The following discussion and analysis should be read in conjunction with the
accompanying unaudited consolidated financial statements of Woodbridge
Liquidation Trust and the related notes thereto. The Trust, the Remaining
Debtors, the Wind-Down Entity and the Wind-Down Subsidiaries, as used herein,
are defined in Note 1 to the consolidated financial statements and are
collectively referred to herein as the Company.

Forward-Looking Statements



Certain statements included in this Quarterly Report on Form 10-Q are
forward-looking statements. Those statements include, without limitation,
financial guidance, and projections and statements with respect to expectation
of future financial condition, changes in net assets in liquidation, cash flows,
plans, targets, goals, objectives and performance of the Trust. Such
forward-looking statements also include statements that are preceded by,
followed by, or that include the words "believes", "estimates", "plans",
"expects", "intends", "is anticipated", "will continue", "project", "outlook",
"evaluate",  "may", "could", "would", "should" and similar expressions, and all
other statements that are not historical facts. All such forward-looking
statements are based on the Trust's current expectations and involve risks and
uncertainties which may cause actual results to differ materially from those set
forth in such statements. Such risks and uncertainties include the amount of
sales proceeds, timing of sales of real estate assets, timing and amount of
funds needed to complete construction of single-family homes, amount of general
and administrative costs, the number and amount of successful litigations and/or
settlements and the ability to recover thereon, the amount of funding required
to continue litigations, the continuing impact of the COVID-19 pandemic,
interest rates, adverse weather conditions in the regions in which properties to
be sold are located, economic and political conditions, changes in tax and other
governmental rules and regulations applicable to the Trust and its subsidiaries
and other risks and uncertainties identified in Item 1A. Risk Factors of the
Company's Annual Report on Form 10-K, or contained in any of the Trust's
subsequent filings with the SEC. These risks and uncertainties are beyond the
ability of the Trust to control, and in many cases, the Trust cannot predict the
risks and uncertainties, that could cause its actual results to differ
materially from those indicated by the forward-looking statements.

In connection with the "safe harbor" provisions of the Securities Act of 1933
and the Exchange Act, the Trust has identified and is disclosing important
factors, risks and uncertainties that could cause its actual results to differ
materially from those projected in forward-looking statements made by the Trust,
or on the Trust's behalf. (See "Part II. Other Information, Item 1A. Risk
Factors" of this Form 10-Q.) These cautionary statements are to be used as a
reference in connection with any forward-looking statements. The factors, risks
and uncertainties identified in these cautionary statements are in addition to
those contained in any other cautionary statements, written or oral, which may
be made or otherwise addressed in connection with a forward-looking statement or
contained in any of the Trust's subsequent filings with the SEC. Because of
these factors, risks and uncertainties, the Trust cautions against placing undue
reliance on forward-looking statements. Although the Trust believes that the
assumptions underlying forward-looking statements are currently reasonable, any
of the assumptions could be incorrect or incomplete, and there can be no
assurance that forward-looking statements will prove to be accurate.
Forward-looking statements speak only as of the date on which they are made.
Except as may be required by law, the Trust does not undertake any obligations
to modify, update or revise any forward-looking statement to take into account
or otherwise reflect subsequent events, corrections in or revisions of
underlying assumptions, or changes in circumstances arising after the date that
the forward-looking statement was made.

Overview



Pursuant to the Plan, the Trust was formed on February 15, 2019 to hold, either
directly or indirectly through the Wind-Down Entity and the Wind-Down
Subsidiaries, the assets and equity interests formerly owned by the Debtors.
Each of the real properties formerly owned by the Debtors was, as of February
15, 2019, owned by one of the Wind-Down Subsidiaries. The purpose of the
Wind-Down Entity and the Wind-Down Subsidiaries is to develop (as applicable),
market and sell those properties to generate cash. Assets formerly owned by the
Debtors other than real estate assets and certain cash were transferred to the
Trust. The purpose of the Trust is to receive remittances of cash from the
Wind-Down Entity, to resolve disputed claims, to prosecute the Causes of Action,
to pay allowed unimpaired claims and, subject to the payment of Trust expenses
and the retention of various reserves, to make distributions of cash to All
Interestholders in accordance with the Plan.

