##### Table of Contents





UNITED STATES
 SECURITIES AND EXCHANGE
    COMMISSION
 Washington, D.C. 20549
  FORM 10-K
  (Mark One)þ

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934For the period from July 20, 2007 to December 31,
    2007oro

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934For the transition period from
    
    to   Commission file number:
    0-49782*
  T REIT Liquidating
    Trust
 (Exact name of registrant as
    specified in its charter)
  Virginia

26-0536128(State or other jurisdiction of
    incorporation or organization)

(I.R.S. Employer
    Identification No.)1551 N. Tustin Avenue, Suite 200

92705Santa Ana, California

(Zip Code)(Address of principal executive offices)   Registrants telephone number,
    including area code:
    (714) 667-8252
  Securities registered pursuant to
    Section 12(b) of the Act:
  Title of Each Class

Name of Each Exchange on Which RegisteredNone

None   Securities registered pursuant to
    Section 12(g) of the Act:
  None
 (Title of Class)
  o þ
  o o
  o o
  Regulation S-K Form 10-K Form 10-K.* o
  Rule 12b-2
  Large
    accelerated
    filer o
    Accelerated
    filer o
    Non-accelerated
    filer þ
    Smaller reporting
    company o    Rule 12b-2 o þ
      DOCUMENTS
    INCORPORATED BY REFERENCE
    None
  *
    T REIT Liquidating Trust is the transferee of the assets and
    liabilities of T REIT, Inc., and files reports under the
    Commission file number for T REIT, Inc. T REIT, Inc. filed a
    Form 15 on July 20, 2007, indicating its notice of
    termination of registration and filing requirements.




---



##### 





T REIT
    LIQUIDATING TRUST
  TABLE OF
    CONTENTS
  PagePART IItem 1.

Business


3Item 1A.

Risk Factors


7Item 1B.

Unresolved Staff Comments


18Item 2.

Properties


19Item 3.

Legal Proceedings


20Item 4.

Submission of Matters to a Vote of Security
    Holders


21PART IIItem 5.

Market for Registrants Common Equity,
    Related Shareholder Matters and Issuer Purchases of Equity
    Securities


22Item 6.

Selected Financial Data


22Item 7.

Managements Discussion and Analysis of
    Financial Condition and Results of Operations


23Item 7A.

Quantitative and Qualitative Disclosures About
    Market Risk


30Item 8.

Financial Statements and Supplementary Data


30Item 9.

Changes in and Disagreements With Accountants on
    Accounting and Financial Disclosure


31Item 9A(T).

Controls and Procedures


31Item 9B.

Other Information


31PART IIIItem 10.

Directors, Executive Officers and Corporate
    Governance


31Item 11.

Executive Compensation


34Item 12.

Security Ownership of Certain Beneficial Owners
    and Management and Related Shareholder Matters


34Item 13.

Certain Relationships and Related Transactions,
    and Director Independence


35Item 14.

Principal Accounting Fees and Services


36PART IVItem 15.

Exhibits, Financial Statement Schedules


37SIGNATURES


49EXHIBIT 21EXHIBIT 31.1EXHIBIT 32.1   2




---



##### Table of Contents



PART I  Item 1.
    Business.  The use of the words we, us, or
    our refers to T REIT Liquidating Trust and its
    subsidiaries, except where the context otherwise requires.
  Overview
      Liquidation
    of T REIT, Inc.
     3




---



##### Table of Contents



Form 10-K Form 8-K
      Our
    Advisor
  day-to-day
  Current
    Investment Objectives and Policies
   4




---



##### Table of Contents




    managing costs and seeking to minimize operating expenses by
    centralizing management, leasing, marketing, financing,
    accounting, renovation and data processing activities;
    improving rental income and cash flow by aggressively marketing
    rentable space and raising rents when feasible;
    emphasizing regular maintenance and periodic renovation to meet
    the needs of tenants and to maximize long-term returns; and
    refinancing our property when favorable financing terms are
    available to increase the cash flow.  Tax
    Treatment
    Reports
    to Beneficiaries
  Form 10-K Form 8-K
  Meetings
    of Beneficiaries; Removal of Trustee
    Distributions
     5




