OSGIQ - The Whale Blows - February Operating Report

Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 1 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 2 of 166
UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

In Re: OVERSEAS SHIPHOLDING GROUP, INC., et al. Debtors Chapter 11 Case Number: 12-20000 (PJW) Jointly Administered Hon. Peter J. Walsh General Notes Introduction On November 14, 2012, Overseas Shipholding Group, Inc. and its affiliated Debtors in the above referenced chapter 11 cases, filed voluntary petitions for relief under chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court for the District of Delaware. The Debtors are operating their business and managing their property as debtors-in-possession pursuant to the Bankruptcy Code. The Company prepared this Monthly Operating Report relying primarily upon the information set forth in its books and records. Consequently, certain transactions that are not identified in the normal course of business in its books and records may not be included in this Monthly Operating Report. Nonetheless, in preparing this Monthly Operating Report, the Company made reasonable efforts to supplement the information set forth in its books and records with additional information concerning transactions that may not have been identified therein. The notes that are contained in this Monthly Operating Report (the "MOR") have been provided to assist the reader in understanding the information presented. No conclusion as to the completeness of the notes that are included in this MOR, the importance or significance of such notes, or the importance or significance of information that could have been included in such notes, but is not, is made by the inclusion of the notes contained in this MOR. Unaudited Condensed Consolidated Financial Statements The unaudited condensed consolidated financial statements and supplemental information contained herein are unaudited, preliminary, and may not comply with generally accepted accounting principles in the United States of America (U.S. GAAP) in all material respects. Accounting Standards Codification (ASC) Topic 852, Reorganizations (ASC Topic 852), which is applicable to companies in chapter 11, generally does not change the manner in which financial statements are prepared. It does require, however, that the financial statements for periods subsequent to the filing of the chapter 11 petition distinguish transactions and events that are directly associated with the reorganization from the ongoing operations of the business. Overseas Shipholding Group, Inc.s (the Company) unaudited condensed consolidated financial statements contained herein have been prepared in accordance with the guidance in ASC Topic 852 and have not been prepared in accordance with U.S. GAAP or any other recognized financial reporting framework. The unaudited condensed consolidated financial statements have been derived from the books and records of the Company. This information, however, has not been subject to procedures that would typically be applied to financial information presented in accordance with U.S. GAAP, and upon application of such procedures, the Company believes that the financial information could be subject to changes, and these changes could be material. The information furnished in this report includes primarily normal recurring adjustments, but does not include all of the adjustments that would typically be made in accordance with U.S. GAAP. Monthly Operating Report February 1, 2013 through February 28, 2013
Page 2 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 3 of 166

In Re: OVERSEAS SHIPHOLDING GROUP, INC., et al. Debtors Chapter 11 Case Number: 12-20000 (PJW) Jointly Administered Hon. Peter J. Walsh General Notes (Continued) The results of operations contained herein are not necessarily indicative of results which may be expected from any other period or for the full year and may not necessarily reflect the consolidated results of operations, financial position, and cash flows of the Company in the future. As disclosed in the Forms 8-K filed by the Company with the Securities and Exchange Commission (SEC) on October 3, 2012 and October 22, 2012, the Company is in the process of reviewing a tax issue arising from the fact that the Company is domiciled in the United States and has substantial international operations, and relating to the interpretation of certain provisions contained in the Companys loan agreements. As a result of that continuing process, on October 19, 2012, the Audit Committee of the Board of Directors of the Company, on the recommendation of management, concluded that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. The Audit Committee and authorized officers have informed the Companys independent registered public accountants of this conclusion. The Company is continuing its review processes, including determining whether a restatement of those financial statements may be required, and the nature and amount of any potential restatement. Due to the Companys continuing review processes, the financial statements contained herein have been prepared without any consideration of income taxes, including income taxes with respect to prior periods, and should be evaluated taking into consideration the recommendation of management that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. The Internal Revenue Service filed an amended claim (Claim No. 82) in the Overseas Shipholding Group, Inc. bankruptcy case (Case 12-20000-PJW) on February 11, 2013 in the amount of $463,013,177.63, including interest to the Petition Date, asserting priority treatment under Bankruptcy Code section 507(a)(8). Intercompany Balances Receivables and payables between the Debtors and between Debtors and non-debtor subsidiaries are eliminated in the unaudited condensed consolidated financial statements. However, receivables and payables between Debtors and between Debtors and non-debtor subsidiaries are reflected as separate line items in the Companys unaudited condensed consolidating balance sheets attached hereto in Appendix B. No conclusion as to the legal obligation related to the intercompany transactions resulting in these balances is made by the presentation herein. Annual allocations of certain expenses that occur between OSG International, Inc., Overseas Shipholding Group, Inc. and OSG Ship Management, Inc. under an Amended and Restated Personnel and Facilities Cost Sharing Agreement, dated January 1, 2005, have not yet been reflected in the financial statements presented herein. The Monthly Operating Report February 1, 2013 through February 28, 2013
Page 3 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 4 of 166

In Re: OVERSEAS SHIPHOLDING GROUP, INC., et al. Debtors Chapter 11 Case Number: 12-20000 (PJW) Jointly Administered Hon. Peter J. Walsh General Notes (Continued) books and records for December 2012 will be revised in the future to reflect such annual allocation, which will affect the balance sheet as of February 28, 2013 presented herein. Liabilities Subject to Compromise As a result of the chapter 11 filings, the payment of prepetition indebtedness is subject to compromise or other treatment under a plan of reorganization. The determination of how liabilities will ultimately be settled and treated cannot be made until the Court approves a chapter 11 plan of reorganization. Accordingly, the ultimate amount of such liabilities is not determinable at this time. ASC Topic 852 requires prepetition liabilities that are subject to compromise to be reported at the amounts expected to be allowed, even if they may be settled for lesser amounts. The amounts currently classified as liabilities subject to compromise are preliminary and may be subject to future adjustments depending on Court actions, further developments with respect to disputed claims, determinations of the secured status of certain claims, the value of any collateral securing such claims, rejection of executory contracts or unexpired leases, continued reconciliation or other events. Net Book Value of Assets It would be an inefficient use of estate assets for the Debtors to obtain current market valuations of all of their assets. Accordingly, unless otherwise indicated, the values for assets contained in this Monthly Operating Report are net book values as of the end of the month. The net book values as of the end of the month are subject to future adjustment for possible impairment based on conditions that existed as of the end of the reporting period. Consequently, amounts ultimately realized from a potential disposition of the Debtors assets may materially vary from the stated net book value. Unless otherwise noted, this Monthly Operating Report reflects the carrying value of the assets as currently recorded on the Debtors books and records as of the end of the reporting period and are not based upon any estimate of their current market value. The Debtors reserve their right to amend or adjust the value of each asset or liability set forth herein.
Monthly Operating Report February 1, 2013 through February 28, 2013

Page 4 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 5 of 166

In Re: OVERSEAS SHIPHOLDING GROUP, INC., et al. Debtors Chapter 11 Case Number: 12-20000 (PJW) Jointly Administered Hon. Peter J. Walsh
MOR-1 Overseas Shipholding Group, Inc. Unaudited Consolidated Statement of Cash Receipts and Disbursements For the Period February 1, 2013 through February 28, 2013 (in thousands of dollars)
Beginning Cash Balance Cash Receipts: Vessel Related Receipts Other Receipts Total Receipts Cash Disbursements: Vessel Related Disbursements 2 General and Administrative: Compensation & Benefits Other General & Administrative Taxes Restructuring Costs and Adequate Protection Payments U.S. Trustee Fees Other Disbursements Total Disbursements Ending Cash Balance
1
$ 546,638
75,172 6,541 81,713
66,046 5,982 3,913 38 7,124 1,365 84,468 $ 543,883
Other Receipts includes items such as distributions from joint ventures, reimbursements from joint ventures for expenses paid on their behalf, pool commissions, insurance claim receipts and other miscellaneous refunds and receipts.
2
Includes expenses paid on behalf of joint ventures.

Page 5 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 6 of 166

MOR-1a Schedule of Disbursements by Legal Entity1 For the Period February 1, 2013 through February 28, 2013
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
1
Filing Entities: Overseas Shipholding Group, Inc. OSG International, Inc. OSG Bulk Ships, Inc. 1372 Tanker Corporation Africa Tanker Corporation Alcesmar Limited Alcmar Limited Alpha Suezmax Corporation Alpha Tanker Corporation Amalia Product Corporation Ambermar Product Carrier Corporation Ambermar Tanker Corporation Andromar Limited Antigmar Limited Aqua Tanker Corporation Aquarius Tanker Corporation Ariadmar Limited Aspro Tanker Corporation Atalmar Limited Athens Product Tanker Corporation Atlas Chartering Corporation Aurora Shipping Corporation Avila Tanker Corporation Batangas Tanker Corporation Beta Aframax Corporation
Case # 12-20000 12-20001 12-20002 12-20003 12-20004 12-20005 12-20006 12-20007 12-20008 12-20009 12-20010 12-20011 12-20012 12-20013 12-20014 12-20015 12-20016 12-20017 12-20018 12-20019 12-20020 12-20021 12-20022 12-20023 12-20024
Total Disbursements $ 311,784 612,198 414,534 735,531 24,307 215,204 211,303 56,120 41 190,670 991,368 134 217,723 204,616 559 1,186,866 201,803 161 1,094,284 483,659 563,717 118,647 148 15,933 416,553
Most of the Debtors disbursements are made through centralized cash management accounts; however, the Debtors have estimated the allocation of disbursements to the legal entity on whose behalf a disbursement was made. Additionally, bankruptcy related professional fees paid by Overseas Shipholding Group, Inc. have been allocated on a pro rata basis to all debtors based on the sum of the absolute value of each debtors total assets and liabilities based on their balance sheet as of the last day of the prior month. Prior period credit adjustments applied against vendor payments that have been allocated to a specific debtor may and have resulted in negative cash disbursement amounts for certain debtors. All allocations are subject to certain assumptions and uncertainties and such allocations are not recorded in the debtors books and records.

Page 6 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 7 of 166

26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50
1
Filing Entities: Brooklyn Product Tanker Corporation Cabo Hellas Limited Cabo Sounion Limited Caribbean Tanker Corporation Carina Tanker Corporation Carl Product Corporation Concept Tanker Corporation Crown Tanker Corporation Delphina Tanker Corporation Delta Aframax Corporation DHT Ania Aframax Corp. DHT Ann VLCC Corp. DHT Cathy Aframax Corp. DHT Chris VLCC Corp. DHT Rebecca Aframax Corp. DHT Regal Unity VLCC Corp. DHT Sophie Aframax Corp. Dignity Chartering Corporation Edindun Shipping Corporation Eighth Aframax Tanker Corporation Epsilon Aframax Corporation First Chemical Carrier Corporation First LPG Tanker Corporation First Union Tanker Corporation Fourth Aframax Tanker Corporation
Case # Total Disbursements 7,901 12-20025 166,729 12-20026 205,403 12-20027 1,499 12-20028 1,015,783 12-20029 161,930 12-20030 398,570 12-20031 31 12-20032 12-20033 819,506 12-20034 143 12-20035 3,173 12-20036 22,374 12-20037 (12,472) 12-20038 217 12-20039 1,530 12-20040 1,183 12-20041 18,316 12-20042 12-20043 234,787 12-20044 768,987 12-20045 414,125 12-20046 684 12-20047 183,206 12-20048 1,439 12-20049

Page 7 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 8 of 166

51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75
1
Filing Entities: Front President Inc. Goldmar Limited GPC Aframax Corporation Grace Chartering Corporation International Seaways, Inc. Jademar Limited Joyce Car Carrier Corporation Juneau Tanker Corporation Kimolos Tanker Corporation Kythnos Chartering Corporation Leo Tanker Corporation Leyte Product Tanker Corporation Limar Charter Corporation Luxmar Product Tanker Corporation Luxmar Tanker LLC Majestic Tankers Corporation Maple Tanker Corporation Maremar Product Tanker Corporation Maremar Tanker LLC Marilyn Vessel Corporation Maritrans General Partner Inc. Maritrans Operating Company L.P. Milos Product Tanker Corporation Mindanao Tanker Corporation Mykonos Tanker LLC
Case # Total Disbursements 1,526,655 12-20050 376,968 12-20051 917,974 12-20052 407,393 12-20053 2,233,874 12-20054 147,129 12-20055 9,308 12-20056 881 12-20057 1,118,372 12-20058 260,587 12-20059 1,073,312 12-20060 496,307 12-20061 107,784 12-20062 425,135 12-20063 11,640 12-20064 228,496 12-20065 1,535,126 12-20066 4,654 12-20067 578,260 12-20068 46 12-20069 26 12-20070 2,592 12-20071 744,956 12-20072 3,440 12-20073 1,508,296 12-20074
Most of the Debtors disbursements are made through centralized cash management accounts; however, the Debtors have estimated the allocation of disbursements to the legal entity on whose behalf a disbursement was made. Additionally, bankruptcy related professional fees paid by Overseas Shipholding Group, Inc. have been allocated on a pro rata basis to all debtors based on the sum of the absolute value of each debtors total assets and liabilities based on their balance sheet as of the last day of the prior month. Prior per iod credit adjustments applied against vendor payments that have been allocated to a specific debtor may and have resulted in negative cash disbursement amounts for certain debtors. All allocations are subject to certain assumptions and uncertainties and such allocations are not recorded in the debtors books and records.

