UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one)

x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended March 31, 2009 or

for the quarterly period ended December 31, 2008 or

¨	Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission file number 000-50160

HECHINGER LIQUIDATION TRUST

(Exact name of Registrant as specified in its charter)

Delaware	52-7230151
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

	405 East Gude Drive, Suite 206, Rockville, Maryland	20850
	(Address of principal executive offices)	(Zip Code)

Registrant's telephone number, including area code: (301) 838-4311

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes o No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨	Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).

Yes ¨ No x

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.

Yes x No ¨

HECHINGER LIQUIDATION TRUST

INDEX TO FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED ~~DECEMBER~~MARCH 31, ~~2008~~2009

Description		~~Page~~	Page
PART I. FINANCIAL INFORMATION:
Item 1.	Financial Statements
	Unaudited Statements of Net Assets in Liquidation	3	3
	Unaudited Statements of Changes in Net Assets in Liquidation	4	4
	Unaudited Statements of Cash Receipts and Disbursements	5	5
	Notes to Unaudited Financial Statements	6	6
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	15	15
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	21	22
Item 4T.	Controls and Procedures	21	22
PART II. OTHER INFORMATION:
Item 1.	Legal Proceedings	22	22
Item 1A.	Risk Factors	22	23
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	23	23
Item 3.	Defaults Upon Senior Securities	23	23
Item 4.	Submission of Matters to a Vote of Security Holders	23	23
Item 5.	Other Information	23	23
Item 6.	Exhibits	23	23
SIGNATURES		24	24
INDEX TO EXHIBITS		25	25

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

Hechinger Liquidation Trust

Unaudited Statements of Net Assets in Liquidation

($ in thousands)

	As of		As of
	December 31, 2008		September 30, 2008
	March 31, 2009		September 30, 2008
Assets
Cash and cash equivalents
Cash designated as available for distribution to holders of impaired claims	$	~~312~~49	$	1,818
Reserved cash		54,~~866~~843		5,972
Other cash		1,~~058~~466		295
Total cash and cash equivalents		76,~~236~~358		8,085
Preference receivables (net of costs of recovery of $54 and $54, respectively)		211		211
Other assets		2		37
Total assets		76,~~449~~571		8,333
Liabilities
Unimpaired and convenience claims payable		1,~~303~~300		1,337
Uncashed claims checks		~~573~~38		426
Distributions payable		~~312~~49		825
Estimated costs of liquidation
Wind-down reserve		~~690~~505		757
Litigation reserve		-		152
Total liabilities		21,~~878~~892		3,497
Net Assets in Liquidation	$	4,~~571~~679	$	4,836

See accompanying notes to unaudited financial statements.

Hechinger Liquidation Trust

Unaudited Statements of Changes in Net Assets in Liquidation

($ in thousands)

	For the three			For the three
	months ended			months ended
	December 31, 2008			December 31, 2007
	March 31, 2009			March 31, 2008
Increase/(decrease) in Net Assets in Liquidation
Increase in Net Assets in Liquidation
Increase in estimated costs of liquidation	$	(275	)	$	-
Interest income	$	1		$	165
Decrease in estimated fair value of unimpaired claims		85			-
Other increases, net		-			1
Interest income		2			201
Net increase in Net Assets in Liquidation before distributions forfeited, net		1			166
Other increases, net		124			291
Distributions forfeited, net		107			-
Net (decrease)/increase in Net Assets in Liquidation before distributions authorized, net		(64	)		492
Net increase in Net Assets in Liquidation after distributions forfeited, net		108			166
Distributions authorized		(904	)		-
Net Assets in Liquidation at beginning of period		4,571			16,472
Distributions forfeited		703			-
Net Assets in Liquidation at end of period	$	4,679		$	16,638
Distributions authorized, net		(201	)		-
Net (decrease)/increase in Net Assets in Liquidation after distributions authorized, net		(265	)		492
Net Assets in Liquidation at beginning of period		4,836			15,980
Net Assets in Liquidation at end of period	$	4,571		$	16,472

	For the six			For the six
	months ended			months ended
	March 31, 2009			March 31, 2008

Increase/(decrease) in Net Assets in Liquidation
Increase in estimated costs of liquidation	$	(275	)	$	-
Decrease in estimated fair value of unimpaired claims		85			-
Interest income		3			365
Other increases, net		124			293

Net (decrease)/increase in Net Assets in Liquidation before distributions authorized, net		(63	)		658

Distributions authorized		(904	)		-
Distributions forfeited, net		810			-

Distributions authorized, net		(94	)		-

Net (decrease)/increase in Net Assets in Liquidation after distributions authorized, net		(157	)		658

Net Assets in Liquidation at beginning of period		4,836			15,980

Net Assets in Liquidation at end of period	$	4,679		$	16,638

See accompanying notes to unaudited financial statements.

Hechinger Liquidation Trust

Unaudited Statements of Cash Receipts and Disbursements

($ in thousands)

	For the three			For the three
	For the six			For the six
	months ended			months ended
	December 31, 2008			December 31, 2007
	March 31, 2009			March 31, 2008
Cash receipts
Interest income	$	23		$	~~201~~365
Other receipts		124			~~293~~295
Total cash receipts		~~126~~127			~~494~~660
Cash disbursements
Costs of liquidation
Operating expenses		~~252~~323			~~147~~206
Legal and professional fees
Liquidation Trust operations		206			147
Litigation		150			148
Liquidation Trust operations		92			29
Preference recoveries		-			3
Preference recoveries		-			2
(Voided)/reissued claims checks, net		(40	)		-
(Voided)/reissued claims checks, net		(419	)		-
Unimpaired and convenience claims paid		3			-
Total cash disbursements before distributions paid,net of voided claims checks		75			326
Total cash disbursements before distributions paid, net of voided claims checks		642			504
Increase in cash and cash equivalents before distributions paid		51			168
(Decrease)/increase in cash and cash equivalents before distributions paid		(515	)		156
Distributions paid		~~900~~1,212			-
(Decrease)/increase in cash and cash equivalents		(~~849~~1,727	)		~~168~~156
Cash and cash equivalents at beginning of period		8,085			19,478
Cash and cash equivalents at end of period	$	76,~~236~~358		$	19,~~646~~634

See accompanying notes to unaudited financial statements.

Hechinger Liquidation Trust

Notes to Unaudited Financial Statements

Background and Basis of Presentation

Background

Hechinger Liquidation Trust (the “Liquidation Trust”) was established effective October 26, 2001 (the “Effective Date”) in accordance with the Revised First Amended Consolidated Plan of Liquidation (the “Plan”) for Hechinger Investment Company of Delaware, Inc. and affiliates (the “Debtors”), confirmed by the United States Bankruptcy Court for the District of Delaware (the “Bankruptcy Court”) by an order dated October 5, 2001.

The Liquidation Trust has no authority to engage in any trade or business. The purpose of the Liquidation Trust is to (i) liquidate any and all remaining assets of the Debtors; (ii) pursue causes of action assigned to the Liquidation Trust, including preference, fraudulent conveyance and other avoidance actions; (iii) resolve, either consensually or through litigation, all disputed claims asserted against the Debtors (“Disputed Claims”), pursuant to the Plan; and (iv) make all distributions required under the Plan (“Distributions”), and payments to holders of claims allowed under the terms of the Plan (“Allowed Claims” and, together with the Disputed Claims, the “Claims”). The Liquidation Trust will terminate upon the earlier of (a) the fulfillment of its purpose by the liquidation of all of its assets and the distribution of the proceeds of the liquidation thereof in accordance with the Plan, or (b) by ~~March~~September 3130, 2009, unless the Bankruptcy Court approves a further extension of the term. ~~The Liquidation Trust intends to seek a further extension of the term to accomplish the wind-down activities discussed below.~~

Pursuant to the Bankruptcy Code, certain types of Allowed Claims will be paid in full under the Plan. Such Claims are therefore referred to as “Unimpaired Claims.” The Plan defines which types of Claims are paid in full.

The Liquidation Trust exists primarily for the benefit of the majority of claimants who will not be repaid in full for the amounts the Debtors owed them as of the bankruptcy filing. These Claims are referred to as “Impaired Claims” because the rights of the claimants have been impaired by the Debtors’ bankruptcy. Each holder of an Allowed Claim in the Plan’s Class 4A (Senior Unsecured Claims), Class 4B (General Unsecured Claims), and Class 5 (Subordinated Debentures Claims) (each a “Class”) is deemed to hold a pro rata beneficial interest (the “Beneficial Interests”) in the Liquidation Trust based upon the amount of their Allowed Impaired Claim as compared to the total amount of all Allowed Impaired Claims.

