Equity A & 8 -7,400,000 75% General Contractor: Settlement Payments 549,626 1st Distribution to Advance Star -2,466,667 25% General Contractor: Basement Requisition 1.52,451 Subtotal of Distributable Cash 5,898,238 Additional Hard & Soft Costs 2,806,090 Additional Profit Return to Equity A & 8 -1,400,000

1,624,931 Refinancing Costs $248,068 Jr. Loan (Remaining Balance) $72,922 General Contractor: Settlement Payments $549,626 General Contractor: Basement Requisition $152,451 Additional Hard & Soft Costs $2,806,090 Escrow: LULA Lift Elevator $73,138 Total Costs Paid Out of Sales $5,527,226 DISTRIBUTIONS N

1,624,931 Refinancing Costs $248,068 Jr. Loan (Remaining Balance) $72,922 General Contractor: Settlement Payments $549,626 General Contractor: Basement Requisition $152,451 Additional Hard & Soft Costs $2,806,090 Escrow: LULA Lift Elevator $73,138 Total Costs Paid Out of Sales $5,527,226 DISTRIBUTIONS N