                                       25

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results


        of Operations (Continued)




The Trust operates pursuant to the Plan and the Trust Agreement. The Trust was
formed as a Delaware statutory trust and is administered by the Liquidation
Trustee under the supervision of its Supervisory Board. The Wind-Down Entity, a
wholly-owned subsidiary of the Trust, operates pursuant to the Plan and the
Wind-Down Entity LLC Agreement. The Wind-Down Entity was formed as a Delaware
limited liability company and is administered by its Board of Managers, one of
which is the chief executive officer. One member of the Board of Managers is
also a member of the Supervisory Board of the Trust.

The Bankruptcy Court has retained certain jurisdictions regarding the Trust, the
Liquidation Trustee, the Supervisory Board, the Wind-Down Entity, the Board of
Managers, and assets of the Trust and the Wind-Down Entity, including the
determination of all disputes arising out of or related to administration of the
Trust and the Wind-Down Entity and its subsidiaries.

As of March 31, 2021, the number of Liquidation Trust Interests outstanding in each class is as follows:



Class of Interest                      Number Outstanding

Class A Liquidation Trust Interests             11,513,660

Class B Liquidation Trust Interests                676,312



For each of the classes of Liquidation Trust Interests, the number of
Liquidation Trust Interests outstanding will increase to the extent that the
disputed claims become allowed claims.  In addition, the number of Liquidation
Trust Interests outstanding will decrease to the extent that claims are settled
by cancelling Liquidation Trust Interests.

On December 24, 2019, the Trust's Registration Statement on Form 10 became
effective under the Exchange Act. The trading symbol for the Trust's Class A
Interests is WBQNL. The Trust's Class A Interests are quoted on OTC Link ATS,
the SEC-registered alternative trading system, and are eligible for the
Depository Trust Company's DRS services.

                                       26

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results

of Operations (Continued)





Since the Plan Effective Date through March 31, 2021, the Wind-Down Subsidiaries
have disposed of approximately 131 properties for aggregate net sales proceeds
of approximately $403.73 million.  As of March 31, 2021, the Company owned
fourteen real estate assets with a gross carrying value of approximately $164.81
million. Therefore, it is unlikely that the amount of net sales proceeds that
the Company will receive in the future will be consistent with the amount
received from the Plan Effective Date through March 31, 2021. During the three
months ended March 31, 2021 and 2020, the Company completed the construction of
zero and one single-family home, respectively. During the nine months ended
March 31, 2021, the Company sold one single-family home that was under
construction. The buyer assumed the remaining obligations to complete the
construction of the property. The Company expects to complete the liquidation of
its assets during the fiscal year ending June 30, 2023.

Discussion of the Company's Operations

Three months ended March 31, 2021



         Consolidated Statement of Changes in Net Assets in Liquidation
                   For the three months ended March 31, 2021
                                ($ in thousands)

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders        Total

Net assets in liquidation as of December 31, 2020                                             $                 -     $         210,476     $ 210,476

Change in assets and liabilities: Restricted for Qualifying Victims - change in carrying value of assets and liabilities, net

                 3,459                     -         3,459

All Interestholders:
Change in carrying value of assets and liabilities, net                                                         -                 1,974         1,974
Distributions (declared) reversed, net                                                                          -               (49,958 )     (49,958 )
Net change in assets and liabilities                                                                            -               (47,984 )     (47,984 )

Net assets in Liquidation, as of March 31, 2021                                               $             3,459     $         162,492       165,951



Net assets in liquidation - Restricted for Qualifying Victims increased by
approximately $3.46 million during the three months ended March 31, 2021. The
increase was the result of receiving the Forfeited Assets from the DOJ during
the three months ended March 31, 2021.

Net assets in liquidation - All Interestholders decreased by approximately
$47.98 million during the three months ended March 31, 2021. This decrease was
due to: (a) an increase in the carrying value of assets and liabilities of
approximately $1.97 million and (b) net distributions of approximately $49.95
million.