The holders of Beneficial Interests receive all remaining net proceeds of the Liquidation Trust, if any, after the expenses and all creditors of the Liquidation Trust are paid, including Allowed Unimpaired and Convenience Claims (certain small Claims paid at 7.5% of their Allowed amounts in accordance with the Plan), and after all contingencies are resolved. Holders of each Class of Beneficial Interests (i.e., each Class of Impaired Claims) have the same rights, except with respect to payment of Distributions.

Through ~~December~~March 31, ~~2008~~2009, the Liquidation Trust has authorized Distributions to holders of of Beneficial Interests (i.e., to holders of Allowed Impaired Claims) at a cumulative rate of 11.9411% of the Allowed amount of the Impaired Claims.

As of ~~December~~March 31, ~~2008~~2009, substantially all assets of the Debtors, including resolving causes of action, have been liquidated and all remaining Disputed Claims ~~are~~have ~~expected~~been ~~to be~~ waived. Significant unresolved items, for which the timing of resolution is not under the Liquidation Trust’s control, include one ~~remaining~~ remaining preference action and one significant Allowed Claim, the amount of which remains subject to substantiation by the holder of the Claim (see Notes 5 and 6, respectively). The Liquidation Trust is in the process of winding up its limited operations, and expects to request that the Bankruptcy ~~Court~~ Court authorize a final Distribution during the ~~first~~next ~~half~~several ofmonths, ~~calendar year 2009~~ and terminate the Liquidation Trust ~~before~~by the end of the fiscal year ending September 30, 2009.

As part of preparing for ~~the~~its ~~Liquidation Trust’s~~ termination, ~~commencing during~~ the ~~three~~ ~~months ended December 31, 2008, the~~ Liquidation Trust has acted to ~~judicially~~ judicially resolve Claims-related liabilities which it has been unable to pay. Pursuant to the Court-authorized terms of the Plan, Distribution and Claims payment checks which are not timely cashed become Unclaimed Property, and furthermore, holders of Allowed Impaired Claims which have not cashed a check are not paid subsequent Distributions unless the holder makes a written request that future Distributions be paid. During ~~November~~and as of November 2008, the Liquidation Trust notified all such holders that their uncashed checks and any subsequent Distributions have become Unclaimed Property which, pursuant to the Plan, reverts to the Liquidation Trust (the “~~Unclaimed~~November ~~Property~~2008 Unclaimed Property Notice”). In addition, upon notice to holders of Allowed ~~Impaired~~ Impaired Claims which had not provided their taxpayer identification number, the Bankruptcy Court issued an Order (the “TIN Motion and Order”) declaring Distributions due to such holders as Unclaimed Property which, pursuant to the Plan, reverts to the Liquidation Trust. These actions are collectively referred to as the “November 2008 Notices.” ~~Pursuant~~During and as of March 2009, the Liquidation Trust notified all holders of checks remaining uncashed from the most recent interim Distribution, made during August 2008 (the “Sixth Interim Distribution”) that their uncashed checks have become Unclaimed Property which, pursuant to the Plan, reverts to the Liquidation Trust (the “March 2009 Unclaimed Property Notice”, and, together with the November 2008 Notices, the “Unclaimed Property Notices”). Pursuant to the Unclaimed Property Notices, the Liquidation Trust has reclassified Unclaimed Property from various liability accounts (see Notes 4, 7, 8 and 11), increasing Net Assets in Liquidation, based on its assessment that all such uncashed checks and unpaid Distributions have reverted permanently to the Liquidation Trust pursuant to the terms of the Plan.

Basis of Presentation

The Liquidation Trust’s financial statements have been prepared using the liquidation basis of accounting. Under this method of accounting, the Statements of Net Assets in Liquidation reflect all assets and liabilities, including the projected total cost of liquidating the assets and winding down the affairs of the Liquidation Trust, at estimated fair value. Unimpaired Claims, to be paid in full, are reflected in the Statements of Net Assets in Liquidation as liabilities at estimated aggregate settlement amounts. The unpaid amount of the authorized Distributions to holders of Allowed Impaired Claims is also reflected as a liability. In addition, liabilities include loss contingency accruals for any losses considered probable and estimable. The Statements of Changes in Net Assets in Liquidation primarily reflect authorized Distributions to holders of Beneficial Interests, ~~forfeiture~~net of ~~unclaimed~~forfeitures ~~Distributions~~of unclaimed Distributions reverting to the Liquidation Trust, and changes in the estimated fair value of the Liquidation Trust’s assets and liabilities, including changes resulting from significant events in, or the resolution of, litigation pursued by the Liquidation Trust. The Liquidation Trust’s fiscal year ends on September 30.

The accompanying unaudited financial statements reflect all adjustments, consisting only of normal recurring adjustments that are, in the opinion of the Liquidation Trustee, necessary for a fair statement of the results for the interim periods presented. Such financial statements and these notes thereto should be read in conjunction with the audited Liquidation Trust financial statements as of September 30, 2008 and September 30, 2007, and for the fiscal years ended September 30, 2008, September 30, 2007 and September 30, 2006, and the notes thereto.

The amounts shown in this document are rounded and are therefore approximate.

2.	Significant Accounting Policies

Use of Estimates

The preparation of the financial statements in conformity with generally accepted accounting principles requires the Liquidation Trustee to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities. Actual results are likely to differ from those estimates and those differences may be significant.

Cash and Cash Equivalents

The Liquidation Trust considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents. The Liquidation Trust holds substantially all cash balances in operating and investment accounts in excess of federally insured limits. Cash is classified as: Designated as Available for Distribution to Holders of Impaired Claims, Reserved Cash and Other Cash (see Note 4).

Taxes

The Liquidation Trust is intended to qualify as a liquidating trust for federal income tax purposes, and therefore should be taxable as a grantor trust. The holders of Beneficial Interests are treated as grantors; accordingly, their pro rata share of all items of income, gain, loss, deduction and credit is included in the income tax returns of the holders of Beneficial Interests.

The Liquidation Trust incurs no taxable income or gain on its own behalf; therefore, no tax provision is recorded in the financial statements of the Liquidation Trust.

3.	Fair Value Measurements

Statement of Financial Accounting Standards No. 157 (“SFAS 157”) “Fair Value Measurements,” provides a consistent definition of fair value, establishes a framework for measuring fair value, and requires additional disclosures about fair-value-related measurements. It does not require any amounts to be measured at fair value which were not previously so measured under existing accounting standards. Under the liquidation basis of accounting, all assets and liabilities are presented at estimated fair value. Adopting SFAS 157, effective October 1, 2008, did not result in changes to the valuation techniques the Liquidation Trust had previously used to measure the fair value of its assets and liabilities. The primary impact on the Liquidation Trust of adopting this standard was to expand fair value measurement disclosure.

SFAS 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. SFAS 157 prioritizes the inputs to valuation techniques (which may include the market approach, income approach, and/or cost approach, as applicable) into three broad levels, as follows:

Level 1 – highest priority – quoted prices in active markets for identical assets or liabilities

Level 2 – inputs other than quoted prices, but which are observable for the assets or liabilities, either directly or indirectly

Level 3 – lowest priority – unobservable inputs for the asset or liability

The Liquidation Trust’s assets and liabilities measured at fair value on a recurring basis were as follows:

($ in thousands)

			Fair Value Measurements as of December 31, 2008 using
			Fair Value Measurements as of March 31, 2009 using
			Quoted Prices in
			Active Markets		Significant Other		Significant
			for Identical Items		Observable Inputs		Unobservable Inputs
	December 31, 2008		(Level 1)		(Level 2)		(Level 3)
	March 31, 2009		(Level 1)		(Level 2)		(Level 3)
Assets:
Preference receivables	$	211					$	211
Total assets measured at fair value	$	211	$	-	$	-	$	211
Liabilities:
Unimpaired and convenience claims payable	$	1,~~303~~300					$	1,~~303~~300
Estimated costs of liquidation		~~690~~505						~~690~~505
Total liabilities measured at fair value	$	1,~~993~~805	$	-	$	-	$	1,~~993~~805

Gains and losses on all assets and liabilities, whether realized or unrealized, are reported in the Statement of Changes in Net Assets in Liquidation.

