FORM 10-Q
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


             [x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


                  For the Quarterly Period Ended June 30, 2005


            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


                   For the Transition period from _________ to


                         Commission File Number 0-13881


                    CITY INVESTING COMPANY LIQUIDATING TRUST

             (Exact name of registrant as specified in its charter)


            Delaware                                    13-6859211
     (State of organization)                (I.R.S. Employer Identification No.)


          853 Broadway, Suite 1607                          10003-4703
             New York, New York                             (Zip Code)
  (Address of principal executive offices)




       Registrant's telephone number, including area code: (212) 473-1918


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 and (2) has been subject to such filing requirements for
the past 90 days.

Yes    X      No
    -------      --------

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes [X] No [ ]

At June 30, 2005 there were 38,979,372 Trust Units of Beneficial Interest
outstanding.







<Page>






PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                    CITY INVESTING COMPANY LIQUIDATING TRUST
                            Statements of Operations
                   Second Quarter and Six Months ended June 30
                                   (Unaudited)



- ------------------------------------------------------------------------------------------------------------------
                                                           Second Quarter                       Six Months
(Amounts in thousands, except per unit data)            2005             2004              2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                 
Gains (losses) on dispositions of assets, net           $124            $(239)              $98              $(273)
Interest, dividend and other income                      681              347             1,483                551
- ------------------------------------------------------------------------------------------------------------------

Total income                                             805              108             1,581                278
Administrative expenses                                   86              108             1,137                198
- ------------------------------------------------------------------------------------------------------------------

Net income                                              $719               $0              $444                $80
- ------------------------------------------------------------------------------------------------------------------

Net income per unit                                    $0.02            $0.00             $0.01             $ 0.00
- ------------------------------------------------------------------------------------------------------------------

Outstanding units                                     38,979           38,979            38,979             38,979
- ------------------------------------------------------------------------------------------------------------------



                                 Balance Sheets
                                   (Unaudited)




- ------------------------------------------------------------------------------------------------------------------
                                                                                       June 30,       December 31,
($ in thousands)                                                                           2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                  
Assets
Cash and cash equivalents                                                                  $357                $56
U.S. Treasuries                                                                          82,294             81,649
Restricted funds                                                                              4                  4
Mortgage receivable, net of deferred gain                                                   502              1,004
- ------------------------------------------------------------------------------------------------------------------

Total assets                                                                            $83,157            $82,713
- ------------------------------------------------------------------------------------------------------------------

Liabilities and trust equity
Trust equity                                                                            $83,157            $82,713
- ------------------------------------------------------------------------------------------------------------------

Total liabilities and trust equity                                                      $83,157            $82,713
- ------------------------------------------------------------------------------------------------------------------



See accompanying notes to financial statements.




                                     - 2 -




<Page>







                    CITY INVESTING COMPANY LIQUIDATING TRUST
                            Statements of Cash Flows
                            Six Months ended June 30
                                   (Unaudited)



- ------------------------------------------------------------------------------------------------------------------
($ in thousands)                                                                           2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                      
Cash flows from operating activities:
Net income                                                                                 $444                $80
Adjustments to reconcile net income to
   net cash provided by operating activities:
Gain on sale of real estate                                                                (184)                 -
Amortization of premium of investment securities                                              -                615
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                                   260                695
- ------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Proceeds from sale of real estate                                                           685                  -
Maturities/sales of investment securities                                               244,131            309,322
Purchases of investment securities                                                     (244,775)          (310,047)
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by/(used for) investing activities                                         41               (725)
- ------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                                        301                (30)
Cash and cash equivalents at beginning of year                                               56                 78
- ------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                                 $357                $48
- ------------------------------------------------------------------------------------------------------------------






                      Statements of Changes in Trust Equity
                            Six Months ended June 30
                                   (Unaudited)




- ------------------------------------------------------------------------------------------------------------------
($ in thousands)                                                                          2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                    
Balance at beginning of period                                                         $82,713            $84,104
Net income                                                                                 444                 80
- ------------------------------------------------------------------------------------------------------------------

Balance at June 30                                                                     $83,157            $84,184
- ------------------------------------------------------------------------------------------------------------------




See accompanying notes to financial statements.





