SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)

x ANNUAL REPORT FOR THE FISCAL YEAR ENDED APRIL 30, ~~2003~~2005

Commission File Number 001-08941^*

FRUIT OF THE LOOM UNSECURED CREDITORS TRUST

(Exact name of registrant as specified in its charter)

Delaware		04-6979618
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
(State or other jurisdiction ofincorporation or organization)		(I.R.S. EmployerIdentification No.)
c/o Clingman & Hanger Management Associates, LLC 11038 Lakeridge Parkway, Suite 4 Ashland, VA		23005
(Address of principal executive offices)		(Zip Code)

c/o Clingman & Hanger Management Associates, LLC 11038 Lakeridge Parkway, Suite 4 Ashland, VA		23005
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: 804-550-7911

Securities registered pursuant to Section 12(b) of the Act:

NONE

Securities registered pursuant to Section 12(g) of the Act:

NONE

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. Reference is made to the Form 15 filed on May 2, 2002.

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 the definitive proxy statement incorporated by reference in Part III of this Annual Report on Form 10-K or any amendment to this Annual Report on Form 10-K. ~~Not applicable~~

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.

Not applicable.

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Not Applicable

DOCUMENTS INCORPORATED BY REFERENCE: NONE

Fruit Of The Loom Unsecured Creditors Trust is a transferee of certain of the assets and liabilities of Fruit of the Loom, Inc., and files reports under Fruit of the Loom, Inc.’s former Commission file number. Fruit of the Loom, Inc. filed a Form 15 on May 2, 2002, indicating its notice of termination of registration and filing requirements.

TABLE OF CONTENTS

~~PART I~~	PART I
ITEM 1.	BUSINESS.	1
ITEM 2.	PROPERTIES.	34
ITEM 3.	LEGAL PROCEEDINGS.	4
ITEM 4.	SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.	4
~~PART II~~	PART II
ITEM 5.	MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS	4
ITEM 6.	SELECTED FINANCIAL DATA.	45
ITEM 7.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.	56
ITEM 7A.	QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.	79
ITEM 8.	FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.	710
ITEM 9.	CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.	1317
PART III
ITEM 9A.	CONTROLS AND PROCEDURES	17
ITEM 10.	DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY	13
ITEM 9B.	OTHER INFORMATION	17
ITEM 11.	EXECUTIVE COMPENSATION	14
	PART III
ITEM 12.	SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT	14
ITEM 10.	DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY.	17
ITEM 13.	CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS	14
ITEM 11.	EXECUTIVE COMPENSATION.	19
ITEM 14.	CONTROLS AND PROCEDURES	15
ITEM 12.	SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.	19
PART IV
ITEM 13.	CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.	19
ITEM 15.	EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K	15
ITEM 14.	PRINCIPAL ACCOUNTANT FEES AND SERVICES	19
	PART IV
ITEM 15.	EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.	20

This report includes “forward-looking statements”. These forward-looking statements include, but are not limited to, statements about our plans, objectives, representations and contentions and are not historical facts, which typically 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. You should be aware that the forward-looking statements included in this report represent the Trust Administrator’s current judgment and expectations, but our 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. We do 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.

Background

On December 29, 1999, Fruit of the Loom, Ltd. (“FTL Ltd.”), a Cayman Islands Company, NWI-I, Inc., formerly known as Fruit of the Loom, Inc. (“FTL Inc.”), a Delaware corporation, and 32 direct and indirect subsidiaries, debtors and debtors-in-possession (collectively, “Fruit of the Loom”), commenced reorganization cases by filing petitions for relief under ~~chapter~~Chapter 11 of ~~title~~Title 11 of the United States Code, 11 U.S.C. ~~ss.~~§§ 101-1330, (as amended, (the “Bankruptcy Code”), in the United States Bankruptcy Court for ~~the~~ the District of Delaware (the “Court”). On December 30, 1999, FTL Ltd. also commenced a proceeding under the Companies Law of the Cayman Islands (1998 Revision).

On March 19, 2002, Fruit of the Loom filed the Third Amended Joint Plan of Reorganization of Fruit of the Loom under Chapter 11 of the Bankruptcy Code (the “~~Third Amended Reorganization~~ Plan”). On April 19, 2002, the Court entered an order (the “Confirmation Order”), confirming the ~~Third Amended Reorganization~~ Plan. The ~~Third Amended Reorganization~~ Plan, among other things, implemented the sale of Fruit of the Loom’s basic apparel business as a going concern to New FOL Inc., a wholly owned subsidiary of Berkshire Hathaway Inc., pursuant to the terms, and subject to the conditions, of the Asset Purchase Agreement dated as of November 1, 2001, (as amended, (the “Berkshire Agreement”). The ~~Third Amended Reorganization~~ Plan became effective on April 30, 2002 and all securities of FTL, Inc. and FTL Ltd. were deregistered on May 2, 2002 pursuant to a Form 15 filed with the Securities and Exchange Commission (the “SEC”).

Process of Liquidation

The Fruit of the Loom Unsecured Creditors Trust (“UCT”) was established to perform certain of the obligations of Fruit of the Loom pursuant to the ~~Third Amended Reorganization~~ Plan including (i) receiving distributions intended for unsecured creditors holding Allowed Class 4A Claims (the “Claims”) and distribution of those funds to those holders as their Claims are Allowed; and (ii) prosecuting, settling, or otherwise resolving objections to Unsecured Claims (other than certain specified claims) and certain actions involving the Creditors’ Committee. The ~~Third Amended Reorganization~~ Plan also established the FOL Liquidation Trust.

Unsecured Creditors Trust

Under the ~~Third Amended Reorganization~~ Plan, holders of Claims (a) became beneficiaries of the UCT entitling them to a ratable proportion of all distributions made by the UCT in respect of the UCT’s beneficial interest in the FOL Liquidation Trust, and the UCT Claims (as defined below), and (b) received an uncertificated Beneficial Interest (defined below) in the UCT in proportion to their pro rata share of Claims. Pursuant to the terms of the ~~Third Amended Reorganization~~ Plan, and through the date hereof, the UCT has received:

(a) $1920,~~037~~542,~~776~~831 in payments from the FOL Liquidation Trust which represents 190/445 of 7.5% of the distributions made to date by the FOL Liquidation Trust on account of the UCT’s beneficial interests in the FOL Liquidation Trust. The UCT anticipates that it will receive future distributions from the FOL Liquidation Trust, but no assurances can be given as to the timing and amount of such distributions. The UCT’s interest in the FOL Liquidation

~~assurances can be given as to the timing and amount of such distributions. The UCT’s interest in the FOL Liquidation~~ Trust represents the UCT’s interest in (i) the purchase price under the Berkshire Agreement, adjusted to deduct certain amounts and (ii) proceeds of the liquidation of the remaining assets and companies of Fruit of the Loom (the “Non-Core Assets”); and

(b) certain claims and causes of action (defined in the Plan as the “UCT Claims”), which the Unsecured Creditors Trust Advisory Committee (“UCTAC”) and the Trust Administrator ~~have~~ determined not to pursue following an analysis of the likelihood of collecting payments in a cost effective manner.

The UCT also received an initial funding amount of $2,705,000 (the “Initial Funding Amount”) to be used to fund permitted case administration expenses. These funds are not available for distributions to holders of Beneficial Interests. ~~Any~~To the extent that any portion of the Initial Funding Amount ~~which~~ remains unused upon the termination of the UCT, issuch tofunds shall be repaid to the FOL Liquidation Trust. It is currently anticipated, however, that the entire $2,705,000 Initial Funding Amount will be expended on case administration expenses and that, if so, there will be no unused funds remaining to be returned to the FOL Liquidation Trust.

FOL Liquidation Trust

The timing of distributions to holders of Beneficial Interests in the UCT will in part be dependent upon the timing of distributions by the FOL Liquidation Trust. The FOL Liquidation Trust was created to distribute the proceeds of the Berkshire Agreement and Non-Core Assets and in connection therewith pay certain claims associated with administrative expenses, the debtor -in-possession ~~posession~~crefit ~~credit~~ facility, tax claims, certain secured claims; and make distributions to (i) holders of Allowed Class 2 Claims, (ii) the Unsecured Creditors Trust and (iii) certain Allowed Trade Claims. The FOL Liquidation Trust was also created to resolve disputed Administrative Expenses, Other Secured, Priority and Class 5 Claims. In connection with its operations, the FOL Liquidation Trust shall also establish and administer a separate Disputed Reserve and provide indemnification for Released Parties, each in accordance with the ~~Third Amended Reorganization~~ Plan.

Terms of the Unsecured Creditors Trust

Governance

The UCT is governed by an Unsecured Creditors Trust Agreement (the “UCT Agreement”). The Trust Administrator of the UCT is Clingman & Hanger Management Associates, LLC. An(the ~~Unsecured Creditors~~ “Trust ~~Advisory~~Administrator”). ~~Committee~~The UCTAC, comprised of not less than three and not more than five members, has the authority to appoint any successor Trust Administrator. The UCT has no full-time or part -time employees.

Limited Purpose

The purpose of the UCT is primarily for (i) receiving distributions intended for unsecured creditors holding Class 4A Claims and distribution of those funds to those holders as their Claims are Allowed; and (ii) prosecuting, settling, or otherwise resolving objections to Disputed Class 4A Claims (other than certain specified claims) and certain actions involving the Creditors’ Committee. The UCT shall not have an objective to continue or engage in the conduct of a trade or business except to the extent reasonably necessary to, and consistent with, the liquidating purpose of the UCT. Accordingly, the Trust Administrator is required, in an expeditious but orderly manner, to resolve claims, make timely distributions, and not unduly prolong the duration of the UCT.

