties through borrower defaults in the third quarter of 2002,
the general partners considered that the amount of provision was reasonable. At
June 30, 2003, total allowance for losses on loans and real estate acquired
through foreclosure equaled $3,106,000, which the general partners consider to
be adequate. See additional discussions below.

14


The increase in the asset management fees of $53,000 and $31,000 for the
six and three months ended June 30, 2003 versus the respective periods ended
June 30, 2002 is due to an increase in the partners' capital under management at
June 30, 2003 and 2002 to $125,443,000 and $85,892,000, respectively.

The increase in professional fees of $15,000 and $7,000 for the six and
three months ended June 30, 2003 versus June 30, 2002 is due to the increased
expense due to the larger partnership size.

The increase in brokerage fees of $181,000 and $100,000 for the six and
three months ended June 30, 2003 versus June 30, 2002 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. No "additional
interest" was collected during the first two quarters of 2002, therefore there
was no expense during the first half of 2002.

Partnership capital continued to increase as the partnership received new
limited partner capital contributions of $24,694,000 and retained the earnings
of limited partners that have chosen to reinvest earnings of $2,848,000 for the
six months ended June 30, 2003, as compared to $5,247,000 and $2,292,000 for the
six months ended June 30, 2002. The increased partnership capital helped
increase loans outstanding to $109,927,000 at June 30, 2003, as compared to
$86,038,000 at June 30, 2002. The limited partner contributions of $24,694,000
versus $5,247,000, is due to the completion of the third offering in April 2002,
and the beginning of the fourth offering, effective October 30, 2002, of
$50,000,000, which brought about large sales of units.

The partnership did not utilize its bank line of credit during the first
half of 2003 compared to 2002. Cash generated from interest earnings, late
charges, amortization of principal, loan payoffs and capital contributions by
limited partners was utilized to fund new loans and meet distributions and
capital liquidations to limited partners.

At June 30, 2003, outstanding foreclosures were five ($3,740,000) compared
to the six ($5,695,000) that existed at June 30, 2002. Since June 30, 2003, the
outstanding principal subject to foreclosure decreased $1,955,000 from
$5,695,000. This was a decrease in foreclosure amount of 34%. Of the
foreclosures at June 30, 2003, all five have entered into workout agreements,
which require regular monthly payments. These foreclosures are a reflection of
the difficult economic times that existed at June 30, 2003 and June 30, 2002,
yet are not unusual in the general partners' experience.

The general partners received mortgage brokerage commissions from the loan
borrowers of $1,252,000 and $679,000 for the six and three months ended June 30,
2003 as compared to $516,000 and $263,000 for the six and three months ended
June 30, 2002. The increase is due to more loans written in the six and three
months ended June 30, 2003 than the six and three months during the
corresponding periods of 2002.

Between 2001, and June 30, 2003, the Federal Reserve reduced interest rates
by cutting the Federal Funds Rate thirteen times to 1.00%. 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 2002. 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, the general partners expect to replace paid off loans with
loans at somewhat lower interest rates. At this time, the general partners
believe that the average loan portfolio interest rate will decline approximately
..50% to .75% over the year 2003. 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 7.5% and 8.00% in 2003.
Additionally, the general partners expect, but do not guarantee, the annualized
yield to be higher during the first half of 2003 as compared to the second half
of 2003 due to the lower interest rate environment that currently exists.

15


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 and 2003, the Northern California real estate
market slowed and the national and local economies have slipped into recession.
As of June 30, 2003, five notices of default are currently filed beginning the
process of foreclosing five of our loans. The principal amounts of the five
foreclosed loans total $3,740,000 or 3.40% of the loan portfolio. All five of
these borrowers have entered into workout agreements, with the borrowers making
regular monthly payments.