                                     - 3 -




<Page>









                    CITY INVESTING COMPANY LIQUIDATING TRUST
                          Notes to Financial Statements
                                   (Unaudited)

Note 1 - Organization


The City Investing Company Liquidating Trust (the "Trust") was created on
September 25, 1985, pursuant to an Agreement and Declaration of Trust ("Trust
Agreement") by and between City Investing Company ("City") and the three
individuals then serving as trustees of the Trust ("Trustees"). The Trust
Agreement is governed by the laws of the State of Delaware.

On September 25, 1985, pursuant to a Plan of Complete Liquidation and
Dissolution approved by stockholders of City on December 12, 1984, City
transferred all its remaining assets and liabilities ("Trust Estate") to the
Trust to assure compliance with Section 337 of the Internal Revenue Code. The
sole purpose of the Trust is to liquidate the Trust Estate in a manner
calculated to conserve and protect the Trust Estate, and to collect and
distribute to the beneficiaries the income and proceeds therefrom in as prompt
and orderly a fashion as possible after the payment of, or provision for,
expenses and liabilities.

The common stock transfer books of City were permanently closed on September 25,
1985, and the holders of record of common stock of City as of the close of
business on that date became holders of units of beneficial interest in the
Trust on the basis of one unit of beneficial interest for each share of common
stock of City held on September 25, 1985. After September 25, 1985, the
outstanding certificates that formerly represented shares of common stock of
City are deemed to evidence the same number of units of beneficial interest in
the Trust.

The Trust Agreement, signed on September 25, 1985, set forth a time limit of
three years for the disposition of the Trust's assets and distribution to the
unit holders unless a later termination was required by the Trustees. As a
result of the protracted nature of certain litigation and other claims asserted
against the Trust, the Trustees extended the time limit of the Trust's existence
a number of times, most recently to September 25, 2006.

The accompanying financial statements for the City Investing Company Liquidating
Trust (the "Trust") are unaudited. In the opinion of the Trustees, the interim
financial statements reflect all adjustments necessary for a fair presentation
of the financial position and income and expenses of the Trust as prepared on a
Federal income tax basis. Results for interim periods are not necessarily
indicative of results for the full year. The unaudited interim financial
statements presented herein should be read in conjunction with the Trust's
financial statements filed in its annual report on Form 10-K for the year ended
December 31, 2004. The December 31, 2004 financial information included herein
has been extracted from the Trust's audited financial statements on Form 10-K.

Note 2 - Basis of Accounting

Basis of presentation: The accompanying financial statements have been prepared
in accordance with Federal Income Tax Reporting Principles ("FITR").
Accordingly, certain revenue and the related assets are recognized when received
rather than when earned; certain expenses are recognized when paid rather than
when the obligation is incurred; and assets are reflected at their tax basis.
For information concerning the financial statements prepared on accounting
principles generally accepted in the United States of America, reflecting an
entity in liquidation, and a reconciliation of the Trust's FITR to accounting
principles generally accepted in the United States of America, reflecting an
entity in liquidation, see Note 9.

Valuation of assets and liabilities: The Trust Equity balance on September 25,
1985 was established at an amount equivalent to the number of units of
beneficial interest outstanding (38,979,372) multiplied by the average of the
high and low trading prices of such units on the first day of trading ($3.1875),
or an aggregate of $124.2 million. For FITR purposes, the fair market value of
each asset other than cash and cash equivalents was determined by that asset's
proportionate share of the Trust Equity increased by accounts payable and
decreased by cash and cash equivalents at September 25, 1985. The proportionate
share of each of these assets was determined by the estimated value of such
Trust asset in relation to the estimated value of all of the Trust assets other
than cash and cash equivalents. In determining the estimated value of Trust
assets, the Trustees evaluated,



                                     - 4 -





<Page>






                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

where appropriate, such factors as City's historical carrying values, expected
amounts and dates of realization, prevailing interest rates, available market
prices and restrictions with respect to disposition. Assets acquired after
September 25, 1985, are generally carried at cost.

Income taxes: For FITR purposes, the September 25, 1985 transfer of assets and
liabilities to the Trust and distribution to stockholders of units in the Trust
was treated as a distribution of assets and liabilities by City to its
stockholders and a contribution by the stockholders of such net assets to the
Trust in return for units.