Holders of Beneficial Interests

Each holder of an Allowed Class 4A Claim under the Plan is deemed to hold a pro rata beneficial interest (each, a “Beneficial Interest”) in the UCT. Beneficial Interests are not negotiable and may only be transferred after written notice to the Trust Administrator: (a) pursuant to applicable laws of descent and distribution (in the case of a deceased individual beneficiary), or (b) by operation of law. The Beneficial Interests are not certificated. Under the Plan, and pursuant to 11 U.S.C. § 1145, the issuance of the Beneficial Interests was exempt from the registration requirements of Section 5 of the Securities Act of 1933 and any state or local law requiring registration for offer or sale of a security or registration or licensing of an issuer of, underwriter of, or broker dealer in such securities.

Holders of Beneficial Interests

Each holder of an Allowed Class 4A Claim under the Plan is deemed to hold a pro rata Beneficial Interest in the UCT. Beneficial Interests are not negotiable and may only be transferred after written notice to the Trust Administrator: (a) pursuant to applicable laws of descent and distribution (in the case of a deceased individual beneficiary), or (b) by operation of law. The Beneficial Interests are not certificated. Under the Plan, and pursuant to 11 U.S.C. § 1145, the issuance of the Beneficial Interests was exempt from the registration requirements of Section 5 of the Securities Act of 1933 and any state or local law requiring registration for offer or sale of a security or registration or licensing of an issuer of, underwriter of, or broker dealer in such securities.

Limited Ability to Invest

To the extent the Trust Administrator invests income and proceeds prior to distribution or invests cash retained to meet the UCT’s expenses and liabilities, such investments may only be made in demand and time deposits such as short-term certificates of deposit in banks or other savings institutions, or other temporary liquid investments, such as Treasury bills, which are not inconsistent with the UCT’s status as a liquidating trust for tax purposes.

Limited Term

The UCT ~~will~~Agreement provides that the UCT shall terminate upon ~~payment~~the distribution of all assets held in the UCT but not later than three years after the Effective Date of the Plan; provided, however, if the Trust Administrator determines it to be in the best interest of the holders of Beneficial Interests, and subject to the approval of ~~all~~the Court, the term of the UCT’s ~~assets~~may ~~and~~be inextended ~~any~~for ~~event~~one ~~upon~~or more finite terms. The UCT Agreement originally provided that the ~~third~~UCT ~~anniversary~~would ofterminate not later than five years after the Effective Date of(subject ~~the~~to ~~Third~~extension ~~Amended~~with ~~Reorganization~~approval ~~Plan~~of the Court). ~~The~~In ~~life~~conjunction with commencement of periodic reporting to the SEC, the UCT ~~may,~~and ~~however,~~the beUCTAC ~~extended~~amended bythe UCT Agreement to provide for the ~~Bankruptcy~~UCT’s termination not later than three years after the Effective Date (subject to extension with approval of the Court). During the quarter ended October 31, ~~upon~~2004, ~~motion~~the byFOL aLiquidation ~~party~~Trust inadvised ~~interest,~~the ~~upon~~UCT that it did not anticipate a ~~finding~~final bydistribution to the ~~Bankruptcy~~UCT ~~Court~~until the second calendar quarter of 2005 or later. While the UCT anticipated that ansubstantially ~~extension~~all isof its claim resolution work would be completed prior to the three-year anniversary date on April 30, 2005 and indeed that was the situation, the UCT needed to continue its existence until it received all of its distributions from the FOL Liquidation Trust. Thus, it was necessary to apply to the Court for an extension of the ~~liquidating~~UCT’s ~~purposes~~termination date to enable the holders of Beneficial Interests to receive all amounts to which they are entitled under the Plan. In March, 2005, the UCT applied to the Court for an extension of the UCT’s term until April 30, 2006, which the Court approved. The FOL Liquidation Trust ~~Administrator~~has advised the UCT that it anticipates a final distribution to the UCT before the end of 2005. If the UCT receives its final distribution from the FOL Liquidation Trust within the time frames anticipated by the FOL Liquidation Trust, the UCT does not ~~currently~~ anticipate ~~that~~requesting ~~such~~from anthe Court a further extension ~~will~~of bethe ~~necessary~~UCT’s term.

Voting

The holders of Beneficial Interests do not have any voting rights pursuant to the UCT Agreement.

Reporting by Trust Administrator

The Trust Administrator is required to issue quarterly written reports to the Court (and make available to the holders of Beneficial Interests) which include: (i) unaudited financial statements of the UCT at the end of such quarter, including the receipts and disbursements of the UCT for such period, and (ii) a description of any action taken by the Trust Administrator in the performance of its duties which materially and adversely affected the UCT, and of which notice had not previously been given to the ~~Holders~~holders of Beneficial Interests.

In addition, the ~~Trust~~UCT Agreement originally provided that the Trust Administrator is required, within 120 days after the end of each calendar year (unless the UCT was terminated during that calendar year), to submit to the Court (and make available to the holders of Beneficial Interests) written reports disclosing transactions for the prior calendar year, including: (i) unaudited financial statements of the UCT at the end of such calendar year, including the receipts and disbursements of the UCT for the year, (ii) a description of any action taken by the Trust Administrator in the performance of its duties which materially and adversely affected the UCT and of which notice had not previously been given to the ~~Holders~~holders of Beneficial Interests, and (iii) to the extent determinable, a separate statement for each holder of Beneficial Interests setting forth the holder’s share of items of income, gain, loss, deduction or credit and instructions to all holders of Beneficial Interests to report such items on their federal income tax returns. In conjunction with commencement of periodic reporting to the SEC with the fiscal quarter ended July 31, 2003, the UCT and the UCTAC amended the UCT Agreement to provide that the reporting requirements to the Court and

The Trust Administrator will also file with the SEC (1) an annual report under the cover of Form 10-K; (2) quarterly reports under the cover of Form 10-Q ; and (3) whenever a material event relating to the Trust occurs, a current report under the cover of Form 8-K.

ITEM 2. PROPERTIES.

The UCT does not hold any material physical properties.

holders of Beneficial Interests would be based upon the UCT’s fiscal year and quarters rather than the calendar year and quarters. This change permitted the filings with the SEC and pursuant to the UCT Agreement to be made for consistent time periods.

The Trust Administrator will also file with the SEC (1) an annual report under the cover of Form 10-K; (2) quarterly reports under the cover of Form 10-Q; and (3) whenever a material event relating to the UCT occurs, a current report under the cover of Form 8-K.

ITEM 2. PROPERTIES.

The UCT does not hold any material physical properties.

ITEM 3. LEGAL PROCEEDINGS.

Pursuant to the ~~Third Amended Reorganization~~ Plan, the UCT operates under the jurisdiction and supervision of the Court and will continue to do so until all general unsecured claims are resolved and the UCT is terminated pursuant to the terms of the ~~Third Amended Reorganization~~ Plan.

Since its inception, the UCT has filed various Omnibus Claims Objections motions with the Court in connection with bankruptcy claims resolution. Most of the general unsecured claims as to which objections were previously filed have been resolved either consensually or by default order entered by the Court. The Court retains jursidiction to hear disputed claims matters in the event that the parties are unable to consensually resolve any of the remaining claims as to which objections are pending. The UCT anticipates filing at least one additional Claims ~~objections~~ objection in the future.

The UCT is not aware of any facts or circumstances giving rise to any claims that would result in litigation against the UCT, nor is the UCT planning to file suit against any third party, except as it may relate to claims resolution .

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

The holders of Beneficial Interests do not have any voting rights pursuant to the UCT Agreement.

PART II

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market Information

The Beneficial Interests are not listed on any securities exchange or quoted on the Nasdaq Stock Market or OTC Bulletin Board. The UCT is not currently aware of the existence of an established public trading market for the Beneficial Interests and the UCT does not expect any public trading market to develop. At April 30, ~~2003~~2005, there were approximately ~~684~~1853 holders of record of Beneficial Interests.

Holders

The Beneficial Interests are not transferable except by will, intestate succession or operation of law. At April 30, ~~2003~~2005, the UCT had approximately ~~684~~1853 ~~Beneficiaries~~holders of Beneficial Interests of record and ~~1414~~eight additional potential Beneficial Interests outstanding.

Distributions

~~During~~An ~~the~~Initial ~~fiscal~~Distribution ~~year~~of ~~ended~~3.9297% ~~April~~of ~~30,~~Allowed ~~2003,~~Claims was authorized by the ~~UCT~~Court and made aby ~~liquidating~~the ~~distribution~~UCT to ~~the~~holders ~~Beneficiaries~~ of ~~$0.039297~~Allowed ~~per~~Claims ~~Beneficial~~for ~~Interest.~~which required taxpayer identification information was provided on October 30, 2002

ITEM 6. SELECTED FINANCIAL DATA.

The following selected financial data of the UCT are qualified by reference to and should be read in conjunction with the financial statements, related notes thereto, other financial data included elsewhere herein and Management’s Discussion and Analysis of Financial Condition and Results of Operations, which is included elsewhere in this Annual Report on Form 10-K. The results for the fiscal year ended April 30, 2003 are not comparable to any prior period because the UCT began operations as of April 30, 2002.