Page 8 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 9 of 166

Filing Entities: 76 Nedimar Charter Corporation 77 Oak Tanker Corporation 78 Ocean Bulk Ships, Inc. 79 Oceania Tanker Corporation 80 OSG 192 LLC 81 OSG 209 LLC 82 OSG 214 LLC 83 OSG 215 Corporation 84 OSG 242 LLC 85 OSG 243 LLC 86 OSG 244 LLC 87 OSG 252 LLC 88 OSG 254 LLC 89 OSG 300 LLC 90 OSG 400 LLC 91 OSG America L.P. 92 OSG America LLC 93 OSG America Operating Company LLC 94 OSG Car Carriers, Inc. 95 OSG Clean Products International, Inc. 96 OSG Columbia LLC 97 OSG Constitution LLC 98 OSG Courageous LLC 99 OSG Delaware Bay Lightering LLC 100 OSG Discovery LLC
1
Case # 12-20075 12-20076 12-20077 12-20078 12-20079 12-20080 12-20081 12-20082 12-20083 12-20084 12-20085 12-20086 12-20087 12-20088 12-20089 12-20090 12-20091 12-20092 12-20093 12-20094 12-20095 12-20096 12-20097 12-20098 12-20099
Total Disbursements 65,092 1,534,298 1 155,420 59,183 33,892 140,823 12 52,887 261,947 126,157 364,577 77,160 4 1,413 4 22 279,798 666 5 183,847 273 190,757 1,692,005 88

Page 9 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 10 of 166

101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125
1
Filing Entities: OSG Endeavor LLC OSG Endurance LLC OSG Enterprise LLC OSG Financial Corp. OSG Freedom LLC OSG Honour LLC OSG Independence LLC OSG Intrepid LLC OSG Liberty LLC OSG Lightering LLC OSG Lightering Acquisition Corporation OSG Lightering Solutions LLC OSG Mariner LLC OSG Maritrans Parent LLC OSG Navigator LLC OSG New York, Inc. OSG Product Tankers AVTC, LLC OSG Product Tankers Member LLC OSG Product Tankers II, LLC OSG Product Tankers I, LLC OSG Product Tankers, LLC OSG Quest LLC OSG Seafarer LLC OSG Ship Management, Inc. OSG Valour LLC
Case # 12-20100 12-20101 12-20102 12-20103 12-20104 12-20105 12-20106 12-20107 12-20108 12-20109 12-20110 12-20111 12-20112 12-20113 12-20114 12-20115 12-20116 12-20117 12-20118 12-20119 12-20120 12-20121 12-20122 12-20123 12-20124
Total Disbursements 16,118 184,293 187,919 988 481 169,121 285,226 230,823 980 9,952,741 193 332 16,118 10,859 185,571 2,021,160 5 0 0 0 1 8,062 66 6,596,321 108

Page 10 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 11 of 166

126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150
1
Filing Entities: Overseas Allegiance Corporation Overseas Anacortes LLC Overseas Boston LLC Overseas Diligence LLC Overseas Galena Bay LLC Overseas Houston LLC Overseas Integrity LLC Overseas Long Beach LLC Overseas Los Angeles LLC Overseas Martinez LLC Overseas New Orleans LLC Overseas New York LLC Overseas Nikiski LLC Overseas Perseverance Corporation Overseas Philadelphia LLC Overseas Puget Sound LLC Overseas Sea Swift Corporation Overseas Shipping (GR) Ltd. Overseas ST Holding LLC Overseas Tampa LLC Overseas Texas City LLC Pearlmar Limited Petromar Limited Pisces Tanker Corporation Polaris Tanker Corporation
Case # 12-20125 12-20126 12-20127 12-20128 12-20129 12-20130 12-20131 12-20132 12-20133 12-20134 12-20135 12-20136 12-20137 12-20138 12-20139 12-20140 12-20141 12-20142 12-20143 12-20144 12-20145 12-20146 12-20147 12-20148 12-20149
Total Disbursements 0 1,275,110 1,286,530 39 257 1,146,928 103 1,137,423 1,128,954 1,268,509 214 1,083,841 1,246,261 37 562 11,277 1 54,300 1,082,938 1,257,694 1,186,629 180,285 298,948 1,028,466 945,765

Page 11 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 12 of 166

151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175
1
Filing Entities: Queens Product Tanker Corporation Reymar Limited Rich Tanker Corporation Rimar Chartering Corporation Rosalyn Tanker Corporation Rosemar Limited Rubymar Limited Sakura Transport Corp. Samar Product Tanker Corporation Santorini Tanker LLC Serifos Tanker Corporation Seventh Aframax Tanker Corporation Shirley Tanker SRL Sifnos Tanker Corporation Silvermar Limited Sixth Aframax Tanker Corporation Skopelos Product Tanker Corporation Star Chartering Corporation Suezmax International Agencies, Inc. Talara Chartering Corporation Third United Shipping Corporation Tokyo Transport Corp. Transbulk Carriers, Inc. Troy Chartering Corporation Troy Product Corporation
Case # Total Disbursements 14,373 12-20150 414,160 12-20151 805,626 12-20152 113,886 12-20153 714,633 12-20154 169,961 12-20155 5,454 12-20156 127,675 12-20157 258,955 12-20158 1,462,082 12-20159 94,490 12-20160 160,661 12-20161 309,544 12-20162 481,218 12-20163 157,603 12-20164 181,733 12-20165 764,396 12-20166 394,095 12-20167 2,154,829 12-20168 371,571 12-20169 5,080 12-20170 291,498 12-20171 24 12-20172 370,889 12-20173 5,659 12-20174

Page 12 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 13 of 166

176 177 178 179 180 181
Urban Tanker Corporation Vega Tanker Corporation View Tanker Corporation Vivian Tankships Corporation Vulpecula Chartering Corporation Wind Aframax Tanker Corporation
12-20175 12-20176 12-20177 12-20178 12-20179 12-20180
400,658 26,475 397,220 1,721 609,741 3
Total Disbursements
78,376,921

Page 13 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 14 of 166

MOR-1b Schedule of Professional Fees and Expenses Paid1 For the Period February 1, 2013 through February 28, 2013
Amounts Paid this Period Professional Aki n Gump Stra us Ha uer & Fel d LLP Bowma n Gi l fi l l a n, Inc. Burke & Pa rs ons Chi l ma rk Pa rtners , LLC Cl ea ry Gottl i eb Steen & Ha mi l ton LLP Evers heds LLP FTI Cons ul ting, Inc. Houl i ha n Lokey Ca pi tal , Inc. Kurtzma n Ca rs on Cons ul tants LLC Morri s , Ni chol s , Ars ht & Tunnel l LLP Mul l i n Hoa rd & Brown LLP Pepper Ha mi l ton LLP Total Professional Fees and Expenses $ $ Fees 25,760 25,760 $ 318 $ $ Expenses 318 26,078 26,078 $ $ Total $
Cumulative Amount Paid Since Petition Date Fees 25,760 $ Expenses 318 $ Total 26,078 25,760 $ 318 $ 26,078
Certain of the professionals listed in the table have had retention applications approved by the Bankruptcy Court (the Retention Orders) prior to the reporting date, but no payments have been made to the retained professionals as of the reporting date under the Retention Orders.

Page 14 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 15 of 166

MOR-1b Schedule of Professional Fees and Expenses Paid (continued)1 For the Period February 1, 2013 through February 28, 2013
Professional Akin Gump Strauss Hauer & Feld LLP Bowman Gilfillan, Inc. Burke & Parsons Chilmark Partners, LLC Cleary Gottlieb Steen & Hamilton LLP Eversheds LLP FTI Consulting, Inc. Houlihan Lokey Capital, Inc. Kurtzman Carson Consultants LLC Morris, Nichols, Arsht & Tunnell LLP Pepper Hamilton LLP Role Unsecured Creditors' Committee Co-Counsel Debtors' Special Counsel for South African Matters Debtors' Special Counsel for United States Maritime Matters Debtors' Financial and Restructuring Advisor Debtors' Counsel Debtors' Special Counsel For United Kingdom Maritime Matters Unsecured Creditors' Committee Financial Advisor Unsecured Creditors' Committee Financial Advisor and Investment Banker Claims and Noticing Agent Debtors' Delaware Bankruptcy Co-Counsel Unsecured Creditors' Committee Co-Counsel
Certain of the professionals listed in the table below have had retention applications approved by the Bankruptcy Court (the Retention Orders) prior to the reporting date, but no payments have been made to the retained professionals as of the reporting date under the Retention Orders.

Page 15 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 16 of 166

Debtors Statement with respect to Bank Account Reconciliations, Bank Statements and Cash Disbursements Journal For the Period February 1, 2013 through February 28, 2013 Bank Account Reconciliations & Cash Disbursement Journals The Debtors affirm that bank reconciliations are prepared for all open and active bank accounts on a monthly basis. The Debtors affirm that within its financial accounting systems, check registers and/or disbursement journals are maintained for each disbursement account. Bank Statements The Debtors affirm that bank statements for all open and active bank accounts are retained by the Debtors. Closed Bank Accounts The Debtors affirm that the following bank account(s) were closed during the current reporting period. Debtor None Bank/Institution Account # Date of Closing
Opened Bank Accounts The Debtors affirm that the following bank account(s) were opened during the current reporting period. Debtor None Debtor Bank Account Balances See Appendix B Bank/Institution Account # Date of Opening

Page 16 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 17 of 166

MOR-2 Overseas Shipholding Group, Inc. Unaudited Condensed Consolidated Statements of Operations For the Periods February 1, 2013 through February 28, 2013, and November 14, 2012 through February 28, 2013 (in thousands of dollars)
February 1, 2013 through February 28, 2013 Shipping Revenues: Pool revenues Time and bareboat charter revenues Voyage charter revenues Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(Loss) from Vessel Operations Equity in Income/(Loss) of Affiliated Companies Operating Income/(Loss) Other Income/(expense) Income/(Loss) before Interest Expense and Income Taxes Interest Expense Income/(Loss) before Reorganization Items and Income Taxes Reorganization Items, net Loss before Income Taxes $ 19,800 27,116 33,062 79,978 15,800 20,565 20,700 14,656 3,670 28 75,419 4,559 2,561 7,120 (169) 6,951 (929) 6,022 11,330 (5,308) $
November 14, 2012 through February 28, 2013
65,716 99,990 138,477 304,183 69,825 81,415 89,250 58,032 19,557 1,098 319,177 (14,994) 13,459 (1,535) 59 (1,476) (3,557) (5,033) 30,679 (35,712)
See Notes to Unaudited Condensed Consolidated Statements of Operations on the following page

Page 17 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 18 of 166

MOR-2 Overseas Shipholding Group, Inc. Notes to Unaudited Condensed Consolidated Statements of Operations For the Periods February 1, 2013 through February 28, 2013, and November 14, 2012 through February 28, 2013
1. The information contained herein is provided to fulfill the requirements of the Office of the United States Trustee. All information contained herein is unaudited and subject to future adjustment. The Unaudited Condensed Consolidated Statements of Operations have not been prepared in accordance with U.S. GAAP or any other recognized financial reporting framework. As disclosed in the Forms 8-K filed by Overseas Shipholding Group, Inc. (the Company) with the Securities and Exchange Commission (SEC) on October 3, 2012 and October 22, 2012, the Company is in the process of reviewing a tax issue arising from the fact that the Company is domiciled in the United States and has substantial international operations, and relating to the interpretation of certain provisions contained in the Companys loan agreements. As a result of that continuing process, on October 19, 2012, the Audit Committee of the Board of Directors of the Company, on the recommendation of management, concluded that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. The Audit Committee and authorized officers have informed the Companys independent registered public accountants of this conclusion. The Company is continuing its review processes, including determining whether a restatement of those financial statements may be required, and the nature and amount of any potential restatement. Due to the Companys continuing review processes, the financial statements contained herein have been prepared without any consideration of income taxes, including income taxes with respect to prior periods, and should be evaluated taking into consideration the recommendation of management that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. Reorganization Items consists of the following:
2.
3.
Professional fees Expenses incurred on rejected executory contracts
February 1, 2013 through February 28, 2013 $ 7,813 $ 3,517 $ 11,330
November 14, 2012 through February 28, 2013 $ 22,275 $ 8,404 $ 30,679

Page 18 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 19 of 166

MOR-3 Overseas Shipholding Group, Inc. Unaudited Condensed Consolidated Balance Sheets As of November 13, 2012 and February 28, 2013 (in thousands of dollars)
November 13, 2012 ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Other Assets Total Assets LIABILITIES AND EQUITY Current Liabilities: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Noncurrent Liabilities: Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Liabilities Subject to Compromise Total Noncurrent Liabilities Total Liabilities Equity: Total Equity Total Liabilities and Equity February 28, 2013
477,973 171,753 80,669 14,150 46,636 791,181 3,135,823 73,898 3,209,721 247,964 72,655 9,589 20,579 4,351,689
543,883 167,765 57,631 16,860 48,313 834,452 3,087,442 64,502 3,151,944 265,146 71,111 9,589 20,072 4,352,314
93,168 93,168
118,687 118,687
5,457 39,040 2,836,368 2,880,865 2,974,033 1,377,656 4,351,689
40,068 2,834,999 2,875,067 2,993,754 1,358,560 4,352,314
See Notes to Unaudited Condensed Consolidated Balance Sheets on the following page

Page 19 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 20 of 166

MOR-3 Overseas Shipholding Group, Inc. Notes to Unaudited Condensed Consolidated Balance Sheets As of November 13, 2012 and February 28, 2013 (in thousands of dollars)
1. The information contained herein is provided to fulfill the requirements of the Office of the United States Trustee. The Company makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements. Actual results may differ from those estimates. All information contained herein is unaudited and subject to future adjustment and certain such adjustments recorded to the financial statements previously reported in the Monthly Operating Reports are reflected in the financial statements presented herein. The Unaudited Condensed Consolidated Balance Sheets have not been prepared in accordance with U.S. GAAP or any other recognized financial reporting framework. As disclosed in the Forms 8-K filed by Overseas Shipholding Group, Inc. (the Company) with the Securities and Exchange Commission (SEC) on October 3, 2012 and October 22, 2012, the Company is in the process of reviewing a tax issue arising from the fact that the Company is domiciled in the United States and has substantial international operations, and relating to the interpretation of certain provisions contained in the Companys loan agreements. As a result of that continuing process, on October 19, 2012, the Audit Committee of the Board of Directors of the Company, on the recommendation of management, concluded that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. The Audit Committee and authorized officers have informed the Companys independent registered public accountants of this conclusion. The Company is continuing its review processes, including determining whether a restatement of those financial statements may be required, and the nature and amount of any potential restatement. Due to the Companys continuing review processes, the financial statements contained herein have been prepared without any consideration of income taxes, including income taxes with respect to prior periods, and should be evaluated taking into consideration the recommendation of management that the Companys previously issued financial statements for at least the three years ended December 31, 2011 and associated interim periods, and for the fiscal quarters ended March 31 and June 30, 2012, should no longer be relied upon. The liabilities reported in the Unaudited Condensed Consolidated Balance Sheets do not currently reflect any analysis regarding potential claims under the Bankruptcy Code, including executory contracts rejected prior to the end of the reporting period for which performance had also ceased by the end of the reporting period. The Company allocated liabilities between pre-petition and post-petition periods based on the information available and research conducted in connection with the preparation of this Monthly Operating Report. As additional information becomes available, the allocation of liabilities between the pre-petition and post-petition periods may change.
2.
3.
4.

