Exhibit 99.3

UNITED STATES BANKRUPTCY COURT
FOR THE DISTRICT OF DELAWARE

In re: Sea Containers Ltd., et al	Case No.	06-11156 (KJC)
	Reporting Period:	June 1, 2007 - June 30, 2007

MONTHLY OPERATING REPORT
File with Court and submit copy to United States Trustee within 20 days after end of month**

Submit copy of report to any official committee appointed in the case.

REQUIRED DOCUMENTS	Form No.	Document Attached	Explanation Attached
Schedule of Cash Receipts and Disbursements	MOR-1	X
Bank Reconciliation (or copies of debtor’s bank reconciliations)	MOR-1 (CON’T)
Copies of bank statements
Cash disbursements journals
Statement of Operations	MOR-2	X
Balance Sheet	MOR-3	X
Status of Postpetition Taxes	MOR-4
Copies of IRS Form 6123 or payment receipt
Copies of tax returns filed during reporting period
Summary of Unpaid Postpetition Debts	MOR-4	X
Listing of aged accounts payable
Accounts Receivable Reconciliation and Aging	MOR-5	X
Debtor Questionnaire	MOR-5	X

I declare under penalty of perjury (28 U.S.C. Section 1746) that this report and the attached documents are true and correct to the best of my knowledge and belief.



Signature of Debtor		Date



Signature of Joint Debtor		Date



Signature of Authorized Individual*		Date 31/7/2007
(on behalf of Sea Contianers Ltd)


/s/ Laura Barlow		Title of Authorized Individual
Printed Name of Authorized Individual		Chief Financial Officer
Laura Barlow


Signature of Authorized Individual*		Date 31/7/2007
(on behalf of Sea Container Services Limited)



/s/ Laura Barlow		Title of Authorized Individual
Printed Name of Authorized Individual		Chief Financial Officer
Laura Barlow

*Authorized individual must be an officer, director or shareholder if debtor is a corporation; a partner if debtor is a partnership; a manager or member if debtor is a limited liability company.

**As agreed with the US Trustee office, MORs will be filed the 30th after each Month FORM MOR

(9/99)

SEA CONTAINERS LTD., et al.
INDEX TO MONTHLY OPERATING REPORT

Description				Pages

General Notes to Monthly Operating Report				1-2

Schedule of Cash Receipts and Disbursements for Sea Containers Ltd. listing bank account details with month end period balances				3-4

Schedule of Cash Receipts and Disbursements for Sea Containers Services Ltd. listing bank account details with month end period balances				5

Bank Reconciliation Attestation				6

Balance Sheet and Statement of Operations for Sea Containers Ltd.				7-11

Balance Sheet and Statement of Operations for Sea Containers Services Ltd				12-15

Balance Sheet for Sea Containers Caribbean Inc.				16-17

Schedule of Intercompany Activity for Sea Containers Ltd.				18-19

Schedule of Intercompany Activity for Sea Containers Services Ltd.				20

Tax Attestation				21

Statement Regarding Insurance Policies				21

Schedule of Accounts Receivable and Aging for Sea Containers Ltd				22

Schedule of Accounts Receivable and Aging for Sea Containers Services Ltd				23

Schedule of Post-Petition Aged Creditors for Sea Containers Ltd				24

Schedule of Post-Petition Aged Creditors for Sea Containers Services Ltd				25

Debtors Questionnaire				26

SEA CONTAINERS LTD., et al

MONTHLY OPERATING REPORT, JUNE 2007

NOTES TO MONTHLY OPERATING REPORT

General

For financial reporting purposes, Sea Containers Ltd. prepares consolidated financial statements relating to Sea Containers Ltd. and its affiliates and subsidiaries (the “Sea Containers Group”) that are filed with the Securities and Exchange Commission (the “SEC”). Unlike the consolidated financial statements, the financial statements in this report reflect only the assets and liabilities of each individual Debtor (as defined below).

The information furnished in this report includes primarily normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial information. In particular, management wishes to highlight note three on page seven and note two on page ten. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted.

The financial statements in this report represent the company’s internal accounting, on an unaudited and uncertified basis. As of July 31, 2007, Sea Containers Ltd. has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006 and September 31, 2006. The certification and audit process may result in adjustments to the stated assets and liabilities.

Chapter 11 Reorganization Proceedings

On October 15, 2006 (the “Petition Date”), Sea Containers Ltd. (“SCL”), Sea Containers Services Ltd. (“Services”) and Sea Containers Caribbean Inc. (“SCCI”) (each a “Debtor” and collectively, the “Debtors”) each filed a voluntary petition for relief under chapter 11 of the United States Bankruptcy Code (the “Bankruptcy Code”) in the United States Bankruptcy Court for the District of Delaware (the “Bankruptcy Court”). The cases were consolidated for the purpose of joint administration. The Debtors are operating their businesses as debtors-in-possession (“DIP”) pursuant to the Bankruptcy Code. An official committee of unsecured creditors has been appointed for SCL (the “SCL Committee”) and an official committee of unsecured creditors has been appointed for Services (the “Services Committee”).

Pursuant to the provisions of the Bankruptcy Code, all actions to collect upon any of the Debtors’ liabilities as of the Petition Date or to enforce pre-petition contractual obligations are automatically stayed. Absent approval from the Bankruptcy Court, the Debtors are prohibited from paying pre-petition obligations. In addition, as a consequence of the chapter 11 filing, pending litigation against the Debtors is generally stayed, and no party may take any action to collect pre-petition claims except pursuant to an order of the Bankruptcy Court. However, the Debtors have requested that the Bankruptcy Court approve certain pre-petition liabilities, such as employee wages and benefits and certain other pre-petition obligations. While the Debtors are

subject to chapter 11, all transactions of the Debtors outside the ordinary course of business will require the prior approval of the Bankruptcy Court.