---



##### Table of Contents



Competition
    Government
    Regulations
    Environmental
    Property
    Sales
    Employees
   6




---



##### Table of Contents



Financial
    Information About Industry Segments
    Item 1A.
    Risk
    Factors.  Risks
    Associated With Our Liquidation
  We may
    delay or reduce our estimated liquidating
    distributions.
    We may
    be unable to sell our jointly held unconsolidated property or
    our unconsolidated property interest at our expected
    value.
    Our
    co-ownership arrangements with affiliated entities may not
    reflect solely our beneficiaries best interests and may
    subject these investments to increased risks.
    
    the risk that the co-owner(s) in the investment might become
    bankrupt;
    the risk that the co-owner(s) may at any time has economic or
    business interests or goals which are inconsistent with our
    business interests or goals;
    the risk that the co-owner(s) may not be able to make required
    payments on loans under which we are jointly and severally
    liable;
    the risk that all the co-owners may not approve refinancing,
    leases and lease amendments requiring unanimous consent of
    co-owners that would have adverse consequences for our
    beneficiaries; or 7




---



##### Table of Contents




    the risk that the co-owner(s) may be in a position to take
    action contrary to our instructions or requests or contrary to
    our policies or objectives, such as selling a property at a time
    when it would have adverse consequences to us.    If we
    are unable to find buyers for our remaining asset at our
    expected sales prices, our liquidating distributions may be
    delayed or reduced.
    If any
    party to our future sale agreement with respect to our remaining
    asset defaults thereunder, or if the sale does not otherwise
    close, our liquidating distributions may be delayed or
    reduced.
    Decreases
    in property value may reduce the amount that we receive upon the
    sale of our remaining asset.
    
    adverse changes in economic conditions;
    the financial performance of our tenants, and the ability of our
    tenants to satisfy their obligations under their leases;
    terminations and renewals of leases by our tenants; 8




---



##### Table of Contents




    competition; and
    changes in real estate tax rates and other operating expenses.    If our advisor or its affiliate is unable to maintain the
    occupancy rates of currently leased space or lease currently
    available space, if tenants default under their leases or other
    obligations during the liquidation process or if our cash flow
    during the liquidation is otherwise less than we expect, our
    liquidating distributions may be delayed or reduced.
    If we
    are not able to sell our remaining asset in a timely manner, we
    may experience severe liquidity problems, may not be able to
    meet our obligations to our creditors and, ultimately, may
    become subject to bankruptcy proceedings.
    If our
    liquidation costs or unpaid liabilities are greater than we
    expect, our liquidating distributions may be delayed or
    reduced.
    There
    can be no assurance that the plan of liquidation will result in
    greater returns to our beneficiaries on their investment within
    a reasonable period of time, than our beneficiaries would
    receive through other alternatives reasonably available to
    us.
   9




---



##### Table of Contents



We
    have terminated our regular monthly distributions and future
    liquidating distributions will be determined at the sole
    discretion of our Trustee.
    Our
    Trustee may amend the plan of liquidation without further
    beneficiary approval.
    We
    have the authority to sell our remaining asset under terms less
    favorable than those assumed for the purpose of estimating our
    net liquidation value range.
    The
    plan of liquidation may lead to litigation which could result in
    substantial costs and distract our Trustee.
    Our
    advisor has conflicts of interest that differ from our
    beneficiaries interests as a result of the
    liquidation.
    