The partnership has also entered into workout agreements with borrowers who
are past maturity or delinquent in their regular payments. The partnership had
workout agreements on approximately 7 loans totaling $5,630,000 as of June 30,
2003. Typically, a workout agreement allows the borrower to extend the maturity
date of the balloon payment and/or allows the borrower to make current monthly
payments while deferring for periods of time, past due payments, and allows time
to pay the loan in full. These workout agreements and foreclosures generally
exist within our loan portfolio to greater or lesser degrees, depending
primarily on the health of the economy. The number of foreclosures and workout
agreements will rise during difficult economic times and conversely fall during
good economic times. The number and amount of foreclosures existing at June 30,
2003, in management's opinion, does not have a material effect on our results of
operations or liquidity. These workouts and foreclosures have been considered
when management arrived at appropriate loan loss reserves and based on our
experience, are reflective of our loan marketplace segment. The partnership did
not acquire any properties through foreclosure during the first half of 2003.
During 2002, the partnership completed foreclosure of two loans resulting in the
acquisition of two real estate properties. The partnership's principal balances
were $6,565,000 after excluding an affiliated partnership's interest in one of
the properties. In 2003, the partnership may acquire additional real estate
through the foreclosure process. Borrower 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 $3,106,000 at June 30, 2003. These
provisions for losses were made to guard against collection losses. The total
provision for losses as of June 30, 2003, is considered by the general partners
to be adequate. During the quarter under review, the partnership sold two of its
delinquent loans totaling $3,240,000 at a discount sustaining an overall loss of
$661,000. This loss had been previously provided for in the allowance for loan
losses. 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.


PORTFOLIO REVIEW - For the six months ended June 30, 2003 and 2002.

Loan Portfolio.

The partnership's loan portfolio consists primarily of short-term (one to
five years), fixed rate loans secured by real estate. As of June 30, 2003 and
2002 the partnership's loans secured by real property collateral in the six San
Francisco Bay Area counties (San Francisco, San Mateo, Santa Clara, Alameda,
Contra Costa, and Marin) represented $79,757,000 (72.55%) and $68,962,000
(80.15%) of the outstanding loan portfolio. The remainder of the portfolio
represented loans secured by real estate located primarily in Northern
California. No partnership loan equals or exceeds 10% of the partnership's
assets.

16



As of June 30, 2003, approximately 32.74% ($35,988,000), was invested in
loans secured by single family homes (1-4 units), approximately 20.85%
($22,919,000), was invested in loans secured by multifamily dwellings
(apartments over 4 units), approximately 41.28% ($45,375,000), was invested in
loans secured by commercial properties, and approximately 5.13% ($5,645,000) was
invested in loans secured by land. As of June 30, 2002, approximately, 46.79%
($40,255,000), was invested in loans secured by single family homes (1-4 units),
approximately 9.82% ($8,446,000) was invested in loans secured by multifamily
dwellings (apartments over 4 units), approximately 36.11% ($31,072,000) was
invested in loans secured by commercial properties, and approximately 7.28%
($6,265,000) was invested in loans secured by land.

As of June 30, 2003, the partnership held 69 loans secured by deeds of
trust. The following table sets forth the priorities, asset concentrations and
maturities of the loans held by the partnership as of June 30, 2003.


PRIORITIES, ASSET CONCENTRATIONS AND MATURITIES OF LOANS
As of June 30, 2003 (in thousands)

# of Loans Amount Percent
------------ ------------ ------------
1st Mortgages 34 $ 65,248 59.36%
2nd Mortgages 30 42,050 38.25%
3rd Mortgages 5 2,629 2.39%
=========== ============ ============
Total 69 $ 109,927 100.00%

Maturing 12/31/03 and prior 16 $ 19,742 17.96%
Maturing prior to 12/31/04 13 29,029 26.41%
Maturing prior to 12/31/05 12 31,990 29.10%
Maturing after 12/31/05 28 29,166 26.53%
=========== ============ ============
Total 69 $ 109,927 100.00%

Average Loan $ 1,593 1.45%
Largest Loan 10,440 9.50%
Smallest Loan 46 0.04%
Average Loan-to-Value 60.08%

Borrower Liquidity and Capital Resources.