At the Initial Debtors Interview with the United States Trustee on November 21, 2006, it was agreed that the Debtors’ Monthly Operating Report should consist of the following:

· Consolidating Schedule of Cash Receipts and Disbursements by Debtor.

· List of all bank accounts detailing the bank, account description, account number, and month end book balance. Attestation that all bank reconciliations have been performed.

· Balance Sheets for Each Debtor.

· Schedules of the intercompany activity.

· Income Statements for each Debtor.(1)

· Schedule of Post-Petition fiduciary taxes — Provide Attestation that all taxes are current.

· Schedule of Unpaid Post-Petition Debts.

· Schedule of Accounts Receivable and Aging.

· Debtor Questionnaire.

(1) No income statement has been prepared for Sea Containers Caribbean Inc. since it has not traded in the last 12 months.

In Re: Sea Containers Limited

Cash No:

06-1156 (KJC)

Reporting Dates: June 1 - June 30, 2007

Schedule of Cash Receipts and Disbursements

				Commerce									Bank of		Bank of	Bank of	Bank of
	JP Morgan		JP Morgan	Bank		JP Morgan		JP Morgan		JP Morgan	NatWEst	Barclays	America		America	Scotland	Scotland
	A/C 704		A/C 702	A/C 353		A/C 501		A/C NY705		A/C 382	A/C 886	A/C399	A/C 015		A/C 023	A/C USD01	A/C 242
Cash beginning of month	53,264		3,731	23,244,984		148,958		17,299		6,047	0	25	294,628		206,398	1,500	1,236

Receipts
Cash Sales
Accounts Receivable
Chassis Rental
Sale of ships
Foreign Exchange Revaluation	(24,089	)				(361	)						25,126		7,075
Interest Income	644			85,001		371							84			12	43
Sweep from SCS													(248,700	)
Intra company sweep	56,215		1,625,251	(2,200,144	)	(385,468	)	(390,000	)				726,530		547,472
Income received from Ge Seaco
Container Rental			40,472			251,921		399,834
Total Receipts	32,770		1,665,723	(2,115,143	)	(133,537	)	9,834		0	0	0	503,040		554,547	12	43

Disbursements
Net Payroll
Loan interest
Sales Use & Other Taxes
Inventory Purchases
Secured/Rental/Leases
Insurance
S, G & A costs	645		1,188,052	1,460,481		131							38		405,535
Selling
Other (Attach List)
Contra
Sweep to SCS
Transfers (To DIP Accts)
Intra company sweep
Professional Fees
U.S. Trustee Quarterly Fees
SC Treasury funding			450,000
Court Costs
Total Disbursements	645		1,638,052	1,460,481		131		0		0	0	0	38		405,535	0	0

Net Cash Flow (Receipts Less Disbursements)	32,125		27,671	(3,575,624	)	(133,668	)	9,834		0	0	0	503,002		149,012	12	43

Cash End of Month	85,389		31,402	19,669,360		15,290		27,133		6,047	0	25	797,630		355,410	1,512	1,279

In Re: Sea Containers Limited

Cash No:

06-1156 (KJC)

Reporting Dates: June 1 - June 30, 2007

Schedule of Cash Receipts and Disbursements Continued

	Bank of	Societe	Societe	Commerce		JPMC		Bank of	Bank of		Barclays
	Scotland	Generale	Generale	Bank		SCL Deposit	HSBC	Bermuda	Bermuda		Bank	Current Month
	A/C 001	A/C N/A	A/C 032	A/C 282		A./C 706	A/C 298.2	A/C 16501	A/C 16001		A/C INS & TEE	Actual
Cash beginning of month	0	205,734	2,880	(71	)	32,038	156,050	3,967	2,512		490,000	24,871,180

Receipts												0
Cash Sales												0
Accounts Receivable												0
Chassis Rental												0
Sale of ships
Foreign Exchange Revaluation			42								12,500	20,293
Interest Income		1,498	10									87,663
Sweep from SCS												(248,700	)
Intra company sweep		20,000		144								0
Income received from Ge Seaco												0
Container Rental												692,227
Total Receipts	0	21,498	52	144		0	0	0	0		12,500	551,483

Disbursements
Net Payroll												0
Loan interest												0
Sales Use & Other Taxes												0
Inventory Purchases												0
Secured/Rental/Leases												0
Insurance												0
S, G & A costs				73					171			3,055,126
Selling												0
Other (Attach List)												0
Contra												0
Sweep to SCS												0
Transfers (To DIP Accts)												0
Intra company sweep												0
Professional Fees												0
U.S. Trustee Quarterly Fees												0
SC Treasury funding												450,000
Court Costs												0
Total Disbursements	0	0	0	73		0	0	0	171		0	3,505,126

Net Cash Flow (Receipts Less Disbursements)	0	21,498	52	71		0	0	0	(171	)	12,500	(2,953,643	)

Cash End of Month	0	227,232	2,932	0		32,038	156,050	3,967	2,341		502,500	21,917,537

	The Following Section Must Be Completed

Disbursements For Calculating U.S. Trustee Quarterly Fees (From Current Month Actual Column)
Total Disbursements		3,505,126
Less: Transfers to Debtor In Possession Accounts		0
Less: Disbursements made by Sea Containers Ltd on behalf of Sea Containers Services Ltd		(10,346	)
Plus: Estate Disbursements Made By Outside Sources (i.e. From Escrow Accounts)		0
Total Disbursements For Calculating U.S. Trustee Quarterly Fees		3,494,780