    Our advisor or its affiliates receive compensation under an
    Advisory Agreement, including fees for disposing of our
    remaining asset. Our advisor has engaged Triple Net Properties
    Realty, Inc., or Realty, an affiliate of our advisor, to provide
    various services to us in connection with our remaining asset,
    including disposing of our remaining asset. In accordance with
    the 10




---



##### Table of Contents




    Our Trustee owns 552 units, and, therefore, in accordance
    with the plan of liquidation, based on the net assets in
    liquidation as of December 31, 2007, plus liquidating
    distributions through December 31, 2007, will be entitled
    to receive approximately $7,000 in distributions. These
    estimates per unit include projections of costs and expenses
    expected to be incurred during the period required to complete
    the plan of liquidation. These projections could change
    favorably or unfavorably based on the timing of any sale, the
    performance of the asset and as a result changes in the
    underlying assumptions of the projected cash flows.
    Pursuant to the plan of liquidation, our Trustee has discretion
    to pay up to an aggregate of $300,000 in retention and incentive
    based bonuses to some of the employees of our advisor from time
    to time. Prior to T REITs transfer of assets and
    liabilities to us on July 20, 2007, $245,000 in retention
    and incentive bonuses was paid by T REIT. We did not pay any
    retention or incentive bonuses for the period from July 20,
    2007 through December 31, 2007.
    The plan of liquidation provides that we may sell our remaining
    asset to one of our affiliates or an affiliate of our advisor,
    but only if the transaction is approved by our Trustee. If we
    enter such a transaction, we expect that our Trustee will
    require that Stanger, or another independent consultant, opine
    to us as to the fairness of the consideration to be received by
    us in such transaction, from a financial point of view, or
    conduct an appraisal of the applicable property as a condition
    to their approval. In no event will our Trustee approve a
    transaction if: (i) Stanger, or another independent
    consultant, concludes after a review of the information then
    available, including any pending offers, letters of intent,
    contracts for sale, appraisals or other data, that the
    consideration to be received by us is not fair to us from a
    financial point of view; (ii) Stanger, or another
    independent consultant, concludes that the consideration to be
    received is less than the appraised value of the applicable
    property; or (iii) we have received a higher offer for the
    applicable property from a credible party with whom we
    reasonably believe is ready, able and willing to close the
    transaction on the contract terms.  We do
    not have an executed advisory agreement, and we could lose the
    services of our advisor, which may increase operating expenses,
    and delay or reduce our liquidating distributions.
  month-to-month day-to-day
 11




---



##### Table of Contents



If our
    advisor is unable to retain key executives and employees
    sufficient to complete the plan of liquidation in a reasonably
    expeditious manner, our liquidating distributions might be
    delayed or reduced.
    Our
    beneficiaries may not receive any profits resulting from the
    sale of our remaining asset, or receive such profits in a timely
    manner, because we may provide financing to the purchaser of our
    remaining asset.
    Beneficiaries
    could be liable to the extent of liquidating distributions
    received from us if contingent reserves are insufficient to
    satisfy our liabilities.
     12




---



##### Table of Contents



We may
    have underestimated the amount of prepayment fees or defeasance
    charges on our mortgages.
    Other
    Risks of Our Business
  We are
    currently involved in litigation, which could reduce the amount
    of our liquidation distributions.
  one-day
  Due to
    the risks involved in the ownership of real estate, there is no
    guarantee of any return on our beneficiaries investments
    and our beneficiaries may lose some or all of their
    investments.
    
    changes in the general economic climate;
    changes in local conditions such as an oversupply of space or
    reduction in demand for real estate;
    changes in interest rates and the availability of
    financing; and
    changes in laws and governmental regulations, including those
    governing real estate usage, zoning and taxes.   13




---



##### Table of Contents



If our unconsolidated property is unable to generate
    sufficient funds to pay its expenses, liabilities or
    distributions, our liquidating distributions to our
    beneficiaries may be reduced
    and/or
    delayed.
    Our
    unconsolidated property faces significant
    competition.
    We
    depend upon tenants of our unconsolidated property to pay rent,
    and their inability to pay rent may substantially reduce our
    revenues and cash available for distribution to our
    beneficiaries.
    