~~CHANGES~~in INaccordance ~~NET~~with ~~ASSET~~the ~~DATA~~Initial (Distribution Reserve Order, and periodically thereafter to holders of subsequently Allowed Claims. On July 30, 2003, the UCT made its Second Distribution in ~~thousands~~the amount of 4.5446% of Allowed Claims to holders of Allowed Claims for which required taxpayer identification information was provided pursuant to the reserving methodology approved by the Court for the First Reserve Motion. On March 30, ~~except~~2005, ~~per~~the ~~Beneficial~~UCT ~~Interest~~made ~~amounts)~~its Third Distribution in the amount of 2.1% of Allowed Claims to holders of Allowed Claims for which required taxpayer identification information was provided pursuant to the reserving methodology approved by the Court for the First Reserve Motion. This brings the total distribution to holders of Allowed Claims for which required taxpayer identification information was provided to 10.5743% of Allowed Claims as of April 30, 2005, which is the distribution rate received by holders of Allowed Claims which have been allowed subsequent to March 30, 2003.

	Year ended April 30, 2002
Receipts
Distributions from FOL Liquidation Trust	$	19,038
Initial Funding of UCT Case Administration Expenses	$	2,705
Interest and Other Income	$	339
Disbursements & Expenses:
Distributions from UCT	$	(3,592	)
Trust Expense	$	(1,058	)
Net Receipts ( Disbursements & Expenses)	$	17,431

ITEM 6. SELECTED FINANCIAL DATA.

~~NET~~The ~~ASSET~~following ~~DATA~~selected (financial data of the UCT are qualified by reference to and should be read in ~~thousands~~conjunction with the financial statements, ~~except~~related notes thereto, other financial data included elsewhere herein and Management’s ~~per~~Discussion ~~Beneficial~~and ~~Interest~~Analysis ~~amounts)~~of Financial Condition and Results of Operations, which is included elsewhere in this Annual Report on Form 10-K.

	Year ended April 30, 2002
Assets
Total Assets	$	17,431
Liabilities (Reserves)
Distribution Reserve for Allowed and Disputed Claims	$	15,784
Case Administration Expense Reserve	$	1,647
Total Liabilities	$	17,431

CHANGES IN NET ASSET DATA (in thousands)


	Thirty-six Months From Trust Inception Through April 30, 2005			Twelve Months Ended April 30 2005			Twelve Months Ended April 30 2004
Receipts :
Distributions from FOL Liquidation Trust	$	20,543		$	160		$	1,345
Initial Funding of UCT Case Administration Expenses	$	2,705		$	—		$	—
Interest and Other Income	$	574		$	112		$	124

Total Receipts	$	23,822		$	272		$	1,469

Disbursements & Expenses :
Distributions from UCT	$	(17,973	)	$	(5,396	)	$	(8,985	)
Trust Expense	$	(2,630	)	$	(567	)	$	(1,005	)

Total Disbursements & Expenses	$	(20,603	)	$	(5,963	)	$	(9,990	)

Net Receipts (Disbursements & Expenses)	$	3,219		$	(5,691	)	$	(8,521	)


				As of April 30, 2005			As of April 30, 2004
Assets:
Cash				$	3,219		$	8,910

Total Assets				$	3,219		$	8,910

Liabilities (Reserves) :
Distribution Reserve for Allowed and Disputed Claims				$	2,570		$	8,268
Case Administration Expense Reserve				$	649		$	642

Total Liabilities (Reserves)				$	3,219		$	8,910

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

The following discussion should be read in conjunction with our financial statements and related notes included in this Form 10-K.

Application of Critical Accounting Policies

The Trust Administrator believes the following critical accounting policies, among others, are subject to significant judgments and estimates used in the preparation of these financial statements.

Cash Basis of Accounting

The UCT 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 Cash Basis Balance Sheet includes cash arising from cash transactions, while the Statement of Operations includes cash receipts as additions and cash disbursements as expenses/deductions. The ~~Trust~~UCT Agreement, approved by the ~~Bankruptcy~~ Court as part of the confirmation of the Plan, provides for the fiscal year of the UCT to end on April 30.

The UCT’s financial statements present, to the best of the Trust Administrator’s knowledge, the cash receipts and disbursements from the UCT for the period reported. The financial reports and accompanying information were prepared for the use of the Trust Administrator and the ~~UCT Advisory Committee (the “~~UCTAC”) and for filing with the ~~Bankruptcy~~ Court in accordance with Section 7.1 of the ~~Trust~~UCT Agreement. While not required under Generally Accepted Accounting Principles, the Trust Administrator believes that reporting financial information from the date of the inception of the UCT is more meaningful for holders of Beneficial Interests than reporting fiscal year information only and accordingly has included such information on these financial reports.

Reserves

No accrual has been made for potential liabilities or recoveries (including interest earned, but not yet received or estimates of future distributions from the FOL Liquidation Trust), however, the UCT has established Disputed Claim Reserves and Other Reserves as required or allowed by the Plan and the ~~Trust~~UCT Agreement, which reserves have been established in the reasonable business judgment of the Trust Administrator and pursuant to order of the Court.

been established in the reasonable business judgment of the Trust Administrator and pursuant to order of the Bankruptcy Court.

Tax Status

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

~~Changes~~6 ~~in net assets – Inception to April 30, 2003~~

FundingTable fromof FOL Liquidation Trust nd Investment Income Contents

~~Since~~Changes ~~its inception, the UCT has received distributions from the FOL Liquidation Trust~~ in ~~the~~net ~~aggregate~~assets ~~amount~~– ofInception ~~$19,037,776.~~to ~~The~~April ~~UCT’s investments yielded interest income in the amount of $338~~30,~~723.~~ 2005

Funding from FOL Liquidation Trust and Investment Income

During the year ended April 30, 2005, the UCT received distributions from the FOL Liquidation Trust in the aggregate amount of $160,112 and received interest on invested funds in the amount of $111,800. During the year ended April 30, 2004, the UCT received distributions from the FOL Liquidation Trust in the aggregate amount of $1,344,943 and received interest on invested funds in the amount of $123,813. Since its inception, the UCT has received distributions from the FOL Liquidation Trust in the aggregate amount of $20,542,831. The UCT’s investments have yielded interest income in the amount of $574,337 since its inception.

Distributions

~~With~~An ~~the~~Initial ~~approval~~Distribution of 3.9297% ~~the~~of ~~Bankruptcy~~Allowed ~~Court,~~Claims was authorized by the ~~UCT~~Court and made ~~its~~by ~~first~~the ~~distribution~~UCT to holders of ~~the Initial~~ Allowed Claims for which required taxpayer identification information was provided on October 30, 2002 (in accordance with the “ Initial Distribution~~”).~~ AsReserve Order, and periodically thereafter to holders of ~~April~~subsequently Allowed Claims. On July 30, 2003, the UCT ~~has~~made ~~distributed~~its $3Second Distribution in the amount of 4.5446% of Allowed Claims to holders of Allowed Claims for which required taxpayer identification information was provided pursuant to the reserving methodology approved by the Court for the First Reserve Motion. On March 30,~~592~~ 2005,~~198~~ the UCT made its Third Distribution in the amount of 2.1% of Allowed Claims to holders of Allowed ~~Cliams~~Claims for which required taxpayer identification information was provided pursuant to the reserving methodology approved by the Court for the First Reserve Motion. This brings the total distribution to holders of Allowed Claims for which required taxpayer identification information was provided to 10.5743% of Allowed Claims as of April 30, ~~including~~2005, ~~claims~~which is the distribution rate received by holders of Allowed Claims which ~~became~~have been allowed subsequent to ~~October~~March 30, ~~2002~~2003.

Distributions have been made to holders of Allowed Claims during the year ended April 30, 2005 in the aggregate amount of $5,396,259, including $475,000 for a court authorized lump sum settlement paid to one holder of a newly Allowed Claim. Distributions of $8,984,383 were made to holders of Allowed Claims during the year ended April 30, 2004. Aggregate distributions since the inception of the UCT total $17,972,840, including $513,031 in court authorized lump sum settlements of three Allowed Claims and representing 10.5743% of all other Allowed Claims for which required taxpayer identification information has been provided.

