SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

# FORM 10-K

[X]   ANNUAL REPORT FOR THE FISCAL YEAR ENDED DECEMBER 31, 2004

Commission File Number 000-25943*

JMXI Liquidating Trust
(Exact name of registrant as specified in its charter)

|Delaware                        |  | 20-6007641          | 
|------------------------------- |  | ------------------- | 
|(State or other jurisdiction of |  | (I.R.S. Employer    | 
|incorporation or organization)  |  | Identification No.) | 

c/o Wells Fargo Bank, National Association
(as successor by consolidation to Wells Fargo Bank, Minnesota, National Association)
Customized Fiduciary Services
Sixth and Marquette, MAC 9303-120
Minneapolis, MN 55479(Address and zip code of principal executive offices)

(612) 316-1445(Registrants telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: None

*JMXI Liquidating Trust is
the distributee of certain assets and liabilities of JMXI Inc. and submits reports under JMXIs former Commission file
number. This report is not deemed to be filed under the Securities Exchange Act of 1934. See, e.g., MGI Properties MGI
Liquidating Trust (pub. avail. Sept. 29, 2000) and Burnham Pacific Properties, Inc. (pub. avail. June 21, 2002).

---

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. Not applicable.

Indicate by check mark if
disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form
10-K or any amendment to this Form 10-K. Not applicable.

Indicate by check mark
whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).

Yes  [   ]          No  [X]

State the aggregate market
value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common
equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrants
most recently completed second fiscal quarter. Not applicable.

DOCUMENTS INCORPORATED BY REFERENCE: NONE

---

JMXI LIQUIDATING TRUST

TABLE OF CONTENTS

|                                                                                                                      
|----------------------------------------------------------------------------------------------------------------------
|                                                                                                                      
|PART I                                                                                                                
|                                                                                                                      
|ITEM 1.   BUSINESS                                                                                                    
|                                                                                                                      
|ITEM 2.   PROPERTIES                                                                                                  
|                                                                                                                      
|ITEM 3.   LEGAL PROCEEDINGS                                                                                           
|                                                                                                                      
|ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                         
|                                                                                                                      
|PART II                                                                                                               
|                                                                                                                      
|ITEM 5.   MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|                                                                                                                      
|ITEM 6.   SELECTED FINANCIAL DATA                                                                                     
|                                                                                                                      
|ITEM 7.   MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                       
|                                                                                                                      
|ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                 
|                                                                                                                      
|ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                                                                 
|                                                                                                                      
|ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                        
|                                                                                                                      
|ITEM 9A.   CONTROLS AND PROCEDURES                                                                                    
|                                                                                                                      
|ITEM 9B.   OTHER INFORMATION                                                                                          
|                                                                                                                      
|PART III                                                                                                              
|                                                                                                                      
|ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                                                         
|                                                                                                                      
|ITEM 11.   EXECUTIVE COMPENSATION                                                                                     
|                                                                                                                      
|ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS             
|                                                                                                                      
|ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                                                             

-i-

---

|                                                     
|-----------------------------------------------------
|                                                     
|PART IV                                              
|                                                     
|ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES    
|                                                     
|ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|                                                     
|SIGNATURES                                           

-ii-

---

This report includes
forward-looking statements. These forward-looking statements include, but are not limited to, statements about the
Trusts plans, objectives, representations and contentions and are not historical facts, and may be identified by use of
terms such as anticipate, believe, estimate, plan, may,
expect, intend, could, potential, and similar expressions, although some
forward-looking statements are expressed differently. Readers should be aware that the forward-looking statements included in this
report represent the Trustees current judgment and expectations, but actual results, events and performance could differ
materially from those in the forward-looking statements. The forward-looking statements are subject to a number of risks and
uncertainties. The Trustee does not intend to update any of these factors or to publicly announce the results of any revisions to
these forward-looking statements.