    downturns in national, regional or local economic conditions
    where our unconsolidated property is located, which generally
    will negatively impact the demand for office space and rental
    rates;
    changes in local market conditions such as an oversupply of
    office properties, including space available for sublease, or a
    reduction in demand for the lease of office properties, making
    it more difficult for us to lease space at attractive rental
    rates or at all;
    competition from other available office properties owned by
    others, which could cause us to lose current or prospective
    tenants or cause us to reduce rental rates to competitive levels;
    our unconsolidated propertys ability to pay for adequate
    maintenance, insurance, utility, security and other operating
    costs, including real estate taxes and debt service payments,
    that are not necessarily reduced when circumstances such as
    market factors and competition cause a reduction in income from
    a property; and 14




---



##### Table of Contents




    changes in federal, state or local regulations and controls
    affecting rents, prices of goods, interest rates, fuel and
    energy consumption.    Due to
    our ownership of only an unconsolidated property interest in the
    Congress Center property, we are dependent upon those tenants
    that generate significant rental income at the Congress Center
    property, which may have a negative impact on our financial
    condition if these tenants are unable to meet their rental
    obligations to us.
      Lack
    of diversification and illiquidity of real estate may make it
    difficult for us to sell an underperforming property or recover
    our investment in a property.
   15




---



##### Table of Contents



Lack
    of geographic diversity may expose us to regional economic
    downturns that could adversely impact our operations or our
    ability to recover our investment in our unconsolidated
    property.
    Losses
    for which we either could not or did not obtain insurance will
    adversely affect our earnings and we may be unable to comply
    with insurance requirements contained in mortgage or other
    agreements due to high insurance costs.
  and/or
  There
    is currently no public market for our units of beneficial
    interest and the units of beneficial interest may not be
    transferred except by operation of law or upon the death of a
    beneficiary.
  over-the-counter
  We may
    not have sufficient cash flow to cover our required debt service
    payments which could result in foreclosures and unexpected debt
    service expenses upon refinancing, both of which could have an
    adverse impact on our operations and cash flow. Additionally,
    restrictive covenants in our loan documents may restrict our
    disposition activities.
   16




---



##### Table of Contents



The
    conflicts of interest of our advisors executives with us
    mean we may not be managed by our advisor solely in the best
    interests of our beneficiaries.
    tenant-in-common and/or
  
    limit the time and services that our advisor devotes to us,
    because it will be providing similar services to G REIT
    Liquidating Trust, NNN 2002 Value Fund, LLC, NNN 2003 Value
    Fund, LLC, Grubb & Ellis Apartment REIT, Inc. and
    Grubb & Ellis Healthcare REIT, Inc. and other real
    estate programs and properties;
    impair our ability to compete for tenants in geographic areas
    where other properties are advised by our advisor and its
    affiliates; and
    impair our ability to compete for the disposition of properties
    with other real estate entities that are also advised by our
    advisor and its affiliates and seeking to dispose of properties
    at or about the same time as us. 17




---



##### Table of Contents



The
    pending SEC investigation of our advisor could result in
    lawsuits and other legal actions against us which could
    negatively impact our ability to pay distributions to our
    beneficiaries.
  In the matter of Triple Net Properties, LLC.
  Accounting for
    Contingencies
  Item 1B.
    Unresolved
    Staff Comments.   18




---



##### Table of Contents



Item 2.
    Properties.  Real
    Estate Investments
  tenant-in-common
      AnnualRentProperty


GLA


%


Date


Annual


% Physical


per LeasedProperty Name

Location


(Sq Ft)


Owned


Acquired


Rent(1)


Occupancy(2)


Sq Ft(3)Unconsolidated Properties:Congress Center  LLC


Chicago, IL



519,000



10.3



01/09/03


$
13,289,000



91.8
%

$
27.86     (1)
    
    Annualized rental income is based on contractual base rent from
    leases in effect as of December 31, 2007.(2)
    
    Physical occupancy as of December 31, 2007.(3)
    
    Average effective annual rent per leased square foot as of
    December 31, 2007.  Significant
    Tenants
    Percentage of





Lease2007 Annual


2007 Annual


Square Footage


ExpirationTenant

Base Rent(1)


Base Rent


(Approximately)


DateHomeland Security

$
3,408,000



25.6
%


76,000



April 2012North American Co. Life and Health Ins.

$
2,371,000



17.8
%


101,000



Feb. 2012Akzo Nobel, Inc.