Reserves

In accordance with the terms of the ~~Third~~Plan ~~Amended~~and ~~Reorganization~~the Court’s ~~Plan~~reserve order for the Initial Distribution, the UCT has established reserves for ~~allowed~~Allowed and ~~disputed~~ ~~claims~~Disputed ~~which amounted to $15,784,302 at April 30, 2003~~Claims. The Disputed Claims reserve consists of the ratable proportion of all cash allocated for distribution on account of each disputed claim based upon the asserted amount of each ~~disputed claim~~Disputed Claim or such amount as may be agreed to by the holder of the Claim and the UCT or as may otherwise be determined by the Court. OnAs ~~September~~of 18April 30, ~~2002~~2005, the UCT ~~filed~~holds atotal ~~motion~~reserves ~~(the~~of $2,569,991 ~~“First~~for ~~Reserve~~Allowed ~~Motion”)~~and ~~with~~Disputed Claims, including $1,544,068 for 306 holders of Allowed Claims who have not provided the ~~Bankruptcy~~taxpayer ~~Court~~identification ~~to establish~~information required by the ~~amount~~UCT Agreement. As of April 30, 2004, the UCT held total reserves of $8,268,675 for Allowed and Disputed ~~Reserve~~Claims. OnThe ~~October~~$5,698,684 10decrease in the reserve for Allowed and Disputed Claims from April 30, ~~2002~~2004 to April 30, 2005 is the ~~Bankruptcy~~net ~~Court~~change ~~granted~~resulting from the ~~UCT’s~~increase ~~First~~on ~~Reserve~~account ~~Motion~~of ~~and~~the ~~entered~~$160,112 andistribution ~~order~~received from ~~approving~~ the ~~Initial~~FOL ~~Distribution~~Liquiudation ~~and~~Trust during the ~~Disputed~~fiscal ~~Reserves~~year ~~Proposed~~and the decrease in the ~~First~~reserve ~~Reserve Motion.~~on Asaccount of ~~April~~distributions ~~30,~~made ~~2003~~to holders of Allowed Claims, resolution of Disputed Claims and the UCT’s ~~also~~decision ~~continues~~effective toOctober ~~hold~~31, 2004 to reallocate $~~996~~512,~~675~~133 ~~for~~(which ~~240~~amount ~~holders~~is equivalent to the interest earned since the inception of the UCT through October 31, 2004) from the Distribution Reserve for Allowed and Disputed Claims ~~who~~to ~~have~~the ~~not~~Case ~~provided~~Administration ~~the~~Expense ~~taxpayer~~Reserve ~~identification~~as ~~information~~described ~~required~~in byNote 5 to the ~~Trust~~Financial ~~Agreement~~Statements.

The UCT also holds a Case Administration Expense Reserve in the amount of $1649,~~646,966.25~~001 as of April 30, ~~2003~~2005, which is to be used to fund expenses of adminstering the UCT, as more particularly described the the Trust Expenses section below. As of April 30, 2004, the Case Administration Expense Reserve was $641,739. The $7,262 increase in the Case Administration Expense Reserve from April 30, 2004 to April 30, 2005 is the net change resulting from the $567,075 of trust expenses disbursed during the fiscal year ended April 30, 2005 plus the $512,133 (which amount is

equivalent to the interest earned since the inception of the UCT through October 31, 2004) allocated to the Case Administration Expense Reserve on account of the UCT’s decision effective October 31, 2004 to reallocate such funds from the Distribution Reserve for Allowed and Disputed Claims to the Case Administration Expense Reserve as described in Note 5 to the Financial Statements and plus the $62,204 of interest earned on invested funds from November 1, 2004 through April 30, 2005.

Outstanding Claims

On the date of inception of the UCT, there were approximately 3,450 Class 4A Claims. The UCT has filed various objections to Claims and, after notice and hearing, orders allowing and expunging claims of non-responding claimants were entered by the Court. The UCT has resolved certain other claims on a consensual basis. As a result, on April 30, ~~2003~~2005, there are approximately ~~2,098~~1861 Class 4A Claims remaining. Of this amount, ~~684~~1853 ~~claims~~Claims ~~which~~totalling ~~have total amount of~~ $~~116~~180,~~774~~603,~~127~~121 have been ~~allowed~~Allowed (including three Allowed Claims receiving court authorized lump sum settlements aggregating $513,031). There remain approximately ~~1,414~~eight Disputed Claims as of April 30, 2005 (of which four are subject to pending objections before the Court).

Trust Expenses

~~The~~During ~~UCT~~the ~~incurred~~year ~~expenses~~ended ~~totalling~~April 30, $12005,~~058,034~~ ~~from~~the ~~its~~UCT ~~inception~~paid ~~through~~expenses ~~April~~totaling 30$567,075 ~~2003~~ which include trust administration, professional fees, claims resolution, and other costs. During the year ended April 30, 2004, the UCT paid expenses totalling $1,005,227. Since its inception, the UCT has paid trust expenses totalling $2,630,336. Trust expenses include the fees of the Trust Administrator, which are paid pursuant to the fee arrangement agreed to and approved by the UCTAC upon the appointment of the Trust Administrator in conjunction with confirmation of the Plan and the formation of the UCT.

6Pursuant to the Plan, the UCT received an Initial Distribution of $2,705,000, which is allocated solely for trust expenses and which is to be returned to the FOL Liquidation Trust to the extent not used for such expenses. Previously, the Trust Administrator has allocated interest income to the Distribution Reserve for Allowed and Disputed Claims and reported that with the possible exception that such interest might be needed for case administration expenses, the UCT did not anticipate that any of the other funds received from the FOL Liquidation Trust and allocated to the Distribution Reserve for Allowed and Disputed claims would be needed for case administration expenses. The UCT determined during the quarter ended October 31, 2004, as allowed by the UCT Agreement, to reallocate $512,133 (which amount is equivalent to the interest earned since the inception of the UCT through October 31, 2004) from the Distribution Reserve for Allowed and Disputed Claims to the Case Administration Expense Reserve effective October 31, 2004, and to allocate interest earned in the future to the Case Administration Expense Reserve in order to provide adequate resources for the payment of case administration expenses. To the extent interest earned is not needed for case administration expenses, it will be distributed to the holders of Beneficial Interests as part of the final distribution. At April 30, 2005, the UCT held $649,001 in the Case Administration Expense Reserve, including $574,337 of interest earned by the UCT since its inception. The $7,262 increase in the Case Administration Expense Reserve from April 30, 2004 to April 30, 2005 is the net change resulting from the $567,075 of trust expenses disbursed during the fiscal year ended April 30, 2005 plus the $512,133 (which amount is equivalent to the interest earned since the inception of the UCT through October 31, 2004) allocated to the Case Administration Expense Reserve on account of the UCT’s decision effective October 31, 2004 to reallocate such funds from the Distribution Reserve for Allowed and Disputed Claims to the Case Administration Expense Reserve as described in Note 5 to the Financial Statements and plus the $62,204 of interest earned on invested funds from November 1, 2004 through April 30, 2005.

~~Pursuant~~the UCT during the second half of 2005. If the FOL Liquidation Trust makes a final distribution to the ~~Third~~UCT ~~Amended~~within ~~Reorganization~~the second ~~Plan~~calendar half of 2005, the UCT ~~received~~currently anticipates that the original $2,705,000, ~~which~~funding isof ~~allocated~~the ~~solely for~~Case ~~trust~~Administration ~~expenses~~Expense ~~and~~Reserve, ~~which~~together iswith tointerest beearned ~~returned~~by to the ~~FOL~~UCT ~~Liquidation~~since ~~Trust~~its toinception, ~~the~~will ~~extent~~be ~~not~~adequate ~~used~~to ~~for~~fund ~~such~~trust expenses. through Atthe ~~this~~UCT’s ~~time,~~termination. ~~while~~While reserving all of its rights with respect thereto, the UCT ~~believes~~thus still anticipates that noall ~~additional~~or ~~funds~~substantially ~~need~~all beof ~~allocated~~ the distributions received from the ~~Distribution~~FOL ~~Reserve~~Liquidation Trust will be used for ~~Allowed~~distributions ~~and~~to holders ~~Disputed~~of ~~Claims~~Beneficial asInterests ~~possible~~and ~~funding~~not for ~~trust~~the ~~expenses~~funding of ~~case~~trust ~~administration~~expenses. Accordingly, the amounts expended for trust expenses are not anticipated to significantly impact the distributions to the holders of Allowed Claims in Class 4A due to the separate funding of the UCT’s trust expenses and interest earned by the UCT on its investments.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

The Reserves held by the UCT are invested through, and with the investment advice of, the Trust Department of Wachovia Bank, N.A. The ~~UCTs~~UCT’s holdings of of financial instruments are comprised primarily of government agency securities and investment grade corporate securities. All such instruments are classified as securities held to maturity. The UCT seeks reasonable ~~assuredness~~assurance of the safety of principal and market liquidity by investing in rated fixed income securities. Its market risk exposure consists principally of exposure to changes in interest rates. Its holdings are also exposed to the risks of changes in the credit quality of issuers. The UCT typically invests in the shorter-end of the maturity spectrum. All cash is invested in interest bearing instruments until disbursed.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Fruit Of The Loom

Unsecured Creditors Trust

Cash Balance Sheet

April 30, 2003

(unaudited)

Assets:
	As of April 30, 2005		As of April 30, 2004
Cash	$	17,431,268.17
Assets:
Total Assets	$	17,431,268.17
Cash	$	3,218,992.28	$	8,910,414.49
Liabilities (Reserves):
Total Assets	$	3,218,992.28	$	8,910,414.49
Distribution Reserve for Allowed and Disputed Claims	$	15,784,301.92
Liabilities (Reserves) :
Case Administration Expense Reserve		1,646,966.25
Distribution Reserve for Allowed and Disputed Claims	$	2,569,991.27	$	8,268,675.17
Total Liabilities (Reserves)	$	17,431,268.17
Case Administration Expense Reserve	$	649,001.01	$	641,739.32
Total Liabilities (Reserves)	$	3,218,992.28	$	8,910,414.49

The accompanying notes are an integral part of these financial statements.