The Trust is treated as a grantor trust and not as a corporation. Accordingly,
any income or loss of the Trust will not be taxable to the Trust but will be
taxable to the unit holders as if the unit holders had themselves realized the
income or loss from their undivided interests in Trust assets.

Losses on dispositions of assets: Losses on dispositions of assets, net of
gains, includes expenses attributable to litigation exposures that relate to
periods before the liquidation of City.

Net income per unit: Net income per unit is calculated by dividing net income of
the Trust by the number of outstanding Units of Beneficial Interest.

Cash and cash equivalents: The Trust considers all investments in money market
funds as cash equivalents.

Note 3 - Investment Securities

Investment securities, all of which mature within one year, consist of United
States Treasuries and are carried at original cost, net of premium amortization
recorded at interest collection dates. The fair value of United States
Treasuries is based on quoted market prices. Investment securities consist of
the following:



- -------------------------------------------------------------------------------------------------------------------
                                     June 30, 2005                                     December 31, 2004
                             ------------------------------                     ----------------------------------

                            Carrying      Amortized           Fair           Carrying     Amortized            Fair
($ in thousands)               Value           Cost          Value              Value          Cost           Value
- -------------------------------------------------------------------------------------------------------------------

                                                                                          
U.S. Treasuries              $82,294        $82,294        $82,288            $81,649     $81,649           $82,046
- -------------------------------------------------------------------------------------------------------------------





The gross unrealized gains/(losses) on investment securities amounted to the
following:





- -------------------------------------------------------------------------------------------------------------------
                                                                                         June 30,       December 31,
($ in thousands)                                                                           2005               2004
- -------------------------------------------------------------------------------------------------------------------

                                                                                                        
Gross unrealized (losses)/gains                                                             $(6)              $397
- -------------------------------------------------------------------------------------------------------------------




Note 4 - Restricted Funds

Restricted funds at June 30, 2005 and December 31, 2004 represent a rent deposit
of $4,000.

Note 5 - Mortgage Receivable

In February 2000, the Trust sold 39 percent of certain real estate acreage
located in Texas City, Texas for $2,410,000 in cash, which resulted in a
recognized long-term capital gain, net of expenses, of $610,000. In May 2000,
the Trust sold its remaining Texas City real estate acreage for $478,000 in cash
and a non-recourse promissory note of $3,683,000, payable in five equal annual
installments plus interest at 8 percent. The May




                                     - 5 -





<Page>





                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

2000 sale resulted in a recognized long-term capital gain, net of expenses, of
$171,000 and deferred gain of $1,173,000. The deferred gain of $1,173,000 was
recorded as a reduction to the $3,683,000 mortgage receivable. In June 2001,
2002, 2003 and 2005, cash payment installments of $960,000, $907,000, $850,000
and $800,000, respectively, were received which resulted in a recognized
long-term gain, net of expenses, of $183,000 in each of the first three years
and $184,000 in 2005 and net interest income of $274,000, $222,000, $165,000 and
$114,000, respectively. The deferred gain of $235,000 at June 30, 2005 and
$469,000 at December 31, 2004, is netted against the gross mortgage receivable
of $737,000 at June 30, 2005 and $1,473,000 at December 31, 2004. A one-year
extension of the non-recourse promissory note to pay only interest in 2004 and
principal and interest in 2005 and 2006 was requested by the mortgagor and was
approved by the holders of the mortgage. In June 2004, net interest income of
$110,000 was received. It is projected that the remaining deferred gain of
$235,000, due in June 2006, will be subject to expenses estimated to be $51,000.

Note 6 - Litigation and Other Contingent Liabilities

In accordance with the Trust Agreement, the Trust has assumed the obligation,
where required, to discharge certain litigation and other contingent liabilities
of City Investing Company. As a result, the Trust is subject to possible claims
by certain third parties, including:

