The following discussion of changes in net assets and net assets in liquidation
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, performance, and termination and dissolution
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",
"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, amount of funds needed
for warranty claims, punch list items and holding costs 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 and other global health issues, interest rates, adverse weather
conditions in the regions in which properties to be sold are located, inflation,
domestic and global 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 transferred, on
the effective date of the Plan to one of the Wind-Down Subsidiaries. The purpose
of the Wind-Down Group 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 on the Plan Effective Date
of 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.

                                       22

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

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
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 December 31, 2022, the number of Liquidation Trust Interests outstanding in each class is as follows:



Class of Interest                      Number Outstanding

Class A Liquidation Trust Interets             11,514,190

Class B Liquidation Trust Interets                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 December 31, 2022, the Wind-Down
Subsidiaries have disposed of approximately 145 properties for aggregate net
sales proceeds of approximately $552.30 million. As of December 31, 2022, the
Company owned five real estate assets (including one single-family home listed
for sale and one other real estate asset under contract) with a gross carrying
value of approximately $31.40 million. Given the significantly smaller inventory
of remaining real estate assets when compared to the inventory as of the Plan
Effective Date, the amount of net proceeds from the sale of real estate assets
in the future is likely to be less than the amount realized from the Plan
Effective Date through December 31, 2022. The Company expects to complete the
liquidation of its assets during the fiscal year ending June 30, 2024.

                                       23

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

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 December 31, 2022



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

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders       Total

Net assets in liquidation as of September 30, 2022                                            $             3,483     $          34,433     $ 37,916

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                                                         -                 1,236        1,236
Distributions (declared) reversed, net                                                                          -                     -            -
Net change in assets and liabilities                                                                            -                 1,236        1,236

Net assets in liquidation, as of December 31, 2022                                            $             3,483     $          35,669       39,152



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



Net assets in liquidation - All Interestholders increased by approximately $1.24
million during the three-month period ended December 31, 2022. This increase was
due to an increase in the carrying value of assets and liabilities of
approximately $1.24 million, net.

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



                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total

Remeasurement of assets and liabilities, net              $                 -     $             910     $   910
Settlement recoveries recognized, net (1)                                   -                    40          40
Other                                                                       -                   286         286

Change in carrying value of assets and liabilities, net   $                 -     $           1,236     $ 1,236

(1) Net of 5% payable to the Liquidation Trustee of approximately $2 and a

reversal of an allowance for uncollectible settlement installment receivables

of approximately $2 during the three months ended December 31, 2022.

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

• Received net proceeds from the sale of Forfeited Assets of approximately $0.14


  million.



• Completed construction of one single-family home (41 King Street).

• Recorded approximately $0.04 million from the settlement of Causes of Action,

net of 5% payable to the Liquidation Trustee and an allowance for uncollectible


  installment receivables.



• Paid construction costs of approximately $0.28 million relating to

single-family homes under development.

• Paid holding costs of approximately $0.19 million.


                                       24

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

Table of Contents



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 $4.14 million, including

approximately $0.16 million of board member fees and expenses, approximately

$2.37 million of payroll and other general and administrative costs and
  approximately $1.61 million of professional fees.


For the three months ended December 31, 2021



The following is a summary of the Consolidated Statement of Changes in Net
Assets in Liquidation for the three months ended December 31, 2021 ($ in
thousands):

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders        Total

Net assets in liquidation as of September 30, 2021                                            $             3,167     $         131,376     $ 134,543

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                                                         -                32,752        32,752
Distributions (declared) reversed, net                                                                          -               (39,826 )     (39,826 )
Net change in assets and liabilities                                                                            -                (7,074 )      (7,074 )

Net assets in liquidation, as of December 31, 2021                                            $             3,203     $         124,302       127,505



Net assets in liquidation - Restricted for Qualifying Victims increased by approximately $0.04 million during the three months ended December 31, 2021.