There were no changes in the estimated fair value of assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended March 31, 2009. Changes in the estimated fair value of liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended March 31, 2009 were as follows:

($ in thousands)

			for Identical Items		Observable Inputs		Unobservable Inputs
	December 31, 2008		Payments		Change in estimate		March 31, 2009

Unimpaired and convenience claims payable	$	1,303	$	3	$	-	$	1,300
Estimated costs of liquidation		690		185		-		505
Total liabilities measured at fair value	$	1,993	$	188	$	-	$	1,805

4.	Cash and Cash Equivalents

Cash is invested in highly liquid investments with a maturity of three months or less, and in accordance with Section 345 of the Bankruptcy Code or as otherwise permitted by order of the Bankruptcy Court. Under the terms of the Plan, the Liquidation Trust is not required to segregate funds for reserves (see Note 10).

Cash Designated as Available for Distribution to Holders of Impaired Claims (“Available Cash”) is designated solely to assure the availability of funds for payment to holders of Impaired Claims who have not received their Distributions ~~(see Notes 8 and 11)~~.

Available Cash consists of:

($ in thousands)	As of		As of
	December 31, 2008		September 30, 2008
	March 31, 2009		September 30, 2008
Distributions payable	$	312	$	825
Distributions payable (see Note 8)	$	49	$	825
Reserve for remaining disputed impaired claims at 11.9411%		-		993
Total available cash	$	~~312~~49	$	1,818

~~Pursuant~~As of toMarch ~~the~~31, ~~November 2008 Notices (see Note 1)~~2009, ~~$0.5~~no ~~million~~Disputed ~~included~~Impaired ~~in Distributions~~Claims ~~Payable~~remained; ~~as of September 30~~therefore, ~~2008~~the ~~has been reclassified from~~Disputed ~~Available~~Impaired ~~Cash~~Claims toReserve ~~Other~~was ~~Cash~~no aslonger ~~of December 31, 2008~~required.

As of December 31, 2008, all remaining Disputed Impaired Claims have been resolved (see Note 11), eliminating the need for the Disputed Impaired Claims Reserve.

Reserved Cash is held by the Liquidation Trust to assure payment of the Liquidation Trust’s obligations in accordance with the Plan. Under the terms of the Plan, Reserved Cash is intended to provide for (a) operating expenses of the Liquidation Trust, (b) estimated payments to holders of Allowed Unimpaired and Convenience Claims in accordance with the Plan, and (c) payments which may become necessary if and as Disputed Unimpaired Claims become Allowed, or if certain contingencies should occur. See Note 10 for details of specific reserves and their related amounts.

Other Cash is cash and cash equivalents not designated to a specific reserve or fund.

5.	Preference Receivables

The Liquidation Trust’s preference receivables are reflected in the accompanying Statements of Net Assets in Liquidation at their estimated fair value, net of estimated costs of recovery. As of ~~December~~March 31, ~~2008~~2009 and September 30, 2008, Preference Receivables consisted mainly of one remaining significant action. During June 2005, the Bankruptcy Court awarded the Liquidation Trust $1.0 million in this action. During March 2006, the District Court upheld the Bankruptcy Court ruling in its entirety. The defendant appealed the affirmation by the District Court to the Court of Appeals. During June 2007, the Court of Appeals remanded the case to the District Court, with instructions to remand to the Bankruptcy Court for specific findings. Pursuant to the Bankruptcy Court’s scheduling order, both parties filed briefings by February 2008. The Bankruptcy Court may decide the case or schedule further proceedings, up to and including a trial, at its discretion. The Liquidation Trust and its counsel intend to vigorously pursue collection of the original judgment. The Liquidation Trust’s current estimate of the fair value of preference receivables is primarily based on the content of the Court of Appeals ruling and on ~~the~~previous ~~status of~~ negotiations with the defendant in ~~this~~ this action.

The fair value of the preference receivables is reassessed quarterly and adjustments to estimated fair values are reflected in the period in which they become known. The eventual net realizable value of preference receivables is likely to differ from their estimated net fair value and these differences may be significant.

6.	Unimpaired and Convenience Claims Payable

Unimpaired Claims payable represents the estimated aggregate settlement amount of Unimpaired Claims against the Debtors prior to the Effective Date of the Plan, which will be paid out at 100% of their Allowed amount. Such Claims are valued at the Liquidation Trust’s best estimate of the amount that will ultimately be allowed and paid. Convenience Claims, also included in ~~this~~ this classification, are not significant.

Unimpaired and Convenience Claims payable consists of:

($ in thousands)

	As of		As of
	December 31, 2008		September 30, 2008
	March 31, 2009		September 30, 2008
Allowed unimpaired claims	$	1,~~303~~300	$	1,335
Convenience claims		-		2
Total	$	1,~~303~~300	$	1,337
Number of disputed unimpaired claims		30		3

~~Pursuant~~Certain ~~to the Plan, certain~~ fees and expenses which Kmart Corporation (“Kmart”) incurred in connection with the Debtors’ bankruptcy filing were allowed, pursuant to the Plan, as an Unimpaired Claim. Allowed Unimpaired Claims as of ~~December~~March 31, ~~2008 and~~2009 and September 30, 2008 include this Claim, which has not yet been substantiated by by Kmart as required by the Plan, at its estimated amount of $1.3 million. However, no assurance can be given as to the ultimate settlement value of this Claim.

~~The amount~~As ~~asserted by the holders~~ of ~~the remaining Disputed Unimpaired Claims is~~ ~~insignificant~~March ~~as of December~~ 31, ~~2008 and September 30~~2009, ~~2008. The Liquidation Trust believes that~~ the ~~likelihood~~last ofDisputed ~~paying~~Unimpaired ~~any of these~~ Claims ~~is remote~~have ~~and anticipates that each of these Claims will be waived; accordingly, no liability has~~ been ~~recorded with respect to the remaining Disputed Unimpaired~~ ~~Claims~~waived.

Unimpaired Claims are valued by reviewing the facts available to the Liquidation Trust, including the Debtors’ records and information submitted by the claimants, and estimating the ultimate settlement value of the Claims. The fair value of Unimpaired Claims payable is reassessed quarterly and adjustments to estimated fair values are reflected in the period in which they become known. However, no assurance can be given as to the ultimate allowance, disallowance or settlement of the remaining Disputed Unimpaired Claims, individually or in the aggregate.

7.	Uncashed Claims Checks

Pursuant to the Plan, any Claims payments and Distributions which remain uncashed for 90 days following their issuance date are forfeited to the Liquidation Trust. Pending a final order from the Bankruptcy Court, the Liquidation Trust has treated such items as a liability, and has reissued uncashed checks upon request of the payee, subject to applicable fees.

~~Pursuant~~Uncashed Claims checks as of September 30, 2008 represented payments to holders of allowed Unimpaired Claims and Distributions to holders of allowed Impaired Claims, from the ~~November~~inception of the Liquidation Trust through July 2008 (and prior to the Sixth Interim Distribution). Pursuant to the November 2008 Notices (see Note 1), $0.3 million ($0.1 million related to Unimpaired Claims and $0.2 million related to Impaired Claims) included in uncashed Claims checks as of September 30, 2008 has been reclassified from this liability account, increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust.

During December 2008, ~~uncashed Claims checks increased by~~ $0.5 million ~~as a result~~ of uncashed Claims checks from the ~~most~~Sixth ~~recent~~Interim Distribution ~~interim~~were ~~Distribution,~~voided ~~made~~by ~~during~~the ~~August~~payment agent and the funds returned to the ~~2008~~Liquidation (Trust, increasing the ~~“Sixth~~balance ~~Interim~~in ~~Distribution”)~~uncashed Claims checks. The uncashed Claims checks from the Sixth Interim Distribution ~~were~~remaining ~~not~~unclaimed as of February 2009 were included in the ~~November~~March 2009 ~~2008~~Unclaimed Property Notice, pursuant to which an additional $0.2 million of ~~Notices~~uncashed Claims checks has been reclassified from this liability account, increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust. Approximately half of the remaining balance of uncashed Claims checks as of March 31, 2009 has been reissued subsequent to March 31, 2009.

8.	Distributions Payable

Distributions payable represents the amount of authorized Distributions which the Liquidation Trust has been unable to pay to holders of Allowed Impaired Claims. A number of holders of such Allowed Claims, while otherwise eligible for Distributions, had either not yet provided all information necessary for payment or, because they had not cashed a previous Distribution check, were not paid any subsequent Distributions. Until all such issues are resolved, the holder of an Allowed Claim may not receive a Distribution.