Page 20 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 21 of 166

MOR-3 Overseas Shipholding Group, Inc. Notes to Unaudited Condensed Consolidated Balance Sheets (continued) As of November 13, 2012 and February 28, 2013 (in thousands of dollars)
5.
As a result of the chapter 11 filings, the Companys unsecured debt has been classified as Liabilities Subject to Compromise in the Unaudited Condensed Consolidated Balance Sheets. In accordance with ASC Topic 852, as interest on the Companys unsecured debt subsequent to the Petition Date is not expected to be an allowed claim, the Company has not accrued interest expense on its unsecured debt subsequent to the Petition Date. With respect to the Companys secured debt, the value of the collateral securing the debt is still being determined, and accordingly, the Company does not know if the value of the collateral is sufficient to satisfy the secured debt claims. As a result, the Company has classified secured debt as Liabilities Subject to Compromise in the Unaudited Condensed Consolidated Balance Sheets. Pursuant to the Bankruptcy Court's orders, dated February 5, 2013, granting adequate protection [D.I. 0459 and 0460], the Company has continued to pay unpaid interest expense on the secured debt as part of the adequate protection payments. Should a determination be made that collateral is not sufficient to satisfy the secured debt, the Company and other parties in interest reserve the right to seek to recharacterize the adequate protection payments as payments on account of the principal amounts outstanding as of the petition date. Liabilities Subject to Compromise consist of the following:
November 13, 2012 $ 398 500,780 1,488,579 10,878 582,139 3,566 213,101 36,927 0 $ 2,836,368 February 28, 2013 1,875 500,780 1,488,579 10,878 579,936 3,566 213,101 35,907 377 2,834,999
6.
Pre-petition accounts payable, accrued expenses and other liabilities Senior Notes Unsecured revolver Accrued interest and fees on unsecured revolver Secured debt and accrued interest Derivative liabilities Deferred Income Taxes and other liabilities Pension liabilities Accrued liabilities relating to rejected executory contracts

Page 21 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 22 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 23 of 166

MOR-4 Overseas Shipholding Group, Inc. Consolidated Summary of Unpaid Post-Petition Accounts Payable1 February 28, 2013
Days Past Due
$ Current 17,913,095 $
81%
1-30 2,807,293 $
13%
31-60 1,361,266 $
6%
61-90 69,849 $
0%
>91 (30,774) $
0%
Total 22,120,729
Notes: 1 The post petition accounts payable reported represent open and outstanding trade vendor invoices that have been entered into the Company's accounts payable system. This summary does not include accruals for invoices not yet received or approved.
The post-petition accounts payable is reported at a consolidated basis including both Debtors and non-Debtor subsidiaries to more completely reflect the liabilities of all Debtor entities, many of which utilize non-Debtor affiliates as their paying agent under the centralized cash management system of the Company. The accounts payable reported represent open trade vendor invoices that have been entered into the Companys accounts payable system and pre-petition amounts that the Company intends to pay in accordance with various orders of the Bankruptcy Court. This summary does not include accruals for invoices not yet received or approved.

Page 23 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 24 of 166

MOR-5 Overseas Shipholding Group, Inc. Consolidated Trade Accounts Receivable and Aging February 28, 2013
Days Aged 1 91-120 1,972,701 $
0-30 Trade Receivables: Trade - Invoiced 2 Trade - Accrued and Unbilled3 Trade - Pools4 Allowance for Doubtful Receivables Accounts Receivable Percentage of Trade-Invoiced 5 $ 19,206,005 $ 41% $ 19,206,005 $
31-60 4,346,546 $
61-90 6,562,878 $
120-180 6,121,595 $
> 180 8,365,133 $ $ $ $
Total 46,574,858 22,331,074 101,989,302 (3,129,998) 167,765,236 100%
4,346,546 $ 9%
6,562,878 $ 14%
1,972,701 $ 5%
6,121,595 $ 13%
8,365,133 $ 18%
Notes: 1 Days Aged is based on the date of invoice 2 Represents invoiced freight & miscellaneous, demurrage and non-voyage accounts receivable for the consolidated Company. 3 Represents unbilled trade accounts receivables of the consolidated Company 4 Represents undistributed earnings receivable from the commercial pools in which the Company participates 5 Represents percentage of Trade-Invoiced amounts only

Page 24 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 25 of 166

MOR-6 Debtor Questionnaire For the Period February 1, 2013 through February 28, 2013
Yes 1. 2. Have any assets been sold or transferred outside the normal course of business this reporting period? If yes, provide an explanation below. Have any funds been disbursed from any account other than a debtor in possession account this reporting period. If yes, provide an explanation below. Have all post-petition tax returns been timely filed? If no, provide an explanation. Are workers compensation, general liability and other necessary insurance coverages in effect? If no, provide an explanation. Have any bank accounts been opened during the reporting period? If yes, provide documentation identifying the opened account(s). If an investment account has been opened provide the required documentation pursuant to Local Rule 4001-3 X
1
No
3. 4. 5.
X X
Certain chartered vessels have been redelivered to their respective owners in conjunction with the rejection of the related charter agreements as provided for under various contract rejection orders approved by the Bankruptcy Court. 2 As provided for in the Final Order Pursuant to 11 U.S.C. 105(a), 345, 363(c)(1), 364(a), 364(c) and 503(b)(1), and Fed. R. Bankr. P. 6003: (A) Approving the Continued Use of the Cash Management System, Bank Accounts and Business Forms; (B) Permitting Continued Intercompany Transactions and Transfers and Granting Liens, Claims and Other Relief in Connection Therewith; (C) Authorizing Banks to Honor Certain Transfers and Charge Certain Fees and Other Amounts; and (D) Approving Limited Waiver of Section 345 dated January 24, 2013 [D.I. 0396] (the Cash Management Order), certain non-Debtor affiliates pay expenses to third parties on behalf of current or prior vessel-operating Debtors, including the payment of general and administrative expenses incurred by such non-Debtor affiliates. These non-Debtor affiliates are funded through Intercompany Revolvers, as defined in the Cash Management Order. 3 See Debtors Statement with respect to Bank Account Reconciliations, Bank Statements and Cash Disbursements Journal For the Period February 1, 2013 through February 28, 2013.

Page 25 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 26 of 166

Appendix A Debtors Listing

Company Legal Name Overseas Shipholding Group, Inc. OSG International, Inc. OSG Bulk Ships, Inc. 1372 Tanker Corporation Africa Tanker Corporation Alcesmar Limited Alcmar Limited Alpha Suezmax Corporation Alpha Tanker Corporation Amalia Product Corporation Ambermar Product Carrier Corporation Ambermar Tanker Corporation Andromar Limited Antigmar Limited Aqua Tanker Corporation Aquarius Tanker Corporation Ariadmar Limited Aspro Tanker Corporation Atalmar Limited Athens Product Tanker Corporation Atlas Chartering Corporation Aurora Shipping Corporation Avila Tanker Corporation Batangas Tanker Corporation Beta Aframax Corporation Brooklyn Product Tanker Corporation Cabo Hellas Limited Cabo Sounion Limited Caribbean Tanker Corporation Carina Tanker Corporation Carl Product Corporation Concept Tanker Corporation Crown Tanker Corporation Delphina Tanker Corporation Delta Aframax Corporation DHT Ania Aframax Corp. DHT Ann VLCC Corp. DHT Cathy Aframax Corp. DHT Chris VLCC Corp. DHT Rebecca Aframax Corp. Case No. 12-20000 12-20001 12-20002 12-20003 12-20004 12-20005 12-20006 12-20007 12-20008 12-20009 12-20010 12-20011 12-20012 12-20013 12-20014 12-20015 12-20016 12-20017 12-20018 12-20019 12-20020 12-20021 12-20022 12-20023 12-20024 12-20025 12-20026 12-20027 12-20028 12-20029 12-20030 12-20031 12-20032 12-20033 12-20034 12-20035 12-20036 12-20037 12-20038 12-20039

Page 26 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 27 of 166


Company Legal Name DHT Regal Unity VLCC Corp. DHT Sophie Aframax Corp. Dignity Chartering Corporation Edindun Shipping Corporation Eighth Aframax Tanker Corporation Epsilon Aframax Corporation First Chemical Carrier Corporation First LPG Tanker Corporation First Union Tanker Corporation Fourth Aframax Tanker Corporation Front President Inc. Goldmar Limited GPC Aframax Corporation Grace Chartering Corporation International Seaways, Inc. Jademar Limited Joyce Car Carrier Corporation Juneau Tanker Corporation Kimolos Tanker Corporation Kythnos Chartering Corporation Leo Tanker Corporation Leyte Product Tanker Corporation Limar Charter Corporation Luxmar Product Tanker Corporation Luxmar Tanker LLC Majestic Tankers Corporation Maple Tanker Corporation Maremar Product Tanker Corporation Maremar Tanker LLC Marilyn Vessel Corporation Maritrans General Partner Inc. Maritrans Operating Company L.P. Milos Product Tanker Corporation Mindanao Tanker Corporation Mykonos Tanker LLC Nedimar Charter Corporation Oak Tanker Corporation Ocean Bulk Ships, Inc. Oceania Tanker Corporation OSG 192 LLC OSG 209 LLC Case No. 12-20040 12-20041 12-20042 12-20043 12-20044 12-20045 12-20046 12-20047 12-20048 12-20049 12-20050 12-20051 12-20052 12-20053 12-20054 12-20055 12-20056 12-20057 12-20058 12-20059 12-20060 12-20061 12-20062 12-20063 12-20064 12-20065 12-20066 12-20067 12-20068 12-20069 12-20070 12-20071 12-20072 12-20073 12-20074 12-20075 12-20076 12-20077 12-20078 12-20079 12-20080

Page 27 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 28 of 166


Company Legal Name OSG 214 LLC OSG 215 Corporation OSG 242 LLC OSG 243 LLC OSG 244 LLC OSG 252 LLC OSG 254 LLC OSG 300 LLC OSG 400 LLC OSG America L.P. OSG America LLC OSG America Operating Company LLC OSG Car Carriers, Inc. OSG Clean Products International, Inc. OSG Columbia LLC OSG Constitution LLC OSG Courageous LLC OSG Delaware Bay Lightering LLC OSG Discovery LLC OSG Endeavor LLC OSG Endurance LLC OSG Enterprise LLC OSG Financial Corp. OSG Freedom LLC OSG Honour LLC OSG Independence LLC OSG Intrepid LLC OSG Liberty LLC OSG Lightering LLC OSG Lightering Acquisition Corporation OSG Lightering Solutions LLC OSG Mariner LLC OSG Maritrans Parent LLC OSG Navigator LLC OSG New York, Inc. OSG Product Tankers AVTC, LLC OSG Product Tankers Member LLC OSG Product Tankers II, LLC OSG Product Tankers I, LLC OSG Product Tankers, LLC OSG Quest LLC Case No. 12-20081 12-20082 12-20083 12-20084 12-20085 12-20086 12-20087 12-20088 12-20089 12-20090 12-20091 12-20092 12-20093 12-20094 12-20095 12-20096 12-20097 12-20098 12-20099 12-20100 12-20101 12-20102 12-20103 12-20104 12-20105 12-20106 12-20107 12-20108 12-20109 12-20110 12-20111 12-20112 12-20113 12-20114 12-20115 12-20116 12-20117 12-20118 12-20119 12-20120 12-20121

Page 28 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 29 of 166


Company Legal Name OSG Seafarer LLC OSG Ship Management, Inc. OSG Valour LLC Overseas Allegiance Corporation Overseas Anacortes LLC Overseas Boston LLC Overseas Diligence LLC Overseas Galena Bay LLC Overseas Houston LLC Overseas Integrity LLC Overseas Long Beach LLC Overseas Los Angeles LLC Overseas Martinez LLC Overseas New Orleans LLC Overseas New York LLC Overseas Nikiski LLC Overseas Perseverance Corporation Overseas Philadelphia LLC Overseas Puget Sound LLC Overseas Sea Swift Corporation Overseas Shipping (GR) Ltd. Overseas ST Holding LLC Overseas Tampa LLC Overseas Texas City LLC Pearlmar Limited Petromar Limited Pisces Tanker Corporation Polaris Tanker Corporation Queens Product Tanker Corporation Reymar Limited Rich Tanker Corporation Rimar Chartering Corporation Rosalyn Tanker Corporation Rosemar Limited Rubymar Limited Sakura Transport Corp. Samar Product Tanker Corporation Santorini Tanker LLC Serifos Tanker Corporation Seventh Aframax Tanker Corporation Shirley Tanker SRL Case No. 12-20122 12-20123 12-20124 12-20125 12-20126 12-20127 12-20128 12-20129 12-20130 12-20131 12-20132 12-20133 12-20134 12-20135 12-20136 12-20137 12-20138 12-20139 12-20140 12-20141 12-20142 12-20143 12-20144 12-20145 12-20146 12-20147 12-20148 12-20149 12-20150 12-20151 12-20152 12-20153 12-20154 12-20155 12-20156 12-20157 12-20158 12-20159 12-20160 12-20161 12-20162

Page 29 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 30 of 166


Company Legal Name Sifnos Tanker Corporation Silvermar Limited Sixth Aframax Tanker Corporation Skopelos Product Tanker Corporation Star Chartering Corporation Suezmax International Agencies, Inc. Talara Chartering Corporation Third United Shipping Corporation Tokyo Transport Corp. Transbulk Carriers, Inc. Troy Chartering Corporation Troy Product Corporation Urban Tanker Corporation Vega Tanker Corporation View Tanker Corporation Vivian Tankships Corporation Vulpecula Chartering Corporation Wind Aframax Tanker Corporation Case No. 12-20163 12-20164 12-20165 12-20166 12-20167 12-20168 12-20169 12-20170 12-20171 12-20172 12-20173 12-20174 12-20175 12-20176 12-20177 12-20178 12-20179 12-20180