Net assets in liquidation - All Interestholders increased approximately $7.07
million during the three months ended December 31, 2021. This increase was due
to changes in the carrying value of assets and liabilities, net of approximately
$32.75 million and distributions declared (reversed) of approximately $39.82
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

Causes of Action, net(1):
Comerica Bank                                             $                 -     $          23,574     $ 23,574
Other settlement agreements                                                 -                   408          408
Remeasurement of assets and liabilities, net                               36                 4,989        5,025
Sales proceeds in excess of carrying value                                  -                 3,388        3,388
Other                                                                       -                   393          393

Change in carrying value of assets and liabilities, net   $                

36 $ 32,752 $ 32,788

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

Comerica Bank and $21 for other settlement agreements during the three months


    ended December 31, 2021.



                                       25

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

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 three months ended December 31, 2021, the Company:

• Declared a distribution of $3.44 per Class A Interest totaling approximately

$40.02 million.



• Reversed distributions of approximately $0.19 primarily from claims being

disallowed or Class A Interests being cancelled.

• Sold wine and a portion of the gold Forfeited Assets for net proceeds of

approximately $0.37 million.

• Sold two single-family homes and settled one secured loan for net proceeds of


  approximately $21.24 million. One of the single-family homes was under
  construction.


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

actions against Comerica Bank and approximately $0.43 million from the

settlement of other Causes of Action, net of 5% payable to the Liquidation


  Trustee.



• Paid construction costs of approximately $3.44 million relating to

single-family homes under development.

• Paid holding costs of approximately $0.84 million.

• Paid general and administrative costs of approximately $4.41 million, including

approximately $0.19 million of board member fees and expenses, approximately

$1.78 million of payroll and other general and administrative costs and
  approximately $2.44 million of professional fees.


Six months ended December 31, 2022



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

                                                                                                Restricted for               All
                                                                                              Qualifying Victims       Interestholders       Total

Net assets in liquidation as of June 30, 2022                                                 $             3,485     $          30,910     $ 34,395

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

                    (2 )                   -           (2 )

All Interestholders-
Change in carrying value of assets and liabilities, net                                                         -                 2,121        2,121
Distributions (declared) reversed, net                                                                          -                 2,638        2,638
Net change in assets and liabilities                                                                            -                 4,759        4,759

Net assets in liquidation, as of December 31, 2022                                            $             3,483     $          35,669       39,152



Net assets in liquidation - Restricted for Qualifying Victims decreased by approximately $0.002 million during the six months ended December 31, 2022.



Net assets in liquidation - All Interestholders increased by approximately $4.76
million during the six-month period ended December 31, 2022. This increase was
due to an increase in the carrying value of assets and liabilities of
approximately $2.12 million, net and distributions reversed of approximately
$2.64 million for disallowed claims and cancelled interests.

                                       26

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

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



                                                            Restricted for               All
                                                          Qualifying Victims       Interestholders       Total

Remeasurement of assets and liabilities, net              $                (2 )   $           1,199     $ 1,197
Settlement recoveries recognized, net (1)                                   -                   194         194
Other                                                                       -                   728         728

Change in carrying value of assets and liabilities, net   $                (2 )   $           2,121     $ 2,119

(1) Net of 5% payable to the Liquidation Trustee of approximately $10 and an


    allowance for uncollectible settlement installment receivables of
    approximately $27 during the six months ended December 31, 2022.


During the six months ended December 31, 2022, the Company:

• Reversed distributions of approximately $2.64 million primarily from claims

being disallowed or Class A Interests being cancelled.

• Received net proceeds from the sale of Forfeited Assets of approximately $0.71


  million.



• Completed construction of one single-family home (41 King Street).

• Recorded approximately $0.23 million from the settlement of Causes of Action,

net of 5% payable to the Liquidation Trustee and an allowance for uncollectible


  installment receivables.



• Paid construction costs of approximately $1.55 million relating to

single-family homes under development.

• Paid holding costs of approximately $0.47 million.

• Paid general and administrative costs of approximately $9.10 million, including

approximately $0.32 million of board member fees and expenses, approximately

$5.40 million of payroll and other general and administrative costs and
  approximately $3.39 million of professional fees.