State of California, v. Lake Oroville Area Public Utility District Claim (Case
No. 124772). On or about May 26, 2000, the State of California Department of
Parks and Recreation filed a complaint in the Superior Court for the County of
Butte against the Lake Oroville Area Public Utility District ("LOAPUD"), Kelly
Ridge Property Sales ("KRPS") and the owners of certain real estate in the Kelly
Ridge residential subdivision ("Property Owners") asserting, among others,
quantum meruit claims against KRPS and the Property Owners seeking reimbursement
for expenses incurred in providing sewer service to KRPS and the Property Owners
from and after 1996. The State of California alleged that Southern California
Financial Corporation ("SoCal") had been the developer of the land in the Kelly
Ridge subdivision. SoCal was at one time a subsidiary of City Investing Company
("City"). The State alleged that KRPS is engaged in real estate development
activities, that KRPS owns many of the properties which the State alleged SoCal
had under development, that KRPS is engaged in the development of the Kelly
Ridge residential properties and that KRPS has sold many lots to the Property
Owners. The State of California alleged that it has incurred and will continue
to incur unreimbursed expenses for the operation, maintenance and repair of
sewer facilities providing sewer service to the Kelly Ridge properties.

KRPS filed a cross claim seeking indemnity from the Trust for any liability or
expenses KRPS may incur as a result of the claims filed by the State of
California or cross claims filed by LOAPUD and/or the Property Owners. Recently,
the State of California and LOAPUD have amended their complaints to assert
claims against the Trust as successor in interest to SoCal. The litigation was
recently stayed to permit the State of California and LOAPUD an opportunity to
mediate. The Trust will defend this lawsuit vigorously.

Other Matters: The Trust has recently been advised by The Travelers Indemnity
Company that it may have a claim against the Trust under an insurance policy
issued to City Investing Company covering general liability, workers'
compensation and certain other risks insured for the years 1974, 1975 and 1976.
The amount of premiums and claims paid, estimates of future losses and the terms
of the policy are currently under investigation. As a result of recent
negotiations, the Trust has reason to believe the Travelers' claim will not
result in any material liability.

Note 7 - Future Distributions of Trust Assets

Pending resolution of the litigation and claims by certain third parties, see
Note 6 to Financial Statements - Litigation and Other Contingent Liabilities,
the Trust is unable to make a further liquidating distribution. See Note 8 to
Financial Statements - Subsequent Events.






                                     - 6 -





<Page>






                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

Note 8 - Subsequent Events

On July 29, 2005, the Trustees of the City Investing Company Liquidating Trust
declared a cash distribution of $2.00 per Trust Unit of Beneficial Interest to
be paid on August 15, 2005, to Unit Holders of record on August 8, 2005. The
aggregate cash distribution of $77,958,744 represents approximately 94% of the
total assets of the Trust as reflected in its June 30, 2005 financial
statements.

Note 9  - Differences between Federal Income Tax Reporting Principles and
Accounting Principles Generally Accepted in the United States of America,
Reflecting an Entity in Liquidation

These financial statements have been prepared in accordance with Federal Income
Tax Reporting Principles ("FITR") which differ in certain respects with those
principles and practices that the Trust would have followed had its financial
statements been prepared in accordance with accounting principles generally
accepted in the United States of America, reflecting an entity in liquidation
("GAAPLIQ").

The material differences between FITR and GAAPLIQ, which are relevant to the
Trust's Statements of Operations, Balance Sheets, Statements of Cash Flows and
Statements of Changes in Trust Equity are summarized as follows:

          a.   Accounting for Investment Securities

     For FITR, Investment Securities are carried at original cost, net of
     premium amortization. This amortization is included in income when interest
     is collected. For GAAPLIQ, all of the Trust's securities would be reflected
     at net realizable value; thus, any changes in net realizable value are
     recognized through income. For FITR, interest income is recorded when
     collected; for GAAPLIQ, a ratable portion of interest income is recognized
     at each period end.

          b.   Accounting for Prepaid Expenses

     For FITR, expenses, other than premium amortization discussed in a. above,
     are recorded when paid. For GAAPLIQ, the recoverable portion of an expense
     paid is recognized as an asset. For FITR, no expenses are recorded as
     prepaid. For GAAPLIQ, a prepaid asset is recognized at each period end for
     a ratable portion of expenses that relate to subsequent periods.

          c.   Accounting for Mortgage Receivable and Mortgage Interest
               Receivable

     Upon the sale of the Texas City Property in the year 2000, a Mortgage
     Receivable was recorded. For FITR, the income, net of collection expenses,
     attributable to the five annual installment amounts is recorded when the
     principal and interest are collected. For GAAPLIQ, the full gain on the
     sale attributable to the Texas City Property would have been recognized in
     the year 2000. For GAAPLIQ, a ratable portion of Mortgage Interest
     Receivable, net of collection expenses, attributable to each period would
     have been amortized into income at each period end. For GAAPLIQ, the Texas
     City Mortgage is reflected at net realizable value.

          d.   Accounting for Accrued Liabilities

     For FITR, accrued liabilities, other than premium amortization, discussed
     in a. above, are recorded when paid. For GAAPLIQ, accrued liabilities are
     recognized as a liability in the period the assets are purchased or the
     services are incurred.