In Re: Sea Containers Services	Cash No:	06-11156 (KJC)
	Reporting Dates:	June 1 to June 30, 2007
	Schedule of Cash Receipts and Disbursements in $USD
£ > $ $2.01	(Conversion rate: £ = $2.01)

	NatWest PLC	Barclays Bank	Bank of America		Bank of Scotland	Commerce Bank		Current Month
	A/C # 420	A/C 724	A/C 013		A/C 234	A/C 131		Actual
Cash beginning of month	0	0	(34,746	)	3,763	50,000	0	19,017

Receipts
Foreign exchange			6,260		72			6,331
Accounts Receivable								0
Interest receivable								0
Depoit repaid								0
Funding From SCL			248,700					248,700
Other (attach list)								0
Tax refund								0
Total Receipts	0	0	254,960		72	0	0	255,031

Disbursements
Net Payroll			989,398					989,398
Payroll Taxes								0
Rates			143,924					143,924
Inventory Purchases								0
Secured/Rental/Leases								0
Pension			(5,797	)				(5,797	)
Administrative			(828,088	)				(828,088	)
Selling								0
Rent								0
Other (Attach List)								0
Owner Draw *								0
Transfers (To DIP Accts)								0
Sweep to SCL								0
Professional Fees								0
U.S. Trustee Quarterly Fees								0
Court Costs								0
Total Disbursements	0	0	299,438		0	0	0	299,438

Net Cash Flow (Receipts Less Disbursements)	0	0	(44,478	)	72	0	0	(44,406	)

Cash End of Month	0	0	(79,224	)	3,835	50,000	0	(25,389	)

The Following Section Must Be Completed

Disbursements For Calculating U.S. Trustee Quarterly Fees (From Current Month Actual Column)
Total Disbursements		299,438
Less: Transfers To Debtor In Possession Accounts		0
Add: Disbursements made by Sea Containers Ltd on behalf of Sea Containers Services Ltd		10,346
Total Disbursements For Calculating U.S. Trustee Quarterly Fees		309,784

Reconciliation books to ledger	USD $0
Cash in bank at the end of the month	(25,389.00	)
Petty Cash	7,302.00
Foreign Translation adjustment on Commerce Bank $50,000	(1.00	)
Balance per Sea Containers Services Financials 30 June 2007	(18,088.00	)

BANK RECONCILIATIONS

The Debtors confirm and attest that all bank reconciliations have been performed for Sea Containers Ltd. and Sea Containers Services Ltd.

Bank reconciliations are not applicable to Sea Containers Caribbean Inc. because it does not have any bank accounts.

SEA CONTAINERS LTD
BALANCE SHEET

		Unaudited		Unaudited
		June 30,		October 15,
	Note	2007		2006

Assets
Current assets
Cash and cash equivalents		$	21,917,537	$	50,100,986
Trade receivables - less allowances for doubtful accounts of $1.516 million		—		1,955,441
Due from related parties	(4)	7,887,164		13,481,857
Prepaid expenses and other current assets		1,816,838		1,718,439
Total current assets		31,621,539		67,256,723

Fixed assets, net	(5)	—		—

Long-term equipment sales receivable, net	(5)	—		—
Investment in group companies	(2)	—		—
Intercompany receivables	(3)	—		—
Investment in equity ownership interests	(6)	221,500,710		197,742,498
Other assets	(7)	2,851,462		3,424,161
Total assets	(1)	$	255,973,711	$	268,423,382

(1) Sea Containers Ltd does not produce Company only accounts. This statement of assets represents Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process at December 31, 2006 year end may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007 and May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(2) As the parent Company for the Sea Containers Group, Sea Containers Ltd has an amount of $323,377,414 recorded in its books as an investment in subsidiary companies. Sea Containers Ltd is presently undergoing an exercise to ascertain the value contained within its subsidiaries that will become available to Sea Containers Ltd. Management’s current view is that this investment is significantly impaired; therefore, whilst this exercise is underway, Sea Containers Ltd feels it appropriate to make full provision against the investment in subsidiaries.

(3) The Sea Containers Group has a highly complex intercompany matrix that involves a large number of amounts receivable and payable. These are held as gross figures within the individual company accounting records but are netted off for the purposes of external presentation. Sea Containers Ltd is in the process of evaluating all intercompany receivables and payables as part of its exercise to ascertain value held in subsidiary companies. Sea Containers Ltd has a net intercompany receivable from its direct and indirect subsidiaries of $651,780,595. This represents a gross intercompany receivable of $1,864,208,611 and a gross intercompany payable of $1,212,428,016. Full provision has been made against this net amount whilst the exercise to ascertain value is underway. It is possible that individual subsidiaries may have a claim against Sea Containers Ltd and the netting off exercise in Sea Containers Ltd’s accounts is not prejudicial to any such claim that a subsidiary may have.

Since January 2007 Sea Containers Ltd has included adjustments to its inter company balances that arose as a result of UK statutory reporting requirements. This resulted in changes to certain inter company balances previously stated on the detailed inter company schedule. These changes did not impact on the Sea Containers Ltd balance sheet, due the company’s policy to fully provide against its net inter company balances and therefore Sea Containers Ltd has not restated its previously filed monthly operating reports.

(4) The amounts due from related parties largely consist of amounts due from GE SeaCo. These represent the anticipated recovery from GE SeaCo on completion of an expected set-off agreement. The recoverability of this amount may be affected by the asserted claim discussed in note 6.