Page 30 of 166
Appendix B Overseas Shipholding Group, Inc., et al. Listing of Debtors' Bank Accounts and Book Balances as of February 28, 20131 (in USD) EIN Bank Currency Account Number
Debtor
Case 12-20000-PJW Doc 1167 Filed 04/15/13 Page 31 of 166
Cabo Hellas Limited Cabo Sounion Limited Delta Aframax Corporation Epsilon Aframax Corporation Front President Inc. Goldmar Limited Jademar Limited Maple Tanker Corporation Oak Tanker Corporation OSG America Operating Company LLC OSG Bulk Ships Inc. OSG Bulk Ships Inc. OSG Bulk Ships Inc. OSG Financial Corp. OSG International Inc. OSG International Inc. OSG International Inc. OSG Lightering LLC OSG Lightering LLC OSG Lightering LLC OSG Ship Management Inc. OSG Ship Management, Inc. OSG Ship Management, Inc. OSG Ship Management, Inc. Overseas Shipholding Group, Inc. Overseas Shipholding Group Inc. Overseas Shipholding Group, Inc. Overseas Shipholding Group, Inc. Overseas Shipholding Group, Inc. USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD
Preliminary and Unaudited
98-0465299 98-0465296 98-0489892 98-0489895 77-0681687 98-0420772 98-0417939 98-0595234 98-0595229 45-0575493 13-2632600 13-2632600 13-2632600 13-3178639 98-0467117 98-0467117 98-0467117 98-0380553 98-0380553 98-0380553 13-3589004 13-3589004 13-3589004 13-3589004 13-2637623 13-2637623 13-2637623 13-2637623 13-2637623 XXX-XX0606 XXX-XX0614 XXXXX6729 XXXXX6737 XXXXX6745 XXX-XX0622 XXX-XX0932 XXXX6753 XXXX6761 XXXXXXX3987 XXXXXXX4290 XXXX-XXXXX0-509 XXX-X-XX7251 XXX-X-XX3754 XXXXX6923 XXX-X-XX5113 XXXXX7192 XXXXX9048 XXXXXX9108 XXXXXX9174 XXX-XX2788 XXXXXX2932 XXX-XX6624 XXX-XX5045 XXXX6002 XXX-XXX6647 XXX-XXXXX1-852 X4888 XXXXXXX7175
JP Morgan Chase JP Morgan Chase HSBC HSBC HSBC JP Morgan Chase JP Morgan Chase HSBC HSBC Fifth Third Bank - Tampa Fifth Third Bank - Tampa JP Morgan Chase JP Morgan Chase JP Morgan Chase HSBC JP Morgan Chase JP Morgan Chase Bank of Oklahoma Bank of Texas - Houston Bank of Texas - Houston JP Morgan Chase Fifth Third Bank - Tampa JP Morgan Chase JP Morgan Chase DnB NOR Bank ASA TD Bank, N.A. Morgan Stanley BlackRock Fidelity
Balance per Books as of February 28, 2013 1,000 1,000 1,000 1,000 1,000 64,087,146 2,395,264 (1,009,986) 46,776,926 196,693 1,474,129 67,687,047 1,615,258 7,924,562 (34,425) 1 10,000 60,544 306,322 84,136 2,191 24,040,861 114,006,197 104,716,480
Page 31 of 166
Appendix B Overseas Shipholding Group, Inc., et al. Listing of Debtors' Bank Accounts and Book Balances as of February 28, 20131 (in USD) EIN 13-2637623 13-2637623 13-2637623 98-0457140 98-0457131 98-0417974 98-0420767 98-0513551 98-0513551 98-0513551 98-0420766 USD USD USD USD USD USD USD USD CAD CAD USD XXX-X-XX5014 XXX6306 XXX-XX9772 XXX-XX0940 XXX-XX0533 XXX-XX0959 XXX-XX0967 XXXXXX-XXX4290 XXXXXX-XXX9190 XXXXXX-XXX6490 XXX-XX00975 TOTAL JP Morgan Chase JP Morgan Chase JP Morgan Chase JP Morgan Chase JP Morgan Chase JP Morgan Chase JP Morgan Chase Cidel Bank & Trust, Inc. Cidel Bank & Trust, Inc. Cidel Bank & Trust, Inc. JP Morgan Chase Bank Currency Account Number
Debtor
Case 12-20000-PJW
Overseas Shipholding Group, Inc. Overseas Shipholding Group, Inc. Overseas Shipholding Group, Inc. Pearlmar Limited Reymar Limited Rosemar Limited Rubymar Limited Shirley Tanker SRL Shirley Tanker SRL Shirley Tanker SRL Silvermar Limited
Doc 1167
Balance per Books as of February 28, 2013 342,308 68,005,051 5,000 41 0 4,282 $ 502,701,027
Filed 04/15/13
Petty cash accounts with nominal balances maintained at certain office locations have been excluded from this list, but are reported in the Cash and Cash Equivalents line item in the balance sheets presented herein.
Page 32 of 166

Page 32 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 33 of 166

Appendix C Notes to the Unaudited Condensed Consolidating Statements of Operations and Balance Sheets
These unaudited condensed consolidating financial statements are provided to fulfill the requirements of the Office of the United States Trustee. Amounts in the columns and rows in the Unaudited Condensed Consolidating Statements of Operations and Balance Sheets may not sum to subtotal or total amounts due to rounding. All information contained herein is unaudited and subject to future adjustment and certain such adjustments recorded to the financial statements previously reported in the Monthly Operating Reports are reflected in the financial statements presented herein. The Company makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the unaudited condensed consolidated financial statements. Actual results may differ from those estimates. The Company put forth significant efforts to attribute the results of operations to the proper legal entity. However, because the Companys accounting systems, policies, and practices were developed with a view to producing consolidated reporting, rather than by legal entity, it is possible that not all assets and liabilities and/or results of operations have been recorded at the correct legal entity in the unaudited condensed consolidating financial statements. These statements should be read in conjunction with the General Notes contained within this Monthly Operating Report. The notes that are contained in this Monthly Operating Report (the "MOR") have been provided to assist the reader in understanding the information presented. No conclusion as to the completeness of the notes that are included in this MOR, the importance or significance of such notes, or the importance or significance of information that could have been included in such notes, but is not, is made by the inclusion of the notes contained in this MOR. In accordance with normal Company practice, adjustments related to prior periods are recorded and reflected in the period in which it is determined that such adjustments are needed. The Company is a publicly-held company that prepared and filed consolidated financial statements on a quarterly basis. In accordance with the Companys historic policies and practices related to quarterly reporting, certain information contained i n the Monthly Operating Reports is estimated in the first and second months of each calendar quarter, then reconciled to actual results and/or other analysis performed quarterly and adjusted accordingly in the final month of the calendar quarter. Post-petition interest expense and interest income on intercompany loans from Non-Debtors to Debtors is included in Other Income in the accompanying Unaudited Condensed Consolidating Statements of Operations. The Company owns a fleet of ten (10) articulated tug-barges (ATB). An ATB consists of a tug and a barge. Each tug and its respective barge are owned by a different Debtor. The revenue associated with the operation of an ATB is recorded on the related barge Debtor entity, whereas the operating expenses of the ATB are recorded on both the related tug and barge respective Debtor entities, based on the specific expenses incurred by each. All of the Company's chartered in vessels are accounted for as operating leases. ASC Topic 840 states that if costs expected to be incurred under an operating sublease (that is, executory costs, which represent costs typically classified as voyage expenses, and charter hire expense - rental payments) exceed anticipated revenue on the operating sublease, a loss shall be recognized by the sublessor in the period it executed the sublease. The provision for a loss on a sublease would be based on the net expected future cash disbursements. Credits to charter hire expense arise, when terms of the sublease, time charterout, are modified in a period subsequent to the period in which the provision is recorded.

Page 33 of 166
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 34 of 166

Appendix C Notes to the Unaudited Condensed Consolidating Statements of Operations and Balance Sheets (continued)
As a result of the chapter 11 filings, the Companys unsecured debt has been classified as Liabilities Subject to Compromise in the Unaudited Condensed Consolidating Balance Sheets. In accordance with ASC Topic 852, as interest on the Companys unsecured debt subsequent to the Petition Date is not expected to be an allowed claim, the Company has not accrued interest expense on its unsecured debt subsequent to the Petition Date. With respect to the Companys secured debt, the value of the collateral securing the debt is still being determined, and accordingly, the Company does not know if the value of the collateral is sufficient to satisfy the secured debt claims. As a result, the Company has classified secured debt as Liabilities Subject to Compromise in the Unaudited Condensed Consolidating Balance Sheets. Pursuant to the Bankruptcy Court's orders, dated February 5, 2012, granting adequate protection [D.I. 0459 and 0460], the Company has continued to pay unpaid interest expense on the secured debt as part of the adequate protection payments. Should a determination be made that collateral is not sufficient to satisfy the secured debt, the Company and other parties in interest reserve the right to seek to recharacterize the adequate protection payments as payments on account of the principal amounts outstanding as of the petition date.

Page 34 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013
Overseas Shipholding Group, Inc.

February 1 - 28, 2013 November 14, 2012 - February 1 - 28, February 28, 2013 2013
OSG International, Inc.

November 14, 2012 February 28, 2013
($000s)
Shipping Revenues: $ 2 $ 2 $ $ (4) 80 (4)
Case 12-20000-PJW
Pool revenues Time and bareboat charter revenues Voyage charter revenues
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (2,431) (2,431) 2,431 2,431 465 2,896 2,896 7,398 (4,502) $ (1,458) (1,458) 1,460 1,460 1,798 3,258 3,258 21,859 (18,601) $
80 (80) 508 428 (914) (486) 76 (410) (410) $
(51) (897) (948) 944 2,239 3,182 (5,577) (2,394) 342 (2,052) (2,052)
Page 35 of 166
See Notes to Unaudited Condensed Consolidating Statements of Operations and Balance Sheets
Page 35 of 166
OSG Bulk Ships, Inc.

1372 Tanker Corporation

($000s)
Shipping Revenues: $ 8 3 $ $ 641 $ 641 1,054 1,054
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 11 (11) (11) (184) (195) (195) (195) $ (77) 70 (4) (11) 11 11 (736) (724) 33 (691) (691) $
60 189 238 488 153 153 (1) 153 (104) 49 49 $
111 1,124 900 2,135 (1,081) (1,081) (1) (1,081) (380) (1,461) (1,461)
Page 36 of 166
Page 36 of 166
Africa Tanker Corporation

Alcesmar Limited
($000s)
Shipping Revenues: $ 5 61 18 $ $ 404 $ 404 1,562 1,562
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 5 (5) 2,053 2,048 2,048 2,048 2,048 $ 80 (80) 8,607 8,528 8,528 8,528 8,528 $
162 193 356 49 49 49 (16) 33 33 $
1 671 727 1,398 164 164 164 (54) 110 110
Page 37 of 166
Page 37 of 166
Alcmar Limited
Alpha Suezmax Corporation

($000s)
Shipping Revenues: $ 430 $ 430 1,678 $ 0 (0) 1,678 14 14 (0) 36 $ 48 1,290 19 1,358
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 204 174 378 52 52 52 (16) 36 36 $ (29) 632 659 1,262 416 416 416 (54) 362 362 $
36 (22) (22) (22) (22) 7 (29) $
157 304 1,580 133 2,173 (815) (815) (815) (815) 2,100 (2,915)
Page 38 of 166
Page 38 of 166
Alpha Tanker Corporation

Amalia Product Corporation

($000s)
Shipping Revenues: $ $ $ 509 $ 1 510 1,776 1 1,777
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ $ $
182 220 402 108 108 108 108 108 $
2 673 832 1,507 270 270 270 270 270
Page 39 of 166
Page 39 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Ambermar Product Carrier Corporation Ambermar Tanker Corporation
November 14, 2012 February 28, 2013 February 1 - 28, 2013 November 14, 2012 - February 1 - 28, February 28, 2013 2013
($000s)
Shipping Revenues: $ 814 814 $ 3,763 3,763 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 277 178 159 614 200 200 200 200 200 $ 1,908 716 614 3,238 525 525 525 525 525 $
Page 40 of 166
Page 40 of 166
Andromar Limited
Antigmar Limited
($000s)
Shipping Revenues: $ 433 $ (80) 353 1,689 $ (93) 1,596 433 $ 130 563 1,681 56 1,737
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 164 178 341 12 12 12 (16) (4) (4) $ (0) 620 670 1,290 306 306 306 (54) 252 252 $
(0) 246 163 409 154 154 154 (16) 138 138 $
71 633 619 1,322 415 415 415 (54) 361 361
Page 41 of 166
Page 41 of 166
Aqua Tanker Corporation

Aquarius Tanker Corporation

($000s)
Shipping Revenues: $ (2) (2) (2) (2) (2) $ $ (2) $ $ (2) $ 681 681 $ 4,126 4,126
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes -
441 5 339 784 (104) (104) (104) (104) (104) $
2,386 11 1,741 4,138 (12) (12) (12) (12) (12)
Page 42 of 166
Page 42 of 166
Ariadmar Limited
Aspro Tanker Corporation

($000s)
Shipping Revenues: $ $ $ 1 1 1 1 1 $ $ 1 403 $ 403 1,542 1,542 1
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 204 186 389 14 14 14 (16) (2) (2) $ (2) 656 700 1,354 188 188 188 (54) 134 134 $
Page 43 of 166
Page 43 of 166
Atalmar Limited
Athens Product Tanker Corporation

($000s)
Shipping Revenues: $ 929 929 $ 3,884 3,884 $ 1,599 1,599 $ 4,233 4,233
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 538 297 179 1,015 (86) (86) (86) (86) (86) $ 2,182 571 676 3,430 455 455 455 455 455 $
535 139 123 796 802 802 802 802 802 $
1,797 508 470 2,775 1,459 1,459 1,459 1,459 1,459
Page 44 of 166
Page 44 of 166
Atlas Chartering Corporation

Aurora Shipping Corporation

($000s)
Shipping Revenues: $ 952 952 $ $ 3,412 3,412 316 $ 316 1,684 1,684
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 484 4 441 929 23 23 23 23 23 $ 1,898 15 1,685 3,598 (186) (186) (186) (186) (186) $
4 276 213 493 (178) (178) (178) (178) (178) $
53 1,072 800 1,925 (241) (241) (241) (241) (241)
Page 45 of 166
Page 45 of 166
Avila Tanker Corporation

Batangas Tanker Corporation

($000s)
Shipping Revenues: $ 1 $ 1 $ $ (1) 1 1 1 1 $ $ 1 $ (1) 1 1 1 1 $ 1
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Page 46 of 166
Page 46 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Brooklyn Product Tanker Corporation
Beta Aframax Corporation

($000s)
Shipping Revenues: $ $ 296 296 (3) $ 1,708 1,704 (0) (0) 63 $ (0) (0)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 162 320 1 482 (186) (186) (186) (186) 1,114 (1,301) $ 727 1,709 26 2,462 (758) (758) (758) (758) 1,114 (1,872) $
63 (63) (63) (63) (63) (63) $
(33) 113 (20) 60 (60) (60) (60) (60) (60)
Page 47 of 166
Page 47 of 166
Cabo Hellas Limited

Cabo Sounion Limited

($000s)
Shipping Revenues: $ 340 5 345 $ 1,310 5 1,315 $ 340 3 343 $ 1,396 6 1,402
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 10 133 180 323 22 22 22 22 22 $ 38 674 679 1,390 (75) (75) (75) (75) (75) $
9 130 181 319 24 24 24 24 24 $
34 571 683 1,289 113 113 113 113 113
Page 48 of 166
Page 48 of 166
Caribbean Tanker Corporation

Carina Tanker Corporation

($000s)
Shipping Revenues: $ 1 1 1 1 1 $ $ 1 $ $ 1 $ 1,036 1,036 $ 3,688 3,688
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
497 4 455 956 80 80 80 80 80 $
1,352 11 1,739 3,102 585 585 585 585 585
Page 49 of 166
Page 49 of 166
Carl Product Corporation

Concept Tanker Corporation

($000s)
Shipping Revenues: $ $ 350 350 (7) $ 1,338 (3) 1,328 433 $ 433 1,686 1,686 -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 17 131 222 370 (20) (20) (20) (20) (20) $ (375) 535 839 999 329 329 329 329 329 $
1 448 449 (16) (16) (16) (16) (16) $
12 1,710 1,722 (36) (36) (36) (36) (36)
Page 50 of 166
Page 50 of 166
Crown Tanker Corporation

Delphina Tanker Corporation

($000s)
Shipping Revenues: $ 5 5 5 5 5 $ $ 5 $ $ 5 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 51 of 166
Page 51 of 166
Delta Aframax Corporation

DHT Ania Aframax Corp.