                                     - 7 -





<Page>





                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

          e.   Accounting for Loss Contingencies

     For FITR, loss contingencies are recorded when paid. For GAAPLIQ, loss
     contingencies are recorded when contingencies are reasonably estimable and
     probable of resulting in a liability. The Trustees currently believe that
     there are no contingencies that are probable of resulting in a material
     liability to the Trust.

          f.   The effect of the different treatments described above on the
               Trust's financial statements would be as follows:

                            STATEMENTS OF OPERATIONS

    Accounting Principles Generally Accepted in the United States of America,
                      Reflecting an Entity in Liquidation
                  Second Quarter and Six Months ended June 30
                                   (Unaudited)


- -------------------------------------------------------------------------------------------------------------------
                                                           Second Quarter                       Six Months
(Amounts in thousands, except per unit data)            2005             2004              2005               2004
- -------------------------------------------------------------------------------------------------------------------

                                                                                                   
Net income per Federal Income Tax
  Reporting Principles (FITR):                          $719               $0              $444                $80
To adjust from FITR to accounting principles
generally accepted in the United States of
America, reflecting an entity in liquidation
(GAAPLIQ):
Gains/(losses) on dispositions of assets, net           (196)             (13)             (574)               (17)
Interest, dividend and other income                      (93)            (142)              (64)              (115)
Administrative expenses                                   (7)             (40)              191                (60)
- -------------------------------------------------------------------------------------------------------------------

Net income/(loss) for the period per GAAPLIQ            $423            ($195)              ($3)              ($112)
- --------------------------------------------------------------------------------------------------------------------

Net income per unit per GAAPLIQ                           $0.01            $0.00             $0.00             $0.00
- --------------------------------------------------------------------------------------------------------------------






                                     - 8 -





<Page>






                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

                                 BALANCE SHEETS

    Accounting Principles Generally Accepted in the United States of America,
                      Reflecting an Entity in Liquidation
                                   (Unaudited)




- ------------------------------------------------------------------------------------------------------------------
                                                                                       June 30,       December 31,
($ in thousands)                                                                           2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                     
Total assets per Federal Income Tax Reporting Principles (FITR)                         $83,157            $82,713
To adjust from FITR to accounting principles generally accepted in the
   United States of America, reflecting an entity in liquidation (GAAPLIQ):
U.S. Treasuries                                                                              (6)               397
Prepaid expenses                                                                            104                130
Mortgage receivable, net of deferred gain                                                   239                538
- ------------------------------------------------------------------------------------------------------------------

Total assets per GAAPLIQ                                                                $83,494            $83,778
- ------------------------------------------------------------------------------------------------------------------

Total liabilities per Federal Income Tax Reporting Principles (FITR)                         $0                 $0
To adjust from FITR to GAAPLIQ:
Accrued liabilities                                                                          51                332
- ------------------------------------------------------------------------------------------------------------------

Total liabilities per GAAPLIQ                                                               $51               $332
- ------------------------------------------------------------------------------------------------------------------

Trust equity per Federal Income Tax Reporting Principles (FITR)                         $83,157            $82,713
- ------------------------------------------------------------------------------------------------------------------

To adjust from FITR to GAAPLIQ:
Net income adjustments from Statements of Operations for GAAPLIQ                           (447)               234
- ------------------------------------------------------------------------------------------------------------------

Adjustments for prior periods for GAAPLIQ                                                   733                499
- ------------------------------------------------------------------------------------------------------------------

Trust equity per GAAPLIQ                                                                $83,443            $83,446
- ------------------------------------------------------------------------------------------------------------------






                                     - 9 -





<Page>





                    CITY INVESTING COMPANY LIQUIDATING TRUST
                    Notes to Financial Statements (continued)
                                   (Unaudited)