The components of the change in the carrying value of assets and liabilities, net are as follows ($ in thousands):



                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total

Recognition of Forfeited Assets                           $             3,459     $               -     $  3,459
Remeasurement of assets and liabilities, net                                -                 2,473        2,473
Settlement recoveries recognized, net                                       -                 1,326        1,326
Adjustment to insurance claim receivable                                    -                (1,900 )     (1,900 )
Other                                                                       -                    75           75

Change in carrying value of assets and liabilities, net   $             3,459     $           1,974     $  5,433

During the three months ended March 31, 2021, the Company:

• Declared a distribution of $4.28 per Class A Liquidation Trust Interest, which

totaled approximately $50.01 million.

• Signed agreements to settle certain Causes of Action for payment to the Trust


    of approximately $1.28 million.


  • Recorded Forfeited Assets with an estimated net realizable value of
    approximately $3.46 million.


  • Paid construction costs of approximately $5.77 million relating to
    single-family homes under development.



                                       27

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results


        of Operations (Continued)



  • Paid holding costs of approximately $0.77 million.


  • Paid general and administrative costs of approximately $4.29 million,

including approximately $0.21 million of board member fees and expenses,

approximately $1.90 million of payroll and other general and administrative

costs and approximately $2.18 million of post Plan Effective Date professional


    fees.



Three months ended March 31, 2020

Consolidated Statement of Changes in Net Assets in Liquidation


                   For the three months ended March 31, 2020
                                ($ in thousands)

Net assets in liquidation, as of December 30, 2019 $ 334,583 Change in assets and liabilities: Change in carrying value of assets and liabilities, net 12,905 Distributions (declared) reversed, net

                      (77,678 )
Net change in assets and liabilities                        (64,773 )
Net assets in liquidation, as of March 31, 2020           $ 269,810



Net assets in liquidation decreased by approximately $64.77 million during the
three months ended March 31, 2020. This increase was due to: (a) an increase in
the carrying value of assets and liabilities of approximately $12.91 million and
(b) net distributions of approximately $77.68 million. The components of the
approximately $12.91 million change in the carrying value of assets and
liabilities, net are as follows ($ in thousands):

Settlement recoveries recognized, net                     $  1,120
Sales proceeds in excess of carrying value                  16,873
Remeasurement of assets and liabilities, net                (5,345 )
Other                                                          257

Change in carrying value of assets and liabilities, net $ 12,905

During the three months ended March 31, 2020, the Company:

• Declared distributions of $4.50 and $2.12 per Class A Liquidation Trust


    Interest, which totaled approximately $78.43 million.



  • Completed construction of one single-family home (1241 Loma Vista).


• Sold two single-family homes, two lots and settled one secured loan for net


    proceeds of approximately $74.27 million.


• Adopted a strategy to auction certain secured loans and other properties. As a

result of this change in strategy, the net carrying value of these real estate


    assets was reduced by approximately $1.86 million.


• Signed agreements to settle certain Causes of Action of approximately $1.18


    million.



  • Paid construction costs of approximately $11.79 million relating to
    single-family homes under development.



  • Paid holding costs of approximately $2.11 million.



                                       28

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results


        of Operations (Continued)



  • Paid general and administrative costs of approximately $5.52 million,

including approximately $0.26 million of board member fees and expenses,

approximately $2.23 million of payroll and other general and administrative

costs and approximately $3.03 million of post Plan Effective Date professional


    fees.



Nine months ended March 31, 2021



         Consolidated Statement of Changes in Net Assets in Liquidation
                    For the nine months ended March 31, 2021
                                ($ in thousands)

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders        Total

Net assets in liquidation as of June 30, 2020                                                 $                 -     $         264,517     $  264,517

Change in assets and liabilities: Restricted for Qualifying Victims - change in carrying value of assets and liabilities, net

                 3,459                     -          3,459

All Interestholders:
Change in carrying value of assets and liabilities, net                                                         -                 7,529          7,529
Distributions (declared) reversed, net                                                                          -              (109,554 )     (109,554 )
Net change in assets and liabilities                                                                            -              (102,025 )     (102,025 )

Net assets in Liquidation, as of March 31, 2021                                               $             3,459     $         162,492        165,951



Net assets in liquidation - Restricted for Qualifying Victims increased by approximately $3.46 million during the nine months ended March 31, 2021.