# PART I

# ITEM 1.   BUSINESS.

Overview

The JMXI Liquidating Trust
(the Trust) was established pursuant to the JMXI Liquidating Trust Agreement dated May 1, 2003 (the Trust
Agreement), by and between Wells Fargo Bank, National Association (the Trustee) and JMXI Inc.
(JMXI). Pursuant to the Plan of Distribution of JMXI, Inc. dated May 1, 2003, certain assets and liabilities of JMXI
were transferred to the Trust, and JMXI dissolved (the Dissolution).

The Trust was formed in order
to liquidate the assets and liabilities so transferred to it and to distribute the net funds remaining following such liquidation
to the former holders of the common shares of JMXI (the Beneficiaries). Interests in the Trust (Beneficial
Interests) are not assignable or transferable except by will, intestate succession or operation of law. The Beneficial
Interests are not certificated. The Trust shall dissolve within three years from the date of the Trust Agreement unless it is
determined by the Liquidating Trustee that all business of the Trust has not been completed. The Trust may be dissolved at any
time by the action of Beneficiaries having more than 66.7 percent of the aggregate Beneficiarys percentage interest,
provided that there remain no liabilities for which the Trust may be responsible.

The principal assets
transferred to the Trust on or about May 1, 2003, included:

| |  |  | Interest in several JMXI bank accounts
| | - |  | --------------------------------------

| |  |  | Cash in the amount of $7,265,397 (inclusive of interest in JMXI
depository accounts)
| | - |  | ------------------------------------------------------------------------------------

| |  |  | Several accounts receivable
| | - |  | ---------------------------

The principal liabilities
assumed by the Trust on May 1, 2003, included:

| |  |  | The liabilities and obligations of JMXI under several leases
| | - |  | ------------------------------------------------------------

| |  |  | The obligations of JMXI with respect to claims by certain taxing authorities
| | - |  | ----------------------------------------------------------------------------

| |  |  | The liabilities of JMXI associated with a certain employee lawsuit brought against JMXI
| | - |  | ---------------------------------------------------------------------------------------

-1-

---

Tax Treatment

Because the Trust is
classified as a liquidating trust, it will be treated as a grantor trust for federal income tax purposes, and accordingly will not
be subject to tax on any income or gain recognized by it. Each Beneficiary will be treated as the owner of his pro rata portion of
each asset, including cash received by and held by the Trust. Each Beneficiary will be required to take into account in computing
his own taxable income his pro rata share of each item of income, gain and loss of the Trust.

The Trust will issue an
annual information statement to the Beneficiaries with tax information sufficient to enable Beneficiaries to complete their tax
returns. Beneficiaries are urged to consult with their own tax advisors as to their own filing requirements and the appropriate
tax reporting of this information on their returns.

Income, Payments and
Disbursements. The Trust receives income from subtenants and makes payment to landlords on account of several rental
properties pursuant to office leases that it assumed at the time it was formed. Payments by the Trust in satisfaction of
liabilities totaled $1,903,272 during the year ended December 31, 2004. The Trust did not make any distributions to Beneficiaries
during the year ended December 31, 2004.

Reports to Beneficiaries; Meetings

The Trustee is required to
provide to the Beneficiaries and to file with the Securities and Exchange Commission an annual report on Form 10-K and reports on
Form 8-K whenever, in the opinion of the Trustee, a significant event relating to the Trusts assets has occurred.

Generally, there will not be
meetings of the Beneficiaries. However, holders of at least 10 percent of the aggregate Beneficial Interests may require the
Trustee to call a meeting of the Beneficiaries.

# ITEM 2.   PROPERTIES.

At December 31, 2004, the
Trust owned no properties, but assumed several commercial subleases at the time the Trust was formed.

# ITEM 3.   LEGAL PROCEEDINGS.

Litigation claims against
JMXI which were discharged during the period ended December 31, 2004, or remain as payment obligations of the Trust are discussed
below.

In re Quokka Sports, Inc. et al.

This Adversary Proceeding was
filed in the Bankruptcy Court for the Northern District of California against JMXI by Quokka Sports, Inc., Liquidating Debtor
seeking to avoid an alleged preferential transfer of $42,500. The Trust settled the case on January 8, 2004, for $24,700.