(5) Fixed assets and long-term equipment sales receivable relate to containers. On October 3, 2006, SCL transferred the majority of these containers to a Special Purpose Company wholly owned by SCL to enable refinancing of the container fleet. These containers were transferred at Net Book Value. On October 12, 2006, the remaining assets were sold to a third party.

(6) This balance consists of the carrying value of SCL’s investment in GE SeaCo and reflects GE SeaCo’s year end financial statement for the year ended December 31, 2006, reported results for Q1 2007 (as to which certain adjustments have been made, as described below) and forecast results for Quarter 2, 2007.

GE SeaCo has recently asserted claims against Sea Containers SPC Ltd and SCL in the amount of approximately $18m. The asserted claim is in relation to the Equipment Management Agreement (“EMA”) under which GE SeaCo manages certain of the company’s containers, subject to the EMA. The validity and accuracy of the claim has yet to be assessed. GE SeaCo has withheld and has indicated it will continue to withhold monies that would otherwise have been payable to Sea Containers SPC Ltd. under the EMA until it has retained the full amount that is claimed to be due to GE SeaCo. GE SeaCo has also reserved its rights to claim directly against SCL. SCL has not accepted the claim because it requires extensive investigation before the merits, if any, can be determined. The Q1 2007 results, as reported by GE SeaCo have, therefore, been adjusted to exclude the financial impact of the claim before inclusion in financial statements. Had the claim been accepted, SCL’s share of the GE SeaCo adjusted revenue would have increased by $6,718,000, and SCL would have reported an increase in its investment in GE SeaCo by the same amount. Additionally, for reasons set out above, Sea Containers Ltd has not recorded a liability to GE SeaCo in respect of this claim.

(7) $2,851,462 of the Other Assets balance represent the unamortized part of capitalised finance costs in relation to certain of Sea Containers Ltd’s senior loan notes that were outstanding at June 30, 2007. The loan notes will be amortised up to maturity (between March 2008 and June 2012) at a monthly rate of some $75,000. If the loan notes, which are disclosed as being due in less than one year, are repaid then the balance of the unamortized capitalised finance costs will be expensed to the Statement of Operations.

		Unaudited			Unaudited
		June 30,			October 15,
	Note	2007			2006

Liabilities and shareholders’ equity
Current liabilities
Accounts payable		$	1,811,626		$	3,372,476
Accrued expenses		51,316,736			22,843,429
Current portion of long-term debt	(11)	25,855,028			25,926,107
Current portion of senior notes		385,266,750			384,938,936
Total current liabilities		464,250,140			437,080,948

Total shareholders’ equity	(10)	(208,276,429		)	(168,657,566		)
Total liabilities and shareholders’ equity	(8), (9), (12)	$	255,973,711		$	268,423,382

(8) Sea Containers Ltd does not produce Company only accounts. This statement of assets represents Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process at December 31, 2006 year end may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007 and May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(9) The Determinations Panel of the United Kingdom government Pensions Regulator (which regulates employment-based pension plans in the UK and aims to protect the benefits of members of UK pension plans) has published notices of its decision that a Financial Support Direction (FSD) will be issued against Sea Containers Ltd. under Section 43 of the Pensions Act 2004 in respect of the Sea Containers 1983 Pension Scheme (the “1983 Scheme”) and the Sea Containers 1990 Pension Scheme (the “1990 Scheme”) (together the “Schemes”). The hearing before the Determination Panel took place on 12 and 13 June 2007 to consider the warning notices issued by the Regulator in October 2006 and April 2007 in respect of the two Pension Schemes.

On July 24, 2007, Sea Containers Ltd announced that it had lodged an appeal in respect of the Determination Notices issued by the Determinations Panel of the Pension Regulator on June 15, 2007. The appeal contests the Panel’s decision that FSDs should be issued against Sea Containers Ltd under section 43 of the Pensions Act 2004 in respect of the two Pension Schemes. It has always been Sea Containers Ltd’s expectation that any restructuring plan of reorganization proposed under the Chapter 11 bankruptcy protection process would be subject to the Pensions Regulator’s Clearance procedure.

The Schemes are multi-employer defined benefit pension plans of Sea Containers Services Ltd., a UK indirect subsidiary of Sea Containers Ltd. If FSDs are issued against Sea Containers Ltd, it may be liable to make a financial contribution to one or both of the Schemes, most likely in the form of a stipulated unsecured claim against Sea Containers Ltd, which will rank pari passu with other unsecured creditors. This direct unsecured claim may exceed any claim which could have been brought by Sea Containers Services Ltd under the terms of a support agreement between Sea Containers Ltd and Sea Containers Services Ltd. entered into in 1989 under which the UK subsidiary provides administrative services to the Sea Containers Group and other subsidiaries and is indemnified by Sea Containers Ltd for the cost of those services.

The Trustees of the Schemes or their actuary have advised Sea Containers Ltd that their current estimates of the cost of winding up the Schemes, including the cost of purchasing annuities to pay projected benefit obligations to Scheme participants, would be approximately £107 million ($201 million) for the 1983 Scheme (after giving effect to the withdrawal of a GE SeaCo SRL subsidiary from the 1983 Scheme) and approximately £27 million ($51 million) for the 1990 Scheme. These values are subject to revision and because the Schemes are multi-employer plans, the liabilities under them are shared among the participating companies. The FSD notices published only cover the pension liabilities related to the employer Sea Containers Services Limited of £73.7 million ($147 million) for the 1983 Scheme and £17.6 million ($35 million) for the 1990 Scheme.