($000s)
Shipping Revenues: $ $ 1 1 1 1 1 $ $ 1 $ 376 376 (34) $ 1,449 1,414 1
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 255 184 439 (63) (63) (63) (86) (149) 83 (232) $ (3) 882 702 1,582 (168) (168) (168) (332) (500) 83 (582) $
Page 52 of 166
Page 52 of 166
DHT Ann VLCC Corp.

DHT Cathy Aframax Corp.

($000s)
Shipping Revenues: $ $ 762 762 $ $ 284 284 -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ $ 1 5 1,412 1,418 (655) (655) (655) (655) (655) $
Page 53 of 166
11 964 975 (691) (691) (691) (691) (691)
Page 53 of 166
DHT Chris VLCC Corp.

DHT Rebecca Aframax Corp.

($000s)
Shipping Revenues: $ (9) (0) (5) (5) (4) (4) (4) (4) $ $ (4) $ $ (9) $ $ 1 1 1 1 1 $ 1 1
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 54 of 166
Page 54 of 166
DHT Regal Unity VLCC Corp.

DHT Sophie Aframax Corp.

($000s)
Shipping Revenues: $ $ (69) $ (69) $ (37) (37) (3) -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ $ (69) (69) (69) (69) (69) $
Page 55 of 166
(3) (33) (33) (33) (33) (33)
Page 55 of 166
Dignity Chartering Corporation

Edindun Shipping Corporation

($000s)
Shipping Revenues: $ 0 (5) (4) 4 4 4 $ 537 537 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 4 3 2 $ (9) 311 1,052 68 1,422 (884) (884) (884) (884) 1,943 (2,828) $
Page 56 of 166
Page 56 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Eighth Aframax Tanker Corporation Epsilon Aframax Corporation
($000s)
Shipping Revenues: $ 200 $ 200 813 $ 813 204 $ 204 974 974
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 229 129 358 (157) (157) (157) (157) (157) $ 755 483 1,238 (426) (426) (426) (426) (426) $
170 182 0 352 (147) (147) (147) (81) (228) 83 (311) $
(8) 750 694 0 1,435 (462) (462) (462) (325) (787) 83 (870)
Page 57 of 166
Page 57 of 166
First Chemical Carrier Corporation

First LPG Tanker Corporation

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 4 4 336 344 (8) (8) (8) (8) (8) $ 16 15 202 233 1,011 1,011 1,011 1,011 1,011 $
Page 58 of 166
Page 58 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Fourth Aframax Tanker Corporation
First Union Tanker Corporation

($000s)
Shipping Revenues: $ $ $ 2 2 2 2 2 $ $ 2 866 $ 866 1,471 1 1,472 2
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 52 223 298 573 293 293 293 293 293 $ 132 1,141 1,118 2,391 (919) (919) (919) (919) (919) $
Page 59 of 166
Page 59 of 166
Front President Inc.

Goldmar Limited
($000s)
Shipping Revenues: $ 1,436 $ 1,436 2,670 $ 2,670 464 $ 464 1,647 1,647
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 89 249 334 673 763 763 (1) 762 (151) 611 83 528 $ 108 959 1,257 (0) 2,324 346 346 (1) 345 (608) (263) 83 (346) $
2 212 193 407 57 57 57 57 57 $
3 883 726 1,612 35 35 35 35 35
Page 60 of 166
Page 60 of 166
GPC Aframax Corporation

Grace Chartering Corporation

($000s)
Shipping Revenues: $ 186 $ 186 883 $ 883 408 $ 408 1,559 1,559 -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 490 462 9 961 (775) (775) (775) (775) 1,543 (2,319) $ (8) 1,006 1,788 35 0 2,820 (1,937) (1,937) (1,937) (1,937) 1,543 (3,480) $
2 403 405 3 3 3 3 3 $
8 1,509 1,517 42 42 42 42 42
Page 61 of 166
Page 61 of 166
International Seaways, Inc.

Jademar Limited
($000s)
Shipping Revenues: $ 1,334 $ 1,334 5,255 $ 5,255 472 $ 2 474 1,598 4 1,602
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (6) 18 2,233 2,245 (911) (911) (911) (911) (911) $ 84 58 7,191 1 7,334 (2,078) (2,078) (2,078) (2,078) (2,078) $
158 196 354 120 120 120 120 120 $
7 626 748 1,381 221 221 221 221 221
Page 62 of 166
Page 62 of 166
Joyce Car Carrier Corporation

Juneau Tanker Corporation

($000s)
Shipping Revenues: $ (5) (5) 5 5 5 5 $ 5 $ $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes (10) (10) 10 10 10 10 10 $
Page 63 of 166
Page 63 of 166
Kimolos Tanker Corporation

Kythnos Chartering Corporation

($000s)
Shipping Revenues: $ 1,064 1,064 $ 3,338 3,338 $ 748 748 $ 2,524 2,524
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 455 143 364 31 993 70 70 70 70 70 $ 1,913 538 1,391 113 3,956 (618) (618) (618) (618) (618) $
466 158 106 730 18 18 18 18 18 $
1,437 650 406 2,493 31 31 31 31 31
Page 64 of 166
Page 64 of 166
Leo Tanker Corporation

Leyte Product Tanker Corporation

($000s)
Shipping Revenues: $ 1,010 1,010 $ 3,699 3,699 $ 482 482 $ 1,763 1,763
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
38 139 167 345 136 136 (0) 136 (45) 92 92 $
435 534 638 1,607 157 157 (0) 157 (188) (31) (31)
Page 65 of 166
Page 65 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Luxmar Product Tanker Corporation
Limar Charter Corporation

($000s)
Shipping Revenues: $ 15 15 $ 1,812 1,812 $ 835 835 $ 3,429 3,429
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (48) 10 (38) 53 53 53 53 53 $ 840 316 765 437 2,358 (546) (546) (546) (546) 2,502 (3,048) $
500 120 225 845 (11) (11) (11) (11) (11) $
2,040 680 842 3,563 (134) (134) (134) (134) (134)
Page 66 of 166
Page 66 of 166
Luxmar Tanker LLC

Majestic Tankers Corporation

($000s)
Shipping Revenues: $ 0 0 0 (0) (0) (0) (0) $ (0) $ 42 (42) (42) (42) (42) (42) $ 4 38 $ $ 511 $ 511 1,960 1,960
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes
40 253 347 640 (128) (128) (128) (128) (128) $
129 1,106 1,285 0 2,520 (560) (560) (560) (560) (560)
Page 67 of 166
Page 67 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Maremar Product Tanker Corporation
Oak Tanker Corporation

($000s)
Shipping Revenues: $ 1,104 $ 1,104 1,847 3 1,850 $ 0 0 (0) (0) (0) (0) $ (0) $ (4) (4) (4) (4) 4 (4) $ 4
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes (17) 159 410 3 555 549 549 (1) 547 (195) 352 83 269 $ 51 756 1,566 3 2,376 (526) (526) (1) (527) (784) (1,311) 83 (1,394) $
Page 68 of 166
Page 68 of 166
Maremar Tanker LLC

Marilyn Vessel Corporation

($000s)
Shipping Revenues: $ 1,041 1,041 $ 3,418 3,418 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 647 131 211 0 988 52 52 52 52 52 $ 2,070 743 792 5 3,609 (192) (192) (192) (192) (192) $
Page 69 of 166
Page 69 of 166
Maritrans General Partner Inc.

Maritrans Operating Company L.P.

($000s)
Shipping Revenues: $ $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 70 of 166
Page 70 of 166
Milos Product Tanker Corporation

Mindanao Tanker Corporation

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 447 142 126 716 268 268 268 268 268 $ 2,084 594 482 3,160 1,008 1,008 1,008 1,008 1,008 $
Page 71 of 166
Page 71 of 166
Mykonos Tanker LLC

Nedimar Charter Corporation

($000s)
Shipping Revenues: $ 1,106 1,106 $ 5,492 5,492 $ (5) (5) (2) 9 $ 939 939
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 621 297 153 15 1,086 20 20 20 20 20 $ 2,539 1,170 583 58 19 4,369 1,122 1,122 1,122 1,122 1,122 $
6 (11) (11) (11) (11) (11) $
427 413 613 172 1,625 (686) (686) (686) (686) 175 (861)
Page 72 of 166
Page 72 of 166
Maple Tanker Corporation

Ocean Bulk Ships, Inc.

($000s)
Shipping Revenues: $ 887 $ 887 2,169 2,169 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 19 132 410 561 326 326 (1) 325 (191) 134 83 51 $ 53 792 1,564 2,410 (240) (240) (1) (241) (766) (1,006) 83 (1,089) $
Page 73 of 166
Page 73 of 166
Oceania Tanker Corporation

OSG 192 LLC

($000s)
Shipping Revenues: $ 219 $ 219 570 570 $ 706 706 9 23 $ 2,641 23 2,664
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (0) 203 344 547 (328) (328) (328) (328) (328) $ 743 1,094 1,838 (1,268) (1,268) (1,268) (1,268) (1,268) $
188 220 486 486 486 486 486 $
34 113 700 847 1,816 1,816 1,816 1,816 1,816
Page 74 of 166
Page 74 of 166
OSG 209 LLC

OSG 214 LLC

($000s)
Shipping Revenues: $ 721 2 723 9 12 $ 2,751 21 2,772 $ 700 51 751 71 39 $ 2,494 212 2,706
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 173 195 528 528 528 528 528 $ 40 113 651 804 1,967 1,967 1,967 1,967 1,967 $
220 330 420 420 420 420 420 $
250 189 814 1,253 1,452 1,452 1,452 1,452 1,452
Page 75 of 166
Page 75 of 166
OSG 215 Corporation

OSG 242 LLC

($000s)
Shipping Revenues: $ $ $ 1,260 1,260 24 27 $ 3,973 942 4,915
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
199 250 1,010 1,010 1,010 1,010 1,010 $
390 123 746 1,260 3,655 3,655 3,655 3,655 3,655
Page 76 of 166
Page 76 of 166
OSG 243 LLC

OSG 244 LLC

($000s)
Shipping Revenues: $ 379 485 864 $ 379 2,891 3,271 $ 756 35 791 11 79 $ 2,968 62 3,030
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 415 45 (97) 363 502 502 502 502 502 $ 602 179 775 1,556 1,715 1,715 1,715 1,715 1,715 $
214 304 487 487 487 487 487 $
40 208 801 1,049 1,981 1,981 1,981 1,981 1,981
Page 77 of 166
Page 77 of 166
OSG 252 LLC

OSG 254 LLC

($000s)
Shipping Revenues: $ $ 903 (7) 896 (5) 26 903 4,273 5,176 $ 877 877 $ 2,704 2,704
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 224 244 652 652 652 652 652 $ 1,234 73 835 2,141 3,035 3,035 3,035 3,035 3,035 $
17 (112) 262 167 710 710 710 710 710 $
31 212 996 1,239 1,466 1,466 1,466 1,466 1,466
Page 78 of 166
Page 78 of 166
OSG 300 LLC

OSG 400 LLC

($000s)
Shipping Revenues: $ $ $ (8) (8) 8 8 8 8 $ $ $ 8 $ 1 1 1 1 (1) 1 $ (1)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 79 of 166
Page 79 of 166
OSG America L.P.

OSG America LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 80 of 166
Page 80 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 OSG America Operating Company LLC OSG Car Carriers, Inc.
($000s)
Shipping Revenues: $ (1) $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 383 383 (383) (383) 7 (376) (376) (376) $ 1,367 1,366 (1,366) 2,614 1,248 16 1,264 0 1,264 1,264 $
Page 81 of 166
Page 81 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 OSG Clean Products International, Inc. OSG Columbia LLC
($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
174 71 6 251 (251) (251) (251) (251) (251) $
(0) 748 262 23 1,032 (1,032) (1,032) (1,032) (1,032) (1,032)
Page 82 of 166
Page 82 of 166
OSG Constitution LLC

OSG Courageous LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
197 70 6 274 (274) (274) (274) (274) (274) $
785 269 24 1,079 (1,079) (1,079) (1,079) (1,079) (1,079)
Page 83 of 166
Page 83 of 166
OSG Delaware Bay Lightering LLC

OSG Discovery LLC

($000s)
Shipping Revenues: $ 4,244 4,244 $ 14,088 14,088 $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 652 2,078 1,024 22 3,774 470 470 470 470 470 $ 2,890 4,425 3,845 70 11,230 2,857 2,857 2,857 2,857 2,857 $
Page 84 of 166
27 27 (27) (27) (27) (27) (27)
Page 84 of 166
OSG Endeavor LLC

OSG Endurance LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 16 16 (16) (16) (16) (16) (16) $ 16 16 (16) (16) (16) (16) (16) $
204 75 6 285 (285) (285) (285) (285) (285) $
722 287 22 1,031 (1,031) (1,031) (1,031) (1,031) (1,031)
Page 85 of 166
Page 85 of 166
OSG Enterprise LLC

OSG Financial Corp.

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 176 108 6 289 (289) (289) (289) (289) (289) $ 753 389 22 1,165 (1,165) (1,165) (1,165) (1,165) (1,165) $
(171) (171) (171) (171) $
(174) (174) (174) (174)
Page 86 of 166
Page 86 of 166
OSG Freedom LLC

OSG Honour LLC

($000s)
Shipping Revenues: $ 8 8 (8) (8) (8) (8) $ (8) $ 16 290 1,038 1,344 (1,344) (1,344) (1,344) (1,344) (1,344) $ $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
198 57 6 260 (260) (260) (260) (260) (260) $
779 209 24 1,011 (1,011) (1,011) (1,011) (1,011) (1,011)
Page 87 of 166
Page 87 of 166
OSG Independence LLC

OSG Intrepid LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 227 (85) 7 148 (148) (148) (148) (148) (148) $ 7 740 215 24 987 (987) (987) (987) (987) (987) $
144 75 6 225 (225) (225) (225) (225) (225) $
884 408 25 1,317 (1,317) (1,317) (1,317) (1,317) (1,317)
Page 88 of 166
Page 88 of 166
OSG Liberty LLC

OSG Lightering LLC

($000s)
Shipping Revenues: $ $ $ 6,050 6,050 $ 30,498 30,498
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
3,693 365 1,555 659 243 6,515 (465) (465) 1 (464) (464) (464) $
20,000 2,193 8,901 2,332 818 34,244 (3,746) (3,746) 2 (3,744) (3,744) (3,744)
Page 89 of 166
Page 89 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 OSG Lightering Acquisition Corporation OSG Lightering Solutions LLC
($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 90 of 166
Page 90 of 166
OSG Mariner LLC

OSG Maritrans Parent LLC

($000s)
Shipping Revenues: $ $ $ 6 6 (6) (6) (6) (6) $ (6) $ 16 16 (16) (16) (16) (16) (16) $ 22 (22) (22) (22) (22) (22) $ 22
Case 12-20000-PJW
Doc 1167
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 16 16 (16) (16) (16) (16) (16) $ -
Filed 04/15/13 Page 91 of 166
Page 91 of 166
OSG Navigator LLC

OSG New York, Inc.