-2-

---

625
Property Associates v. Jupiter Communications LLC and Jupiter Media Metrix, Inc.

Complaint filed in 2001 by
former landlord following termination and surrender of space for approximately $39,000. Landlord failed to respond to JMXIs
answer and counterclaim and has refused to respond to repeated requests to dismiss or settle the action. The case has never been
assigned to a specific judge. No documents have been filed with the court since May 2001. JMXIs counsel has advised to take
no further action with respect to this matter since it appears that the landlord has abandoned the litigation.

The Trust is presently
unaware of any additional litigation for which it may be liable.

# ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No matters were submitted to
a vote of the Beneficiaries, through the solicitation of proxies or otherwise, during the fiscal year ended December 31, 2004.

# PART II

ITEM 5.   MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

There is no public market for
the Beneficial Interests of the Trust. Beneficial Interests are not transferable except by will, intestate succession or operation
of law. As of December 31, 2004, the Trust had approximately 543 Beneficiaries of record and 36,010,575 units of Beneficial
Interest outstanding.

# ITEM 6.   SELECTED FINANCIAL DATA.

The following selected
unaudited financial data of the Trust are qualified by reference to and should be read in conjunction with the unaudited financial
statements, related notes thereto and other financial data included elsewhere herein. The operating results reflected below are
for the period from inception of the Trust through December 31, 2004, and for the year ended December 31, 2004. These
historical results are not necessarily indicative of the results to be expected in the future.

|Operating Results and Distributions                             | Inception through 12/31/04(Unaudited) |               | For the Year Ended 12/31/04(Unaudited)
|--------------------------------------------------------------- | ------------------------------------- | ------------- | --------------------------------------
|                                                               
|Increase in net assets                                          |                                       | $   6,065,135 |                                       
|                                                               
|Increase in net assets per beneficial unit before distributions |                                       | $        0.17 |                                       
|                                                               
|Distributions to Beneficiaries per beneficial unit              |                                       | None          |                                       

-3-

---

|Net Asset Data                                        |  | As of 12/31/04(Unaudited)
|----------------------------------------------------- |  | -------------------------
|                                                     
|Total assets (cash and cash equivalents)              |  | $   6,065,135            
|                                                     
|Total liabilities                                     |  | $   6,065,135            
|                                                     
|Beneficiaries net assets in liquidation (cash basis) |  | $        0.00            
|                                                     
|Net asset value per beneficial unit                   |  | $        0.00            

ITEM 7.   MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

The following discussion of
results of operations and financial condition should be read in conjunction with the Selected Financial Data (Item 6) and the
Unaudited Financial Statements and Notes thereto (Item 8).

Application of Critical
Accounting Policies  Cash Basis of Accounting. The Trust financial statements are prepared on a cash basis of accounting.
Transactions (including the recording of interest earned) are recorded when cash is received or disbursed. The Statement of Cash
Receipts and Disbursements includes cash receipts as additions and cash disbursements as expenses/deductions. The Trust Agreement
provides for the fiscal year of the Trust to end on December 31.

JMXI Liquidating Trust (the
Trust), a grantor trust, was formed in order to liquidate the assets and liabilities transferred to it by JMXI Inc.
(JMXI) and to distribute the net funds remaining following such liquidation to the former shareholders of JMXI. The
Trust began operations on May 1, 2003, when JMXI transferred certain of its assets, subject to certain identified liabilities, to
the Trust. The Trustee is charged with the duty to operate the Trust, liquidate its remaining assets, provide for and satisfy its
remaining liabilities and make distributions to the Beneficiaries of the Trust. During the year ended December 31, 2004, the Trust
incurred legal expenses and expenses related to Advisory Services (as defined in the Trust Agreement) of $203,265, representing a
decrease of $259,953 from the previous year.

The Trust recorded an
increase in net cash and cash equivalents before distributions to Beneficiaries of $326,500 ($0.01 per unit) for the year ended
December 31, 2004. The increase in net assets primarily resulted from assets transferred to the Trust, property operating income
(which is defined as sublease rental income less rent paid), interest income, settlements paid and general and administrative
expense.