The partnership relies upon purchases of units, loan payoffs, borrowers'
mortgage payments, and, to a lesser degree, its line of credit for the source of
funds for loans. Recently, mortgage interest rates have decreased somewhat from
those available at the inception of the partnership. If interest rates were to
increase substantially, the yield of the partnership's loans may provide lower
yields than other comparable debt-related investments. As such, additional
limited partner unit purchases could decline, which would reduce the overall
liquidity of the partnership. Additionally, since the partnership has made
primarily fixed rate loans, if interest rates were to rise, the likely result
would be a slower prepayment rate for the partnership. This could cause a lower
degree of liquidity as well as a slowdown in the ability of the partnership to
invest in loans at the then current interest rates. Conversely, in the event
interest rates were to decline, the partnership could see both or either of a
surge of unit purchases by prospective limited partners, and significant
borrower prepayments, which, if the partnership can only obtain the then
existing lower rates of interest may cause a dilution of the partnership's yield
on loans, thereby lowering the partnership's overall yield to the limited
partners. The partnership to a lesser degree relies upon its line of credit to
fund loans. Generally, the partnership's loans are fixed rate, whereas the
credit line is a variable rate loan. In the event of a significant increase in
overall interest rates, the credit line rate of interest could increase to a
rate above the average portfolio rate of interest. Should such an event occur,
the general partners would desire to pay off the line of credit. Retirement of
the line of credit would reduce the overall liquidity of the partnership. Cash
is constantly being generated from borrower payments of interest, principal and
loan payoffs. Currently, cash flow greatly exceeds partnership expenses and
earnings requirements. Excess cash flow is invested in new loan opportunities,
when available, and is used to reduce the partnership credit line or for other
partnership business.

17


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. If you initially
elect to receive monthly, quarterly or annual distributions, such election, once
made, is irrevocable. If the investor initially elects to compound earnings in
his/her capital account, in lieu of cash distributions, the investor may, after
three (3) years, change the election and receive monthly, quarterly or annual
cash distributions. Earnings allocable to limited partners who elect to compound
earnings in their capital account, will be retained by the partnership for
making further loans or for other proper partnership purposes, and such amounts
will be added to such limited partners' capital accounts.

During the six and three month periods ended June 30, 2003 and 2002, 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:

Six months ended June 30, Three months ended June 30,
---------------------------- ----------------------------
2003 2002 2003 2002
------------- ------------- ------------- -------------
Compounding $2,847,000 $2,292,000 $1,500,000 $1,162,000
Distributing $1,510,000 $1,234,000 $ 792,000 $ 625,000

As of June 30, 2003 and June 30, 2002, limited partners electing to receive
cash distributions of earnings represented 36% and 35%, respectively of the
limited partners' outstanding capital accounts. These percentages have remained
relatively stable. The general partners anticipate that after all capital has
been raised, the percentage of limited partners electing to withdraw earnings
will decrease due to the dilution effect which occurs when compounding limited
partners' capital accounts grow through earnings reinvestment.

The partnership also allows the limited partners to withdraw their capital
account subject to certain limitations and penalties (see "Withdrawal From
Partnership" in the Limited Partnership Agreement). Once a limited partner's
initial five-year hold period has passed, the general partners expect to see an
increase in liquidations due to the ability of limited partners to withdraw
without penalty. This ability to withdraw five years after a limited partner's
investment has the effect of providing limited partner liquidity and the general
partners expect a portion of the limited partners to avail themselves of this
liquidity. This has the anticipated effect of increasing the net capital of the
partnership, primarily through retained earnings during the offering period. The
general partners expect to see increasing numbers of limited partner withdrawals
during a limited partner's 5th through 10th anniversary, at which time the bulk
of those limited partners who have sought withdrawal have been liquidated. Since
the five-year hold period for many limited partners has yet to expire, as of
June 30, 2003, many limited partners may not as yet avail themselves of this
provision for liquidation. Earnings and capital liquidations including early
withdrawals during the six and three months ended June 30, 2003 and 2002 were:

Six months ended June 30, Three months ended June 30,
---------------------------- ----------------------------
2003 2002 2003 2002
------------- ------------- ------------- ------------
Cash distributions $1,510,000 $1,234,000 $ 792,000 $ 625,000
Capital liquidation* $ 808,000 $ 570,000 $ 457,000 $ 248,000
------------- ------------- ------------- ------------

Total $2,318,000 $1,804,000 $1,249,000 $ 873,000
============= ============= ============= ============

* These amounts represent gross of early withdrawal penalties.


18


Limited partners may liquidate their investment over a one-year period
subject to certain limitations and penalties. During the six and three months
ended June 30, 2003 and 2002, capital liquidated subject to the 10% penalty for
early withdrawal was:

Six months ended June 30, Three months ended June 30,
------------------------------ -----------------------------
2003 2002 2003 2002
------------ ------------ ------------ ------------
$ 311,000 $ 175,000 $ 198,000 $ 57,000

This represents 0.26%, 0.22%, 0.17% and 0.07% of the limited partners'
ending capital as of June 30, 2003 and 2002, respectively. These withdrawals are
within the normally anticipated range and represent a small percentage of
limited partner capital.

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").

Current Economic Conditions.