~~Pursuant~~Distributions payable as of September 30, 2008 represented Distributions which the Liquidation Trust had been unable to pay to holders of Allowed Impaired Claims from the inception ~~November~~of ~~2008~~the Liquidation Trust through the Sixth Interim Distribution. Pursuant to the Unclaimed Property Notices (see Note 1), a net amount of $0.54 million included in Distributions Payable as of September 30, 2008 has been reclassified from this liability account, increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust. ~~Substantially~~Distributions ~~all~~payable as of ~~the remaining~~March ~~balance~~31, in2009 primarily ~~Distributions~~represented amounts payable asto oftwo ~~December~~holders ~~31,~~of ~~2008~~Allowed ~~has~~Impaired ~~been~~Claims who were paid subsequent to ~~December~~March 31, ~~2008~~2009.

9.	Estimated Costs of Liquidation

The Wind-down Reserve and the Litigation Reserve together constitute the estimated costs of liquidation in the accompanying Statements of Net Assets in Liquidation.

Under the Plan, the Liquidation Trust was required to establish and fund a reserve to pay administration costs and costs of holding and liquidating the Liquidation Trust’s assets (the “Wind-down Reserve”). The amounts included in the Wind-down Reserve represent the projected costs of operating the Liquidation Trust through its expected termination. These costs, which include professional fees, insurance and personnel, among other things, are based on various assumptions regarding the number of employees, the use of professionals (particularly in connection with continuing Claims resolution and litigation), the anticipated termination date of the Liquidation Trust and other matters.

11Substantially all of the day-to-day operations of the Liquidation Trust were terminated during June 2005; however, provision has been made for necessary management oversight and administrative, legal and accounting processes to continue through its expected termination by the end of the fiscal year ending September 30, 2009. These final items include resolution of the remaining Disputed Claims and all litigation, a final Distribution, if applicable, and any necessary filings with regulatory authorities and with the Bankruptcy Court.

Substantially all of the day-to-day operations of the Liquidation Trust were terminated during June 2005; however, provision has been made for necessary management oversight and administrative, legal and accounting processes to continue through its expected termination before the end of the fiscal year ending September 30, 2009. These final items include resolution of the remaining Disputed Claims and all litigation, a final Distribution, if applicable, and any necessary filings with regulatory authorities and with the Bankruptcy Court.

Pursuant to the Plan, the Liquidation Trust also established and funded a reserve to pay the costs of pursuing certain actions, including the case referred to as the “Committee Action” (the “Litigation Reserve”). The Liquidation Trust determined not to further pursue the Committee Action following a May 2008 adverse decision in the Court of Appeals regarding this Action.

The fair value of the estimated costs of liquidation is reassessed quarterly and adjustments to estimated fair values are reflected in the period in which they become known. Actual costs are likely to differ from the estimated costs and these differences may be significant.

10.	Bankruptcy Reserves Required

The reserves for which Reserved Cash is maintained consist of the following:

($ in thousands)
	As of		As of
	December 31, 2008		September 30, 2008
Liability reserves
Unimpaired and convenience claims	$	1,303	$	1,337
Uncashed claims checks		573		426
Wind-down		690		757
Litigation		-		152
Total liability reserves		2,566		2,672
Contingency reserves
Minimum reserve		3,000		3,000
Excess disputed unimpaired claims		300		300
Total contingency reserves		3,300		3,300
Total reserves	$	5,866	$	5,972

($ in thousands)

The minimum reserve, established pursuant to the Plan and intended to assure adequate liquidity for the Liquidation Trust, is to be maintained, subject to reduction by an order of the Bankruptcy Court, until the Liquidation Trust makes a final Distribution, if any, or is otherwise terminated.

	As of		As of
	March 31, 2009		September 30, 2008
Liability reserves
Unimpaired and convenience claims	$	1,300	$	1,337
Uncashed claims checks		38		426
Wind-down		505		757
Litigation		-		152

Total liability reserves		1,843		2,672

Contingency reserves
Minimum reserve		3,000		3,000
Excess disputed unimpaired claims		-		300

Total contingency reserves		3,000		3,300

Total reserves	$	4,843	$	5,972

The minimum reserve, established ~~reserved~~pursuant ~~amount~~to ~~for~~the ~~Disputed~~Plan ~~Unimpaired~~and ~~Claims~~intended ~~(the~~to ~~Excess~~assure ~~Disputed~~adequate ~~Unimpaired~~liquidity for the ~~Claims~~Liquidation ~~Reserve)~~Trust, is ~~based~~to onbe ~~the~~maintained, ~~estimated~~subject ~~amount~~to ofreduction ~~such~~by ~~Claims~~an ~~approved~~order byof the Bankruptcy Court, ~~for~~until ~~reserve~~the ~~purposes~~Liquidation Trust makes a final Distribution or is otherwise terminated.

11.	Impaired Claims

The Liquidation Trust’s estimate of Impaired Claims consists of:

($ in thousands)	As of		As of
	December 31, 2008		September 30, 2008
	March 31, 2009		September 30, 2008
Allowed impaired claims	$	719,980	$	712,412
Estimated fair value of disputed impaired claims		-		7,703
Total estimated impaired claims	$	719,980	$	720,115
Asserted value of disputed impaired claims	$	-	$	8,086
Number of disputed impaired claims		-		5

Distributions to holders of Allowed Impaired Claims have been authorized, through ~~December~~March 31, ~~2008~~2009, in the cumulative amount of 11.9411% of the Allowed amount of the Impaired Claims. A total of $83.47 million ~~has~~(including ~~been~~$0.4 ~~paid~~million ~~to holders~~ of ~~Allowed~~uncashed ~~Impaired~~checks ~~Claims~~subsequently ~~through~~forfeited ~~December~~by ~~31,~~their ~~2008. In conjunction with the authorized Distributions~~holders, as ofdiscussed ~~December~~below) ~~31,~~has ~~2008, the Liquidation Trust held a~~been ~~total~~paid ~~of $0.3 million of Available Cash, consisting of Distributions payable~~ to holders of Allowed Impaired Claims ~~(see~~through ~~Notes~~March 431, ~~and 8)~~2009.

Pursuant to the ~~November~~Unclaimed ~~2008~~Property Notices (see Note 1), in accordance with the terms of ~~the~~ the Plan, $0.78 million (comprised of $0.24 million of uncashed checks (see ~~Note~~ Note 7) and $0.54 million of Distributions payable (see Note 8)) of Distributions previously authorized to holders of Allowed Impaired Claims who had not met all the requirements for a Distribution payment, generally by not providing their taxpayer identification number, or who had not cashed a Distribution check and therefore have not been paid subsequent Distributions, were forfeited by such holders and reversed, increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust.

During the three months ended December 31, 2008, one Disputed Impaired Claim was settled for an amount approximating its estimated value of $7.6 million, and an Order issued by the Bankruptcy Court expunged all remaining Disputed Impaired Claims.13

12.	Contingencies

Litigation and Other Proceedings on behalf of the Liquidation Trust

As of ~~December~~March 31, ~~2008~~2009, the Liquidation Trust was pursuing one significant preference litigation action. During March 2006, the District Court upheld the Bankruptcy Court’s award to the Liquidation Trust of $1.0 million in this case. The defendant further appealed the affirmation by the District Court to the Court of Appeals. During June 2007, the Court of Appeals remanded the case to the District Court, with instructions to remand to the Bankruptcy Court for specific findings. Pursuant to the Bankruptcy Court’s scheduling order, both parties filed briefings by February 2008. The Bankruptcy Court may decide the case or schedule further proceedings, up to and including a trial, at its discretion. The Liquidation Trust and its counsel intend to vigorously pursue collection of the original judgment.

Litigation and Other Proceedings against the Liquidation Trust

Settling Claims filed with the Bankruptcy Court is the ordinary course of business for the Liquidation Trust. As of ~~December~~March 31, ~~2008~~2009, ~~none~~no ~~of the three remaining~~ Disputed Claims~~, if resolved in favor of the claimant, would have a~~ ~~material effect on the financial condition of the Liquidation Trust~~remain.

Other than as described herein, the Liquidation Trust is not a defendant in any action or proceeding which, if the Liquidation Trust were to be found liable in such action or proceeding, would materially adversely impact the Liquidation Trust’s financial condition.

13.

Other

During the ~~three~~six months ended ~~December~~March 31, ~~2008~~2009, the Liquidation Trust received a $0.1 million payment of funds escheated for the benefit of one of the Debtors. Until collectability of the amount was established by receiving the payment from the state to which the funds were escheated, the amount was not recorded as an asset of the Liquidation Trust.