-4-

---

At December 31, 2004, the
Trust had cash and cash equivalents of $6,065,135. The Trustee believes that its cash resources and receivables are sufficient to
meet all anticipated liquidity requirements. Certain depository accounts and equity interests are not yet liquid and are
anticipated to be transferred into the Trust at a later date. Management has not assessed the dollar amount of these assets to be
received in the future.

The Trust maintained two
accounts. The main account (the Principal Trust Account) is used to process the day-to-day activities of the Trust. Pursuant to terms
of the Trust Agreement, the Trust entered into an escrow agreement (the Escrow Agreement) with Ipsos UK Limited (the Guarantor) and
Wells Fargo Bank, National Association (the Escrow Agent) to escrow funds (the Escrow Account) for payment of a lease commitment
related to property in England. Pursuant to the terms of the Trust Agreement, the Guarantor and the Trust agreed to reimburse the
Escrow Agent in equal amounts for all reasonable expenses in performance of its duties.

In July 2004, the Escrow
Account was terminated and all obligations of the Trust, including all obligations for payments due to the Escrow Agent, were
deemed satisfied with respect thereto. The former subsidiary of JMXI, MMXI UK (MMXI), was liquidated after paying its creditors.
The remaining assets of approximately $2,600,000 were released to the Trust. Subsequently, in November 2004, the liquidator of
MMXI, appointed in accordance with UK law, was able to release another $130,000 to the Trust from the reserve it had maintained to
satisfy liquidation costs. In addition, the liquidator expects that approximately $170,000 will be released and transferred to the
Trust sometime in early 2005. This anticipated amount is the result of a tax refund on account of Value Added Tax paid by MMXI.

# ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Trust is presently
exposed to the effects of interest rate changes primarily from the financial instruments comprising its portfolio of cash and cash
equivalents and fluctuations in exchange rates.

# ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

|                                             | 
|-------------------------------------------- | 
|Contents                                     | 
|                                            
|Unaudited Financial Statements               | 
|                                            
|Cash balance sheet                           | 
|                                            
|Statement of cash receipts and disbursements | 
|                                            
|Notes to financial statements                | 

-5-

---

# JMXI Liquidating Trust

# Cash Balance Sheet
December 31, 2004
See Accountants Report

|Assets                                                             |  |  |   |           | 
|------------------------------------------------------------------ |  |  | - | --------- | 
|                                                                   | 
|Cash and Cash Equivalents (Note 2)                                 |  |  | $ | 6,065,135 | 
|                                                                   |  | 
|Total assets                                                       |  |  | $ | 6,065,135 | 
|                                                                   |  | 
|                                                                  
|Commitments and Contingencies (Notes 3, 7 and 8)                   |  | 
|                                                                  
|Liabilities (Reserves)                                             |  | 
|                                                                  
|Distribution Reserve for Allowed and Disputed Liabilities (Note 3) |  |  | $ | 6,065,135 | 
|                                                                   |  | 
|Total liabilities (reserves)                                       |  |  | $ | 6,065,135 | 
|                                                                   |  | 

See Notes to Financial Statements.

-6-

---

# JMXI Liquidating Trust

# Statement of Cash Receipts and Disbursements
For the Year Ended December 31, 2004
See Accountants Report

|                                                            | 
|----------------------------------------------------------- | 
|Receipts:                                                   | 
|Amounts transferred from the Escrow Account (Note 5)        | 
|Amounts transferred to the Trust (Note 3)                   | 
|Sublease rental income received (Note 4)                    | 
|Tax refunds                                                 | 
|Interest received                                           | 
|Miscellaneous cash receipts                                 | 
|                                                            | 
|Total receipts                                              | 
|                                                            | 
|                                                           
|Disbursements:                                              | 
|Amounts transferred to the Principal Trust account (Note 5) | 
|Rent paid (Note 4)                                          | 
|Settlements paid (Note 8)                                   | 
|Legal fees                                                  | 
|Accounting fees                                             | 
|Consulting fees                                             | 
|Taxes paid                                                  | 
|Other miscellaneous disbursements                           | 
|Trustee fees (Note 6)                                       | 
|Trustee expenses (Note 6)                                   | 
|                                                            | 
|Total disbursements                                         | 
|                                                            | 
|                                                           
|Excess of cash receipts over cash disbursements             | 
|                                                           
|Foreign currency translation gain (Note 2)                  | 
|                                                           
|Cash and cash equivalents:                                  | 
|Beginning                                                   | 
|                                                            | 
|Ending                                                      | 
|                                                            | 

See Notes to Financial Statements.