On July 9, 2007 the Pensions Regulator notified the Company that it was considering commencing further financial support proceedings against Sea Containers Ltd, with regards to other participating employers in the 1983 Scheme and 1990 Scheme. It is the Company’s intention that such proceedings, if they are brought, will be defended.

Prior to the Claims Bar Date, the Trustees of the Schemes filed claims on behalf of the 1983 Scheme and the 1990 scheme. These are higher than the amounts previously notified to the Company and described above, and the Company is analysing these claims as part of the ongoing Claims Review Process.

(10) Shareholders’ Equity is calculated after all adjustments that have been noted in notes (1) to (10) above. In particular, the treatment of investments in group companies and net intercompany receivables as discussed in notes (3) and (4) have a material effect on Shareholders’ Equity. Any adjustment to this policy which may arise on completion of the exercise to ascertain value held in subsidiary companies and the associated evaluation of intercompany receivables and payables may have a material impact on Shareholders’ Equity as stated.

(11) The Current portion of long term debt consists of loans from Trilogy Portfolio LLC, for a ship acquisition and Silverpoint, who made certain payments on behalf of Sea Containers Ltd to shareholders of another company.

On July 24, 2007 Sea Containers Ltd closed its Debtor in Possession (“DIP”) loan facility of $145 million, having obtained Court approval on June 26. The Company entered into the facility to repay existing indebtedness of its subsidiary, Sea Containers SPC Ltd (“SPC”), thereby avoiding a foreclosure by the lenders to SPC and preserving value in its container fleet and control over these assets. The DIP facility also provides a $25 million revolving credit facility for working capital purposes for the duration of the Chapter 11 case.

(12) As a result of the Claims Bar Date on July 16, 2007, numerous parties including GE and GE SeaCo have filed proofs of claims in the bankruptcy cases. The Debtors currently are in the process of evaluating these proofs of claim and the claims asserted therein, including GE SeaCo’s EMA-related claim discussed above. The MOR does not reflect any analysis of, nor does it incorporate, such proofs of claim or the claims asserted therein.

SEA CONTAINERS LTD

STATEMENT OF OPERATIONS

			Unaudited			Unaudited
			One Month Ended			For the period Oct 16
		Note	June 30, 2007			to June 30, 2007
Revenue	(14)		$	2,844,000		$	24,159,663

Costs and expenses:
Operating income			27,199			1,181,871
Selling, general and administrative expenses			(2,770,759		)	(35,051,462		)
Professional fees	(16)		(427,740		)	(11,707,945		)
Charges to provide against intercompany accounts	(15)		2,584,215			18,371,403
Depreciation & amortization			—			(58,677		)
Total costs and expenses			(587,085		)	(27,264,810		)
Gain or (Loss) on sale of assets			30,000			227,920

Operating income / (loss)			2,286,915			(2,877,227		)

Other income (expense)
Interest income			82,868			1,696,628
Foreign exchange gains or (losses)			16,942			(306,361		)
Interest expense, net of capitalized interest			(3,135,944		)	(29,459,212		)

Income before taxes			(749,219		)	(30,946,172		)

Income tax expense			(100,000		)	(851,614		)

Net loss	(13)		$	(849,219	)	$	(31,797,786	)

(13) Sea Containers Ltd does not produce Company only accounts. This statement of assets represents Sea Containers Group’s internal accounting, on an unaud ited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process at December 31, 2006 year end may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007 and May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(14) Revenue includes $2,216,000 in respect of Sea Containers Ltd’s equity interest in GE SeaCo.

(15) Sea Containers Ltd’s policy prior to the bankruptcy filing date was to make provisions for the net receivable due from Sea Containers Ltd Group’s subsidiary companies. The change in the month above, relates to decreases in the net receivable balance due from group companies in the month, which have been impaired in accordance with note 3.

(16) As at June 30, 2007 professional fees totalling $11,707,945 have been expensed. Such costs are not included until they have been approved by the Court. The allocation of professional fees between Sea Containers Ltd and Sea Containers Services Limited is under review.

SEA CONTAINERS SERVICES

BALANCE SHEET

			Unaudited			Unaudited
			June 30,			October 15,
		Note	2007			2006

Assets
Current assets
Cash and cash equivalents			$	(18,088	)	$	274,533
Trade receivables			23,332			419,162
Due from related parties (GE SeaCo)			5,288,953			4,805,049
Prepaid expenses and other current assets	(3)		5,860,975			14,242,003
Total current assets			11,155,172			19,740,747

Fixed assets, net			2,591,250			3,410,461

Investments			2,704,278			2,515,920
Intercompany receivables	(2)		45,681,103			29,746,215
Other assets	(3)		3,738,600			14,975
Total assets	(1)		$	65,870,403		$	55,428,318

(1) This statement of assets reflects Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd and Sea Container Services Limited’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process for Sea Container Services Limited at December 31, 2005 and December 31, 2006 year ends may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007, May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(2) Sea Containers Services Ltd. has net intercompany receivables of $45,681,103. This represents gross intercompany receivables of $117,772,157 and gross intercompany payables of $72,091,054. The Sea Containers Group has a highly complex intercompany accounting process. The Sea Containers Group is currently in the process of evaluating all intercompany receivables and payables as part of its exercise to ascertain value held in subsidiary companies. Whilst this exercise remains ongoing Sea Containers Services Ltd. regards it as appropriate to reflect the full intercompany receivables and payables within its Balance Sheet on a net basis but it is possible that a full or partial provision against its intercompany balances will be required on completion of the evaluation.

