The following discussion and analysis of changes in net assets and net assets in
liquidation 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 litigation and/or
settlements and the ability to recover thereon, the amount of funding required
to continue litigation, 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 Part I. Financial Information,
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 including in Part II.
Other Information, Item 1A. Risk Factors of this Form 10-Q. 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 administrative and priority claims, as defined in the Plan, and,
subject to the payment of Trust expenses and the retention of various reserves,
to make distributions of cash to Interestholders in accordance with the Plan.

                                       24

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

Table of Contents



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, 2022, the number of Liquidation Trust Interests outstanding in each class is as follows:



Class of Interest                       Number Outstanding

Class A Liquidation Trust Interests             11,516,439

Class B Liquidation Trust Interests                675,617



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 disputed claims are
settled by cancelling previously issued Liquidation Trust Interests.

Since the Plan Effective Date through March 31, 2022, the Wind-Down Subsidiaries
have disposed of approximately 143 properties for aggregate net sales proceeds
of approximately $481.73 million. During the period from April 1, 2022 through
May 13, 2022, the Company did not sell any real estate assets. As of March 31,
2022, the Company owned seven real estate assets (including two single-family
homes under construction) with a gross carrying value of approximately $100.54
million. Therefore, it is unlikely that the net proceeds for the three or nine
months ended March 31, 2022 will be indicative of future net proceeds, which are
likely to be significantly lower. In addition, it may take longer to sell the
properties than the Company has estimated. The Company expects to complete the
liquidation of its assets during the fiscal year ending June 30, 2024.

                                       25

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

Discussion of the Company's Operations

Three months ended March 31, 2022



The following is a summary of the Consolidated Statement of Changes in Net
Assets in Liquidation for the three months ended March 31, 2022 ($ in
thousands):

                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders        Total

Net assets in liquidation as of December 31, 2021         $             

3,203 $ 124,302 $ 127,505

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

                                        -                     -             -

All Interestholders:
Change in carrying value of assets and liabilities, net                     -                 8,266         8,266
Distributions (declared) reversed, net                                      -               (39,509 )     (39,509 )
Net change in assets and liabilities                                        -               (31,243 )     (31,243 )

Net assets in liquidation, as of March 31, 2022           $             

3,203 $ 93,059 $ 96,262

There was no change to Net assets in liquidation - Restricted for Qualifying Victims during the three months ended March 31, 2022.

Net assets in liquidation - All Interestholders decreased by approximately $31.24 million during the three months ended March 31, 2022. This decrease was due to an increase in the carrying value of assets and liabilities, net of approximately $8.27 million and distributions (declared) reversed, net of approximately $39.51 million.

The components of the approximately $8.27 million net change in the carrying value of assets and liabilities are as follows ($ in thousands):



                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total

Other settlement recoveries recognized, net (1)           $                 -     $             445     $   445
Remeasurement of assets and liabilities, net                                -                 7,627       7,627
Other                                                                       -                   194         194
Change in carrying value of assets and liabilities, net   $                 -     $           8,266     $ 8,266

(1) Net of the 5% payable to the Liquidation Trustee of approximately $22 ($ in


    thousands).



During the three months ended March 31, 2022, the Company:

o Declared a distribution of $3.44 per Class A Interest, which totaled

approximately $39.98 million.

o Sold the rest of the gold Forfeited Assets for net proceeds of approximately

$0.12 million.



o Completed construction of one single-family home (642 St. Cloud).

o Settled one secured loan for net proceeds of approximately $0.72 million.

o Signed agreements to settle other Causes of Action for payment to the Trust of

approximately $0.47 million.

o Paid construction costs of approximately $1.80 million relating to

single-family homes under development.

o Paid holding costs of approximately $0.66 million.


                                       26

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

o Paid general and administrative costs of approximately $4.04 million, including

approximately $0.17 million of board member fees and expenses, approximately

$1.84 million of payroll and other general and administrative costs and
   approximately $2.03 million of professional fees.


For the three months ended March 31, 2021



The following is a summary of the 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, 2021                                             $                 -     $         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.