-7-

---

# JMXI Liquidating Trust

Notes to Financial Statements
(Unaudited)

---

# Note 1.   Nature of Organization

The JMXI Liquidating Trust (the Trust), a grantor trust, was
established pursuant to the JMXI Liquidating Trust Agreement dated May 1, 2003 (the Trust Agreement), by and between JMXI, Inc.
(JMXI), Wells Fargo Bank, National Association (the Liquidating Trustee) and Wells Fargo Delaware Trust Company (the Delaware
Trustee). Pursuant to the Plan of Distribution of JMXI, Inc. dated April 22, 2003, certain assets and liabilities of JMXI were
transferred to the Trust, and JMXI, Inc. dissolved (the Dissolution).

The Trust was formed in order to liquidate the assets and
liabilities so transferred to it and to distribute the net funds remaining following such liquidation to the former shareholders
of JMXI (the Beneficiaries). Interests in the Trust (Beneficial Interests) are not assignable or transferable except by will,
intestate succession or operation of law.

The common stock transfer books of JMXI were permanently closed
on May 1, 2003. All shareholders of JMXI at that time were deemed to be Beneficiaries of the Trust. As of December 31, 2004,
the Trust had approximately 543 Beneficiaries of record and 36,010,575 units of Beneficial Interest outstanding. The Trust shall
dissolve within three years from the date of the Trust Agreement unless it is determined by the Liquidating Trustee that all
business of the Trust has not been completed. The Trust may be dissolved at any time by the action of Beneficiaries having more
than 66.7 percent of the aggregate Beneficiarys percentage interest, provided that there remains no liabilities for which
the Trust may be responsible.

# Note 2.   Summary of Significant Accounting Policies

Basis of presentation:   The Trusts
accounts are maintained on a cash receipts and disbursements basis, and the statement of cash receipts and disbursements reflects
cash received and disbursed. The statement of cash receipts and disbursements reflects activity in the Principal Trust account and
the Escrow Account for the year ended December 31, 2004. The cash receipts and disbursements basis is a comprehensive basis of
accounting other than accounting principles generally accepted in the United States of America. Therefore, noncash transactions,
including receivables, payables, and accrued revenue and expenses, which would be recognized under accounting principles generally
accepted in the United States of America and which may be material in amount, are not recognized in the accompanying financial
statement.

Cash and cash equivalents:   Cash and cash
equivalents consisted of a Principal Trust account and an Escrow Account (see Note 5) as of January 1, 2004. The Escrow Account
was invested in a savings account denominated in British pounds, and was closed during 2004. The Principal Trust account is
invested in U.S. Treasury cash reserve money market funds. No minimum excess cash balance is required to be maintained. The
balance in the Principal Trust account as of December 31, 2004, was $6,065,135.

-8-

---

JMXI Liquidating Trust

Notes to Financial Statements
(Unaudited)

---

# Note 2.   Summary of Significant Accounting Policies (Continued)

Concentration of credit risk:   The Trust
is presently exposed to interest rate changes primarily as a result of the short maturity of the financial instruments comprising
its portfolio of cash equivalents. In addition, the Trust maintains its cash and cash equivalents in the Principal Trust account
that, at times, may exceed federally insured limits. The Trust has not experienced any losses in such account.

Foreign currency translation:   The Escrow Account, which
was denominated in British pounds, was closed during 2004. Receipts and disbursements during 2004 were translated using the actual
rate on the day of the transaction.

Income tax status:   The Trust is
considered a liquidating trust and is exempt from paying income taxes under Treasury Regulations Section 301.7701-4 of the
Internal Revenue Code and applicable sections of state statutes.