($000s)
Shipping Revenues: $ $ $ 502 $ 1,138 1,640 1,812 3,493 5,306
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 198 68 6 272 (272) (272) (272) (272) (272) $ 746 251 23 1,021 (1,021) (1,021) (1,021) (1,021) (1,021) $
566 9 1,031 1,605 34 34 34 34 34 $
1,854 30 3,941 5,824 (518) (518) (518) (518) (518)
Page 92 of 166
Page 92 of 166
OSG Product Tankers AVTC, LLC

OSG Product Tankers I, LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 93 of 166
Page 93 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 OSG Product Tankers Member LLC
OSG Product Tankers II, LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 94 of 166
Page 94 of 166
OSG Product Tankers, LLC

OSG Quest LLC

($000s)
Shipping Revenues: $ $ $ 8 8 (8) (8) (8) (8) $ $ $ (8) $ $ 13 13 (13) (13) (13) (13) (13)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 95 of 166
Page 95 of 166
OSG Seafarer LLC

OSG Ship Management, Inc.

($000s)
Shipping Revenues: $ (0) (0) 0 0 0 0 $ $ 0 $ $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
258 4,017 4,275 (4,275) (4,275) (4,275) (4,275) (4,275) $
1,008 12,587 13,595 (13,595) (13,595) (13,595) (13,595) 1 (13,596)
Page 96 of 166
Page 96 of 166
OSG Valour LLC

Overseas Allegiance Corporation

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 97 of 166
Page 97 of 166
Overseas Anacortes LLC

Overseas Boston LLC

($000s)
Shipping Revenues: $ 1,568 1,568 $ 5,992 2 5,994 $ 1,491 1,491 $ 5,698 26 5,723
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 20 465 711 8 16 1,220 348 348 348 348 348 $ 77 1,936 2,739 29 59 4,840 1,154 1,154 1,154 1,154 1,154 $
21 515 699 23 17 1,275 216 216 216 216 216 $
96 1,993 2,693 110 61 4,954 770 770 770 770 770
Page 98 of 166
Page 98 of 166
Overseas Diligence LLC

Overseas Galena Bay LLC

($000s)
Shipping Revenues: $ (2) (2) 2 2 2 2 $ 2 $ 2 $ 2 2 2 (2) 2 (2) $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 99 of 166
Page 99 of 166
Overseas Houston LLC

Overseas Integrity LLC

($000s)
Shipping Revenues: $ 1,309 1,309 $ 5,002 5,002 $ $ (3) (3) 3 3 3 3 $ $ $ 3
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 5 505 664 61 16 1,253 56 56 56 56 56 $ 21 1,995 2,559 220 60 4,855 148 148 148 148 148
Page 100 of 166
Page 100 of 166
Overseas Long Beach LLC

Overseas Los Angeles LLC

($000s)
Shipping Revenues: $ 1,302 1,302 $ 4,976 4,976 $ 1,302 1,302 $ 4,968 7 4,975
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 11 544 665 48 16 1,283 19 19 19 19 19 $ 41 1,967 2,563 172 58 4,801 174 174 174 174 174 $
11 494 668 49 16 1,238 64 64 64 64 64 $
48 1,983 2,574 176 59 4,841 133 133 133 133 133
Page 101 of 166
Page 101 of 166
Overseas Martinez LLC

Overseas New Orleans LLC

($000s)
Shipping Revenues: $ 1,491 1,491 $ 5,672 26 5,698 $ $ 5 5 (5) (5) (5) (5) $ $ $ (5)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes 23 488 711 11 16 1,249 242 242 242 242 242 $ 105 2,040 2,710 41 60 4,955 743 743 743 743 743
Page 102 of 166
Page 102 of 166
Overseas New York LLC

Overseas Nikiski LLC

($000s)
Shipping Revenues: $ 1,267 1,267 $ 4,842 4,842 $ 1,491 1,491 $ 5,698 21 5,719
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 5 536 672 20 16 1,249 18 18 18 18 18 $ 20 1,930 2,588 72 59 4,669 173 173 173 173 173 $
20 518 700 33 16 1,288 203 203 203 203 203 $
100 1,943 2,697 155 60 4,955 763 763 763 763 763
Page 103 of 166
Page 103 of 166
Overseas Perseverance Corporation

Overseas Philadelphia LLC

($000s)
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Page 104 of 166
Page 104 of 166
Overseas Puget Sound LLC

Overseas Sea Swift Corporation

($000s)
Shipping Revenues: $ 10 10 $ $ $ -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 10 (10) (10) (10) (10) (10) $ 10 (10) (10) (10) (10) (10) $
Page 105 of 166
Page 105 of 166
Overseas Shipping (GR) Ltd.

Overseas ST Holding LLC

($000s)
Shipping Revenues: $ 3 3 (3) (3) (3) (3) $ $ (3) $ $ $ 3,921 3,921 $ 14,893 14,893
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
34 1,130 822 33 2,019 1,902 1,902 1,902 1,902 1,902 $
115 4,061 3,159 121 7,457 7,436 7,436 7,436 7,436 7,436
Page 106 of 166
Page 106 of 166
Overseas Tampa LLC

Overseas Texas City LLC

($000s)
Shipping Revenues: $ 1,624 1,624 $ 6,206 6 6,212 $ 1,820 1,820 $ 6,209 6,209
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 27 535 736 2 16 1,316 308 308 308 308 308 $ 90 1,966 2,806 8 59 4,929 1,284 1,284 1,284 1,284 1,284 $
23 527 676 18 16 1,260 560 560 560 560 560 $
79 1,964 2,580 44 60 4,727 1,481 1,481 1,481 1,481 1,481
Page 107 of 166
Page 107 of 166
Pearlmar Limited
Petromar Limited
($000s)
Shipping Revenues: $ 489 $ 5 494 1,736 7 1,743 $ 872 872 $ 2,810 2,810
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 1 181 200 382 112 112 112 112 112 $ 3 1,014 757 1,773 (31) (31) (31) (31) (31) $
428 188 158 774 97 97 97 97 97 $
1,525 569 596 2,689 121 121 121 121 121
Page 108 of 166
Page 108 of 166
Pisces Tanker Corporation

Polaris Tanker Corporation

($000s)
Shipping Revenues: $ 807 807 $ 3,120 3,120 $ 860 860 $ 3,314 3,314
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 623 3 458 1,083 (277) (277) (277) (277) (277) $ 2,082 29 1,749 3,861 (740) (740) (740) (740) (740) $
493 2 458 953 (93) (93) (93) (93) (93) $
2,128 12 1,749 3,890 (576) (576) (576) (576) (576)
Page 109 of 166
Page 109 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Queens Product Tanker Corporation Reymar Limited
($000s)
Shipping Revenues: $ 3 3 1 3 5 (1) (1) (1) (1) $ (1) $ 94 (80) (80) (80) (80) (80) $ 5 89 14 14 $ $ 308 $ 4 312 1,268 8 1,276
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
1 236 181 417 (105) (105) (105) (105) (105) $
2 1,263 683 1,949 (673) (673) (673) (673) (673)
Page 110 of 166
Page 110 of 166
Rich Tanker Corporation

Rimar Chartering Corporation

($000s)
Shipping Revenues: $ 848 848 $ 455 2,181 2,636 $ $ (146) (146) (2) 14 0 (2) 862 862
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
11 (157) (157) (157) (157) (25) (132) $
511 361 626 80 1,577 (715) (715) (715) (715) (1,852) 1,137
Page 111 of 166
Page 111 of 166
Rosalyn Tanker Corporation

Rosemar Limited
($000s)
Shipping Revenues: $ 812 $ 812 1,873 1,873 $ 336 2 338 $ 1,284 4 1,288
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 52 349 189 591 221 221 221 221 221 $ 152 1,037 770 1,959 (86) (86) (86) (86) (86) $
11 152 197 360 (23) (23) (23) (23) (23) $
36 759 738 1,533 (245) (245) (245) (245) (245)
Page 112 of 166
Page 112 of 166
Rubymar Limited
Sakura Transport Corp.

($000s)
Shipping Revenues: $ 262 262 (1) (0) 1 $ $ 1,000 1,000 1,010 $ 1,010 2,459 2,459
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 189 188 74 74 74 74 74 $ 719 720 281 281 281 281 281 $
40 201 230 471 539 539 539 539 539 $
148 810 865 1,823 636 636 636 636 636
Page 113 of 166
Page 113 of 166
Samar Product Tanker Corporation

Santorini Tanker LLC

($000s)
Shipping Revenues: $ 350 3 353 $ $ 1,338 (3) 1,335 1,706 1,706 $ 5,308 5,308
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 8 160 167 335 18 18 (0) 18 (40) (22) (22) $ 44 533 637 1,214 121 121 (0) 121 (172) (51) (51) $
338 340 153 16 846 860 860 860 860 860 $
1,749 1,088 591 51 3,479 1,829 1,829 1,829 1,829 1,829
Page 114 of 166
Page 114 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Seventh Aframax Tanker Corporation
Serifos Tanker Corporation

($000s)
Shipping Revenues: $ 43 43 8 5 14 27 16 16 16 $ 535 $ 969 1,504 200 $ 200 795 795
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 16 (6) 22 $ 694 417 906 56 2,072 (568) (568) (568) (568) (2) (567) $
298 132 430 (230) (230) (230) (230) (230) $
(6) 959 495 1,449 (654) (654) (654) (654) (654)
Page 115 of 166
Page 115 of 166
Shirley Tanker SRL

Sifnos Tanker Corporation

($000s)
Shipping Revenues: $ 200 $ 200 744 $ 744 434 $ 434 1,682 1,682
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 317 289 5 611 (411) (411) 0 (411) (32) (443) (443) $ 1,267 1,092 38 2,397 (1,653) (1,653) 0 (1,653) (109) (1,761) (1,761) $
(1) 195 364 15 573 (139) (139) (139) (139) (139) $
3 606 1,391 51 2,051 (370) (370) (370) (370) (370)
Page 116 of 166
Page 116 of 166
Silvermar Limited
Sixth Aframax Tanker Corporation

($000s)
Shipping Revenues: $ 475 $ 3 478 2 45 1,605 3 1,608 $ $ 379 379 (38) 1,452 1,414
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 197 243 235 235 235 235 235 $ 5 613 738 1,356 253 253 253 253 253 $
226 129 355 24 24 24 24 24 $
914 484 1,398 17 17 17 17 17
Page 117 of 166
Page 117 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Skopelos Product Tanker Corporation Star Chartering Corporation
($000s)
Shipping Revenues: $ 1,111 1,111 $ 3,551 3,551 $ 392 392 $ 1,498 1,498 -
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 652 179 103 934 177 177 177 177 177 $ 2,321 688 393 3,401 150 150 150 150 150 $
2 392 394 (2) (2) (2) (2) (2) $
8 1,498 1,506 (8) (8) (8) (8) (8)
Page 118 of 166
Page 118 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Suezmax International Agencies, Inc. Talara Chartering Corporation
($000s)
Shipping Revenues: $ 1,278 $ 1,278 6,124 $ 6,124 260 $ 3 264 1,416 3 1,419
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 20 2,064 103 2,187 (908) (908) (908) (908) (908) $ (282) 64 7,884 276 7,942 (1,818) (1,818) (1,818) (1,818) (1,818) $
9 (77) 323 5 260 4 4 4 4 445 (441) $
19 455 1,730 34 2,238 (819) (819) (819) (819) 445 (1,264)
Page 119 of 166
Page 119 of 166
Third United Shipping Corporation

Tokyo Transport Corp.

($000s)
Shipping Revenues: $ $ $ 1,054 $ 1,054 1,889 1,889
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
(0) 318 246 564 490 490 490 490 490 $
40 949 930 0 1,919 (31) (31) (31) (31) (31)
Page 120 of 166
Page 120 of 166
Transbulk Carriers, Inc.

Troy Chartering Corporation

($000s)
Shipping Revenues: $ $ $ 50 50 $ 1,224 1,224
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
3 (57) 271 6 224 (174) (174) (174) (174) 435 (609) $
7 403 1,676 35 2,120 (896) (896) (896) (896) 435 (1,330)
Page 121 of 166
Page 121 of 166
Troy Product Corporation

Urban Tanker Corporation

($000s)
Shipping Revenues: $ $ $ 433 $ 433 1,643 (8) 1,635
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
1 4 452 457 (24) (24) (24) (24) (24) $
(30) 18 1,724 1,713 (78) (78) (78) (78) (78)
Page 122 of 166
Page 122 of 166
Vega Tanker Corporation

View Tanker Corporation

($000s)
Shipping Revenues: $ 26 26 $ $ $ 399 399 (27) 1,526 1,500
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 26 (26) (26) (26) (26) (26) $ 26 (26) (26) (26) (26) (26) $
7 4 399 411 (12) (12) (12) (12) (12) $
37 15 1,526 1,579 (79) (79) (79) (79) (79)
Page 123 of 166
Page 123 of 166
Vivian Tankships Corporation

Vulpecula Chartering Corporation

($000s)
Shipping Revenues: $ $ $ 869 869 $ 3,516 3,516
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
528 2 387 916 (47) (47) (47) (47) (47) $
1,832 2 1,692 3,525 (10) (10) (10) (10) (10)
Page 124 of 166
Page 124 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Combined Debtors
February 1 - 28, 2013 November 14, 2012 February 28, 2013
Wind Aframax Tanker Corporation