During the ~~three~~six months ended ~~December~~March 31, ~~2007~~2008, the Liquidation Trust received a $0.3 million distribution in the liquidation of the former company-owned life insurance policy carrier for one of the Debtors. The Debtors were entitled to these liquidation proceeds solely as a result of the occurrence and particular terms of this insurance carrier’s liquidation, and therefore no receivable from the carrier had been recorded as an asset of the Liquidation Trust.

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

Reference is made to the unaudited financial statements of the Liquidation Trust as of ~~December~~March 31, ~~2008~~2009 and September 30, 2008 and for the three months ~~ended~~and ~~December~~the six months ended March 31, ~~2008~~2009 and ~~December~~March 31, ~~2007~~2008, and the notes thereto (the “Unaudited Liquidation Trust Financial Statements”), included as Item 1. of this ~~Form~~ Form 10-Q. The following information concerning the Liquidation Trust’s financial performance and condition should be read in conjunction with ~~the~~ the audited Liquidation Trust financial statements as of September 30, 2008 and September 30, 2007, and for the fiscal years ended September 30, 2008, September 30, 2007 and September 30, 2006, and the notes thereto.

The Unaudited Liquidation Trust Financial Statements have been prepared on the same basis as the audited Liquidation Trust financial statements, using the liquidation basis of accounting, and, in the opinion of the Liquidation Trustee, contain all adjustments, consisting of normal recurring adjustments necessary for a fair presentation of the Liquidation Trust’s results for such periods. The Liquidation Trust’s results for the three months ended ~~December~~March 31, ~~2008~~2009 are not necessarily indicative of the results to be expected ~~for~~ for any other interim period or any future fiscal year. All amounts ~~are~~ are rounded and are therefore approximate.

I.	Accounting Policies and Estimates

The following discussion and analysis of the Liquidation Trust’s changes in net assets in liquidation, cash receipts and disbursements, and net assets in liquidation is based on the Unaudited Liquidation Trust Financial Statements which have been prepared in accordance with accounting principles generally accepted in the United States of America and in accordance with the liquidation basis of accounting. During preparation of these financial statements, the Liquidation Trustee is required to make certain estimates and assumptions which affect the reported amounts of assets and liabilities in liquidation at estimated fair value, including estimates and assumptions concerning resolution of disputed claims, resolution of current and potential litigation, and the fair value, and related disclosure, of contingent assets and liabilities. On an ongoing basis, the Liquidation Trustee evaluates and updates these estimates and assumptions based on historical experience and on various other assumptions the Liquidation Trustee believes are reasonable under the circumstances. Actual results may differ from these estimates and different assumptions would lead to different estimates.

The Liquidation Trust’s critical accounting policies are described in Management’s Discussion and Analysis of Financial Condition and Results of Operations in the Liquidation Trust’s annual report on Form 10-K for the year ended September 30, 2008.

As part of preparing for the Liquidation Trust’s termination, ~~commencing during~~ the ~~three~~ ~~months ended December 31, 2008, the~~ Liquidation Trust has acted to judicially resolve Claims-related liabilities which it has been unable to to pay. Pursuant to the Court-authorized terms of the Plan, ~~Distribution~~ Distribution and Claims payment checks which are not timely cashed become Unclaimed Property, and furthermore, holders of Allowed Impaired Claims which have not cashed a check are not paid subsequent Distributions unless the holder makes a written request that future Distributions be paid. During and as of November 2008, the Liquidation Trust notified all such holders that their uncashed checks and any subsequent Distributions have become Unclaimed Property which, pursuant to the Plan, reverts to the Liquidation Trust (the “November 2008 Unclaimed Property Notice”). In addition, upon notice to holders of Allowed Impaired Claims which had not provided their taxpayer identification number, the United States Bankruptcy Court for the District of Delaware (the “Bankruptcy Court”) issued an Order (the “TIN Motion and Order”) declaring Distributions due to such holders as Unclaimed Property which, pursuant to the Plan, reverts to the Liquidation Trust. These actions are collectively referred to as the “November 2008 Notices.” ~~Pursuant~~During toand ~~the~~as ~~November~~of ~~2008~~March ~~Notices~~2009, the Liquidation Trust ~~has~~notified ~~reclassified~~all ~~Unclaimed Property~~holders ~~totaling~~of ~~$0.8~~checks ~~million from various liability accounts (primarily~~remaining uncashed ~~Claims~~from ~~checks~~the ofmost ~~$0.1 million~~recent ~~related~~interim toDistribution, ~~Unimpaired~~made ~~Claims~~during ~~and~~August ~~$0.2~~2008 ~~million related to Impaired~~(the ~~Claims,~~“Sixth ~~and~~Interim ~~Distributions~~Distribution”) ~~payable~~that oftheir ~~$0.5~~uncashed ~~million),~~checks ~~increasing~~have ~~Net~~become ~~Assets~~Unclaimed inProperty ~~Liquidation~~which, ~~based~~pursuant onto ~~its~~the ~~assessment~~Plan, ~~that~~reverts ~~all~~to ~~such~~the ~~uncashed~~Liquidation ~~checks~~Trust ~~and unpaid~~(the ~~Distributions~~“March ~~have~~2009 ~~reverted~~Unclaimed ~~permanently~~Property toNotice”, ~~the~~and, ~~Liquidation~~together ~~Trust~~with ~~pursuant~~the toNovember ~~the~~2008 ~~terms~~Notices, of the ~~Plan~~“Unclaimed Property Notices”).

Pursuant to the Unclaimed Property Notices, the Liquidation Trust has reclassified Unclaimed Property totaling $0.9 million from various liability accounts (primarily uncashed Claims checks of $0.1 million related to Unimpaired Claims and $0.4 million related to Impaired Claims, and Distributions payable of $0.4 million), increasing Net Assets in Liquidation, based on its assessment that all such uncashed checks and unpaid Distributions have reverted permanently to the Liquidation Trust pursuant to the terms of the Plan.

II.	Changes in Net Assets in Liquidation

Net assets in liquidation are subject to material change when either (a) Distributions to holders of Allowed Impaired Claims are authorized or forfeited, or (b) estimates of the fair value of the Liquidation Trust’s assets and/or liabilities change, including as a result of significant events in, or the resolution of, litigation pursued by the Liquidation Trust. The authorization and forfeiture of Distributions and changes in estimates are non-cash changes. These changes are shown in the Liquidation Trust’s Statements of Changes in Net Assets in Liquidation and are discussed below.

Many cash transactions, on the other hand, such as collection of receivables and payments of liabilities and Distributions, cause offsetting changes in the associated components of assets and liabilities, but do not change net assets in liquidation. The Liquidation Trust’s Statements of Cash Receipts and Disbursements show the results of these transactions, which are also discussed later under the heading “Cash Receipts and Disbursements.”

The following table summarizes the significant changes in net assets in liquidation for the periods as indicated:

($ in thousands)

	For the three			For the three
	months ended			months ended
	December 31, 2008			December 31, 2007
	March 31, 2009			March 31, 2008
Increase/(decrease) in net assets in liquidation
Increase in net assets in liquidation
Distributions authorized	$	(904	)	$	-
Distributions forfeited, net	$	107		$	-
Distributions forfeited		703
Interest income		1			165
Increase in estimated costs of liquidation		(275	)		-
Other increases, net		-			1
Decrease in estimated fair value of unimpaired claims		85			-
Net increase in net assets in liquidation	$	108		$	166
Interest income		2			201
Other increases, net		124			291
Net (decrease)/increase in net assets in liquidation	$	(265	)	$	492

	For the six			For the six
	months ended			months ended
	March 31, 2009			March 31, 2008

Increase/(decrease) in net assets in liquidation
Distributions authorized	$	(904	)	$	-
Distributions forfeited, net		810			-
Increase in estimated costs of liquidation		(275	)		-
Decrease in estimated fair value of unimpaired claims		85			-
Interest income		3			365
Other increases, net		124			293
Net (decrease)/increase in net assets in liquidation	$	(157	)	$	658

A. Distributions

Distributions authorized

During the three months and the six months ended ~~December~~March 31, ~~2008~~2009, no new interim Distribution was authorized;. During ~~however~~the six months ended March 31, 2009, Distributions at the cumulative rate of 11.9411%, totaling $0.9 million, were authorized ~~during~~to the ~~three months ended December 31, 2008 to the~~ holder of a $7.6 million Impaired Claim newly allowed ~~during~~in October ~~the period~~2008, decreasing Net Assets in Liquidation. No new interim Distribution was authorized, and no Impaired Claims were newly allowed, during the three months and the six months ended ~~December~~March 31, ~~2007~~2008.