Net assets in liquidation - All Interestholders decreased by approximately
$102.02 million during the nine months ended March 31, 2021. This decrease was
due to: (a) an increase in the carrying value of assets and liabilities of
approximately $7.53 million and (b) net distributions of approximately $109.55
million.

The components of the change in the carrying value of assets and liabilities, net are as follows ($ in thousands):



                                                             Restricted for               All
                                                           Qualifying Victims       Interestholders       Total

Recognition of Forfeited Assets                           $              3,459     $               -     $  3,459
Settlement recoveries recognized, net                                        -                 8,013        8,013
Carrying value in excess of sales proceeds                                   -                (1,540 )     (1,540 )
Remeasurement of assets and liabilities, net                                 -                 2,775        2,775
Adjustment to insurance claim receivable                                     -                (1,900 )     (1,900 )
Other                                                                                            181          181

Change in carrying value of assets and liabilities, net   $              3,459     $           7,529     $ 10,988

During the nine months ended March 31, 2021, the Company:

• Declared three distributions, two each of $2.56 and one of $4.28 per Class A

Liquidation Trust Interest, which totaled approximately $109.93 million.





                                       29

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results


        of Operations (Continued)


• Sold five single-family homes, two lots and eleven other properties for net


    proceeds of approximately $121.16 million.


• Signed agreements to settle certain Causes of Action for payment to the Trust


    of approximately $8.44 million.



  • Recorded forfeited assets with an estimated net realizable value of
    approximately $3.46 million.



  • Paid construction costs of approximately $22.04 million relating to
    single-family homes under development.



  • Paid holding costs of approximately $4.13 million.


• Paid general and administrative costs of approximately $14.39 million,

including approximately $0.68 million of board member fees and expenses,

approximately $6.35 million of payroll and other general and administrative

costs and approximately $7.36 million of post Plan Effective Date professional


    fees.



Nine months ended March 31, 2020

Consolidated Statement of Changes in Net Assets in Liquidation


                    For the nine months ended March 31, 2020
                                ($ in thousands)

Net assets in liquidation, as of June 30, 2019            $ 329,971

Change in assets and liabilities: Change in carrying value of assets and liabilities, net 17,440 Distributions (declared) reversed, net

                      (77,601 )
Net change in assets and liabilities                        (60,161 )
Net assets in liquidation, as of March 31, 2020           $ 269,810



Net assets in liquidation decreased by approximately $60.16 million during the
nine months ended March 31, 2020. This increase was due to: (a) changes in the
carrying value of assets and liabilities, net of approximately $17.44 million
and (b) net distributions of approximately $77.60 million. The components of the
approximately $17.44 million change in the carrying value of assets and
liabilities, net are as follows ($ in thousands):

Reduction of state, local and other taxes                 $   2,890
Settlement recoveries recognized, net                         4,596
Sales proceeds in excess of carrying value                   20,164
Remeasurement of assets and liabilities, net                (10,660 )
Other                                                           450

Change in carrying value of assets and liabilities, net $ 17,440

During the nine months ended March 31, 2020, the Company:

• Declared distributions of $4.50 and $2.12 per Class A Liquidation Trust


    Interest, which totaled approximately $78.43 million.



                                       30

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results


        of Operations (Continued)


• Completed construction of three single-family homes (25210 Jim Bridger, 1241

Loma Vista and 24055 Hidden Ridge).


• Sold ten single-family homes, 18 lots, two other properties and settled three


    secured loans for net proceeds of approximately $177.97 million.


• Adopted a strategy to auction certain secured loans and other properties. As a

result of this change in strategy, the net carrying value of these real estate


    assets were reduced by approximately $1.86 million.


• Signed agreements to settle certain Causes of Action of approximately $4.84


    million.



  • Paid construction costs of approximately $37.33 million relating to
    single-family homes under development.



  • Paid holding costs of approximately $8.69 million.


• Paid general and administrative costs of approximately $17.09 million,

including approximately $0.85 million of board member fees and expenses,

approximately $5.37 million of payroll and other general and administrative


    costs and approximately $10.87 million of post Plan Effective Date
    professional fees.