($000s)
Shipping Revenues: $ $ $ 19,800 $ 28,168 33,228 81,195 65,991 104,551 138,643 309,185
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ $ -
Page 125 of 166
15,867 20,527 21,752 14,711 2,320 40 75,218 5,977 2,561 8,539 (800) 7,738 (929) 6,810 11,330 (4,520) $
70,187 80,034 93,857 58,234 12,587 1,106 316,005 (6,820) 13,459 6,639 (4,674) 1,965 (3,556) (1,591) 30,679 (32,270)
Page 125 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Consolidated Debtors
Eliminations
($000s)
Shipping Revenues: $ $ (1,052) (1,052) (242) (4,609) (4,851) $ 19,800 $ 27,116 33,228 80,143 65,748 99,942 138,643 304,334
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (1,052) (1,052) $ (4,851) (4,851) -
Page 126 of 166
15,867 20,527 20,700 14,711 2,320 40 74,166 5,977 2,561 8,539 (800) 7,738 (929) 6,810 11,330 (4,520) $
70,187 80,034 89,006 58,234 12,587 1,106 311,154 (6,820) 13,459 6,639 (4,674) 1,965 (3,556) (1,591) 30,679 (32,270)
Page 126 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Total Non-Debtors Eliminations
February 1 - 28, 2013 November 14, 2012 February 28, 2013 February 1 - 28, 2013 November 14, 2012 February 28, 2013
($000s)
Shipping Revenues: $ $ (167) (167) (33) 47 (167) (153)
Case 12-20000-PJW
Doc 1167
Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ (67) 38 (55) 1,349 (11) 1,253 (1,420) (1,420) 631 (789) (789) (789) $ (362) 1,381 244 (202) 6,969 (6) 8,024 (8,177) (8,177) 4,733 (3,444) 0 (3,444) (3,444)
Page 127 of 166
Page 127 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Statements of Operations For the Periods from February 1 - 28, 2013 and November 14, 2012 through February 28, 2013 Consolidated Overseas Shipholding Group, Inc.
($000s)
Shipping Revenues: $ 19,800 $ 27,116 33,062 79,978 65,716 99,990 138,477 304,183
Case 12-20000-PJW
Doc 1167 Filed 04/15/13
Operating Expenses: Voyage expenses Vessel expenses Charter hire expenses Depreciation and amortization General and administrative (Gain)/loss on disposal of vessels Total Operating Expenses Income/(loss) from Vessel Operations Equity in Income/(loss) of Affiliated Companies Operating Income/(loss) Other Income/(expense) Income/(loss) before Interest Expense and Income Taxes Interest Expense Income/(loss) before Reorganization Items and Income Taxes Reorganization Items, net Income/(loss) before Income Taxes $ 15,800 20,565 20,700 14,656 3,670 28 75,419 4,559 2,561 7,120 (169) 6,951 (929) 6,022 11,330 (5,308) $ 69,825 81,415 89,250 58,032 19,557 1,098 319,177 (14,994) 13,459 (1,535) 59 (1,476) (3,557) (5,033) 30,679 (35,712)
Page 128 of 166
Page 128 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013
Overseas Shipholding Group, Inc. November 13, February 28, 2012 2013
OSG International, Inc. November 13, February 28, 2012 2013
OSG Bulk Ships, Inc. November 13, February 28, 2012 2013
1372 Tanker Corporation November 13, February 28, 2012 2013
Africa Tanker Corporation November 13, February 28, 2012 2013
(1) 18 18
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 320,126 $ 530 26,385 16,696 363,738 38 816,000 267,376 331,328 10,840 0 1,789,319 $ 311,118 $ 78 26,351 13,158 350,706 38 816,000 269,142 331,409 10,840 81 10,018 0 1,788,232 $ 3,986 $ (990) 13,363 (133) 16,227 (2,998) 2,036,505 180,732 339,231 1,487,388 6 4,057,090 $ 70,776 $ (994) 12,931 69 82,783 8,030 2,036,512 122,963 339,233 1,487,354 1,881 27,433 17 4,106,207 $ 46,300 $ 746 47,046 1,512,260 986,889 4,045 237 2,550,477 $ 48,162 $ 380 48,542 1,512,260 986,889 4,045 7,427 332 2,559,495 $ $ 2,611 27 75 2,713 50,585 2,212 52,797 16,336 257 72,103 $ $ 2,768 32 95 2,895 49,821 2,070 51,891 16,336 165 234 71,521 $
231,376 259,313 4,350 495,057 $
(1) 100 99 241,155 259,313 4,350 504,919
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 8,019 8,019 18,944 18,944 (931) (931)
55 55
1,152 1,152
1,150 1,150
1,155 1,155
33 43 43 29 62
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 8,019 3,623 22,568 76,060 2,819 39,493 117,441
1,808 1,863
50,707 6,551 1,840 60,250
1,150
503 181 1,839
17 39 56 2,478,631 2,521,155 1,191,270 1,200,870 76,547 77,032 99
17 39 56 118
Page 129 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 12,677 29,734 2,231,657 2,274,068 2,282,087 2,296,732 12,677 29,814 2,231,673 2,274,165
227,716 317,740 1,932,666 509 2,478,631
152,716 317,740 1,932,748 509 2,403,714
50,033 59,165 1,079,806 403 1,189,407
33 59,165 1,079,806 1,615 1,140,620
28,127 47,270 75,397
28,127 47,066 75,193
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (492,769) 1,789,319 $
(508,500) 1,788,232 $
1,578,459 4,057,090 $
1,585,052 4,106,207 $
1,359,207 2,550,477 $
1,358,625 2,559,495 $
(4,444) 72,103 $
(5,510) 71,521 $
494,959 495,057 $
504,801 504,919
Page 129 of 166
Alcesmar Limited November 13, February 28, 2012 2013
Alcmar Limited November 13, February 28, 2012 2013
Alpha Suezmax Corporation November 13, February 28, 2012 2013
Alpha Tanker Corporation November 13, February 28, 2012 2013
Amalia Product Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,547 11 21 1,579 34,822 674 35,496 300 3,930 0 53 41,358 $ $ 1,832 (17) 33 1,849 34,248 586 34,835 300 3,930 0 640 84 41,637 $ $ 153 (24) 21 150 34,750 401 35,151 600 7,926 67 43,893 $ $ 1,734 (10) 34 1,757 34,182 312 34,494 600 7,926 29 44,806 $ $ 2,957 2,741 528 6,226 228 1,800 2,028 6,502 14 55 14,825 $ $ 6,382 105 498 6,985 6,502 14 13,501 $ $ (62) 131 69 157 481 707 $ $ (62) 131 69 157 481 707 $
$ 2,562 6 38 388 2,995 51,954 1,747 53,701 601 6,826 (1) 64,121 $
2,741 18 39 2,799 51,263 1,607 52,869 601 6,826 1,413 (1) 64,507
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 44 44 40 40 708 708 745 745
116 116
275 275
41 41
157 157
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 44 169 209 708 187 322 1,255
116
1,433 1,708
41
157
Page 130 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 6,818 238 19,950 27,006 27,050 27,219 6,818 238 19,953 27,010
7,706 222 19,950 27,878 28,586
7,706 222 19,953 27,881 29,136
26,898 2,722 29,620 29,736
26,898 2,722 29,620 31,328
147 147 147
147 147 147
6,322 3 6,325 6,366
6,322 3 6,325 6,482
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ 14,308 41,358 $
14,418 41,637 $
15,308 43,893 $
15,670 44,806 $
(14,912) 14,825 $
(17,827) 13,501 $
560 707 $
560 707 $
57,755 64,121 $
58,025 64,507
Page 130 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Ambermar Product Carrier Corporation November 13, February 28, 2012 2013 Ambermar Tanker Corporation November 13, February 28, 2012 2013 Andromar Limited November 13, February 28, 2012 2013 Antigmar Limited November 13, February 28, 2012 2013
Aqua Tanker Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,417 14 318 21 1,769 26,361 1,657 28,018 16,108 33 45,929 $ $ 1,449 22 29 29 1,528 25,872 1,532 27,404 16,108 1,519 20 46,579 $ $ (22) 1,071 1,049 102 783 1,934 $ $ (22) (22) 102 783 810 261 1,934 $ $ 1,480 20 23 1,523 35,473 534 36,006 600 14,837 1 46 53,013 $ $ 2,099 18 33 2,150 34,923 416 35,339 600 14,837 1 42 52,968 $ $ 270 (27) 484 21 748 35,287 395 35,682 600 15,228 (24) 52,233 $ $ 1,768 (7) (0) 33 1,794 34,738 325 35,064 600 15,228 (18) 52,667 $
$ 455 3,779 4,651 8,884 199 440 9,523 $
454 3,779 4,651 8,883 199 440 9,522
Filed 04/15/13
928 928
40 40
469 469
112 112
57 57
57 57
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 374 4 499 4
928
179 408 628
469
223 204 538
57
57
Page 131 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 17,078 335 17,413 17,787 17,912 17,078 335 17,413
840 840 844
840 840 844
16,388 226 19,950 36,564 37,492
16,388 226 19,953 36,568 37,196
17,540 241 19,950 37,731 38,200
17,540 241 19,953 37,734 38,273
1,979 18 1,997 2,053
1,979 18 1,997 2,053
28,667 46,579 $
1,090 1,934 $
1,090 1,934 $
15,521 53,013 $
15,773 52,968 $
14,033 52,233 $
14,395 52,667 $
7,470 9,523 $
7,469 9,522
Page 131 of 166
Aquarius Tanker Corporation November 13, February 28, 2012 2013
Ariadmar Limited November 13, February 28, 2012 2013
Aspro Tanker Corporation November 13, February 28, 2012 2013
Atalmar Limited November 13, February 28, 2012 2013
Athens Product Tanker Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 2,193 15 150 273 2,631 19,515 22,146 $ $ 2,666 15 562 501 3,744 19,515 23,259 $ $ 1,578 6 29 1,612 35,133 762 35,895 300 4,859 1 30 42,697 $ $ 1,832 (2) 33 1,863 34,572 626 35,197 300 4,859 1 791 30 43,041 $ $ 330 26 31 386 1,193 550 2,130 $ $ 330 26 31 387 1,193 550 2,131 $ $ 1,936 2 182 23 2,143 35,037 726 35,762 13,184 (114) 50,976 $ $ 1,248 0 346 33 1,626 34,475 611 35,086 13,184 1,279 (60) 51,116 $
$ 1,699 (4) 323 19 2,037 41,872 41,872 16 2 43,926 $
2,773 13 232 38 3,056 41,402 41,402 16 1,172 2 45,648
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 478 478 972 972 42 42 57 57 -
571 571
257 257
63 63
325 325
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 478 42 630 1,602 192 249
571
257
63
325
Page 132 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 23,009 23,009 23,487 24,611 23,009 23,009
7,987 223 19,950 28,159 28,202
7,987 223 19,953 28,163 28,412
1,193 1,193 1,193
1,193 1,193 1,193
9,783 261 10,045 10,616
9,783 261 10,045 10,301
7,512 35,276 42,788 42,851
7,512 35,276 42,788 43,114
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (1,340) 22,146 $
(1,352) 23,259 $
14,496 42,697 $
14,629 43,041 $
936 2,130 $
937 2,131 $
40,360 50,976 $
40,815 51,116 $
1,075 43,926 $
2,534 45,648
Page 132 of 166
Atlas Chartering Corporation November 13, February 28, 2012 2013
Aurora Shipping Corporation November 13, February 28, 2012 2013
Avila Tanker Corporation November 13, February 28, 2012 2013
Batangas Tanker Corporation November 13, February 28, 2012 2013
Beta Aframax Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 904 433 605 1,941 22,309 (9) 24,241 $ $ 1,758 365 498 2,621 22,309 (9) 24,921 $ $ 3,187 28 96 3,311 38,944 1,486 40,429 12,328 (37) 56,032 $ $ 3,360 34 82 3,476 38,323 1,407 39,730 12,328 126 (2) 55,658 $ $ 171 (53) 221 339 1,271 1,611 $ $ 172 (53) 221 340 1,271 1,611 $ $ 59,564 59,564 22,063 299 81,926 $ $ 59,991 59,991 22,063 299 82,353 $
$ 697 13 44 753 141 65 206 10,281 105 11,345 $
958 164 44 1,166 9,741 10,907
Filed 04/15/13
249 249
249 249
609 609
518 518
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 59 343 925 321 189
249
249
185 241 427
(854) (245)
671 1,189
Page 133 of 166
6,453 7 6,460 6,782
6,453 7 6,460 6,649
1,208 1,208 1,457
1,208 1,208 1,457
57,592 24,229 5 81,826 81,826
57,592 24,229 5 81,826 82,253
15,430 341 15,771 15,526
15,430 341 15,771 16,960
(1,750) 24,921 $
49,250 56,032 $
49,008 55,658 $
154 1,611 $
154 1,611 $
100 81,926 $
100 82,353 $
(4,181) 11,345 $
(6,052) 10,907
Page 133 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Brooklyn Product Tanker Corporation November 13, February 28, 2012 2013 Cabo Hellas Limited November 13, February 28, 2012 2013 Cabo Sounion Limited November 13, February 28, 2012 2013 Caribbean Tanker Corporation November 13, February 28, 2012 2013
Carina Tanker Corporation November 13, February 28, 2012 2013
$ 2 31 67 68
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 710 (3) 707 2,827 25,270 (3) 28,802 $ 53 87 35,422 263 35,685 26,270 4 763 62,808 $ 67 30,925 18 14 31,024 $ 68 30,925 18 14 31,025 $ $ 413 (5) 408 2,827 25,270 56 (4) 28,557 $ $ 195 22 47 264 36,005 358 36,364 26,270 4 62,901 $ $ 205 (9) 33 230 37,294 306 37,600 27,240 3 (41) 65,032 $ $ 10 (13) 39 36 36,692 225 36,916 27,240 3 868 (1) 65,062 $
$ 908 752 3 1,662 18,588 0 20,251 $
2,074 584 8 2,666 18,588 0 21,255
Filed 04/15/13
489 489
406 406
19 19
281 281
489
406
19
156 437
Page 134 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 370 47,640 48,010 48,289 48,105 370 47,620 0 47,990
3,342 17,008 20,350 20,811
3,342 17,008 20,350 20,793
2,979 17,774 20,753 21,242
2,979 17,774 20,753 21,159
24,230 24,230 24,249
24,230 24,230 24,667
(19,547) 28,557 $
42,091 62,901 $
42,015 62,808 $
43,790 65,032 $
43,903 65,062 $
31,024 31,024 $
31,025 31,025 $
(3,998) 20,251 $
(3,413) 21,255
Page 134 of 166
Carl Product Corporation November 13, February 28, 2012 2013
Concept Tanker Corporation November 13, February 28, 2012 2013
Crown Tanker Corporation November 13, February 28, 2012 2013
Delphina Tanker Corporation November 13, February 28, 2012 2013
Delta Aframax Corporation November 13, February 28, 2012 2013
$ 90 0