Distributions forfeited

As a result of the November 2008 Notices (discussed above), previously authorized Distributions totaling $0.7 million (comprised of $0.2 million of uncashed checks and $0.5 million of Distributions payable) were forfeited and reversed, increasing Net Assets in Liquidation, during the three months ended December 31, 2008. As a result of the March 2009 Unclaimed Property 2008 Notice (also discussed above), previously authorized Distributions totaling $0.2 million (consisting of uncashed checks) were forfeited and reversed, increasing Net Assets in Liquidation during the three months ended March 31, 2009. Partially offsetting such forfeitures during the three months ended March 31, 2009, $0.1 million of Distributions previously considered as forfeited were restored to the holder of an Allowed Impaired Claim. No such Notice or forfeitures occurred during the three months and the six months ended ~~December~~March 31, ~~2007~~2008.

B. Estimated costs of liquidation

Based on revised forecasts of operational requirements prior to and associated with the expected termination of the Liquidation Trust, the remaining Wind-down Reserve was increased by $0.3 million during the three months ended December 31, 2008, both as a result of the remaining obligations of the Liquidation Trust taking longer to complete than expected, and because the estimated cost of the termination process ~~has~~had increased. No such change in estimate occurred during the three months ended ~~December~~March 31, 2009 or during the three months and the six months ended ~~2007~~March 31, 2008.

C. Unimpaired claims

The November 2008 Notices discussed above were also sent to holders of Allowed Unimpaired Claims who had either not cashed their Claim payment check, or who had not met all the requirements for payment of their Claims, generally by not providing sufficient information for payment. As a result of the November 2008 Notices, a total of $0.1 million of uncashed checks and remaining payables to holders of Allowed Unimpaired Claims were forfeited and reversed, increasing Net Assets in Liquidation, during the three months ended December 31, 2008. No such Notice to holders of Allowed Unimpaired Claims or forfeitures occurred during the three months ended ~~December~~March 31, 2009 or during the three months and the six ~~2007~~months ended March 31, 2008.

D. Interest income

Interest income decreased during the three months and the six months ended ~~December~~March 31, ~~2008~~ 2009 as compared to the three months and the six months ended ~~December~~March 31, ~~2007~~2008, primarily as a result of significantly declining interest rates, but also because the Liquidation Trust held decreased cash balances available for investment as a result of the Sixth Interim Distribution in August 2008.

E. Other increases, net

Other increases, net during the three months ended December 31, 2007 consisted primarily of a $0.3 million distribution in the liquidation of the former company-owned life insurance policy carrier for one of the Debtors. The Debtors were entitled to these liquidation proceeds solely as a result of the occurrence and particular terms of this insurance carrier’s liquidation, and therefore no receivable from the carrier had been recorded as an asset of the Liquidation Trust.

Other increases, net during the six months ended March 31, 2008 consisted primarily of a $0.3 million distribution in the liquidation of the former company-owned life insurance policy carrier for one of the Debtors. The Debtors were entitled to these liquidation proceeds solely as a result of the occurrence and particular terms of this insurance carrier’s liquidation, and therefore no receivable from the carrier had been recorded as an asset of the Liquidation Trust. No such amounts were received during the three months ended March 31, 2008.

III.	Cash Receipts and Disbursements

The following table summarizes the cash receipts and disbursements for the periods as indicated:

($ in thousands)

	For the three			For the three
	For the six			For the six
	months ended			months ended
	December 31, 2008			December 31, 2007
	March 31, 2009			March 31, 2008
Cash receipts
Interest income	$	23		$	~~201~~365
Other receipts		124			~~293~~295
Total cash receipts		~~126~~127			~~494~~660
Cash disbursements
Distributions paid		~~900~~1,212			-
Operating expenses		~~252~~323			~~147~~206
Legal and professional fees
Liquidation Trust operations		206			147
Litigation		150			148
Liquidation Trust operations		92			29
Preference recoveries		-			3
Preference recoveries		-			2
(Voided)/reissued claims checks, net		(40	)		-
(Voided) claims checks, net of reissues		(419	)		-
Unimpaired and convenience claims paid		3			-
Total cash disbursements, net of voided claims checks		~~975~~1,854			~~326~~504
(Decrease)/increase in cash and cash equivalents	$	(~~849~~1,727	)	$	~~168~~156

A.	Cash receipts

Changes in interest income and other receipts during the ~~three~~six months ended ~~December~~March 31, ~~2008~~ 2009 as compared to the ~~three~~six months ended ~~December~~March 31, ~~2007~~2008 are discussed in “Changes in Net Assets in Liquidation,” above.

B.	Distributions paid

Distributions paid depend primarily on the amount of Allowed Impaired Claims, including Claims newly allowed, and on the Distributions authorized from time to time. During the ~~three months~~six months ended ~~December~~March 31, ~~2008~~2009, no new interim Distribution was authorized;. During the three months ended March 31, 2009, ~~however~~Distributions totaling $0.3 million were paid to holders of previously allowed Impaired Claims who resolved prior impediments to payment. During the three months ended December 31, 2008, Distributions at the cumulative rate of 11.9411%, totaling $0.9 million, were authorized and paid to the holder of a $7.6 million Impaired Claim newly allowed during the period. No new interim Distribution was authorized, and no Impaired Claims newly allowed or paid, during the three months and the six months ended ~~December~~March 31, ~~2007~~ 2008.

B. Operating expenses

Operating expenses during the three months ended December 31, 2008 were significantly higher than those during the three months ended December 31, 2007, primarily because of differences in the terms of insurance coverage purchased. During the three months ended December 31, 2007, the Liquidation Trust paid for one year of business and liability coverage, representing a significant portion of operating expenses during the period. During the three months ended December 31, 2008, the Liquidation Trust paid for six months of business and liability insurance coverage, as well as for extended reporting period liability coverage. The net additional cost of insurance payments during the three months ended December 31, 2008 represented substantially all of the increase in operating expenses as compared to the three months ended December 31, 2007.

B.	Operating expenses

Operating expenses during the six months ended March 31, 2009 were significantly higher than those during the six months ended March 31, 2008, primarily because of differences in the terms of insurance coverage purchased and the increase in Liquidation Trust activity in preparation for its termination. During the six months ended March 31, 2009, the Liquidation Trust paid for six months of business and liability insurance coverage, as well as for extended reporting period liability coverage, representing a significant portion of operating expenses during the period. During the six months ended March 31, 2008, the Liquidation Trust paid for one year of business and liability coverage, representing a significant portion of operating expenses during the period. In addition, during the six months ended March 31, 2009, the Liquidation Trust incurred additional payroll and other costs, as compared to the six months ended March 31, 2008, resulting from termination-related activities such as the Unclaimed Property Notices.

C.	Legal and professional fees

Legal and professional fees reflect the activity level in various areas of the Liquidation Trust’s responsibilities.

~~The~~Legal and ~~litigation~~professional fees ~~paid~~ for ~~the~~Liquidation ~~now~~Trust ~~concluded~~operations ~~Committee~~include ~~Action~~all ~~during~~legal, accounting, and other support services except for the ~~three~~expenses of prosecuting an ~~months~~action ~~ended~~referred ~~December~~to 31as the “Committee Action”, ~~2008~~and ~~were~~expenses ~~comparable~~related to preference ~~those~~collections. During ~~paid during~~ the ~~three~~ six months ended ~~December~~March 31, ~~2007. Fees~~2009, the ~~paid~~Liquidation ~~during~~Trust incurred higher legal and professional fees than during the ~~three~~six months ended ~~December~~March 31, 2008, ~~represented~~primarily ~~the~~because ~~Liquidation~~of ~~Trust~~counsel’s ~~final~~involvement in ~~payment~~efforts to ~~an expert~~facilitate ~~witness~~the termination of the Liquidation Trust during fiscal 2009. ~~Fees~~Counsel ~~paid~~carried out diminished activity on the Liquidation Trust’s behalf during the ~~three~~six months ended ~~December~~March 31, ~~2007~~ ~~represented~~2008, pending the ~~Liquidation Trust’s~~ final resolution ~~payment~~of tothe ~~litigation counsel~~Committee Action.

