This report shows the results of a projected sale of the Pine Lake HomeSites LLC on December 2004 which is 3.00 yr. / 36 mo. from the date of acquisition. The Sale Price of $0 is projected by using the Sale Price Method No Sale Price Computed @ No Sale Price Computed.
| Sale Value | $0 |
| Closing Cost | $0 |
| Loan Repayment | $0 |
| Sale Proceeds Before Tax | $0 |
| Proceeds for Distribution at Sale (Sale Proceeds & Remaining Working Capital) | $20,000 |
| Proceeds Distributed To Members at Sale (100%) | ($20,000) |
| Group Member Proceeds (per Unit) at Sale - Number of Units Issued 11 | |
| Group Member Proceeds (per Unit) at Sale Before Tax | $1,818 |
| Group Member Proceeds (per Unit) at Sale Taxes | $0 |
| Group Member Proceeds (per Unit) at Sale After Tax | $1,818 |
| Sale Proceeds Distributed To Manager (0%) | $0 |
| Managing Member Cash Flow Proceeds at Sale Taxes | $0 |
| Managing Member Cash Flow Proceeds at Sale After Tax | $0 |
Distribution at Sale Assumptions (paid in order shown)