                                       27

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

Table of Contents



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

For the six months ended December 31, 2021



The following is a summary of the Consolidated Statement of Changes in Net
Assets in Liquidation for the six months ended December 31, 2021 ($ 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                                                         -                37,657        37,657
Distributions (declared) reversed, net                                                                          -               (39,728 )     (39,728 )
Net change in assets and liabilities                                                                            -                (2,071 )      (2,071 )

Net assets in liquidation, as of December 31, 2021                                            $             3,203     $         124,302       127,505



Net assets in liquidation - Restricted for Qualifying Victims increased by approximately $0.04 million during the six months ended December 31, 2021.



Net assets in liquidation - All Interestholders decreased approximately $2.07
million during the six months ended December 31, 2021. This decrease was due to
changes in the carrying value of assets and liabilities, net of approximately
$37.66 million and distributions declared (reversed) of approximately $39.73
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

Causes of Action, net(1):
Comerica Bank                                             $                 -     $          23,575     $ 23,575
Other settlement agreements                                                 -                 1,333        1,333
Sales proceeds in excess of carrying value                                  -                 6,460        6,460
Remeasurement of assets and liabilities, net                               36                 5,801        5,837
Other                                                                       -                   488          488

Change in carrying value of assets and liabilities, net   $                

36 $ 37,657 $ 37,693

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

Comerica Bank and $70 for other settlement agreements during the six months


    ended December 31, 2021.



                                       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 six months ended December 31, 2021, the Company:

• Declared a distribution of $3.44 per Class A Interest totaling approximately

$40.02 million.



• Reversed distributions of approximately $0.29 primarily from claims being

disallowed or Class A Interests being cancelled.

• Sold the wine and a portion of the gold Forfeited Assets for net proceeds of

approximately $0.37 million.

• Sold four single-family homes and settled one secured loan for net proceeds of


  approximately $63.68 million. One of the single-family homes was under
  construction.


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

actions against Comerica Bank and approximately $1.40 million from the

settlement of other Causes of Action, net of 5% payable to the Liquidation


  Trustee.



• Paid construction costs of approximately $7.67 million relating to

single-family homes under development.

• Paid holding costs of approximately $1.24 million.

• Paid general and administrative costs of approximately $8.53 million, including

approximately $0.39 million of board member fees and expenses, approximately

$2.92 million of payroll and other general and administrative costs and
  approximately $5.22 million of professional fees.


Liquidity and Capital Resources

Liquidity



The Company's only sources for meeting its capital requirements are its cash and
cash equivalents, proceeds from the sale of its real estate assets, recoveries
on Causes of Action and proceeds from the sale of Forfeited Assets1. The
Company's primary uses of funds are and will continue to be for distributions,
development costs including warranty claims, 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.

--------------------------------------------------------------------------------
1 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 as of December 31, 2022 are presented in the
consolidated statement of net assets as restricted net assets in liquidation. As
of December 31, 2022, 11,436,259 of the 11,514,190 Class A Interests were held
by Qualifying Victims. Of the 13,875 Class A Interests relating to unresolved
claims as of December 31, 2022, 1,880 would be held by Qualifying Victims.

                                       29

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

Table of Contents



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


Capital Resources

In addition to consolidated cash and cash equivalents as of December 31, 2022 of approximately $32.18 million (of which approximately $4.32 million is restricted), the capital resources available to the Company are as follows:

• Sales of Real Estate: The Wind-Down Group is in the process of marketing and

selling its real estate assets, all of which are held for sale. One

single-family home is listed for sale and one other real estate asset was under

contract as of December 31, 2022. As of December 31, 2022, the Company owned a

total of five real estate assets with a gross carrying value of approximately

$31.40 million. The majority of the gross carrying value is concentrated in one

single-family home. Based on the remaining assets of the Company, future net

proceeds will be significantly less than the Company has realized in prior


  periods.