~~Legal and~~The ~~professional~~litigation fees paid for ~~Liquidation~~the ~~Trust~~now ~~operations~~concluded ~~include~~Committee ~~all~~Action ~~legal, accounting,~~during ~~and other support services except for~~ the ~~expenses of prosecuting~~six ~~the~~months ~~Committee~~ended ~~Action~~March 31, ~~and~~2009 ~~expenses~~were ~~related~~comparable to ~~preference collections. During~~those paid during the ~~three~~six months ended ~~December~~March 31, 2008,. Fees ~~the Liquidation~~paid ~~Trust incurred higher legal and professional fees than~~ during the ~~three~~ six months ended ~~December~~March 31, 2009 ~~2007,~~represented ~~primarily~~the ~~because~~Liquidation ~~of counsel~~Trust’s ~~involvement in~~final ~~efforts~~payment to ~~facilitate~~an ~~the termination of the Liquidation Trust during recent~~expert ~~months~~witness. ~~Counsel~~Fees ~~carried~~paid ~~out diminished activity on the Liquidation Trust’s behalf~~ during the ~~three~~six months ended ~~December~~March 31, ~~2007,~~2008 represented ~~pending~~ the ~~final~~ ~~resolution~~Liquidation ofTrust’s ~~the~~final ~~Committee~~payment ~~Action~~to litigation counsel.

D.	Voided claims checks

During ~~December~~the ~~2008~~six months ended March 31, 2009, $0.5 million of uncashed checks from the Sixth Interim Distribution paid during August 2008 were voided by the payment agent and the funds returned to the Liquidation Trust, and the Liquidation Trust reissued ~~certain~~$0.4 million of previously voided Claims checks. No similar activity occurred during the ~~three~~six months ended ~~December~~ March 31, ~~2007~~2008, primarily because no Distribution was paid during the preceding several months.

IV.	Net Assets in Liquidation

Assets

Cash and cash equivalents

The Liquidation Trust’s cash and cash equivalents balance of $76.24 million as of ~~December~~March 31, ~~2008~~2009 and $8.1 million as of September 30, 2008 is classified as ~~either~~ either (a) cash designated as available for distribution to holders of Impaired ~~Claims~~ Claims (“Available Cash”), (b) Reserved Cash or (c) Other Cash.

Available Cash is designated to assure the availability of funds for payment to holders of Allowed and Disputed Impaired Claims who have not received previously authorized Distributions. The required amount of Available Cash of $0.3 million as of December 31, 2008 represented Distributions payable to holders of Allowed Impaired Claims. The balance of Available Cash decreased by $1.5 million as of December 31, 2008, compared to the balance at September 30, 2008, as a result of $0.5 million related to Distributions payable being reclassified to Other Cash as a result of the November 2008 Notices, and because the resolution of the final Disputed Impaired Claims eliminated the requirement for the remaining $1.0 million Impaired Claims Reserve. The required amount of Available Cash of $1.8 million as of September 30, 2008 was based primarily on the Impaired Claims Reserve of $1.0 million, at the cumulative Distribution rate of 11.9411%, for $8.3 million of Disputed Impaired Claims (at their estimated value for reserve purposes), as well as Distributions payable of $0.8 million. The value of Disputed Claims, for the purpose of establishing adequate reserves, was estimated by the Liquidation Trust and approved by the Bankruptcy Court in an order establishing the amounts of Disputed Claims Reserves.

~~Reserved~~Available ~~cash~~Cash is ~~held~~designated byto assure the ~~Liquidation~~availability ~~Trust~~of tofunds ~~assure~~for payment to holders of Allowed ~~the~~and ~~Liquidation~~Disputed Impaired Claims who have not received previously authorized ~~Trust’s~~Distributions. The ~~obligations~~nominal amount of Available Cash as of March 31, 2009 primarily represented Distributions payable to two holders of Allowed Impaired Claims who were paid during May 2009. ~~Under~~The ~~the~~balance ~~terms~~of Available Cash decreased by $1.8 million as of March 31, 2009, compared to the balance ~~Plan~~at September 30, ~~reserved~~2008, ~~cash~~primarily isas a result of (1) reclassification of ~~intended~~$0.4 million of Distributions payable to ~~provide~~Other ~~for~~Cash (as a~~) operating~~ ~~expenses~~result of the ~~Liquidation~~Unclaimed Property ~~Trust~~Notices, (b2) ~~estimated~~ ~~payments~~payment of $0.3 million in Distributions to holders of previously ~~Allowed~~allowed ~~Unimpaired~~Impaired ~~and Convenience~~ Claims inwho ~~accordance~~resolved ~~with~~prior ~~the~~impediments ~~Plan,~~to payment, and (c3) ~~payments~~ ~~which~~resolution ~~may~~of ~~become necessary~~the iffinal ~~and as~~ Disputed ~~Unimpaired~~Impaired Claims, ~~become~~eliminating ~~allowed,~~the requirement orfor ifthe ~~certain specific~~remaining ~~contingencies~~$1.0 ~~should~~million ~~occur~~Impaired Claims Reserve. ~~Reserved~~The ~~cash~~required ~~decreased~~amount toof ~~a balance~~Available Cash of $51.98 million as of September ~~December 31~~30, 2008, awas ~~change~~based primarily on the Impaired Claims Reserve of $1.0 million, at the cumulative Distribution rate of 11.19411%, for $8.3 million ~~from~~of ~~September~~Disputed ~~30,~~Impaired ~~2008~~Claims (at their estimated value for reserve purposes), ~~primarily~~as well as aDistributions ~~result~~payable of ~~activity~~$0.8 inmillion. The ~~uncashed~~value ~~claims~~of ~~checks~~Disputed ~~and~~Claims, infor the ~~Wind-down~~purpose ~~Reserve~~of establishing adequate reserves, was estimated by the Liquidation Trust and approved by the ~~Litigation~~Bankruptcy ~~Reserve,~~Court ~~all~~in asan ~~discussed~~order establishing ~~below~~the amounts of Disputed Claims Reserves.

~~Other~~Reserved cash is ~~cash~~held ~~and~~by ~~cash~~the ~~equivalents~~Liquidation ~~not~~Trust ~~designated~~ to aassure ~~specific~~payment ~~reserve~~of orthe Liquidation ~~fund~~Trust’s obligations. ~~The~~Under ~~increase~~the interms ~~other~~of the Plan, reserved cash is intended to provide for (a) operating expenses of the Liquidation Trust, (b) estimated payments to holders of Allowed Unimpaired and Convenience Claims in accordance with the Plan, and (c) payments which may become necessary if and as Disputed Unimpaired Claims become allowed, or if certain specific contingencies should occur. Reserved cash decreased to a balance of $14.18 million as of ~~December~~ March 31, ~~2008~~2009, a change of $01.71 million from September 30, 2008, primarily ~~relates~~ ~~to Distributions forfeited~~ as a result of activity in uncashed claims checks and in the ~~November~~Wind-down ~~2008~~Reserve and the Litigation Reserve, all as discussed ~~Notices~~below.

Other cash is cash and cash equivalents not designated to a specific reserve or fund. The increase in other cash to a balance of $1.5 million as of March 31, 2009, a change of $1.2 million from September 30, 2008, primarily relates to Distributions forfeited as a result of the Unclaimed Property Notices, as well as to the release of the $0.3 million Disputed Unimpaired Claims Reserve upon the waiver of all remaining Disputed Unimpaired Claims.

Preference receivables

As of ~~December~~March 31, ~~2008~~2009 and September 30, 2008, preference receivables consisted ~~mainly~~ mainly of one remaining significant action. During June 2005, the ~~Bankruptcy~~ Bankruptcy Court awarded the Liquidation Trust $1.0 million in this action. During March 2006, the District Court upheld the Bankruptcy Court ruling in its entirety. The defendant appealed the affirmation by the District Court to the Court of Appeals. During June 2007, the Court of Appeals remanded the case to the District Court, with instructions to remand to the Bankruptcy Court for specific findings. Pursuant to the Bankruptcy Court’s scheduling order, both parties filed briefings by February 2008. The Bankruptcy Court may decide the case or schedule further proceedings, up to and including a trial, at its discretion. The Liquidation Trust and its counsel intend to vigorously pursue collection of the original judgment. The Liquidation Trust’s current estimate of the fair value of preference receivables is primarily based on the content of the Court of Appeals ruling and on ~~the~~previous ~~status of~~ negotiations with the defendant in ~~this~~ this action.