# Note 3.   Assets and Liabilities Transferred to the Trust

The Trust assumed certain assets and all asserted and unasserted
liabilities arising out of JMXIs ownership of assets. Assets transferred to the Trust included depository accounts, equity
interests in JMXI, Inc. foreign subsidiaries, certain amounts receivable and prepaid, and the rights to sublease rental income on
certain leased properties. Certain depository accounts and equity interests are not yet liquid and are anticipated to be
transferred into the Trust at a later date. Certain receivables are also anticipated to be received and will be transferred into
the Trust when received. Management has not assessed the dollar amount of these assets to be received in the future.

The principal assets transferred to the Trust in the period from
May 1, 2003, through December 31, 2003, included cash in the amount of $6,694,310 and the interest in several JMXI, Inc.
depository accounts totaling $571,087. During 2004, an additional $771,996 was transferred into the Principal Trust account from
certain depository accounts as they became liquid. The principal known liabilities assumed by the Trust included:

| | The liabilities and obligations of JMXI under
operating leases of properties
|- | ----------------------------------------------------------------------------

| | The liabilities of JMXI associated with professional
services not yet billed and certain advisory service agreements
|- | --------------------------------------------------------------------------------------------------------------------

| | Potential amounts payable under pending litigation,
including the fees of legal counsel to be incurred in defending those claims
|- | --------------------------------------------------------------------------------------------------------------------------------

| | The obligations of JMXI with respect to amounts owed
to certain taxing authorities and vendors (including disputed obligations), and employee benefit-related liabilities
|- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

-9-

---

JMXI Liquidating Trust

Notes to Financial Statements
(Unaudited)

---

# Note 3.   Assets and Liabilities Transferred to the Trust (Continued)

Management is unable to ascertain the amount, if any, by which
assets will exceed final liabilities. As a result, all available assets have been reserved for potential allowed and disputed
liabilities of the Trust, as defined in Sections 9.1 and 9.2 of the Trust Agreement.

# Note 4.   Rent Paid and Sublease Rental Income Received

As detailed in Attachment 2 to the Trust Agreement, the Trust has
assumed numerous operating leases in New York, California and England for various terms through 2011. A significant number of
these leased properties, or portions thereof, have been subleased to several occupants for various terms and amounts through 2011.

# Note 5.   Escrow Agreement

The Trust entered into an escrow agreement (the Escrow Agreement) with
Ipsos UK Limited (the Guarantor) and Wells Fargo Bank, National Association (the Escrow Agent) to escrow funds (the Escrow Account)
for payment of a lease commitment related to property in England. During the year ended December 31, 2004, settlement claims of
$174,000 were disbursed from the Escrow Account. In July 2004, the obligations under the Escrow Agreement were satisfied, and
approximately $2.6 million was released and transferred from the Escrow Account to the Principal Trust account.

# Note 6.   Fees Paid to the Trustees

In accordance with the
Trust Agreement and Escrow Agreement, fees paid during the year ended December 31, 2004,
to the Liquidating Trustee and Delaware Trustee consisted of the following:

|Liquidating Trustee:            |  |  |   |         | 
|------------------------------- |  |  | - | ------- | 
|One-time startup fee            |  |  | $ | 20,000  | 
|Administrative fee              |  |  |   | 75,000  | 
|Beneficiary account maintenance |  |  |   | 2,715   | 
|Delaware Trustee:               |  | 
|Annual fee                      |  |  |   | 2,500   | 
|                                |  | 
|Total trustee fees              |  |  | $ | 100,215 | 
|                                |  | 

Trustee expenses relate to legal fees paid to counsel engaged by
the Liquidating Trustee to provide consultation to the Liquidating Trustee regarding Trust matters.

-10-

---

JMXI Liquidating Trust

Notes to Financial Statements
(Unaudited)

---

# Note 7.   Interim Distributions

Article 9.8 of the Liquidating Trust Agreement contains provisions
in which interim liquidating distributions may be made. These distributions may be made after the Liquidating Trustee conducts a
review of all Trust assets and considers the extent to which these assets exceed the anticipated final liabilities. Distributions
will be made at the Liquidating Trustees discretion ratably to Beneficiaries in accordance with their Beneficiarys
percentage interests. At December 31, 2004, no amounts were distributed or payable by the Liquidating Trustee to the
Beneficiaries.