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

The components of the approximately $3.46 million and $1.97 million net change
in the carrying value of assets and liabilities, net are as follows ($ 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
Other settlement recoveries recognized, net (1)                             -                 1,326        1,326
Carrying value in excess of sales proceeds                                  -                (1,900 )     (1,900 )
Other                                                                       -                    75           75
Change in carrying value of assets and liabilities, net   $             3,459     $           1,974     $  5,433

(1) Net of the 5% payable to the Liquidation Trustee of approximately $72 ($ in


    thousands).



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

o Declared a distribution of $4.28 per Class A Interest, which totaled

approximately $50.01 million.

o Signed agreements to settle other Causes of Action for payment to the Trust of

approximately $1.28 million.

o Recorded Forfeited Assets with an estimated net realizable value of

approximately $3.46 million.


                                       27

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

o Paid construction costs of approximately $5.77 million relating to

single-family homes under development.

o Paid holding costs of approximately $0.77 million.

o 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 professional fees.


Nine months ended March 31, 2022



The following is a summary of the Consolidated Statement of Changes in Net
Assets in Liquidation for the nine months ended March 31, 2022 ($ in thousands):

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders        Total

Net assets in liquidation as of June 30, 2021                                                 $             3,167     $         126,373     $ 129,540

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

                    36                     -            36

All Interestholders:
Change in carrying value of assets and liabilities, net                                                         -                45,922        45,922
Distributions (declared) reversed, net                                                                          -               (79,236 )     (79,236 )
Net change in assets and liabilities                                                                            -               (33,314 )     (33,314 )

Net assets in liquidation, as of March 31, 2022                                               $             3,203     $          93,059     $  96,262

Net assets in liquidation - Restricted for Qualifying Victims increased by approximately $0.04 million during the nine months ended March 31, 2022.

Net assets in liquidation - All Interestholders decreased by approximately $33.31 million during the nine months ended March 31, 2022. This decrease was due to an increase in the carrying value of assets and liabilities, net of approximately $45.92 million and distributions (declared) reversed, net of approximately $79.23 million.



The components of the approximately $0.04 million and $45.92 million of the net
change in carrying value of assets and liabilities are as follows ($ in
thousands):

                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total
Causes of Action, net(1) :
Comerica Bank                                             $                 -     $          23,575       23,575
Other settlement agreements                                                 -                 1,777        1,777
Sales proceeds in excess of carrying value                                  -                 6,460        6,460
Remeasurement of assets and liabilities, net                               36                13,428       13,464
Other                                                                       -                   682          682
Change in carrying value of assets and liabilities, net   $                

36 $ 45,922 $ 45,958

(1) Net of the 5% payable to the Liquidation Trustee of approximately $1,241 for

Comerica Bank and $93 for other settlement agreements ($ in thousands).



                                       28

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

During the nine months ended March 31, 2022, the Company:

o Declared two distributions, both of $3.44 per Class A Interest, which totaled

approximately $80.00 million.

o Sold the wine and the gold Forfeited Assets for net proceeds of approximately

$0.49 million.



o Completed construction of one single-family home (642 St. Cloud).

o Sold four single-family homes and settled two secured loans for net proceeds of

approximately $64.40 million. One of the single-family homes was under

construction.

o Recorded approximately $24.81 million from the settlement of the two pending

actions against Comerica Bank, the California Class Action and the Delaware


   Adversary Action.



o Signed agreements to settle other Causes of Action for payment to the Trust of

approximately $1.87 million.

o Paid construction costs of approximately $9.47 million relating to

single-family homes under development.

o Paid holding costs of approximately $1.90 million.

o Paid general and administrative costs of approximately $12.56 million,

including approximately $0.56 million of board member fees and expenses,

approximately $4.68 million of payroll and other general and administrative

costs and approximately $7.32 million of professional fees.

For the nine months ended March 31, 2021



The following is a summary of the 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, 2022.