(3) A deferred tax asset has been recognised which relates to timing differences in claiming capital allowances. The current portion of $1,196,000 is held in prepaid expenses and the long term portion of $3,720,000 is held in Other assets.

As part of the 2005 audit of Sea Container Services Limited and a review of the allocation of professional fees, the carrying value of the deferred tax asset is under review.

			Unaudited		Unaudited
			June 30,		October 15,
		Note	2007		2006

Liabilities and shareholders’ equity
Current liabilities
Accounts payable			$	2,547,530	$	1,198,421
Accrued expenses			2,559,074		5,736,956
Current portion of long-term debt			1,681,003		1,807,527
Total current liabilities			6,787,607		8,742,904

Total shareholders’ equity			59,082,796		46,685,414
Total liabilities and shareholders’ equity	(4), (5), (6)		$	65,870,403	$	55,428,318

(4) This statement of assets reflects Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd and Sea Container Services Limited’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process for Sea Container Services Limited at December 31, 2005 and December 31, 2006 year ends may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007, May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(5) The Determinations Panel of the United Kingdom government Pensions Regulator (which regulates employment-based pension plans in the UK and aims to protect the benefits of members of UK pension plans) has published notices of its decision that a Financial Support Direction (FSD) will be issued against Sea Containers Ltd. under Section 43 of the Pensions Act 2004 in respect of the Sea Containers 1983 Pension Scheme (the “1983 Scheme”) and the Sea Containers 1990 Pension Scheme (the “1990 Scheme”) (together the “Schemes”). The hearing before the Determination Panel took place on 12 and 13 June 2007 to consider the warning notices issued by the Regulator in October 2006 and April 2007 in respect of the two Pension Schemes.

(6) As a result of the Claims Bar Date on July 16, 2007, numerous parties including GE and GE SeaCo have filed proofs of claims in the bankruptcy cases. The Debtors currently are in the process of evaluating these proofs of claim and the claims asserted therein, including GE SeaCo’s EMA-related claim discussed above. The MOR does not reflect any analysis of, nor does it incorporate, such proofs of claim or the claims asserted therein.

SEA CONTAINERS SERVICES

STATEMENT OF OPERATIONS

			Unaudited			Unaudited
			One Month Ended			Period October 16, 2006
		Note	June 30, 2007			to June 30, 2007

Revenue			$	2,511,839		$	30,677,119

Costs and expenses:
Selling, general and administrative expenses			(1,799,312		)	(26,902,866		)
Professional fees (formerly Reorganisation costs)	(8)		(364,256		)	(726,038		)
Depreciation & amortization			(106,719		)	(949,752		)
Total costs and expenses			(2,270,287		)	(28,578,656		)

Gains on sale of assets			—			30,423

Operating income			241,552			2,128,886

Other income (expense)
Interest income			34			8,785
Foreign exchange gains or (losses)			(1,302		)	(135,591		)
Interest expense, net of capitalized interest			(13,815		)	(146,292		)

Income before taxes			226,469			1,855,788
Income tax credit	(9)		—			7,504,714
Net income	(7)		$	226,468		$	9,360,503

(7) This statement of assets reflects Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006, December 31, 2006, March 31, 2007 and June 30, 2007. In order to facilitate the preparation of Sea Containers Ltd and Sea Container Services Limited’s October 15, 2006 balance sheet, it was necessary to make certain assumption and estimates. The certification and audit process for Sea Container Services Limited at December 31, 2005 and December 31, 2006 year ends may result in adjustments to the above stated assets. The foreign exchange rates used to translate June 30, 2007, May 31, 2007 and October 15, 2006 were $2.01, $1.99 and $1.87 respectively.

(8) As at June 30, 2007 professional fees totalling $726,038 have been expensed. The allocation of professional fees is under review.

(9) The income tax credit for the period October 16, 2006 to June 30, 2007 consists of deferred tax of $4,821,320 and current tax of $2,683,394.

As part of the 2005 audit of Sea Container Services Limited and a review of the allocation of professional fees, the carrying value of the deferred tax asset in the balance sheet and the estimated current tax credit in the statement of operations, are under review.

SEA CONTAINERS CARIBBEAN

BALANCE SHEET

			Unaudited		Unaudited
			June 30,		October 15,
		Note	2007		2006

Assets
Current assets
Cash and cash equivalents			$	—	$	—
Deferred tax			—		—
Due from related parties			—		—
Prepaid expenses and other current assets			—		—
Total current assets			—		—

Fixed assets, net					—

Investments			—
Intercompany receivables			—
Other assets			—		—
Total assets	(1)		$	—	$	—-

(1) This statement of assets represents Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006 December 31, 2006, March 31, 2007 and June 30, 2007. The certification and audit process may result in adjustments to the above stated assets. Sea Containers Caribbean Inc. has not traded in the last twelve months.

			Unaudited			Unaudited
			June 30,			October 15,
		Note	2007			2006

Liabilities and shareholders’ equity
Current liabilities
Accounts payable			$	3,530,094		$	3,530,094
Accrued expenses						—
Current portion of long-term debt						—
Total current liabilities			3,530,094			3,530,094

Total shareholders’ equity			(3,530,094		)	(3,530,094		)
Total liabilities and shareholders’ equity	(2)		$	—		$	—

(2) This statement of assets represents Sea Containers Group’s internal accounting, on an unaudited and uncertified basis. As of June 30, 2007, Sea Containers Ltd has not filed its form 10-K report for fiscal year ended December 31, 2005, nor has it filed form 10-Q reports for the quarters ended March 31, 2006, June 30, 2006, September 30, 2006 December 31, 2006, March 31, 2007 and June 30, 2007. The certification and audit process may result in adjustments to the above stated assets. Sea Containers Caribbean Inc. has not traded in the last twelve months.