  • Paid professional fees incurred before the Plan Effective Date of
    approximately $0.36 million.


Liquidity and Capital Resources

Liquidity



The Company's primary sources for meeting its capital requirements are its cash,
availability under the LOC,  proceeds from the sale of its real estate assets
and recoveries from certain Causes of Action. The Company's primary uses of
funds are and will continue to be for distributions, development costs, holding
costs and general and administrative costs, all of which the Company expects to
be able to adequately fund over the next twelve months from its primary sources
of capital.

Capital Resources

In addition to consolidated cash and cash equivalents at March 31, 2021 of approximately $74.61 million (of which approximately $7.91 million is restricted), the capital resources available to the Company and its uses of liquidity are as follows:

Revolving Line of Credit



On June 19, 2020, two wholly-owned subsidiaries of the Wind-Down Entity entered
into a $25,000,000 revolving LOC. On February 11, 2021, the LOC was amended.
Two additional wholly owned subsidiaries of the Wind-Down Entity were joined to
the LOC as co-borrowers and two properties were added as replacement collateral
as allowed for in the original agreement. The maturity date of the LOC was
changed to January 31, 2023 with an option to extend for one additional year.
The LOC required the borrowers to establish an interest reserve of $1,750,000,
which is to be used to pay the potential monthly interest payments. Outstanding
borrowings bear interest at a fixed rate of 3.50% per annum. Indebtedness under
the LOC is secured by a deed of trust on two properties, the personal property
associated therewith and the interest reserve. The Wind-Down Entity is the
guarantor of the LOC. The Company is required to keep a cash balance
of $20,000,000 on deposit with the lender in order to avoid a non-compliance fee
of 2% of the shortfall in the required deposit and is required to comply with
various covenants.

                                       31

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results

of Operations (Continued)

No amounts were outstanding under the LOC as of March 31, 2021 or May 13, 2021.

Sales of Real Estate Assets



The Wind-Down Entity and the Wind-Down Subsidiaries are in the process of
developing, marketing and selling their real estate assets.  As of March 31,
2021, one of the single-family homes was listed for sale. All of the other
single-family homes are under construction. There can be no assurance as to the
amount of net proceeds that the Company will receive from the sale of real
estate assets or when the net sales proceeds will be received. As of March 31,
2021, the Company owned fourteen real estate assets with a gross carrying value
of approximately $164.81 million. Therefore, it is unlikely that the net
proceeds for the nine months ended March 31, 2021 will be indicative of future
net proceeds, which may be significantly lower. In addition, it may take longer
to sell the properties than the Company has estimated.

Causes of Action and Fair Funds Recoveries



During the three and nine months ended March 31, 2021, the Company recognized
approximately $1.33 and $8.01 million, net, respectively, from the settlement of
certain Causes of Action. There can be no assurance that the amounts the Company
receives from settling other Causes of Action and Fair Funds recoveries in the
future will be consistent with the amount recovered during the three and nine
months ended March 31, 2021.

Forfeited Assets

Forfeited Assets consist of cash and other assets (jewelry, art, wine, purses,
clothing, a car and other items). During the three months ended March 31, 2021,
the Trust received certain of the Forfeited Assets from the DOJ. During the
three and nine months ended March 31, 2021, the Company recognized approximately
$3.46 million and $3.46 million, respectively of Forfeited Assets, including a
$1.89 million receivable for cash not yet received from the DOJ.

The Trust is required to distribute the net sale proceeds from liquidating the
Forfeited Assets to the Qualifying Victims. Qualifying Victims are the former
holders of Class 3 and Class 5 Claims and their permitted assigns. Former
holders of Class 4 Claims are not Qualifying Victims. Because of the requirement
to distribute the net sale proceeds of the Forfeited Assets to the Qualifying
Victims only, the Forfeited Assets at March 31, 2021 are presented in the
consolidated statement of net assets as restricted net assets in liquidation. At
March 31, 2021, 11,439,782 of the 11,513,660 Class A Interests were held by
Qualifying Victims. Of the 138,788 Class A Interests relating to unresolved
claims at March 31, 2021, 24,760 would be held by Qualifying Victims.