# Note 8.   Commitments

At the inception of the Trust, there were several actions against
JMXI. No estimate of potential liabilities to the Trust was determinable. Settlement costs, which do not include associated legal
fees, of $278,888 were incurred during the year ended December 31, 2004. All active litigation claims were settled in 2004.

-11-

---

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

None.

# ITEM 9A.   CONTROLS AND PROCEDURES.

(a)    Evaluation of Disclosure
Controls and Procedures

One of the Trustees
Assistant Vice Presidents, after evaluating the effectiveness of the Trusts disclosure controls and procedures (as defined
in the Securities Exchange Act of 1934 (the Exchange Act) Rules 13a-15(e) and 15d-15(e)) as of the end of the period
covered by this annual report (the Evaluation Date), has concluded that, as of the Evaluation Date, the Trusts
disclosure controls and procedures were effective.

(b)    Changes in Internal Controls

There were no significant
changes in the Trusts internal controls over financial reporting identified in connection with the evaluation required by
paragraph (d) of Exchange Act Rules 13a-15 and 15d-15 that occurred during the last fiscal year that have materially affected, or
are reasonably likely to materially affect, the Trusts internal controls over financial reporting. The Trust has adopted a
Disclosure Controls Policy, which is designed to insure the reliability and timeliness of its reporting.

# ITEM 9B.   OTHER INFORMATION.

None.

# PART III

# ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Wells Fargo Bank, National
Association serves as the Trustee of the Trust. The Trust does not have employees or officers.

The Trust has not adopted a
Code of Ethics because it does not have any officers or employees.

# ITEM 11.   EXECUTIVE COMPENSATION.

Under terms of the Trust
Agreement, the Trustee received compensation during the year ended December 31, 2004, of $100,215, comprised of Trustee
administration fees of $80,215 for the period from May 1, 2003, through April 30, 2004, and a one-time startup fee of $20,000.

-12-

---

ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.

The Trust does not have any
securities that vote for the election of the Trustee and, consequently, does not have any voting securities within the
meaning of the Securities Exchange Act of 1934, as amended, and the regulations thereunder applicable to the disclosure of 5
percent holders of voting securities. The Trustee is not a beneficial owner of any Beneficial Interests. The Trustee has no
knowledge of any arrangements which may result in a change of control of the Trust.

# ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

None.

# PART IV

# ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES.

None.

# ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)    Financial Statements; Exhibits.

| | 1. |  | The financial statements are filed as part of this report under
Item 8, Financial Statements and Supplementary Data.
| | -- |  | --------------------------------------------------------------------------------------------------------------------

| | 2. |  | Financial statement schedules have been omitted because the
information is either not required, not applicable, or is included in Item 8.
| | -- |  | -----------------------------------------------------------------------------------------------------------------------------------------

| | 3. |  | Exhibits.
| | -- |  | ---------

| |  |  | Exhibit 2.1           Plan
of Distribution of JMXI, Inc., dated April 2, 2003.*
| |  |  | --------------------------------------------------------------------------------

| |  |  | Exhibit 2.2           JMXI
Liquidating Trust Agreement, by and among the Company, Wells Fargo Bank, National
Association, as liquidating trustee, and Wells Fargo Delaware Trust Company, as Delaware
trustee, dated May 1, 2003.*
| |  |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  |  | Exhibit 31.1         Certification.+
| |  |  | -------------------------------------

_________________

* Filed as an exhibit to the Current Report on Form 8-K dated May 8, 2003 of JMXI Inc.,
predecessor of JMXI Liquidating Trust, and incorporated herein by reference.

+ Filed herewith.

-13-

---

# SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

| |  | JMXI Liquidating Trust(Registrant)
| |  | ----------------------------------
|
| |  | By:                               
|
| |  | By:                               
|
| |  | /s/   Timothy P. Mowdy            
| | 
| |  | Name:                             
| |  | Title:                            

Dated: March 30, 2005

-14-

---