The partnership makes loans primarily in Northern California. As of June
30, 2003, approximately 72.55% 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.

As contained in a collection of real estate statistics listed in the San
Francisco Chronicle dated May 16, 2003, mortgage rates are at their lowest in 30
years. The article stated, "The average 30-year fixed mortgage dropped to 5.45%
for the week ending today down from 5.62% last week, according to Freddie Mac,
the government-sponsored entity that buys and repackages mortgages for sale to
the equity market. Freddie Mac has kept weekly mortgage rate records since 1971,
when Richard Nixon was in the White House. Fifteen-year fixed mortgages hit a
12-year low, dipping to an average 4.84%, down from 4.97% last week. One-year
adjustable rate mortgages, known as ARMs, edged up slightly to 3.67% this week
from 3.66% last week. This time last year, the average 30-year rate was 6.89%,
the 15-year rate was 6.37% and the ARM rate was 4.81%. For the year so far, the
average 30-year rate is at 5.83%, under the 5.9% average in 1963, Freddie Mac
said."


19

According to the San Francisco Chronicle of the week of June 21, 2003, the
mortgage defaults dropped across the U.S. The article states, "Fewer California
and U.S. homeowners defaulted on their mortgages in the first quarter, as
plunging interest rates helped trim monthly house payments, a mortgage banking
group reported Friday. At the same time, however, soaring personal bankruptcies
and persistent job losses - largely in the Midwest - helped push the U.S.
foreclosure rate to a record 1.20%, the Mortgage Bankers Association said. "We
saw very modest improvement (in mortgage delinquencies) this quarter, because we
didn't see the improvement in the economy we would have expected," said Doug
Duncan, chief economist at the Washington D.C., trade group. "If economy
continues to muddle along ... we won't see rapid improvement in delinquencies."
In California, 2.66% of homeowners were late on their mortgage payments by at
least 30 days in the first three months of the year on a non-seasonally adjusted
basis, compared with 3.10% a year ago. Nationwide, 4.52% of homeowners were

delinquent on home payments, versus 4.65% in the first quarter of 2002. U.S.
data are compiled on a seasonally adjusted basis to account for differences in
state laws regarding foreclosure. Much of the decrease in defaults can be
attributed to historically low interest rates, which have allowed consumers to
refinance and slash their monthly house payments."

On the commercial scene, the San Francisco Business Times for the week of
June 27, 2003 stated, "Preliminary second quarter numbers from two brokerage
houses concurred that commercial vacancy was basically as flat as the Indian
bread over the last quarter, ticking up a mere 0.1% from March. Newmark & Co.
Real Estate said that total vacancy was 17.1%, versus 17% last quarter, while
Grubb & Ellis saw vacancy at 24.1%, up slightly from 24%. "I think what it's
saying is we really have not had significant job growth to take down some of the
vacant space, " said Monica Finnegan, managing principal with Newmark, "Evan if
we have some slight absorption, we have another level of lay-offs at another
organization." Colin Yasukochi, regional manager of research and client services
for California at Grubb & Ellis, saw the numbers as potentially more sweet bread
than sourdough, noting that they might indicate the market is finally
stabilizing. The article further states "The direction of rents themselves is
also a source of discrepancy in the reports, though ironically so. The seemingly
less optimistic Newmark said direct rent was $21.88 in second quarter, actually
up slightly from $21.74 last quarter. "Some of the high rise, premier buildings
are still trying to capture higher rents," Finnegan said. "So you're looking at
average rents that reflect Class A across the board." Meanwhile, Grubb reported
that Class A rents citywide, declined from $28.40 to $28.10, and Yasukochi said
they could continue to erode slightly over the next few quarters."

To the partnership, lower interest rates may mean more borrowers coming
forward for equity loans or for refinancing. Declines in defaults will stabilize
delinquencies and foreclosures. Stabilizing commercial vacancies and little
appreciation in rental rates may mean that we are at the vacancy rate bottom.

For partnership loans outstanding, as of June 30, 2003, the partnership had
an average loan to value ratio computed as of the date the loan was made of
60.08%. 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.