Uses of Liquidity



The primary uses of the Company's liquidity are to pay (a) distributions
payable, (b) development costs, (c) holding costs, and (d) general and
administrative costs. As of March 31, 2021, the Company's total liabilities were
approximately $68.33 million. The total liabilities recorded as of March 31,
2021 may not be indicative of the costs paid in future periods, which may be
significantly higher.

Given current cash and cash equivalent balances, projected sales of real estate
assets, availability under the LOC, Causes of Action recoveries, distributions
declared and expected cash needs, the Company does not expect a deficiency in
liquidity in the next twelve months. Due to the uncertain nature of future net
sales proceeds, recoveries and costs to be incurred, it is not possible to be
certain that the current liquidity will be adequate to cover all future
financial needs of the Company. Creating contingent obligation agreements and/or
seeking methods to reduce professional costs, including legal fees, and
administrative costs are strategies that could be undertaken to address
liquidity issues should they arise. These strategies could impact the Company's
ability to maximize recoveries from the settlement of other Causes of Action.

                                       32

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results

of Operations (Continued)

Distributions



Distributions will be made at the sole discretion of the Liquidation Trustee in
accordance with the provisions of the Plan and the Trust Agreement. As of May
13, 2021, the Liquidation Trustee has declared six distributions on account of
Class A Interests. The distributions are paid on account of the then-allowed
claims and a deposit is made into a restricted cash account for amounts (a)
payable for Class A Interests that may be issued in the future upon the
allowance of unresolved claims, (b) in respect of Class A Interests on account
of recently allowed claims, (c) to holders of Class A Interests who failed to
cash distribution checks mailed in respect of prior distributions, (d) that were
withheld due to pending avoidance actions and (e) in respect of which the Trust
is waiting for further beneficiary information.

The following tables summarize the distributions declared, distributions paid
and the activity in the restricted cash account for the periods from February
15, 2019 (inception) through March 31, 2021 and from February 15, 2019
(inception) through May 13, 2021:

                                                                                                During the Period From February 15, 2019                         During the Period From February 15, 2019
                                                                                                   (inception) through March 31, 2021                                (inception) through May 13, 2021
                                                                                                            ($ in Millions)                                                  ($ in Millions)
                                                                         $ per                                                      Distribution                                                     Distribution
                                                                        Class A           Total                                        Reserve             Total                                        Reserve
                                                            Date        Interest        Declared                 Paid                  Account           Declared                 Paid                  Account

      Distributions Declared
      First                                              3/15/2019     $     3.75     $       44.70       $            42.32       $          2.38     $       44.70       $            42.32                  2.38
      Second                                              1/2/2020           4.50             53.43                    51.19                  2.24             53.43                    51.19                  2.24
      Third                                              3/31/2020           2.12             25.00                    24.19                  0.81             25.00                    24.19                  0.81
      Fourth                                             7/13/2020           2.56             29.97                    29.24                  0.73             29.97                    29.24                  0.73
      Fifth                                              10/19/2020          2.56             29.95                    29.20                  0.75             29.95                    29.20                  0.75
      Sixth                                               1/7/2021           4.28             50.01                    48.67                  1.34             50.01                    48.67                  1.34
      Seventh (a)                                        5/13/2021           2.58                 -                        -                     -             30.00                        -                     -
      Subtotal                                                         $    22.35     $      233.06       $           224.81       $          8.25     $      263.06       $           224.81       $          8.25

      Distributions Reversed

      Disallowed/cancelled (b)                                             

                                                                 (2.02 )                                                          (2.81 )
      Returned (c)                                                                                                                            0.58                                                             0.58
      Subtotal                                                                                                                               (1.44 )                                                          (2.23 )

      Distributions Paid from Reserve Account (d)                                                                                            (1.91 )                                                          (2.14 )

      Distributions Payable, Net                                           

                                as of 3/31/2021:       $          4.90                           as of 5/13/2021:       $          3.88


(a) Approved on May 13, 2021.

(b) As a result of claims being disallowed or Class A Interests being cancelled.




  (c) Distribution checks returned or not cashed.