710

Fruit Of The Loom

Unsecured Creditors Trust

Statement of Operations

(unaudited)

	Twelve Months Ended April 30, 2003
	Thirty-six Months FromTrust InceptionThrough April 30, 2005			Twelve MonthsEnded April 30, 2005			Twelve MonthsEnded April 30, 2004
Receipts:
Receipts :
Distributions from FOL Liquidation Trust	$	1920,~~037~~542,~~776~~831.00		$	160,112.00		$	1,344,943.00
Initial Funding of UCT Case Administration Expenses	$	2,705,000.00		$	—		$	—
Interest and Other Income	$	~~338~~574,~~723~~337.4510		$	111,800.49		$	123,813.16
Total Receipts	$	2223,~~081,499~~822.45168.10		$	271,912.49		$	1,468,756.16
Disbursements & Expenses:
Disbursements & Expenses :
Distributions from UCT	$	(317,~~592~~972,~~197~~839.5373	)	$	(5,396,259.29	)	$	(8,984,382.91	)
Trust Expenses		(1,058,033.75	)
Trust Expense	$	(2,630,336.09	)	$	(567,075.41	)	$	(1,005,226.93	)
Total Disbursements & Expenses	$	(420,~~650~~603,~~231~~175.2882	)	$	(5,963,334.70	)	$	(9,989,609.84	)
Net Receipts ( Disbursements & Expenses)	$	17,431,268.17
Net Receipts (Disbursements & Expenses)	$	3,218,992.28		$	(5,691,422.21	)	$	(8,520,853.68	)

The accompanying notes are an integral part of these financial statements.

811

Fruit Of The Loom

Unsecured Creditors Trust

Statement of Cash Flows

(unaudited)

	Twelve Months Ended April 30, 2003
	Thirty-six Months FromTrust InceptionThrough April 30, 2005			Twelve MonthsEnded April 30, 2005			Twelve MonthsEnded April 31, 2004
Cash Flow from Unsecured Creditor Trust Funding:
Cash at Beginning of Period	$	—		$	8,910,414.49		$	17,431,268.17
Distributions from FOL Liquidation Trust	$	19,037,776.00
Cash Flow from Unsecured Creditor Trust Funding :
Initial Funding of UCT Case Administration Expenses		2,705,000.00
Distributions from FOL Liquidation Trust	$	20,542,831.00		$	160,112.00		$	1,344,943.00
Total	$	21,742,776.00
Initial Funding of UCT Case Administration Expenses	$	2,705,000.00		$	—		$	—
Cash Flow from Investing Activities:
Total	$	23,247,831.00		$	160,112.00		$	1,344,943.00
Interest and Other Income	$	338,723.45
Cash Flow from Investing Activities :
Total	$	338,723.45
Interest and Other Income	$	574,337.10		$	111,800.49		$	123,813.16
Cash Flow from Trust Operations:
Total	$	574,337.10		$	111,800.49		$	123,813.16
Distributions from UCT	$	(3,592,197.53	)
Cash Flow from Trust Operations :
Trust Expense		(1,058,033.75	)
Distributions from UCT	$	(17,972,839.73	)	$	(5,396,259.29	)	$	(8,984,382.91	)
Total	$	(4,650,231.28	)
Trust Expense	$	(2,630,336.09	)	$	(567,075.41	)	$	(1,005,226.93	)
Cash at the end of period	$	17,431,268.17
Total	$	(20,603,175.82	)	$	(5,963,334.70	)	$	(9,989,609.84	)
Net Cash Flow	$	3,218,992.28		$	(5,691,422.21	)	$	(8,520,853.68	)
Cash at the end of period	$	3,218,992.28		$	3,218,992.28		$	8,910,414.49

The accompanying notes are an integral part of these financial statements.

912

FRUIT OF THE LOOM

UNSECURED CREDITORS TRUST

LIQUIDATING TRUST NOTES TO THE FINANCIAL STATEMENTS

(UNAUDITED)

1. General

On December 29, 1999, Fruit of the Loom, Ltd. and NWI-I, Inc., formerly known as Fruit of the Loom, Inc. (collectively, “~~FTL~~Fruit of the Loom”) filed with the United States Bankruptcy Court for the District of Delaware (the “~~Bankruptcy~~ Court”) a voluntary petition for relief under Chapter 11 of the Bankruptcy Code. The Third Amended Joint Plan of Reorganization of Fruit of the Loom, et. al. (the “Plan”) was confirmed by the ~~Bankruptcy~~ Court on April 19, 2002. The Plan became effective on April 30, 2002 (the “Effective Date”). In accordance with the Plan, the apparel business of Fruit of the Loom was sold to Berkshire Hathaway, Inc. pursuant to the Asset Purchase Agreement (the “APA”) by and between Fruit of the Loom, Ltd., Fruit of the Loom, Inc., Union Underwear, Inc., FTL Caribe, Ltd. (the “Sellers”) and New FOL, Inc. (the “Purchaser”) and Berkshire Hathaway, Inc.

The Fruit of the Loom Unsecured Creditors Trust (the “UCT”) was established pursuant to the Plan. The operation of the UCT is governed by the Plan and the ~~Trust~~ UCT Agreement executed pursuant thereto. Terms which are not defined herein are defined in the Plan and the ~~Trust~~UCT Agreement. Clingman & Hanger Management Associates, LLC serves as the Trust Administrator (the “~~Trustee~~Trust Administrator”) of the UCT. The UCT was established to perform certain obligations of ~~FTL~~Fruit of the Loom under the Plan, including: (a) receiving distributions from the FOL Liquidation Trust intended for holders of Allowed Class 4A Claims (the “~~Trust~~ Claims”) and distributing those funds to those holders; (b) holding and distributing any proceeds received from the Creditors’ Committee Action; (c) having the exclusive authority to prosecute, settle or otherwise resolve objections to Disputed ~~Trust~~ Claims and to prosecute, settle or otherwise resolve the Creditors’ Committee Action and (d) such other purposes as set forth in the Plan and the ~~Trust~~UCT Agreement.

To the extent of any inconsistency between these Notes to the Unaudited Financial Statements and the Plan or the ~~Trust~~UCT Agreement, the terms of the Plan or the ~~Trust~~ UCT Agreement (as the case may be) control.

2. Beneficiaries and Beneficial Interests

The ~~Beneficiaries~~holders of Beneficial Interests of the UCT are the holders of Allowed Class 4A ~~claims~~Claims. Each holder of an Allowed Class 4A Claim receives an uncertificated ~~beneficial~~Beneficial ~~interest~~Interest in the UCT in proportion to ~~their~~its pro rata share of ~~Trust~~ Claims.

3. Summary of Significant Accounting Policies and Method of Accounting

The UCT’s financial statements present, to the best of the ~~Trustee~~Trust Administrator’s knowledge, the cash receipts and disbursements from the ~~Trust~~UCT for the period reported. The financial reports and accompanying information were prepared for the use of the ~~Trustee~~Trust Administrator and the ~~UCT Advisory Committee (the “~~UCTAC”) and for filing with the ~~Bankruptcy~~ Court in accordance with Section 7.1 of the ~~Trust~~UCT Agreement.

4. Commitments, Contingencies and Recoveries

As discussed in Note 13, the financial statements are prepared on a cash basis. Accordingly, no accrual has been made for potential liabilities or recoveries (including interest earned, but not yet received or estimates of future distributions from the FOL Liquidation Trust), however, the ~~Trust~~UCT has established Disputed Claim Reserves and Other Reserves as required or allowed by the Plan and the ~~Trust~~UCT Agreement, which reserves have been established in the reasonable business judgment of the Trust Administrator and pursuant to order of the Court as described in Note 5.

1013

the reasonable business judgment of the Trustee and pursuant to order of the Bankruptcy Court as described in Note 5.

5. Claims, Distributions and Reserves

The UCT has filed various Omnibus Objections to Claims and, after notice and hearing, orders allowing and expunging claims of non-responding claimants were entered by the Court. The UCT has resolved certain other claims on a consensual basis.

On the Effective Date, there were approximately 3,450 Class 4A Claims. As of April 30, ~~2003~~2005, there are approximately ~~2,098~~1861 Class 4A Claims remaining, of which ~~684~~1853 have been Allowed, leaving approximately ~~1,414~~ eight Disputed Claims.

With the approval of the ~~Bankruptcy~~ Court, the UCT made its first distribution to holders of the Initial Allowed Claims on October 30, 2002 as required by Section 4.5(b) of the ~~Trust~~UCT Agreement. Section 8.6 of the Plan provides that on the Initial Distribution Date, the UCT shall establish a separate Disputed Reserve for Disputed Claims, consisting of the ratable proportion of all cash allocated for distribution on account of each Disputed Claim based upon the asserted amount of each Disputed Claim or such amount as may be agreed to by the holder of the Claim and the UCT or as may otherwise be determined by the Court. On September 18, 2002, the UCT filed a motion (the “First Reserve Motion”) with the ~~Bankruptcy~~ Court to establish the amount of the Disputed Reserve. On October 10, 2002, the ~~Bankruptcy~~ Court granted the UCT’s First Reserve Motion and entered an order approving the Initial Distribution and the Disputed Reserves Proposed in the First Reserve Motion (the “Initial Distribution Reserve Order”). Based upon the amount of the claims for which reserves were established, an Initial Distribution of 3.9297% of Allowed Claims was authorized by the ~~court~~Court and made by the UCT to holders of Allowed Claims for which required taxpayer identification information was provided as described below.