B.	Liabilities and Reserves

Unimpaired and convenience claims payable

As of ~~December~~March 31, ~~2008~~2009 and September 30, 2008, substantially all of the balance of Unimpaired and convenience Claims payable consisted of an estimated $1.3 million of fees and expenses which Kmart Corporation (“Kmart”) incurred in connection with the Debtors’ bankruptcy filing, which were allowed as an Unimpaired Claim pursuant to the Plan. This Claim has not yet been substantiated by Kmart as required by the Plan. The Liquidation Trust has requested substantiation of this Claim, and is currently working with Kmart in an effort to resolve the matter.

Uncashed claims checks

During the ~~three~~six months ended ~~December~~March 31, ~~2008~~2009, uncashed Claims checks ~~increased~~decreased to a ~~$0.6~~minimal ~~million~~amount, compared to $0.4 million as of September 30, 2008, as follows:

($ in thousands)

Balance as of September 30, 2008	$	426
Voided checks returned		462
Uncashed checks reclassified		(~~272~~426	)
Previously voided checks reissued		(43424	)
Balance as of December 31, 2008	$	573
Balance as of March 31, 2009	$	38

During December 2008, $0.5 million of uncashed checks from the Sixth Interim Distribution ~~paid during August 2008~~ were voided by the payment agent and the funds returned to the Liquidation Trust. ~~The uncashed Claims checks from the Sixth Interim Distribution paid during August 2008 were not included in the November 2008 Notices.~~ Pursuant to the ~~November~~Unclaimed ~~2008~~Property Notices, $0.3 4 million ~~included~~of in uncashed Claims checks aswere ~~of September 30, 2008 has been~~ reclassified from this liability account ~~as of December 31~~, ~~2008,~~ increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust. A total of $0.4 million of previously voided checks were reissued based upon timely request of the holders.

Distributions payable

During the ~~three~~six months ended ~~December~~March 31, ~~2008~~2009, Distributions payable decreased ~~by $0.5 million,~~ to a minimal ~~balance~~amount ~~of $0.3 million,~~ compared to $0.8 million as of September 30, 2008, primarily because, pursuant to the ~~November~~Unclaimed ~~2008~~Property Notices, $0.54 million included in Distributions Payable as of September 30, 2008 has been reclassified from this liability account, increasing Net Assets in Liquidation and making the unclaimed funds available to the Liquidation Trust. In ~~Substantially~~addition, during the ~~all~~three months ended March 31, 2009, Distributions totaling $0.3 million were paid to holders of ~~the~~previously ~~remaining~~allowed ~~balance~~Impaired inClaims who resolved prior impediments to payment. Distributions payable as of ~~December~~March 31, ~~2008~~2009 primarily ~~has~~represented ~~been~~amounts ~~paid~~payable ~~out~~to ~~during~~two ~~January~~holders ~~and~~of ~~February~~Allowed Impaired Claims who were paid during May 2009.

Estimated costs of liquidation

Estimated costs of liquidation decreased by $0.24 million, to a balance of $0.75 million as of ~~December~~March 31, ~~2008~~2009, compared to $0.9 million as of September 30, 2008, as follows:

($ in thousands)

Balance as of September 30, 2008	$	909
Disbursements – litigation reserve		(150	)
Disbursements – wind-down reserve		(~~344~~529	)
Increase in estimated costs of liquidation		275
Balance as of December 31, 2008	$	690
Balance as of March 31, 2009	$	505

The increase to the Wind-down Reserve is discussed above under “Changes in Net Assets in Liquidation,” and disbursements are discussed above under “Cash Receipts and Disbursements.”

V.	Forward-Looking Statements

This quarterly report on Form 10-Q contains forward-looking statements about the business, financial condition and prospects of the Liquidation Trust. The actual results of the Liquidation Trust could differ materially from those indicated by the forward-looking statements because of various risks and uncertainties, including, without limitation, the Liquidation Trust’s success in securing claims settlements on the terms currently contemplated in ongoing negotiations and in other estimates of settlement value, the effect of substantial delays in settling contingent assets and liabilities, resulting in a prolonged period of liquidation, economic conditions, changes in tax and other government rules and regulations applicable to the Liquidation Trust and other risks. These risks are beyond the ability of the Liquidation Trust to control, and in many cases, the Liquidation Trust cannot predict the risks and uncertainties that could cause its actual results to differ materially from those indicated by any forward-looking statements included in this Form 10-Q. When used in this quarterly report, the words “believes,” “estimates,” “plans,” “expects,” “anticipates” and other similar expressions as they relate to the Liquidation Trust or the Liquidation Trustee are intended to identify forward-looking statements.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

The Liquidation Trust does not hold any market risk sensitive instruments.

Item 4T.

Controls and Procedures

The Liquidation Trust has designed and maintains disclosure controls and procedures to ensure that information required to be disclosed in its reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Commission’s rules and regulations. These controls and procedures are also designed to ensure that such information is communicated to the Liquidation Trustee, to allow him to make timely decisions about required disclosures.

21The Liquidation Trust, including the Liquidation Trustee, has conducted an evaluation of the effectiveness of disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15. Based on that evaluation, the Liquidation Trustee concluded that the Liquidation Trust’s disclosure controls and procedures are effective as of March 31, 2009.

The Liquidation Trust, including the Liquidation Trustee, has conducted an evaluation of the effectiveness of disclosure controls and procedures pursuant to Exchange Act Rules 13a-15 and 15d-15. Based on that evaluation, the Liquidation Trustee concluded that the Liquidation Trust’s disclosure controls and procedures are effective as of December 31, 2008.

There has been no change in the Liquidation Trust’s internal control over financial reporting that occurred during the Liquidation Trust’s most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Liquidation Trust’s internal control over financial reporting.

The remaining responsibilities of the Liquidation Trust no longer require the full-time attention of the Liquidation Trustee or of Liquidation Trust employees. The Liquidation Trustee and one other employee are performing necessary management oversight and administrative, legal and accounting processes on a part-time basis, with periodic assistance from two other part-time employees. While the Liquidation Trustee believes that these individuals will consistently make themselves available as needed to perform their assigned responsibilities, including functions related to internal control over financial reporting, there can be no assurance that this availability will continue. As a result, there may be future deficiencies in internal accounting controls related to a lack of segregation of duties.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

Litigation and Other Proceedings on behalf of the Liquidation Trust

As of March ~~December~~ 31, ~~2008~~2009, one significant preference litigation action continued – of approximately 1,800 preference actions filed by the Debtors in 2001. During March 2006, the United States District Court for the District of Delaware (the “District Court”) upheld the Bankruptcy Court’s award to the Liquidation Trust of $1.0 million in this case. The defendant further appealed the affirmation by the District Court to the Third Circuit Court of Appeals (“Court of Appeals”). During June 2007, the Court of Appeals remanded the case to the District Court, with instructions to remand to the Bankruptcy Court for specific findings. Pursuant to the Bankruptcy Court’s scheduling order, both parties filed briefings by February 2008. The Bankruptcy Court may decide the case or schedule further proceedings, up to and including a trial, at its discretion. The Liquidation Trust and its counsel intend to vigorously pursue collection of the ~~original~~ original judgment. Prosecution of all other significant preference ~~litigation~~ litigation has been completed.

Litigation and Other Proceedings against the Liquidation Trust

Settling Claims filed with the Bankruptcy Court is the ordinary course of business for the Liquidation Trust. As of ~~December~~March 31, ~~2008~~2009, ano ~~total of three Disputed~~ Claims remained unresolved. ~~None of these Disputed Claims, if resolved in favor of the claimant, would have a material effect on the financial condition of the Liquidation Trust.~~

Item 1A.

Risk Factors

There are no material changes in risk factors as previously disclosed in the Liquidation Trust’s annual report on Form 10-K for the year ended September 30, 2008.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Submission of Matters to a Vote of Security Holders

None.

Item 5.

Other Information

None.

Item 6.

Exhibits

Exhibit
Number		Document

31.1		Certification by Liquidation Trustee

32.1		Liquidation Trustee’s Certification Pursuant to 18 U.S.C. Section 1350

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	HECHINGER LIQUIDATION TRUST
Date: February 13, 2009	By:	/s/ Conrad F. Hocking
Date: May 15, 2009	By:	/s/ Conrad F. Hocking
	Name:	Conrad F. Hocking
	Title:	Liquidation Trustee

INDEX TO EXHIBITS

FORM 10-Q

Exhibit No.

31.1 Certification by Liquidation Trustee

31.1	Certification by Liquidation Trustee
32.1	Liquidation Trustee’s Certification Pursuant to 18 U.S.C. Section 1350

32.1 Liquidation Trustee’s Certification Pursuant to 18 U.S.C. Section 1350

Filing Compare · HECHINGER LIQUIDATION TRUST