  (d) Paid as claims are allowed or resolved.


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



The Liquidation Trustee will continue to assess the adequacy of funds held and
expects to make additional cash distributions on account of Class A Interests
but does not currently know the timing or amount of any such distribution(s).

Contractual Obligations



As of March 31, 2021, the Company has contractual commitments related to
construction contracts totaling approximately $15.20 million. The Company
expects to complete the construction of these single-family homes during the
fiscal year ending June 30, 2022. The Company has an office lease that expires
in August 2021. The Company expects that it will continue to lease office space
until the liquidation process is completed.

Quantitative Disclosures about Market Risk

As of March 31, 2021, the Company does not have any market risk exposure as defined by Securities and Exchange Commission Regulation 229.305.


                                       33

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

Item 2. Management's Discussion and Analysis of Financial Condition and Results

of Operations (Continued)

Critical Accounting Policies and Practices



The Company's consolidated financial statements are prepared in accordance with
U.S. GAAP. The accounting policies and practices that the Company believes are
the most critical are discussed below. These accounting policies and practices
require management to make decisions on subjective and/or complex matters that
may inherently be uncertain. Estimates are required to prepare the consolidated
financial statements in conformity with U.S. GAAP. Significant estimates,
judgments and assumptions are required in a number of areas, including, but not
limited to, the sales price of real estate assets, selling costs, development
costs, holding costs and general and administrative costs to be incurred until
the completion of the liquidation of the Company. In many instances, changes in
the accounting estimates are likely to occur from period to period. Actual
results may differ from the estimates. The Company believes the current
assumptions and other considerations used in preparing the consolidated
financial statements are appropriate. However, if actual experience differs from
the assumptions and other considerations used in estimating amounts reflected in
the Company's consolidated financial statements, the resulting changes could
have a material adverse effect on the Company's net assets in liquidation.

Liquidation Basis of Accounting



Under the liquidation basis of accounting, all assets are recorded at their
estimated net realizable value or liquidation value, which represents the
estimated amount of net cash that may be received upon the disposition of the
assets (on an undiscounted basis). Liabilities are measured in accordance with
U.S. GAAP that otherwise applies to those liabilities. The Company has not
recorded any amount for future recoveries from unsettled Causes of Action or
Fair Funds recoveries in the accompanying consolidated financial statements
because they cannot be reasonably estimated.

Valuation of Real Estate



The measurement of real estate assets held for sale is based on current
contracts (if any), estimates and other indications of sales value, net of
estimated selling costs. To determine the value of real estate assets held for
sale, the Company considers the three traditional approaches to value (cost,
income and sales comparison) commonly used by the real estate appraisal
community. The applicability and relevancy of each valuation approach as applied
may differ by asset. In most cases, the sales comparison approach was accorded
the greatest weight. This approach compares a property to other properties with
similar characteristics that have recently sold. To validate management's
estimate, the Company also considers opinions from qualified real estate
professionals and local real estate brokers and, in some cases, obtained
third-party appraisals.

Accrued Liquidation Costs



The estimated costs associated with implementing and completing the Company's
plan of liquidation are recorded as accrued liquidation costs. The Company has
also recorded the estimated development costs to be incurred to prepare the
assets for sale as well as the estimated holding costs to be incurred until the
projected sale date and the estimated general and administrative costs to be
incurred until the completion of the liquidation of the Company.

Changes in Carrying Value



On a quarterly basis, the Company reviews the estimated net realizable values
and liquidation costs and records any significant changes. The Company will also
evaluate an asset when it is under contract for sale and the buyer's
contingencies have been removed. During the period that this occurs, the
carrying value of the asset and the estimated closing and other costs will be
adjusted, if necessary. If the Company has a change in its plan for the
disposition of an asset, the carrying value will be adjusted to reflect this
change in the period that the change is approved. The change in value may also
include the accrued liquidation costs related to the asset.

All changes in the estimated liquidation value of the Company's assets, real
estate held for sale, or other assets and liabilities are reflected as a change
to the Company's net assets in liquidation.

                                       34

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

Index

PART I. FINANCIAL INFORMATION (CONTINUED)

© Edgar Online, source Glimpses