AsOn ofJuly ~~April~~ 30, 2003, ~~684~~the ~~claims~~UCT ~~have~~made ~~been~~its ~~allowed~~Second Distribution in the ~~total~~ amount of ~~$116,774,127~~ 4.5446% ~~The Initial Distribution~~ of ~~3.9297%~~Allowed ~~has~~Claims ~~been disbursed~~ to holders of ~~444~~ Allowed Claims ~~who~~for ~~have~~which ~~provided~~required ~~the~~taxpayer ~~UCT~~identification ~~with~~information ~~taxpayer~~was ~~identification~~provided ~~numbers~~pursuant asto ~~required~~the reserving methodology approved by the ~~Trust~~Court ~~Agreement.~~for Asthe ofFirst ~~April~~Reserve Motion. On March 30, ~~2003~~2005, ~~$3,592,197.53~~the ~~has~~UCT ~~been~~made ~~disbursed~~its Third ~~and~~Distribution in the ~~UCT~~amount ~~continues~~of to2.1% ~~hold~~of ~~$996,675~~Allowed ~~for~~Claims ~~240~~ to holders of Allowed Claims ~~who~~for ~~have~~which ~~not~~required ~~provided the~~ taxpayer identification information ~~required~~was provided pursuant to the reserving methodology approved by the ~~Trust~~Court ~~Agreement.~~for ~~Such~~the ~~funds~~First ~~will~~Reserve beMotion. This ~~disbursed~~brings ~~upon~~the ~~receipt~~total distribution to holders of ~~the~~Allowed ~~necessary~~Claims for which required taxpayer identification ~~numbers~~information was provided to 10.5743% of Allowed Claims as of April 30, 2005, which is the distribution rate received by holders of Allowed Claims which have been allowed subsequent to March 30, 2003.

As of April 30, 2005, 1853 Claims have been Allowed in the total amount of $180,603,121. The Initial Distribution of 3.9297% and the Second Distribution of 4.5446% and the Third Distribution of 2.1%, totalling 10.5743%, has been disbursed to holders of 1,547 Allowed Claims who have provided the UCT with taxpayer identification numbers as required by the UCT Agreement. As of April 30, 2005, $17,972,840 has been disbursed and the UCT continues to hold $1,544,068 for 306 holders of Allowed Claims who have not provided the taxpayer identification information required by the UCT Agreement. Such funds will be disbursed upon receipt of the necessary taxpayer identification numbers.

Except as set forth in the First Reserve Motion, the UCT did not seek estimation of individual claims, but rather an estimation of certain categories of claims as described therein. This approach has less adverse impact upon the claimants than would the estimation of each claim, because the aggregate estimation does not limit any individual claimant’s claim. Notwithstanding anything contained herein or in the First Reserve Motion, the amounts reflected herein for the Disputed Claims are for reserve purposes only, and the UCT reserves the right to object to any claim, and to continue to pursue any pending objection to any claim.

~~Since~~During the ~~Effective~~ ~~Date~~year ended April 30, 2005, the UCT ~~has~~ received distributions from the FOL Liquidation Trust in the ~~aggregate~~ amount of $19160,~~037,776,~~112. ~~which~~During ~~is reflected in~~ the ~~cash~~year ~~balances~~ended ~~as of~~ April 30, ~~2003~~2004, asthe ~~part~~UCT ofreceived ~~the~~distributions ~~Reserve~~from ~~for~~the ~~Allowed~~FOL ~~and~~Liquidation ~~Disputed~~Trust ~~Claims.~~in Asthe amount of ~~April~~ 30$1,344,943. ~~2003~~Since the Effective Date, the UCT ~~holds~~has ~~total~~received distributions ~~reserves~~from the FOL Liquidation Trust in the aggregate amount of $1520,~~784~~542,~~301~~831.92 ~~for~~All ~~Allowed~~of ~~and~~the ~~Disputed~~amounts ~~Claims.~~received from the FOL Liquidation Trust, net of

distributions to holders of Allowed Claims, are in the cash balances as part of the Reserve for Allowed and Disputed Claims. As of April 30, 2005, the UCT holds total reserves of $2,569,991 for Allowed and Disputed Claims. As of April 30,2004, the UCT held total reserves of $8,268,675 for Allowed and Disputed Claims.

Pursuant to Section 7.23.5 of the Plan, the UCT received $2,705,000, which is allocated solely for trust expenses and which is to be returned to the FOL Liquidation Trust to the extent not used for such expenses. Until October 31, 2004, the Trust Administrator allocated interest income to the Distribution Reserve for Allowed and Disputed Claims and reported that with the possible exception that such interest might be needed for case administration expenses, the UCT did not anticipate that any of the other funds received from the FOL Liquidation Trust and allocated to the Distribution Reserve for Allowed and Disputed Claims would be needed for case administration expenses. The UCT determined during the quarter ended October 31, 2004, as allowed by the UCT Agreement, to reallocate $512,133 (which amount is equivalent to the interest earned since the inception of the UCT) from the Distribution Reserve for Allowed and Disputed Claims to the Case Administration Expense Reserve effective October 31, 2004, and to allocate interest earned in the future to the Case Administration Expense Reserve in order to provide adequate resources for the payment of case administration expenses. To the extent interest earned is not needed for case administration expenses, it will be distributed to the holders of Beneficial Interests as part of the final distribution. At April 30, 2005, the UCT held $649,001 in the Case Administration Expense Reserve, including $574,337 of interest earned by the UCT since its inception. The $7,262 increase in the Case Administration Expense Reserve from April 30, 2004 to April 30, 2005 is the net change resulting from the $567,075 of trust expenses disbursed during the fiscal year ended April 30, 2005 plus the $512,133 (which amount is equivalent to the interest earned since the inception of the UCT through October 31, 2004) allocated to the Case Administration Expense Reserve on account of the UCT’s decision effective October 31, 2004 to reallocate such funds from the Distribution Reserve for Allowed and Disputed Claims to the Case Administration Expense Reserve and plus the $62,204 of interest earned on invested funds from November 1, 2004 through April 30, 2005.

A factor in the Trust Administrator’s decision to reallocate an amount equal to interest earned to the Case Administration Expense Reserve was the FOL Liquidation Trust informing the UCT during the quarter ended October 31, 2004 that it did not anticipate a final distribution to the UCT until the second calendar quarter of 2005 or later. As discussed in Note 6 below, the UCT was previously scheduled to terminate on April 30, 2005 and the UCT applied to the Court for an extension of the termination date to enable the holders of Beneficial Interests to receive all amounts to which they are entitled under the Plan, which extension to April 30, 2006 has been granted by the Court. The FOL Liquidation Trust has more recently indicated to the UCT that it anticipates a final distribution to the UCT during the second half of 2005. If the FOL Liquidation Trust makes a final distribution to the UCT within the second calendar half of 2005, the UCT currently anticipates that the original $2,705,000 funding of the Case Administration Expense Reserve, together with interest earned by the UCT since its inception, will be adequate to fund trust expenses through the UCT’s termination. While reserving all of its rights with respect thereto, the UCT thus still anticipates that all or substantially all of the distributions received from the FOL Liquidation Trust will be used for distributions to holders of Beneficial Interests and not for the funding of trust expenses. Accordingly, the amounts expended for trust expenses are not anticipated to significantly impact the distributions to the holders of Allowed Claims in Class 4A due to the separate funding of the UCT’s trust expenses and interest earned by the UCT on its investments.

6. Trust Termination

The UCT Agreement provides that the UCT shall terminate upon the distribution of all assets held in the UCT but not later than three years after the Effective Date; provided, however, if the ~~Trustee~~Trust Administrator determines it to be in the best interest of the ~~Beneficiaries~~ holders of Beneficial Interests, and subject to the approval of the ~~Bankruptcy~~ Court, the term of the UCT may be extended for one or more finite terms. The ~~Trust~~UCT Agreement originally provided that the UCT would terminate not later than five years after the Effective Date (subject to extension with approval of the ~~Bankruptcy~~ Court). In conjunction with commencement of periodic reporting to the Securities and Exchange Commission (“SEC”), the UCT and the UCTAC amended the ~~Trust~~UCT Agreement to provide for the UCT’s termination not later than three years after the Effective Date (subject to extension with approval of the Court). During the quarter ended October 31, 2004, the FOL Liquidation Trust advised the UCT that it did not anticipate a final distribution to the UCT until the second calendar quarter of 2005 or later. While the UCT anticipated that substantially all of its claim resolution work would be completed prior to the three-year anniversary date on April 30, 2005 and indeed that was the situation, the UCT needed to continue its

1115

~~extension~~existence ~~with~~until ~~approval~~it received all of its distributions from the ~~Bankruptcy~~FOL Liquidation Trust. Thus, it was necessary to apply to the Court) for an extension of the UCT’s termination date to beenable ~~consistent~~the ~~with~~holders ~~published~~of ~~advice~~Beneficial ~~from~~Interests to receive all amounts to which they are entitled under the ~~SEC~~Plan. In March, 2005 the UCT applied to ~~other~~the ~~liquidating~~Court for an extension of the ~~trusts~~UCT’s term until April 30, 2006, which the Court approved. The FOL Liquidation Trust has advised the UCT that it anticipates a final distribution to the UCT before the end of 2005. If the UCT receives its final distribution from the FOL Liquidation Trust within the time frames anticipated by the FOL Liquidation Trust, the UCT does not anticipate requesting from the Court a further extension of the UCT’s term.

7. Income Tax Status

The receipt of the uncertificated interest in the UCT constitutes full satisfaction of a ~~Beneficiary~~holder of Beneficial Interest’s claim against ~~FTL~~Fruit of the Loom. Pursuant to the Plan, as of the Effective Date, a ~~Beneficiary~~holder of Beneficial Interests was deemed to have received its allocable share of the assets that were then deemed contributed to the UCT.