20

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, a note payable, and
our line of credit as of June 30, 2003. The presentation, for each category of
information, aggregates the assets and liabilities by their maturity dates for
maturities occurring in each of the years 2003 through 2007 and separately
aggregates the information for all maturities arising after 2007. The carrying
values of these assets and liabilities approximate their fair market values as
of June 30, 2003 (in thousands):


2003 2004 2005 2006 2007 Thereafter Total
-----------------------------------------------------------------------------------
Interest earning assets:
Money market accounts $ 4,438 $ 4,438
Average interest rate 0.90% 0.90%
Loans secured by deeds of trust $ 19,742 29,029 31,990 17,093 8,253 3,820 $ 109,927
Average interest rate 12.23% 10.74% 10.82% 10.86% 10.45% 9.97% 11.00%

Interest bearing liabilities:
Line of credit $ 0 $ 0
Average interest rate 4.00% 4.00%
Note-payable $ 11 23 24 26 27 1,660 $ 1,771
Average interest rate 5.52% 5.52%



Market Risk.

The partnership's 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 line. 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
June 30, 2003) 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.

21

ASSET QUALITY

A consequence of lending activities is that occasionally losses will be
experienced and that the amount of such losses will vary from time to time,
depending upon the risk characteristics of the loan portfolio as affected by
economic conditions and the financial experiences of borrowers. Many of these
factors are beyond the control of the general partners. There is no precise
method of predicting specific losses or amounts that ultimately may be charged
off on particular segments of the loan portfolio, especially in light of the
current economic environment.

The conclusion that a loan may become uncollectible, in whole or in part,
is a matter of judgment. Although institutional lenders are subject to
requirements and regulations that, among other things, require them to perform
ongoing analyses of their portfolios, loan-to-value ratios, reserves, etc., and
to obtain and maintain current information regarding their borrowers and the
securing properties, the partnership is not subject to these regulations and has
not adopted all of these practices. Rather, the general partners, in connection
with the periodic closing of the accounting records of the partnership and the
preparation of the financial statements, determine whether the allowance for
loan losses is adequate to cover potential loan losses of the partnership. As of
June 30, 2003 the general partners have determined that the allowance for loan
losses and real estate owned of $3,106,000 (2.63% of net assets) is adequate in
amount. 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. As of June 30, 2003, 13 loans were delinquent over 90 days
amounting to $14,057,000. Of these, $4,329,000 delinquent loans were subject to
workout agreements, which require the borrower to make regular monthly loan
payments and/or payments plus additional catch up amounts.

22


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 October 30, 2002, page 5, 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 six months ended June 30, 2003. 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 ........................$447,000

General Partners
&/or Affiliates Asset Management Fee for managing assets ......................$209,000

General Partners 1% interest in profits .........................................$45,000
Less allocation of syndication costs ............................$1,000
------------
$44,000
Redwood Mortgage Corp. Portion of early withdrawal penalties applied to reduce
Formation Loan .................................................$27,000

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 .............................................$1,252,000

Redwood Mortgage Corp. Processing and Escrow Fees for services in connection
with notary, document preparation, investigation, and
escrow fees payable by the borrowers and not by the
partnership ....................................................$15,000

Gymno Corporation Reconveyance Fee ................................................$1,000

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
CONSOLIDATED STATEMENTS OF INCOME . . . . . . . . . . . . . . . . . . $142,000


23



PART 2
OTHER INFORMATION


Item 1. Legal Proceedings

Refer to notes to consolidated financial statements No. 9
discussed earlier

Item 2. Changes in the Securities

Pending S-11 filed on July 9, 2003

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

None

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
Redwood Mortgage Corp. and Gymno Corporation,
General Partners

(b) Form 8-K

Not Applicable




24



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 August
2003.


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





25


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 August 2003.


Signature Title Date


/S/ Michael R. Burwell
- -----------------------
Michael R. Burwell General Partner August 14, 2003



/S/ Michael R. Burwell
- -----------------------
Michael R. Burwell President of Gymno Corporation, August 14, 2003
(Principal Executive Officer);
Director of Gymno Corporation;
Secretary/Treasurer of Gymno
Corporation (Principal Financial
and Accounting Officer)




/S/ Michael R. Burwell
- -----------------------
Michael R. Burwell President, Secretary/Treasurer August 14, 2003
of Redwood Mortgage Corp.
(Principal Financial and
Accounting Officer); Director
of Redwood Mortgage Corp.






26


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 data 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
August 14, 2003



27



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 June 30, 2003 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
August 14, 2003





28


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 data 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
August 14, 2003




29


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 June 30, 2003 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 Redwood Mortgage Corp., General Partner
August 14, 2003



30