$
2,028,000



15.3
%


90,000



Dec. 2013US Treasury

$
1,614,000



12.1
%


37,000



Feb. 2013Employers Reinsurance Corporation

$
1,513,000



11.4
%


67,000



Jan. 2008
(2)     (1)
    
    Annualized rental income is based on contractual base rent from
    leases in effect as of December 31, 2007.(2)
    
    On December 21, 2006, Realty received a termination notice
    from Employers Reinsurance Corporation notifying Realty of
    its intent to exercise its option to terminate its lease
    effective January 1, 2008 at the Congress Center property.
    Effective January 1, 2008, Employers Reinsurance
    Corporations lease was terminated. 19




---



##### Table of Contents



Ownership
    of Congress Center
    
  Indebtedness
    Item 3.
    Legal
    Proceedings.  Clearview
    Litigation
  one-day
 20




---



##### Table of Contents



Prior
    Performance Tables
      SEC
    Investigation
  In the matter of Triple Net Properties,
    LLC.
  Accounting for
    Contingencies.
    Item 4.
    Submission
    of Matters to a Vote of Security Holders.   21




---



##### Table of Contents



PART II  Item 5.
    Market
    for Registrants Common Equity and Related Shareholder
    Matters and Issuer Purchases of Equity Securities.  Market
    Information
  over-the-counter
  Beneficiaries
    Distributions
    Equity
    Compensation Plan Information
    Item 6.
    Selected
    Financial Data.    As ofDecember 31,Selected Financial Data(1)

2007STATEMENT OF NET ASSETS:Total assets

$
6,007,000Mortgage loans payable secured by property held for sale


Net assets in liquidation(1)

$
6,007,000Net asset value per unit(1)

$
1.30   Period fromJuly 20,2007throughDecember 31,2007STATEMENT OF CHANGES IN NET ASSETS:Net assets contributed to T REIT Liquidating Trust on
    July 20, 2007

$
6,861,000Change in estimated receipts in excess of estimated costs during
    liquidation


(134,000
)Net decrease in fair value


(720,000
)Change in net assets in liquidation


(854,000
)Net assets in liquidation at December 31, 2007

$
6,007,000  22




---



##### Table of Contents



(1)
    
    The net assets in liquidation as of December 31, 2007 of
    $6,007,000 plus the cumulative liquidating distributions through
    December 31, 2007 of approximately $50,600,000 (which were
    paid to T REIT shareholders prior to the transfer of T
    REITs assets and liabilities to us) would result in
    liquidating distributions per unit of approximately $12.29 as of
    December 31, 2007.  Item 7.
    Managements
    Discussion and Analysis of Financial Condition and Results of
    Operations.  The following discussion should be read in conjunction with
    Item 6, Selected Financial Data, and our
    historical consolidated financial statements and related notes
    thereto included elsewhere in this report.
  Forward-Looking
    Statements
      Overview
    and Background
   23




---



##### Table of Contents



Critical
    Accounting Policies
  Use of
    Estimates
    Liquidation
    Basis of Accounting
  tenant-in-common
    Asset
    for Estimated Receipts in Excess of Estimated Costs during
    Liquidation
   24




---



##### Table of Contents



As of July 20,


Cash Payments


Change in


As of December 31,2007


and (Receipts)


Estimates


2007Assets:Estimated net inflows from consolidated and unconsolidated
    operating activities

$
1,202,000


$
(125,000
)

$
(76,000
)

$
1,001,000Liabilities:Liquidation costs


(371,000
)


318,000



(251,000
)


(304,000
)Total asset for estimated receipts in excess of estimated costs
    during liquidation

$
831,000


$
193,000


$
(327,000
)

$
697,000   Net
    Assets in Liquidation
    Factors
    Which May Influence Future Changes in Net Assets in
    Liquidation
  Rental
    Income
    Scheduled
    Lease Expirations
    Sarbanes-Oxley
    Act
   25




---



##### Table of Contents



and/or
  Transfer
    to T REIT Liquidating Trust
    Investments in unconsolidated real estate