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

                                       29

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

The components of the approximately $3.46 million and $7.53 million change in
the carrying value of assets and liabilities, net are as follows ($ in
thousands):

                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total

Recognition of Forfeited Assets                           $             3,459     $               -     $  3,459
Settlement recoveries recognized, net (1)                                   -                 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

(1) Net of the 5% payable to the Liquidation Trustee of approximately $462 ($ in


    thousands).



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

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

Interest, which totaled approximately $109.93 million.

o Sold five single-family home, two lots and eleven other properties for net

proceeds of approximately $121.16 million. One of the single-family homes was

under construction and the buyer assumed the remaining obligations to complete

the construction of the property of approximately $11.25 million.

o Signed agreements to settle Causes of Action for payment to the Trust of

approximately $8.44 million.

o Recorded Forfeited Assets with an estimated net realizable value of

approximately $3.46 million.

o Paid construction costs of approximately $22.04 million relating to

single-family homes under development.

o Paid holding costs of approximately $4.13 million.

o 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 professional fees.

Liquidity and Capital Resources

Liquidity



The Company's primary sources for meeting its capital requirements are its cash
and cash equivalents, availability under the LOC, proceeds from the sale of its
real estate assets and recoveries from 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, 2022 of approximately $43.49 million (of which approximately $9.10 million is restricted), the capital resources available to the Company and its uses of liquidity are as follows:


                                       30

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

 o Revolving Line of Credit:  On June 19, 2020, two wholly-owned subsidiaries of

the Wind-Down Entity entered into a $25.00 million 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. The maturity date of the LOC was changed to January 31,

2023 with an option to extend for one additional year, subject to the

availability of collateral. The LOC required the borrowers to establish an

interest reserve of $1.75 million, 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 $20.00 million 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. No amounts were

outstanding under the LOC as of March 31, 2022 or May 13, 2022.

o 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, all of which are held for sale. As of March 31, 2022, the

Company owned a total of seven real estate assets with a gross carrying value

of approximately $100.54 million. The majority of the gross carrying value is

concentrated in the three single-family homes. Four single-family homes were

under construction; two that are owned as of March 31, 2022, one that was sold

in December 2021 and one that was sold in May 2021. During the three months

ended March 31, 2022, the Company settled one secured loan for net proceeds of

approximately $725,000. During the nine months ended March 31, 2022, the

Company sold four single-family homes and settled two secured loans for net

proceeds of approximately $64,405,000. It is unlikely that the net proceeds for

the three or nine months ended March 31, 2022 will be indicative of future net

proceeds, which are likely to be significantly lower. In addition, it may take

longer to sell the properties than the Company has estimated.

o Recoveries: During the three and nine months ended March 31, 2022, the Company

recognized approximately $0.47 million and $26.68 million, respectively, from

the settlement of Causes of Action. The recoveries for the three and nine

months ended March 31, 2022 include approximately $0 and $24.81 million from

Comerica Bank. There can be no assurance that the amounts the Company recovers

from settling Causes of Action in the future will be consistent with the amount

recovered during the three and nine months ended March 31, 2022.

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, 2022, the Company's total liabilities were
approximately $47.50 million. The total liabilities recorded as of March 31,
2022 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 unresolved Causes of
Action.

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, 2022, the Liquidation Trustee has declared nine distributions to the Class A
Interestholders. 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) for holders of Class A Interests who failed to
cash distribution checks mailed in respect of prior distributions, (d)  for
distributions that were withheld due to pending avoidance actions and (e) for
holders of Class A Interests for which the Trust is waiting for further
beneficiary information.

                                       31

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

Sections 7.6 and 7.18 of the Plan provide that distributions that have not been
cashed within 180 calendar days of their issuance shall be null and void and the
holder of the associated Liquidation Trust Interests "shall be deemed to have
forfeited its rights to any reserved and future Distributions under the Plan,"
with such amounts to become "Available Cash" of the Trust for all purposes. 

On

February 1, 2022, the Trust sent letters to the holders of the Class A Interests
who have failed to cash distribution checks in respect of prior distributions,
which checks were issued more than 180 days prior to the date of the letter. The
letter informed the holders that, unless such holders contact the Trust no later
than February 28, 2022,  in accordance with the Plan, the holders' reserved and
future distributions will be deemed forfeited.  The Trust provided this final
notice simply as a one-time courtesy and reserves its rights to strictly enforce
the Plan's forfeiture provisions, and any other provision of the Plan, against
any person (including any recipient of the final notice) at any time in the
future, without further notice.