                            STATEMENTS OF CASH FLOWS

    Accounting Principles Generally Accepted in the United States of America,
                       Reflecting an Entity in Liquidation
                            Six Months ended June 30
                                   (Unaudited)



- ------------------------------------------------------------------------------------------------------------------
($ in thousands)                                                                           2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                   
Cash flows from operating activities:
Net income per Federal Income Tax Reporting Principles (FITR):                             $444                $80
Cash flows from operating activities per accounting principles
  generally accepted in the United States of America, reflecting
  an entity in liquidation (GAAPLIQ):                                                      (447)              (192)
Adjustments to reconcile net (loss)/ income to net cash provided
  by operating activities to GAAPLIQ:
Uncollected interest income on investment securities                                          -                182
Amortization of premium of investment securities                                              -                490
Net fair market value adjustment of amortized cost of investment securities                 403                 17
Changes in other assets and liabilities:
Prepaid expenses                                                                             26                 33
Mortgage receivable                                                                          64                 59
Accrued liabilities                                                                        (230)                26
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities in GAAPLIQ                                        260                695
- ------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Proceeds from sale of real estate                                                           685                  -
Maturities/sales of investment securities                                               244,131            309,322
Purchases of investment securities                                                     (244,775)          (310,047)
- ------------------------------------------------------------------------------------------------------------------
Net cash provided by/(used for) investing activities                                         41               (725)
- ------------------------------------------------------------------------------------------------------------------
Net increase/(decrease) in cash and cash equivalents                                        301                (30)
Cash and cash equivalents at beginning of period                                             56                 78
- ------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                                 $357                $48
- ------------------------------------------------------------------------------------------------------------------



                      STATEMENTS OF CHANGES IN TRUST EQUITY
    Accounting Principles Generally Accepted in the United States of America,
                       Reflecting an Entity in Liquidation
                            Six Months ended June 30
                                   (Unaudited)



- ------------------------------------------------------------------------------------------------------------------
($ in thousands)                                                                           2005               2004
- ------------------------------------------------------------------------------------------------------------------

                                                                                                     
Balance at beginning of year per Federal Income Tax
  Reporting Principles  (FITR):                                                         $82,713            $84,104
Net (loss)/income per GAAPLIQ                                                                (3)              (112)
Adjustments for prior periods for GAAPLIQ                                                   733                499
- ------------------------------------------------------------------------------------------------------------------

Balance at June 30                                                                      $83,443            $84,491
- ------------------------------------------------------------------------------------------------------------------




                                     - 10 -





<Page>







ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS

It is difficult to compare amounts in comparable periods, as the financial
statements of the Trust are prepared on the basis of accounting used for Federal
income tax purposes; that is, certain amounts are reflected in the financial
statements when such amounts are received or paid.

The Trust recorded net income of $719,000 ($0.02 per unit) in the second quarter
of 2005 and $444,000 ($0.01 per unit) in the six-month period ended June 30,
2005, compared to $0 ($0.00 per unit) and $80,000 ($0.00 per unit) in the
corresponding 2004 periods. The reported gains (losses) on the dispositions of
assets, net, reflect gains of $124,000 in the second quarter and $98,000 in the
six-month period of 2005 as compared to losses of $239,000 and $273,000 in the
respective 2004 periods. Legal fees and a payment in settlement of litigation
exposure relating to issues attributable to periods before the liquidation of
City are reflected as losses on disposition of assets, net, and amounted to
$59,000 in the second quarter of 2005 and $85,000 in the six-month period ended
June 30, 2005, compared to $238,000 and $273,000 in the corresponding 2004
periods. In February 2000, the Trust sold 39 percent of certain real estate
acreage for $2,410,000 in cash, which resulted in a recognized long-term capital
gain, net of expenses, of $610,000. In May 2000, the Trust sold its remaining
real estate acreage for $478,000 cash and a non-recourse promissory note of
$3,683,000, payable in five equal annual installments plus interest at 8
percent. The May 2000 sale resulted in a recognized long-term capital gain, net
of expenses, of $171,000 and deferred gain of $1,173,000. The deferred gain of
$1,173,000 was recorded as a reduction to the $3,683,000 mortgage receivable. In
June 2002, 2003 and 2005, cash payment installments of $907,000, $850,000 and
$800,000, were received which resulted in a recognized long-term gain, net of
expenses, of $183,000, $l83,000 and $184,000, respectively and net interest
income of $222,000, $165,000 and $114,000, respectively. The deferred gain of
$235,000 at June 30, 2005 and $469,000 at December 31, 2004, is netted against
the gross mortgage receivable of $737,000 at June 30, 2005 and $1,473,000 at
December 31, 2004. A one-year extension of the non-recourse promissory note to
pay only interest in 2004 and principal and interest in 2005 and 2006 was
requested by the mortgagor and was approved by the holders of the mortgage. In
June 2004, net interest income of $110,000 was received. It is projected that
the remaining deferred gain of $235,000 will be subject to expenses estimated to
be $51,000.