SCL Intercompany Balance As At

	June 30	May 31
	2007	2007	Movement
	$	$	$
Receivable

SC British Isles	123,146,912	121,920,993	1,225,919
SC Services	68,440,113	69,953,823	(1,513,710	)
West Australia Line	1,222,855	1,222,855	0
Ferry & Port Holdings	927,161,398	919,245,006	7,916,392
SC Finland (Ex Silja Holdings)	93,475,291	93,475,291	0
SC America Inc	8,195,856	8,195,856	0
CMCI	2,611,781	2,611,781	0
SC Asia Pte	545,140	545,140	0
SeaCat 2	20,013,418	20,013,418	0
SC Australia	7,902,610	7,902,610	0
Cooltainers	25	25	0
SPC	127,702,359	126,612,793	1,089,566
SPC Holdings	142,167,251	142,167,251	0
SC Brasilia	12,962,346	12,962,346	0
Mobilbox	182	182	0
Strider 2	4,222,504	4,222,504	0
Vessel Holdings 3	7,644,985	7,644,985	0
Strider 9	1,938,178	1,938,178	0
Strider 10	8,821,179	8,821,179	0
Technitank	600,000	600,000	0
Boxer 2	2,731,302	2,731,302	0
Boxer 3	13,419,698	13,419,698	0
Contender 1	36,712,498	36,712,498	0
Pacifica Ship Management	196,460	196,460	0
Nagara Tam	854,524	854,524	0
Nagara Ltd	1,052,675	1,052,675	0
Seafast Management Services	63,965	63,965	0
Paulista Containers	25,293,404	25,293,404	0
Brasiluvas Agricola	3,287,648	3,278,860	8,788
SC Properties	10,217,854	10,217,854	0
Vessel Holdings	2,390,777	2,390,777	0
SeaCat 4	16,152,868	16,122,868	30,000
SC Mauritius	52,102	52,102	0
Freight containers India	37,018	37,018	0
Super SeaCat 1	20,402,939	20,402,939	0
Super SeaCat 2	25,555,343	25,555,343	0
Super SeaCat 3	8,261,506	8,261,506	0
Super SeaCat 4	12,637,702	12,637,702	0
SeaCat Ltd	17,212,321	17,212,321	0
SeaCat 6	12,282,187	12,282,187	0
SeaCat 7	13,377,343	13,377,343	0
SC Ropax	3,310,671	3,310,671	0
Seacat Limited	1,732,564	1,872,624	(140,060	)
Fast Ferries Ltd	9,325,645	9,677,215	(351,570	)
SC Opera	39,059,114	39,059,114	0
SC Finnjet	16,287,248	16,287,248	0
SC Treasury	13,221,341	12,769,561	451,780
SC Estonia	11,533	11,533	0
SC Finland OY	293,978	293,978	0
	1,864,208,611	1,855,491,506	8,717,105

SCL Intercompany Balance As At

	June 30		May 31
	2007		2007		Movement
	$		$		$

Payable

Super SeaCat Italia	(130	)	(130	)	0
SC Italia Holdings	(66,621	)	(66,621	)	0
Fairways and Swinford	(313,802	)	(313,802	)	0
SC Chartering	(60	)	(60	)	0
Yorkshire Marine Containers	(13,029,234	)	(12,909,708	)	(119,526	)
Illustrated London News	(20,188,562	)	(20,113,606	)	(74,956	)
SC Finland Services	(19,520,612	)	(19,449,685	)	(70,927	)
Liverpool Dublin	(42	)	(42	)	0
Hoverspeed GB	(3,811,179	)	(3,773,257	)	(37,922	)
SC UK	(1,023,256,733	)	(1,013,075,124	)	(10,181,609	)
Burginhall 818	(40,202	)	(39,802	)	(400	)
SeaCo Parts Inc	(439,147	)	(439,147	)	0
SC Ports & Ferries	(80,680,292	)	(80,680,292	)	0
IRS pte	(46,963	)	(46,963	)	0
Hyde Park Containers	(5,251	)	(5,251	)	0
Melbourne Park containers	(210,346	)	(210,346	)	0
IRS NZ	(34,661	)	(34,661	)	0
SC Iberia	(5,620,639	)	(5,003,186	)	(617,453	)
Contender 2	(5,116,079	)	(5,116,079	)	0
Atlantic Maritime Services	(2,591,280	)	(2,591,280	)	0
Marine Container Insurance	(12,013,628	)	(12,013,628	)	0
Societe Bananiere De Motobe	(1,625,043	)	(1,625,043	)	0
SC Holdings	(18,329,337	)	(18,146,956	)	(182,381	)
SC Finance Ireland	(5,478,093	)	(5,458,188	)	(19,905	)
SCL Activities	(10,080	)	(13,839	)	3,759
Place holder	(1,212,428,016	)	(1,201,126,696	)	(11,301,320	)
Net	651,780,595		654,364,810		(2,584,215	)

SCS Intercompany Balance As At

	USD 2.01			USD 1.99
	Jun-07			May-31					Movement
	2007			2007			Movement		@ USD 2.01
	£			£			£		$
Receivable