$
5,264,000Cash and cash equivalents


763,000Accounts receivable, net


3,000Asset for estimated receipts in excess of estimated costs during
    liquidation


831,000Net assets in liquidation

$
6,861,000   Changes
    in Net Assets in Liquidation
  For
    the period from July 20, 2007 through December 31,
    2007
      Liquidity
    and Capital Resources
    Current
    Sources of Capital and Liquidity
     26




---



##### Table of Contents



Other
    Liquidity Needs
              Capital
    Resources
  General
     27




---



##### Table of Contents



Financing
        Unconsolidated
    Debt
       28




---



##### Table of Contents



Commitments
    and Contingencies
  Insurance
    Coverage
  Property
    Damage, Business Interruption, Earthquake and
    Terrorism
    Debt
    Service Requirements
    Contractual
    Obligations
    Off-Balance
    Sheet Arrangements
    SEC
    Investigation
  In the matter of Triple Net Properties,
    LLC.
  Accounting for
    Contingencies.
  Inflation
   29




---



##### Table of Contents



Subsequent
    Events
  Unconsolidated
    Debt Due to Related Parties
    Recently
    Issued Accounting Pronouncements
  Accounting for
    Uncertainty in Income Taxes
  Fair Value Measurement
  The
    Fair Value Option for Financial Assets and Financial
    Liabilities
  Item 7A.
    Quantitative
    and Qualitative Disclosures About Market Risk.    Item 8.
    Financial
    Statements and Supplementary Data.   30




---



##### Table of Contents



Item 9.
    Changes
    in and Disagreements with Accountants on Accounting and
    Financial Disclosure.  Form 10-K.
  Item 9A(T)
    Controls
    and Procedures.  Evaluation of disclosure controls and
    procedures.
  Rules 13a-15(e) 15d-15(e)
  Managements Report on Internal Control over
    Financial Reporting. Rules 13a-15(f) 15d-15(f).
      Changes in internal control over financial
    reporting.
  Form 10-K Form 10-K.
  Item 9B.
    Other
    Information.   PART III  Item 10.
    Directors,
    Executive Officers and Corporate Governance.   31




---



##### Table of Contents



W. Brand Inlow
  Our
    Advisors Executive Officers
    Name

Age

Position

Term of OfficeScott D. Peters


50


Chief Executive Officer

Since 2006Francene LaPoint


42


Chief Financial Officer

Since 2006Andrea R. Biller


58


General Counsel and

Since 2003Executive Vice President

Since 2007Jeffrey T. Hanson


37


President and Chief Investment Officer

Since 2006Richard T. Hutton, Jr.


56


Executive Vice President

Since 2003Talle A. Voorhies


60


Executive Vice President and Secretary

Since 1998     Scott D. Peters
  Francene LaPoint
 32




---



##### Table of Contents



Andrea R. Biller,
  Jeffrey T. Hanson
  Richard T. Hutton, Jr.,
  Talle A. Voorhies
 33




---



##### Table of Contents



Audit
    Committee
    Fiduciary
    Relationship of our Advisor to Us
        Section 16(a)
    Beneficial Ownership Reporting Compliance
    Code of
    Ethics
    Item 11.
    Executive
    Compensation.  Trustee
    Item 12.
    Security
    Ownership of Certain Beneficial Owners and Management and
    Related Shareholder Matters.  Principal
    Beneficiaries
   34




---



##### Table of Contents



over-the-counter
      Number ofUnits ofBeneficialInterest

Percent ofName and Address of Beneficial Owner

Owned

ClassW. Brand Inlow, Trustee(1)

552

*     *
    
    Represents less than 1.0% of our outstanding units of beneficial
    interest.(1)
    
    Mr. Inlows address is
    c/o T
    REIT Liquidating Trust, 1551 N. Tustin Avenue,
    Suite 200, Santa Ana CA 92705  Item 13.
    Certain
    Relationships and Related Transactions, and Director
    Independence.  day-to-day
  Advisory
    Agreement
  month-to-month day-to-day
    Property
    Management Fees
   35