• Causes of Action Recoveries: During the three and six months ended December

31, 2022, the Company recognized approximately $0.04 million and $0.23 million,

respectively, from the settlement of Causes of Action. 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 in prior periods.



• Forfeited Assets:  Forfeited Assets consist of cash and other assets (jewelry,

art, clothing, handbags and shoes). During the three and six months ended

December 31, 2022, the Trust sold some of its Forfeited Assets and received net

proceeds of approximately $0.14 million and $0.71 million, respectively. As

noted earlier, net sale proceeds from liquidating the Forfeited Assets are to

be distributed only to Qualifying Victims.

Uses of Liquidity



The primary uses of the Company's liquidity are to pay (a) distributions
payable, (b) development costs including warranty claims, (c) holding costs
including maintenance and repair costs, and (d) general and administrative
costs. As of December 31, 2022, the Company's total liabilities were
approximately $23.63 million. The total liabilities recorded as of December 31,
2022 may not be indicative of the costs paid in future periods, which may vary
materially from the current estimate.

Given current cash and cash equivalent balances, projected sales of real estate
assets, estimated 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
February 10, 2023, the Liquidation Trustee has declared ten distributions to the
Class A Interestholders. The distributions include a cash distribution on
account of the then-allowed claims and a deposit is made into a restricted cash
account for amounts that are or may become payable (a) in respect of Class A
Interests that may be issued in the future upon the allowance of unresolved
bankruptcy 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.

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 26, 2022, "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 distribution(s) on account of Class A Interests,
but does not currently know the timing or amount of any such distribution(s).

                                       30

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

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 had 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 each recipient that, unless the Trust was contacted on or before
February 28, 2022, such recipient's reserved and future distributions would be
deemed forfeited in accordance with the Plan  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 December 31, 2022 and from February 15, 2019
(inception) through February 10, 2023:

                                                       During the Period from                                  During the Period from
                                                February 15, 2019 (inception) Through                   February 15, 2019 (inception) Through
                                                  December 31, 2022 ($ in Millions)                       February 10, 2023 ($ 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         2/4/2021          3.44             39.98               39.15              0.83             39.98               39.15              0.83
Tenth        6/15/2022          5.63             65.02               64.19              0.83             65.02               64.19              0.83
Subtotal                  $    34.86     $      408.10       $      396.62      $      11.48     $      408.10       $      396.62      $      11.48

Distributions Returned / (Reversed)
Disallowed/cancelled (b)                                                               (6.27 )                                                 (6.27 )
Returned (c)                                                                            0.74                                                    0.74
Forfeited (d)                                                                          (1.15 )                                                 (1.14 )
Subtotal                                                                               (6.68 )                                                 (6.67 )

Distributions Paid from Reserve Account (e)                                            (3.58 )                                                 (3.59 )

Distributions Payable, Net                               as of 12/31/2022:      $       1.22                      as of 2/10/2023:      $       1.22

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

of Fair Funds.

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

(c) Distribution checks returned or not cashed.

(d) Distributions forfeited as Interestholders did not cash checks that were over

180 days old.

(e) Paid as claims are allowed or resolved.


                                       31

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

Table of Contents



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

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 estate 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 (if any) and
timing of which are difficult to determine.

Contractual Obligations



As of December 31, 2022, the Company has contractual commitments related to
construction contracts totaling approximately $0.40 million. The Company has an
office lease that expires in July 2023. The Company has one six-month option to
extend the lease. The Company expects that it will continue to lease office
space until the liquidation process is completed. The Company has part-time
employment agreements with its executive officers through December 31, 2023.

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, potential warranty claims, and general and administrative
costs to be incurred until the completion of the liquidation of the Company and
estimated reserves for contingent liabilities. 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
recoveries of Fair Funds 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 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, has 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, maintenance and repair 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 and estimated reserves for contingent liabilities.

                                       32

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

Table of Contents



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

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.

                                       33

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

Table of Contents

PART I. FINANCIAL INFORMATION (CONTINUED)

© Edgar Online, source Glimpses