SC British Isles	23,789,378			23,789,378			—		—
Ferry & Port Holdings (incl ILN)	1,607,402			1,644,567			(37,165	)	(74,702	)
ILN + Sketch	25,580,923			25,580,923			—		—
YMCL	5,115,401			5,087,666			27,735		55,747
SC Maritime	1,106,891			1,096,684			10,207		20,516
SC Asia Pte	558,387			558,387			—		—
Periandros	457,194			453,859			3,335		6,703
Newhaven Marina	192,714			192,714			—		—
SC House Management	153,191			153,191			—		—
SC America Inc	29,112			29,112			—		—
Insurance Premiums to be recharged	2,520			2,520			—		—
	58,593,113			58,589,001			4,112		8,265

Payable

SCL	(34,051,639		)	(35,152,675		)	1,101,036		2,213,082
SC Property Services	(1,582,327		)	(1,582,327		)	—		—
Fairways & Swinford	(100,410		)	(25,443		)	(74,967	)	(150,684	)
SC Treasury	(131,820		)	(131,693		)	(127	)	(255	)
	(35,866,196		)	(36,892,138		)	1,025,942		2,062,143
	22,726,917			21,696,863			1,030,054		2,070,409

Receivable	$	117,772,157		$	116,592,112

Payable	(72,091,054		)	(73,415,355		)
	45,681,103			43,176,757

TAX PAYMENT ATTESTATION

Taxes

Pursuant to the Exempted Undertakings Tax Protection Act (Bermuda) 1966, Sea Containers Ltd., a company incorporated under the laws of Bermuda, is not subject to any tax on profits or income, or computed on any capital asset, gain or appreciation, or any tax in the nature of estate duty or inheritance.

Sea Containers Services Ltd. has paid post-petition tax payments as due.

Payroll Taxes Withheld and Paid

All payroll taxes of Sea Containers Services Ltd. have been fully paid for the period covered by this report.

STATEMENT REGARDING INSURANCE POLICIES

All insurance policies for the Debtors have been fully paid for the period covered by this report, including workers compensation and disability insurance.

In Re;	Sea Containers Ltd	Case No.

		Reporting Date	June 30, 2007

Accounts Receivable Reconciliation and Ageing

	$

Total accounts receivable at the beginning of the reporting period	1,516,125

Add Amounts billed during the period	247,900

Less Amounts collected during the period	(903,100	)

Other movements	(4,789	)

Total accounts receivable at the end of the reporting period	856,136

Accounts Receivable Ageing

0 - 30 days old	160,818

31 - 60 days old	175,330

61 - 90 days old	33,270

91 + days old	486,718

Total accounts receivable	856,136

Amounts considered uncollectible (net)	(856,136	)

Accounts receivable net	—

The company is undergoing a full bad debt review. Until this review is complete it is the Company’s policy to fully provide against all trade receivables. However the Company continues to collect its trade receivables as and when they fall due.

In Re;	Sea Containers Service Limited	Case No.

		Reporting Date	June 30, 2007

Accounts Receivable Reconciliation and Ageing

	$

Total accounts receivable at the beginning of the reporting period	41,199

Add Amounts billed during the period	20,964

Less Amounts collected during the period	(34,592	)

Other movements	(4,239	)

Total accounts receivable at the end of the reporting period	23,332

Accounts Receivable Ageing

0 - 30 days old		0

31 - 60 days old		23,332

61 - 90 days old		0

91 + days old		0

Total accounts receivable		23,332

Amounts considered uncollectible (net)		0

Accounts receivable net		23,332

Sea Containers Ltd

Post Petition Aged Creditors listing

As at June 30, 2007

		Number of days past due
	Current	0 - 30	31 - 60	61 - 90	Total
	$	$	$	$	$
Accounts Payable	24,713	19,058	9,169	104,327	157,267

Professional fees	16,630	301,658	233,597	1,001,036	1,552,921

	41,343	320,716	242,766	1,105,363	1,710,188

Professional fees are made up as follows:

Bingham McCutchen	—	—	—	243,759	243,759
Carter Ledyard and Milburn	15,318	66,955	—	—	82,273
Conyers Dill and Pearman	1,312	—	—	—	1,312
Houlihan Lokey Howard	—	—	—	218,516	218,516
Kirkland and Ellis	—	—	—	129,486	129,486
Kroll	—	125,782	—	—	125,782
Morris Nichols	—	—	—	43,728	43,728
Pepper Hamilton	—	7,065	—	—	7,065
Sidley Austin	—	—	221,028	345,473	566,501
Warren H Smith and Assoc	—	5,562	—	—	5,562
Willkie Farr & Gallagher	—	96,294	12,569	—	108,863
Young Conaway	—	—	—	20,074	20,074
	16,630	301,658	233,597	1,001,036	1,552,921

Sea Containers Services Ltd

Post Petition Aged Creditors listing

As at June 30, 2007

		Number of days past due
	Current	0 - 30	31 - 60	61 - 90	Total
	$	$	$	$	$

Accounts Payable	1,275,675	143,725	1,831	64,499	1,485,730

Professional fees	125,430	—	175,513	125,844	426,787
	1,401,105	143,725	177,344	190,343	1,912,517

Professional fees are made up as follows:

Pricewaterhouse Coopers	—	—	—	76,860	76,860
Richards Butler	—	—	175,513	48,984	224,497
Collinson Grant	125,430	—	—	—	125,430
	125,430	—	175,513	125,844	426,787

DEBTORS QUESTIONNAIRE

Must be completed each month	Yes	No
1. Have any assets been sold or transferred outside normal course of business this reporting period? If yes, provide an explanation below.		x
2. Have any funds been disbursed from any account other than a debtor in possession account this reporting period? If yes, provide an explanation below.		x
3. Have all postpetition tax returns been timely filed? If no, provide an explanation below.	x
4. Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation below.	x