---



##### Table of Contents



Real
    Estate Acquisition and Disposition Fees
    Incentive
    Distributions
    Incentive
    Bonuses and Milestone Payments
    Review,
    Approval or Ratification of Transactions with Related
    Persons
    Item 14.
    Principal
    Accounting Fees and Services.   36




---



##### 



PART IV  Item 15.
    Exhibits,
    Financial Statement Schedules.  Financial Statements:
  INDEX TO
    CONSOLIDATED FINANCIAL STATEMENTS
   
 PagesConsolidated Statement of Net Assets as of
    December 31, 2007 (Liquidation Basis)


38Consolidated Statement of Changes in Net Assets
    (Liquidation Basis) For the Period from July 20, 2007
    through December 31, 2007


39Notes to Consolidated Financial Statements


40Schedules    Financial Statement Schedules:
    Exhibits:
    Exhibits
    Financial Statement Schedules
   37




---



##### Table of Contents



T REIT
    LIQUIDATING TRUSTCONSOLIDATED STATEMENT OF NET ASSETS(Liquidation Basis)
    As of December 31, 2007
  As ofDecember 31, 2007ASSETSReal estate investments:Investment in unconsolidated real estate

$
4,738,000Cash and cash equivalents


569,000Accounts receivable, net


3,000Asset for estimated receipts in excess of estimated costs during
    liquidation


697,000Total assets


6,007,000LIABILITIESTotal liabilities


Commitments and contingencies (Note 7)Net assets in liquidation

$
6,007,000    38




---



##### Table of Contents



T REIT
    LIQUIDATING TRUSTCONSOLIDATED STATEMENT OF CHANGES IN NET ASSETS(Liquidation Basis)
    For the Period from July 20, 2007 through December 31,
    2007
  Period fromJuly 20, 2007throughDecember 31, 2007Net assets contributed to T REIT Liquidating Trust on
    July 20, 2007

$
6,861,000Change in net assets in liquidation:Changes to asset for estimated receipts in excess of estimated
    costs during liquidation:Operating income


(6,000
)Distributions received from unconsolidated property


(119,000
)Payments of liquidation costs and other amounts


318,000Change in estimated receipts in excess of estimated costs during
    liquidation


(327,000
)Changes to asset for estimated receipts in excess of estimated
    costs during liquidation


(134,000
)Change in fair value of assets and liabilities:Change in fair value of real estate investments


(527,000
)Change in assets and liabilities due to activity in asset or
    estimated receipts in excess of estimated costs during
    liquidation


(193,000
)Net decrease in fair value


(720,000
)Change in net assets in liquidation


(854,000
)Net assets in liquidation as of December 31, 2007

$
6,007,000    39




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007
  1.
    Purpose
    of T REIT Liquidating Trust  The use of the words we, us, or
    our refers to T REIT Liquidating Trust and its
    subsidiaries, except where the context otherwise requires.
      Form 10-K Form 8-K
   40




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
          2.
    Summary
    of Significant Accounting Policies    Use of
    Estimates
    Principles
    of Consolidation
  Consolidation of Variable
    Interest Entities
 41




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
    Liquidation
    Basis of Accounting
  tenants-in-common,
  Cash
    and Cash Equivalents
    Concentration
    of Credit Risk
        Percentage of


Square


Lease2007 Annual


2007 Annual


Footage


ExpirationTenant

Base Rent(1)


Base Rent


(Approximately)


DateHomeland Security

$
3,408,000



25.6
%


76,000



April 2012North American Co. Life and Health Ins

$
2,371,000



17.8
%


101,000



Feb. 2012Akzo Nobel, Inc.