Upon the advice of tax counsel, the UCT determined that Grantor Trust Statements ~~are~~were required to be issued after the end of the UCT’s first fiscal year, which iswas April 30, 2003. Accordingly, 2003 Grantor Trust Statements ~~will~~were be issued to ~~Beneficiaries~~holders of Beneficial Interests reporting required tax information, including each grantor’s share of the income, gain, deductions, loss or credits of the ~~Trust~~UCT attributable to the period from the date of the ~~Trust~~UCT’s formation through the end of the UCT’s first fiscal year on April 30, 2003, with the amounts so reported to be reflected on the ~~Beneficiary~~holder of Beneficial Interest’s appropriate 2003 tax return. Similarly, Grantor Trust Statements reporting required tax information have been issued to holders of Beneficial Interests, including each grantor’s share of the income, gain, deductions, loss or credits of the UCT attributable to the UCT’s second fiscal year (which ended April 30, 2004), with the amounts so reported to be reflected on the holder of Beneficial Interest’s appropriate tax return for 2004. Grantor Trust Statements will be issued to holders of Beneficial Interests for each subsequent fiscal year of the UCT ending on April 30th of such year until the termination of the UCT.

All entities that receive distributions under the Plan are responsible for reporting and paying, as applicable, taxes on account of their distributions. Each ~~Beneficiary~~holder of Beneficial Interests is strongly advised to consult its own tax advisor regarding the federal, state, local and foreign tax consequences of holding or disposing of an interest in the UCT and of receiving distributions from the UCT.

8. Disbursements and ~~expenses~~Expenses

The Statement of Operations includes a section titled “Disbursements & Expenses” and the Statement of Cash Flows includes a section titled “Cash Flow from Trust Operations”. Both of these sections have line items titled “Distributions by UCT” and “Trust Expenses”. Set forth below are the descriptions of the types of disbursements and expenses included in each line item:

Distributions

These amounts represent payments made to the holders of Allowed Claims in Class 4A, as described in Note 5. ~~Pursuant~~Distributions have been made to holders of Allowed Claims during the ~~Initial~~year ~~Distribution~~ended ~~Reserve~~April ~~Order~~30, 2005 in the ~~initial~~aggregate ~~distribution~~amount of $15,~~287~~396,~~945~~259. ~~was~~Distributions ~~made~~of ~~on October 30~~$8,984,383 were ~~2002~~made to holders of Allowed Claims ~~who~~during ~~had~~the ~~provided~~year ~~the~~ended ~~UCT~~April ~~with~~30, ~~their~~2004. ~~taxpayer~~Aggregate ~~identification~~distributions ~~numbers.~~since ~~An additional~~the inception of the UCT total $217,~~304~~972,~~252~~840, ~~has~~including ~~been~~$513,031 ~~distributed~~for ~~since~~court ~~that~~authorized ~~time~~lump ~~pursuant~~sum tosettlements ~~the terms~~ of ~~the~~three ~~Trust~~claims, ~~Agreement~~and torepresenting 10.5743% ~~holders~~ of Allowed Claims into ~~Class~~holders 4Awho ~~which~~have ~~became~~provided ~~allowed~~taxpayer ~~subsequent~~identification tonumbers ~~the~~as ~~initial~~required ~~distribution~~by the Plan.

Trust Expenses

These amounts represent payment of expenses of the UCT, including trust administration, professional fees, claims resolution, and other costs. Trust expenses include the fees of the ~~Trustee~~Trust Administrator, which are paid pursuant to the fee arrangement agreed to and approved by the UCTAC upon the appointment of the ~~Trustee~~Trust Administrator in conjunction with confirmation of the Plan and the formation of the UCT.

~~Pursuant~~16 to Section 7.23.5 of the Plan, the UCT received $2,705,000, which is allocated solely for trust expenses and which is returned to the FOL Liquidation Trust to the extent not used for such expenses. At this time, while reserving all of its rights with respect thereto, the UCT believes that no additional funds need be allocated from the Distribution Reserve for Allowed and Disputed Claims as possible funding for trust expenses of case administration. Accordingly, the amounts expended for trust expenses are not anticipated to impact the distributions to the holders of Allowed Claims in Class 4A due to the separate funding of trust expenses.

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

The UCT’s Trust Administrator, after evaluating the effectiveness of the UCT’s disclosure controls and procedures (as defined in Securities 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 UCT’s disclosure controls and procedures were adequate and effective to ensure that material information relating to the UCT would be made known to it by others within the UCT, particularly during the period in which this Annual Report was being prepared.

(b) Changes in Internal Controls

There were no significant changes in the UCT’s internal controls or in other factors that could significantly affect the UCT’s internal controls and procedures subsequent to the Evaluation Date, nor any significant deficiencies or material weaknesses in such internal controls and procedures requiring corrective actions.

ITEM 9B. OTHER INFORMATION.

None.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Information Regarding the Trust Administrators

The UCT has no ~~Directors~~directors or ~~Officers~~officers. The UCT has not adopted a Code of Ethics because it does not have any officers or employees, and because the Trust Administrator is required to exercise its powers in a fiduciary capacity pursuant to the UCT Agreement. Clingman & Hanger Management Associates, LLC is the Trust Administrator of the UCT. The names, titles and ages of the Principals of Clingman & Hanger Management Associates, LLC as of July 1530, ~~2003~~2005 are as follows:

Name	Title	Age	Term
W. Edward Clingman, Jr.	Principal	5052	Until a successor is duly elected and qualified
Teresa S. Hanger	Principal	4244	Until a successor is duly elected and qualified

W. Edward Clingman, Jr.

Ed Clingman is a lawyer, certified public accountant and business executive, with more than 2025 years experience. He is a 1978 graduate of the University of Virginia Law School and also earned his B. S. in Accounting from the University of Virginia.

~~Mr.~~17 Clingman founded Clingman & Hanger Management Associates, LLC (C&H) in 1999 and is a principal of C&H. Among other projects undertaken by C&H, Mr. Clingman has (i) directed the dissolution and wind-down of Venture Stores Inc, in its liquidating Chapter 11 bankruptcy proceeding in the U. S. Bankruptcy Court for the District of Delaware during 1990-2000, (ii) completed administration of the Drug Emporium Liquidating Trust (established in connection with the confirmed Chapter 11 Plan of Drug Emporium in the U. S. Bankruptcy Court for the Western District of Ohio), resolving all general unsecured claims and making final distributions to creditors during 2001-2002, and (iii) is currently serving, through C&H, as exclusive windown and liquidation agent for Homeland Stores in its liquidating Chapter 11 bankruptcy proceeding in the Western District of Oklahoma.

Mr. Clingman founded Clingman & Hanger Management Associates, LLC (C&H) in 1999 and is a principal of C&H. Among other projects undertaken by C&H, Mr. Clingman has (i) directed the dissolution and wind-down of Venture Stores Inc, in its liquidating Chapter 11 bankruptcy proceeding in the U. S. Bankruptcy Court for the District of Delaware during 1990-2000, (ii) completed administration of the Drug Emporium Liquidating Trust (established in connection with the confirmed Chapter 11 Plan of Drug Emporium in the U. S. Bankruptcy Court for the Western District of Ohio), resolving all general unsecured claims and making final distributions to creditors during 2001-2002, (iii) completed the liquidation of Homeland Stores, through C&H, as exclusive wind-down and liquidation agent in its liquidating Chapter 11 bankruptcy proceeding in the Western District of Oklahoma; and (iv) is currently serving, through C&H, as the Estate Manager (i.e., liquidating trustee) for House2Home, Inc. in its liquidating Chapter 11 bankruptcy proceeding in the Central District of California.

Prior to forming Clingman & Hanger, Mr. Clingman was with Best Products, Co. Inc., which he joined in March 1993. In January 1997, he became President and CEO of Best in order to head up Best’s liquidation and related wind-down. Prior to that, he was a senior officer of Best with increasing legal and business responsibilities, including bankruptcy management, legal, insurance, risk management, real estate, facilities, head of a special team creating and implementing alternative business concepts for Best and (briefly) visual merchandising.

Mr. Clingman was previously a partner in the law firm of McGuire, Woods, Battle & Boothe (now McGuire Woods).

Mr. Clingman was a member of the Board of Directors and Chairman of the Audit Committee of Bradlees, Inc., from its emergence from bankruptcy in February, 1999 until confirmation of its plan of liquidation in its second bankruptcy in December, 2001.

Teresa S. Hanger

Teresa Hanger is an attorney and business executive with extensive experience in bankruptcy administration. She received her J.D. from the College of William & Mary, Marshall Wythe School of Law in 1987 where she served on the Editorial Board of the Law Review and graduated with the Order of the Coif distinction. She received a B.A. magna cum laude, from Roanoke College in 1982.

As a Principal of C&H, Ms. Hanger has materially participated in (i) the dissolution and wind-down of Venture Stores Inc, in its liquidating Chapter 11 bankruptcy proceeding in the U. S. Bankruptcy Court for the District of Delaware during 1990-2000, (ii) the administration of the Drug Emporium Liquidating Trust (established in connection with the confirmed Chapter 11 Plan of Drug Emporium in the U. S. Bankruptcy Court for the Western District of Ohio), resolving all general unsecured claims and making final distributions to creditors during 2001-2002, and (iii) isthe ~~currently~~liquidation ~~working~~of Homeland Stores through C&H, as exclusive ~~windown~~wind-down and liquidation agent in its liquidating Chapter 11 bankruptcy proceeding in the Western District of Oklahoma; and (iv) is currently serving, through C&H, as the Estate Manager (i.e.., liquidating trustee) for ~~Homeland~~House2Home, ~~Stores~~Inc. in its liquidating Chapter 11 bankruptcy proceeding in the ~~Western~~Central District of ~~Oklahoma~~California.