Interest, dividend and other income, principally consisting of interest earned
on the investment of cash equivalents and investment securities, was $681,000
and $1,483,000 in the second quarter and six months ended June 30, 2005, and
$347,000 and $551,000 in the corresponding 2004 periods. The increase in the
2005 periods was primarily due to higher interest rates in the 2005 versus 2004
periods. Administrative expenses were $86,000 and $1,137,000 for the second
quarter and six months of 2005 compared with $108,000 and $198,000 for the
comparable 2004 periods. In 2005, the increase in the six-month period was due
primarily to insurance premium expenses for environmental liability coverage for
a ten-year period as well as increases in legal and accounting fees.

At June 30, 2005, the Trust had cash and cash equivalents and U. S. Treasuries
of $82,651,000. The Trustees believe that such cash resources and investment
securities are sufficient to meet all anticipated liquidity requirements.

ITEM 4.  DISCLOSURE CONTROLS AND PROCEDURES

As of the end of the period covered by this report, the Trust carried out an
evaluation, under the supervision and with the participation of the Trust's
management, including the Trustee who is the functional equivalent of the Chief
Executive Officer and Chief Financial Officer, of the effectiveness of the
design and operation of the Trust's internal disclosure controls and procedures
pursuant to Exchange Act Rule 13a-15. That Rule requires that such controls and
procedures assure that information required to be included in the Trust's
periodic SEC filings is recorded, processed, summarized and reported within the
time periods specified by the rules and forms. Based upon that evaluation, the
Trustees concluded that the Trust's internal disclosure controls and procedures
are effective in assuring that information required to be disclosed by the Trust
in its periodic SEC filings is



                                     - 11 -





<Page>





accurate and communicated to the Trust's management in order to allow
timely decisions regarding required disclosure. There have not been any
significant changes in internal controls or in other factors that could
significantly affect internal controls subsequent to the date of such
evaluation.

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

The information contained under Legal Proceedings in the Trust's Annual Report
on Form 10-K for the year ended December 31, 2004 is incorporated by reference
herein. Except as set forth in Note 6 to Financial Statements - Litigation and
Other Contingent Liabilities herein, there have been no material developments in
such legal proceedings subsequent to the date of that information.

Pending resolution of the litigation and claims by certain third parties, see
Note 6 to Financial Statements - Litigation and Other Contingent Liabilities,
the Trust is unable to make a further liquidating distribution.

ITEM 2. CHANGES IN SECURITIES

Trust Units of Beneficial Interest. On July 29, 2005, the Trustees amended the
Trust Agreement to extend the existence of the Trust (and thereby the existence
of the Trust Units) until the earlier of (a) the complete distribution of the
Trust Estate or (b) September 25, 2006, unless an earlier termination is
required by the applicable laws of the State of Delaware or by the action of the
Beneficiaries as provided in Section 4.2 of the Trust Agreement or a later
termination is required by the Trustees pursuant to Section 6.2 (q) of the Trust
Agreement.

ITEM 5. OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  Exhibits:

     1.   Action taken by Trustees under City Investing Company Liquidating
          Trust Agreement dated July 29, 2005.

     31.  Certification Pursuant to Section 302(a) of the Sarbanes-Oxley Act of
          2002.

     32.  Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of
          2002.

(b)  Reports on Form 8-K: The Registrant was not required to file a Current
     Report on Form 8-K during the quarter ended June 30, 2005.

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 there unto duly authorized.

                                        CITY INVESTING COMPANY LIQUIDATING TRUST



Date:    July 29, 2005                  By: /s/ LESTER J. MANTELL, Trustee



                                     - 12 -