$
2,028,000



15.3
%


90,000



Dec. 2013US Treasury

$
1,614,000



12.1
%


37,000



Feb. 2013Employers Reinsurance Corporation

$
1,513,000



11.4
%


67,000



Jan. 2008
(2)  42




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
    (1)
    
    Annualized rental income is based on contractual base rent from
    leases in effect as of December 31, 2007.(2)
    
    On December 21, 2006, Triple Net Properties Realty, Inc.,
    or Realty, an affiliate of our advisor, received a termination
    notice from Employers Reinsurance Corporation notifying
    Realty of their intent to exercise their option to terminate
    their lease effective January 1, 2008 at the Congress
    Center property. Effective January 1, 2008, Employers
    Reinsurance Corporations lease was terminated.  Income
    Taxes
    Segments
    Recently
    Issued Accounting Pronouncements
  Accounting for
    Uncertainty in Income Taxes
  Fair Value Measurement
  The
    Fair Value Option for Financial Assets and Financial
    Liabilities
 43




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
    3.
    Asset for
    Estimated Receipts in Excess of Estimated Costs during
    Liquidation      As of July 20,


Cash Payments


Change in


As of December 31,2007


and (Receipts)


Estimates


2007Assets:Estimated net inflows from consolidated and unconsolidated
    operating activities

$
1,202,000


$
(125,000
)

$
(76,000
)

$
1,001,000Liabilities:Liquidation costs


(371,000
)


318,000



(251,000
)


(304,000
)Total asset for estimated receipts in excess of estimated costs
    during liquidation

$
831,000


$
193,000


$
(327,000
)

$
697,000   4.
    Net
    Assets in Liquidation     44




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
  5.
    Real
    Estate Investments    6.
    Advisory
    Fees and Other Related Party Transactions  Advisory
    Agreement
  Advisory
    Fees
  month-to-month day-to-day
    Property
    Management Fees
    Real
    Estate Acquisition and Disposition Fees
    Incentive
    Distributions
   45




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
  Incentive
    Bonuses and Milestone Payments
    Review,
    Approval or Ratification of Transactions with Related
    Persons
    7.
    Commitments
    and Contingencies  SEC
    Investigation
  In the matter of Triple Net Properties,
    LLC.
  Accounting for
    Contingencies.
  Prior
    Performance Tables
   46




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
    Unconsolidated
    Debt
       47




---



##### Table of Contents



T REIT
    LIQUIDATING TRUST
  NOTES TO
    CONSOLIDATED FINANCIAL STATEMENTS
 For the
    Period from July 20, 2007 through December 31,
    2007  (Continued)
  Litigation
  one-day
    Environmental
    Matters
    Other
    8.
    Subsequent
    Events  Unconsolidated
    Debt Due to Related Parties
   48




---



##### Table of Contents



SIGNATURES    T REIT LIQUIDATING TRUST(Registrant)March 14, 2008

By:/s/  W.
    Brand InlowDate

W. Brand InlowTrustee  49




---



##### Table of Contents



EXHIBIT INDEX
  Regulation S-K,
  Form 10-K Regulation S-K).
  ItemNo.

Description2
.1

T REIT, Inc. Plan of Liquidation and Dissolution, as approved by
    shareholders on July 27, 2005 and as currently in effect
    (included as Exhibit A to T REITs Definitive Proxy
    Statement for the Annual Meeting of Shareholders filed on
    June 15, 2005 and incorporated herein by reference)10
.1

Advisory Agreement between T REIT, Inc. and our advisor
    (included as Exhibit 10.5 to Amendment No. 2 to T
    REITs Registration Statement on
    Form S-11
    filed on October 13, 1999 (File
    No. 333-77229)
    and incorporated herein by reference)10
.2

Liquidating Trust Agreement, dated as of July 16,
    2007, by and between T REIT, Inc. and W. Brand Inlow, Trustee
    (included as Exhibit 10.1 to our Current Report on
    Form 8-K
    filed July 20, 2007 and incorporated herein by reference)21
.1*

Subsidiaries of T REIT Liquidating Trust31
.1*

Certification of Trustee, pursuant to Section 302 of the
    Sarbanes-Oxley Act of 2002.32
.1*

Certification of Trustee, pursuant to 18 U.S.C.
    Section 1350, as created by Section 906 of the
    Sarbanes-Oxley Act of 2002     *
    
    Filed herewith. 50