Prior to forming Clingman & Hanger Management Associates, LLC, in 1999 with Ed Clingman, she held several positions with Best Products Co. Inc. until its liquidation. She came to Best in 1991 during Best’s first bankruptcy and was involved in directing bankruptcy claims management, as well as supporting other operational business activities. Along with her legal responsibilities, she also served as Director of Risk Management, managing the company’s insurance programs. When Best liquidated, she was selected as a key part of the management team for Best’s wind-down in 1997 and promoted to Vice President – Legal & Administration.

Before moving to Best Products, she practiced law for 5 years at the Richmond, Virginia law firm of Little Parsley & Cluverius P.C., focusing on all facets of general business law.

Section 16(a) Beneficial Ownership Reporting Compliance

Not applicable.

ITEM 11. EXECUTIVE COMPENSATION

The UCT has no employees; however, Clingman & Hanger Management Associates, LLC serves as Trust Administrator pursuant to the terms of the UCT Agreement. The Trust Administrator’s compensation is a combination of monthly fees and performance payments. Eighty percent (80%) of the monthly fees are payable each month, with twenty percent (20%) of such fees retained until the final distribution to creditors. The monthly fees began on the month after the Effective Date and are as follows: $60,000 per month for the first three months, $40,000 for months four through six, $30,000 per month for months seven through nine, and $22,000 per month thereafter until conclusion of the Trust Administrator’s work. These monthly fees are substantially less than would be charged by the Trust Administrator on an hourly basis or monthly fee only basis and the Trust Administrator is instead entitled to a distribution/recovery bonus based upon its performance in administering the case. The distribution/recovery bonus will be established between the UCTAC and the Trust Administrator to provide a reasonable aggregate compensation package to the Trust Administrator based upon performance.

In addition, the Trust Administrator is reimbursed for actual, out-of-pocket expenses incurred by the Trust Administrator.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The UCT does not have any securities that vote for the election of the Trust Administrator 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% holders of voting securities. The Trust Administrator is not a beneficial owner of any ~~Beneficial~~ Beneficial Interests. The Trust Administrator has no knowledge of any arrangements which may result in a change of control of the UCT.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

All operating expenses incurred directly by the UCT are disbursed by the Trust Administrator on behalf of the UCT. The Trust Administrator’s role, among other things, is to complete the liquidation of the assets and to satisfy or discharge the liabilities of the UCT. The Trust Administrator is compensated for such services as described above under Executive Compensation.

ITEM 14. ~~CONTROLS~~PRINCIPAL ACCOUNTANT FEES AND ~~PROCEDURES~~SERVICES.

~~(a) Evaluation~~Fees Offor ~~Disclosure~~services ~~Controls~~provided ~~And~~by ~~Procedures~~Barry Strickland & Company for the past two completed fiscal years ended April 30 were as follows:

The UCT’s Trust Administrator, after evaluating the effectiveness of the UCT’s disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15-d-14(c)) as of a date within 90 days of filing date of the annual report (the “Evaluation Date”), have concluded that as of the Evaluation Date, the UCT’s disclosure controls and procedures were adequate and effective to ensure that material information relating to the UCT would be made known to them by others within the UCT, particularly during the period in which this annual report was being prepared.


	2005		2004
Audit Fees (1)	$	0	$	0
Audit-Related Fees	$	0	$	0
Tax Fees (2)	$	9,576	$	10,911
All Other Fees	$	0	$	0
Total	$	9,576	$	10,911

(b1) ~~Changes~~The inUCT’s ~~Internal~~financial ~~Controls~~statements are not audited.

~~There~~(2) ~~were~~Tax nofees ~~significant~~include ~~changes~~fees inincurred ~~the~~to ~~UCT’s~~compile ~~internal~~and ~~controls~~distribute ortax inreporting ~~other~~information ~~factors~~to ~~that~~holders ~~could~~of ~~significantly affect~~ the UCT’s ~~internal~~units ~~controls~~of ~~and~~Beneficial ~~procedures subsequent to the Evaluation Date, nor any significant deficiencies or material weaknesses in such internal controls and procedures requiring corrective actions~~Interest.

Pre-Approval Policies and Procedures

On an annual basis, the Trust Administrator reviews and approves all services expected to be performed by Barry Strickland & Company in the ensuing one-year period.

PART IV

ITEM 15. EXHIBITS, AND FINANCIAL STATEMENT SCHEDULES~~, AND REPORTS ON FORM 8-K~~.

(a) 1. Financial Statements.

The financial statements are filed as part of this ~~report~~Annual Report under Item 8 “Financial Statements and Supplementary Data”.

2. Financial Statement Schedules.

All financial statement schedules have been omitted here because they are not applicable, not required, or the information is shown in the Financial Statements or Notes thereto.

(b) ~~Reports on Form 8-K~~Exhibits.

None.

The following is a list of exhibits filed as part of this Annual Report on Form 10-K. The UCT is incorporating by reference to previous SEC filings each exhibit that contains a footnote. For exhibits incorporated by reference, the location of the exhibit in the previous filing is indicated in parentheses.

Exhibit Number		Description
ExhibitNumber		Description
2.1		Third Amended Joint Plan of Reorganization of Fruit of the Loom under Chapter 11 of the Bankruptcy Code is incorporated by reference to the Annual Report on Form 10-K of Fruit of the
2.1*		Third Amended Joint Plan of Reorganization of Fruit of the Loom under Chapter 11 of the Bankruptcy Code is incorporated by referrence to the Annual Report on Form 10-K of Fruit of the Loom filed with the Commission on April 15, 2002 (Exhibit 10.(y))
2.2*		Asset Purchase Agreement dated as of November 1, 2001 is incorporated by reference to the Current Report on Form 8-K of Fruit fo the Loom filed with the Commission on November 9, 2001 (Exhibit 2.1)
4.1*		Amended and Restated Unsecured Creditors Trust Agreement is incorporated by reference to the Annual Report on form 10-K of Fruit of the Loom Unsecured Creditors Trust filed with the Commission on July 31, 2003 (Exhibit 4.1)
10.1*		Amendment No. 1 to the Asset Purchase Agreement is incorporatetd by reference to the Current on Form 8-K of Fruit of the Loom filed with the Commission on December 14, 2001 (Exhibit 2.1)
10.2*		Amendment No. 2 to the Asset Purchase Agreement is incorporatetd by reference to the Current on Form 8-K of Fruit of the Loom filed with the Commission on December 14, 2001 (Exhibit 2.2)
10.3*		Amendment No. 3 to the Asset Purchase Agreement is incorporatetd by reference to the Current on Form 8-K of Fruit of the Loom filed with the Commission on April 15, 2002 (Exhibit 10.(x))
31.1		Certification pursuant to Rule 13a-15(e) and 15d-15(e), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1		Certificate pursuant to Section 906 of the Sarbanes – Oxley Act of 2002
99.1*		Confirmation Order confirming the Third Amended Reorganization Plan is incorporated by reference to the Current Report on Form 8-K of Fruit of the Loom filed with the Commission on May 2, 2002 (Exhibit 99.1)

15* Previously filed.

		Loom filed with the Commission on April 15, 2002 (Exhibit 10.(y))
2.2		Asset Purchase Agreement dated as of November 1, 2001 is incorporated by reference to the Current Report on Form 8-K of Fruit of the Loom filed with the Commission on November 9, 2001 (Exhibit 2.1)
4.1		Amended and Restated Unsecured Creditors Trust Agreement
10.1		Amendment No. 1 to the Asset Purchase Agreement is incorporated by reference to the Current Report on Form 8-K of Fruit of the Loom filed with the Commission on December 14, 2001 (Exhibit 2.1)
10.2		Amendment No. 2 to the Asset Purchase Agreement is incorporated by reference to the Current Report on Form 8-K of Fruit of the Loom filed with the Commission on December 14, 2001 (Exhibit 2.2)
10.3		Amendment No. 3 to to the Asset Purchase Agreement is incorporated by reference to the Annual Report on Form 10-K of Fruit of the Loom filed with the Commission on April 15, 2002 (Exhibit 10.(x)).
31.1		Certification pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1		Certificate pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
99.1		Confirmation Order confirming the Third Amended Reorganization Plan is incorporated by reference to the Current Report on Form 8-K of Fruit of the Loom filed with the Commission on May 2, 2002 (Exhibit 99.1)

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, we have duly caused this report to be signed on our behalf by the undersigned, thereunto duly authorized.

THE FRUIT OF THE LOOM UNSECURED CREDITORS TRUST. By: ~~CLINGMAN~~Clingman & ~~HANGER~~Hanger ~~MANAGEMENT~~Management ~~ASSOCIATES~~Associates, LLC as Trust Administrator By: /s/ W. ~~EDWARD~~Edward ~~CLINGMAN~~Clingman, JRJr. W. Edward Clingman, Jr. Principal

Date: July 3129, ~~2003~~2005

Exhibit Index

4.1		Amended and Restated Unsecured Creditors Trust Agreement
31.1		Certification pursuant to Rule 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1		Certificate pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

FundingTable fromof FOL Liquidation Trust nd Investment Income Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Filing Compare · FRUIT OF THE LOOM UNSECURED CREDITORS TRUST