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, 2022 and from February 15, 2019 through
May 13, 2022:

                                                                          During the Period from                                          During the Period from
                                                                   February 15, 2019 (inception) through                           February 15, 2019 (inception) through
                                                                      March 31, 2022 ($ in Millions)                                   May 13, 2022 ($ in Millions)
                                         $ per                                                         Restricted                                                      Restricted
                       Date             Class A             Total                                         Cash              Total                                         Cash
                     Declared          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              30.02                    29.33                0.69              30.02                    29.33                0.69
Eighth               10/8/2021                 3.44              40.02                    39.14                0.88              40.02                    39.14                0.88
Ninth                2/4/2022                  3.44              39.98                    39.15                0.83              39.98                    39.15                0.83
Subtotal                            $         29.23     $       343.08       $           332.43               10.65     $       343.08       $           332.43               10.65

Distributions Reversed
Disallowed/cancelled (b)                                                                                      (3.57 )                                                         (3.62 )
Returned (c)                                                                                                   0.73                                                            0.73
Subtotal                                                                                                      (2.84 )                                                         (2.89 )

Distributions Paid from Reserve Account (d)                                                                   (2.78 )                                                         (2.87 )

Distributions Payable, Net                                                     as of 3/31/2022:      $         5.03                            as of 5/13/2022:      $         4.89


(a) The seventh distribution included the cash the Trust received from Fair

Funds.

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

(c) Distribution checks returned or not cashed.

(d) Paid as claims are allowed or resolved.


                                       32

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

As claims are resolved, additional Class A Interests may be issued or cancelled
(see the Company's Annual Report on Form 10-K filed on September 27, 2021, "Part
1, Item 1. Business, D. Plan Provisions Regarding the Company, 2. Treatment
under the Plan of holders of claims against and equity interests in the Debtors
and 3. Assets and liabilities of the Company"). Therefore, the total amount of a
distribution declared may change between the date declared and the date paid.
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).

Management believes that, since its inception, the Wind-Down Entity has made
substantial progress toward completion of its liquidation activities and is
nearing the end of the liquidation of its real estate portfolio. Holders of
Liquidation Trust Interests are advised that future distributions from the Trust
will be limited. Once the Company's remaining real property assets have been
liquidated and the net proceeds resulting therefrom, net of reserves, have been
distributed, further distribution(s) will be materially reliant on future
recoveries from litigation, which are uncertain and the amount and timing of
which are difficult to determine.

Contractual Obligations



As of March 31, 2022, the Company has contractual commitments related to
construction contracts totaling approximately $5.20 million. The Company expects
to complete the construction of the single-family homes during the fiscal year
ending June 30, 2022. The Company has an office lease that expires in July 2022.
The Company has two six-month options to extend the lease. The Company expects
that it will continue to lease office space until the liquidation process is
completed.

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 from the future settlement of unresolved Causes of Action or
Fair Fund 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 the terms of
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 considered 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.

                                       33

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

Table of Contents



PART I.  FINANCIAL INFORMATION (CONTINUED)
Item 2.  Management's Discussion and Analysis of Financial Condition and Results
of Operations (Continued)

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,
liquidation costs and the estimated date of the completion of the liquidation of
the Company 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 a change to 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.

Causes of Action



The Company does not record any amount from the future settlement of unresolved
Causes of Action or recoveries from Fair Fund or Forfeited Assets (including
those that may be settled, but subject to court or other regulatory agency
approval) in the accompanying consolidated financial statements since they
cannot be reasonably estimated. The Company recognizes recoveries from the
settlement of unresolved Causes of Action when an agreement has been executed
and collectability is reasonably assured.

                                       34

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

Table of Contents

PART I. FINANCIAL INFORMATION (CONTINUED)

© Edgar Online, source Glimpses