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 2,622 11 33 2,667 51,896 1,873 53,768 612 6,388 (58) 63,377 $ 90 431 522 $ $ 0 431 96 527 $ $ $ 3,575 (3) 39 3,611 51,203 1,726 52,929 6,388 1,933 (11) 64,850 $ $ 1,991 241 2,232 300 7,495 10,027 $ $ 1,877 350 2,227 300 7,495 173 10,194 $ -
1 $ 758 4 42 805 56,274 43 56,317 3,875 136 61,132 $
1 723 50 54 828 55,599 35 55,634 3,875 109 111 60,556
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 102 102 1,246 1,246 0 0 -
660 660
378 378
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 102 1,246 493 493 697 697
660
531 909
Page 135 of 166
11,522 1 11,523 12,015
11,522 1 11,523 12,219
83 18 10 111 111
83 18 10 111 111
7,653 2 36,973 44,628 45,288
7,653 2 36,730 44,385 45,294
57,274 64,850 $
(1,989) 10,027 $
(2,025) 10,194 $
410 522 $
416 527 $
15,844 61,132 $
15,262 60,556
Page 135 of 166
DHT Ania Aframax Corp. November 13, February 28, 2012 2013
DHT Ann VLCC Corp. November 13, February 28, 2012 2013
DHT Cathy Aframax Corp. November 13, February 28, 2012 2013
DHT Chris VLCC Corp. November 13, February 28, 2012 2013
DHT Rebecca Aframax Corp. November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ (40) (15) (60) (115) 1,477 119 1,481 $ $ (39) (4) (43) 1,477 119 1,553 $ $ 3,455 687 579 4,721 31,966 1,186 (1) 37,873 $ $ 1,413 691 176 2,280 31,966 1,186 1,716 (1) 37,147 $ $ 1,711 883 409 3,003 14,591 66 (5) 17,655 $ $ 568 975 99 1,641 14,591 66 681 (15) 16,964 $ $ 2,422 44 479 2,945 26,495 1,332 30,772 $ $ 844 135 469 1,449 26,495 1,332 1,393 30,668 $
$ 243 373 616 1,106 835 51 2,608 $
244 424 669 1,106 835 2,609
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 71 71 285 285 214 214 -
100 100
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 71 285 214
100
Page 136 of 166
28,300 28,300 28,585
28,300 28,300 28,514
18,440 1 18,441 18,441
18,440 1 18,441 18,441
22,718 955 23,673 23,773
22,718 955 23,673 23,673
1,046 835 1,881 1,881
1,046 835 1,881 1,881
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ 144 1,481 $
145 1,553 $
9,288 37,873 $
8,633 37,147 $
(786) 17,655 $
(1,477) 16,964 $
6,999 30,772 $
6,995 30,668 $
727 2,608 $
728 2,609
Page 136 of 166
DHT Regal Unity VLCC Corp. November 13, February 28, 2012 2013
DHT Sophie Aframax Corp. November 13, February 28, 2012 2013
Dignity Chartering Corporation November 13, February 28, 2012 2013
Edindun Shipping Corporation November 13, February 28, 2012 2013
Eighth Aframax Tanker Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,247 750 1,997 10,664 2,601 15,262 $ $ $ $ 228 750 978 10,664 2,601 948 15,190 $ $ 581 865 (31) 1,415 10,543 8 0 11,965 $ $ 545 858 1,402 10,543 8 3 0 11,956 $ $ 3,016 8 511 3,534 483 1,422 1,905 9,160 26 14,624 $ $ 2,438 57 293 2,787 9,160 12 11,959 $ -
$ 1,427 33 46 1,506 23,283 1,671 24,954 7,170 85 33,715 $
1,006 90 45 1,141 22,920 1,551 24,471 7,170 428 85 33,295
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 7 7 31 31
162 162
87 87
119 119
125 125
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 7 31
162
237 325
119
125
Page 137 of 166
12,505 12,505 12,512
12,505 12,505 12,536
26,406 0 26,407 26,569
26,406 0 26,407 26,731
32,826 7 32,833 32,952
32,826 7 (0) 32,833 32,958
(1,284) 15,190 $
(547) 11,965 $
(580) 11,956 $
(11,944) 14,624 $
(14,772) 11,959 $
763 33,715 $
337 33,295
Page 137 of 166
Epsilon Aframax Corporation November 13, February 28, 2012 2013
First Chemical Carrier Corporation November 13, February 28, 2012 2013 First LPG Tanker Corporation November 13, February 28, 2012 2013 First Union Tanker Corporation November 13, February 28, 2012 2013
Fourth Aframax Tanker Corporation November 13, February 28, 2012 2013
$ 22 (0)
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 1 $ 1,703 73 42 1,819 56,928 56,928 2,383 290 61,419 $ 335 357 5,755 6,113 $ 444 444 5,755 6,199 $ 1 $ 1,416 82 52 1,550 56,254 56,254 2,383 36 317 60,540 $ $ 287 0 (0) 0 288 7,053 7,341 $ $ 287 0 (0) 0 288 7,053 7,341 $ $ 2,635 7 107 2,749 38,368 2,032 40,401 21,750 117 421 65,438 $ $ 3,363 (0) 79 3,442 37,545 1,737 39,282 21,750 117 471 65,063 $
$ (303) 0 (302) 30,074 29,772 $
(301) 0 (300) 30,074 29,774
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 423 423 264 264 2,054 2,054 737 737
995 995
995 995
525 525
440 440
0 0
0 0
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 423 392 657 2,054 393 1,130
995
995
525
629 1,070
Page 138 of 166
8,117 8,117 10,170
8,117 8,117 9,246
5,815 5,815 6,810
5,815 5,815 6,810
11,373 10 11,383 11,908
11,373 10 11,383 12,453
15,514 60,540 $
(4,058) 6,113 $
(3,047) 6,199 $
531 7,341 $
531 7,341 $
53,530 65,438 $
52,610 65,063 $
29,772 29,772 $
29,774 29,774
Page 138 of 166
Front President Inc. November 13, February 28, 2012 2013
Goldmar Limited November 13, February 28, 2012 2013
GPC Aframax Corporation November 13, February 28, 2012 2013
Grace Chartering Corporation November 13, February 28, 2012 2013
International Seaways, Inc. November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 1 $ 2,991 179 90 3,261 105,641 105,641 65,978 0 380 175,261 $ 1 $ 4,101 169 114 4,386 104,529 300 104,828 65,978 0 476 365 176,034 $ $ 2,099 0 33 2,132 34,252 1,546 35,798 641 19,307 8 67 57,955 $ $ 2,230 10 37 2,277 33,641 1,711 35,352 641 19,307 8 731 39 58,356 $ $ 1,818 25 470 2,312 77 16 93 1,460 9,871 (185) 13,551 $ $ 1,444 32 122 1,597 246 10 256 1,460 9,871 (327) 12,857 $ $ 1,564 242 1,806 300 6,486 2 8,594 $ $ 1,828 468 2,296 300 6,486 2 9,084 $
$ 5,877 75 917 6,869 15,356 49 22,274 $
5,800 75 2,526 8,400 15,356 49 23,805
Filed 04/15/13
224 224
509 509
1 1
5 5
47 47
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 239 39 560 853 1,812 410
(1,626) (1,402)
876 1,385
448 449
3,568 3,615
Page 139 of 166
5,499 11,659 17,158 17,198
5,499 11,659 17,158 17,568
21,856 1 21,857 20,455
21,856 1 21,857 23,242
9,511 9,511 9,511
9,511 9,511 9,960
21,891 7,825 0 29,716 29,721
21,891 7,825 29,716 33,331
93,208 176,034 $
40,757 57,955 $
40,787 58,356 $
(6,905) 13,551 $
(10,385) 12,857 $
(918) 8,594 $
(876) 9,084 $
(7,448) 22,274 $
(9,526) 23,805
Page 139 of 166
Jademar Limited November 13, February 28, 2012 2013
Joyce Car Carrier Corporation November 13, February 28, 2012 2013
Juneau Tanker Corporation November 13, February 28, 2012 2013
Kimolos Tanker Corporation November 13, February 28, 2012 2013
Kythnos Chartering Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 2,067 21 29 2,116 35,721 1,321 37,042 420 33,198 5,584 (34) 78,326 $ $ 2,202 19 36 2,257 35,059 1,313 36,372 420 33,198 5,584 1,132 (34) 78,929 $ $ (19) 0 (19) 27,330 (198) 27,112 $ $ (19) 2 (17) 27,330 (98) 27,215 $ $ 10,114 10,114 $ $ 10,114 10,114 $ $ 2,143 21 524 240 2,928 982 164 1,146 13,389 (22) 17,441 $ $ 1,082 (4) 267 447 1,791 930 103 1,033 13,389 195 (22) 16,386 $
$ 1,368 42 216 263 1,889 35,080 35,080 18,822 (20) 55,771 $
1,456 22 755 36 2,270 34,674 34,674 18,822 504 (21) 56,249
Filed 04/15/13
719 719
283 283
99 99
545 545
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 53 56 436 42 154
719
283
99
545
Page 140 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 6,402 32,050 38,453 38,506 38,889 6,402 32,050 38,453
5,554 4 5,558 5,614
5,554 4 5,558 5,712
8,114 8,114 8,114
8,114 8,114 8,114
23,413 5 23,418 24,137
23,413 5 23,418 23,701
15,205 15,205 15,304
15,205 15,205 15,750
40,040 78,929 $
21,498 27,112 $
21,503 27,215 $
2,000 10,114 $
2,000 10,114 $
(6,696) 17,441 $
(7,314) 16,386 $
40,468 55,771 $
40,499 56,249
Page 140 of 166
Leo Tanker Corporation November 13, February 28, 2012 2013
Leyte Product Tanker Corporation November 13, February 28, 2012 2013 Limar Charter Corporation November 13, February 28, 2012 2013
Luxmar Product Tanker Corporation November 13, February 28, 2012 2013
Luxmar Tanker LLC November 13, February 28, 2012 2013
0 12 12 0 0
21 -
Case 12-20000-PJW Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 2,865 259 273 3,397 19,471 22,868 $ $ 1,803 675 491 2,969 19,471 392 22,831 $ $ 2,668 23 479 27 3,198 55,430 55,430 6,981 11 263 65,882 $ $ 696 44 42 783 54,792 54,792 6,981 11 2,076 254 64,897 $ $ 812 27 206 246 1,290 199 3,322 3,521 8,467 (26) 13,253 $ $ (279) 275 (0) 199 194 8,467 282 (55) 8,889 $ $ 410 52 (9) 454 23,904 482 24,386 24,007 48,847 $ $ 976 (16) 719 22 1,701 23,360 1,589 24,949 24,007 50,657 $
56,792 13 56,818 $
21 56,792 117 56,930
Filed 04/15/13
1,021 1,021
603 603
636 636
708 708
121 121
169 169
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 745 809 1,398 137 176 418
972 60 2,053
603
636
1,871 2,579
121
105 275
Page 141 of 166
25,031 267 41,668 66,967 68,364
25,031 267 41,694 66,992 67,410
26,414 9 26,423 28,476
26,414 9 134 26,557 27,161
24,205 11,407 35,612 36,248
24,205 11,407 35,612 38,191
568 31,784 32,351 32,472
568 31,784 32,351 32,626
(1,789) 22,831 $
(2,482) 65,882 $
(2,513) 64,897 $
(15,223) 13,253 $
(18,271) 8,889 $
12,600 48,847 $
12,466 50,657 $
24,346 56,818 $
24,304 56,930
Page 141 of 166
Majestic Tankers Corporation November 13, February 28, 2012 2013
Oak Tanker Corporation November 13, February 28, 2012 2013
Maremar Product Tanker Corporation November 13, February 28, 2012 2013 Maremar Tanker LLC November 13, February 28, 2012 2013
Marilyn Vessel Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
99 9 108 $ 99
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ 2,926 21 86 3,032 40,698 2,099 42,797 11,354 (2) 57,181 $ 6 105 $ $ 3,485 50 78 3,613 39,785 1,727 41,512 11,354 12 (2) 56,488 $ 1 $ (430) 86 62 (282) 141,583 141,583 3,629 40 1,143 146,113 $ 1 $ (153) 124 101 73 140,016 140,016 3,629 40 495 1,113 145,366 $ $ 3,112 427 198 36 3,772 24,600 310 24,910 40,336 (216) 68,802 $ $ 1,148 77 747 8 1,979 24,006 189 24,195 40,336 2,559 26 69,096 $
Doc 1167
$ 901 52 953 $
901 52 953
Filed 04/15/13
726 726
1,212 1,212
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 461 329 424 947 475 1,644
726
1,212
7 1 8 147,081 147,729 8
7 1 8 8
Page 142 of 166
14,674 44,979 87,005 146,658
14,674 44,979 86,432 146,085
435 30,577 31,011 31,738
435 30,577 31,011 32,223
45,672 56,488 $
(968) 146,113 $
(2,362) 145,366 $
100 108 $
97 105 $
37,064 68,802 $
36,873 69,096 $
953 953 $
953 953
Page 142 of 166
Maritrans General Partner Inc. November 13, February 28, 2012 2013
Maritrans Operating Company L.P. November 13, February 28, 2012 2013 Mindanao Tanker Corporation November 13, February 28, 2012 2013
Milos Product Tanker Corporation November 13, February 28, 2012 2013
Mykonos Tanker LLC November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ (385) (385) $ $ (385) (385) $ $ 53,629 53,629 $ $ 53,629 53,629 $ $ 1,078 (12) 733 25 1,824 42,284 42,284 0 44,109 $ $ 1,303 (21) 38 1,320 41,802 41,802 0 2,313 45,435 $ $ 34,414 34,414 5 135 34,554 $ $ 35,529 35,529 5 135 35,669 $
$ 881 55 24 959 47,429 47,429 47,635 96,023 $
379 389 742 28 1,538 46,846 5 46,850 47,615 1,980 97,983
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise -
114 114
432 432
277 277
1,114 1,114
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise -
114
432
813 302 1,115
277
1,114
7 7
7 7
Page 143 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 146 146 146 146 146 146
22,672 19,387 42,059 7 7 42,173
22,672 19,387 42,059 42,491
33,894 345 214 34,454 34,454
33,894 345 214 34,454 35,569
47,682 26,607 74,289 74,566
47,682 26,607 74,289 75,403
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (531) (385) $
(531) (385) $
53,622 53,629 $
53,622 53,629 $
1,936 44,109 $
2,944 45,435 $
100 34,554 $
100 35,669 $
21,457 96,023 $
22,579 97,983
Page 143 of 166
Nedimar Charter Corporation November 13, February 28, 2012 2013
Maple Tanker Corporation November 13, February 28, 2012 2013
Ocean Bulk Ships, Inc. November 13, February 28, 2012 2013
Oceania Tanker Corporation November 13, February 28, 2012 2013
OSG 192 LLC November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,553 (5) 333 256 2,137 47 1,379 1,426 12,466 2 (41) 15,991 $ $ $ $ 692 349 49 1,089 12,466 2 (41) 13,516 $ 1 $ (234) 115 61 (57) 138,736 138,736 3,788 422 0 1,197 144,086 $ 1 $ 168 103 102 374 137,172 137,172 3,788 422 0 319 1,165 143,241 $ $ 2,100 114 96 2,310 79,751 168 79,920 84,867 167,097 $ $ 2,379 116 117 2,612 78,619 21 78,640 84,867 166,119 $
$ (20) 9 (11) 9,219 796 10,015 24,239 3,001 37,244 $
27 27 8,765 550 9,315 24,239 3,001 2,866 39,449
Filed 04/15/13
102 102
175 175
440 440
829 829
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 1,339 197 2,127 62 271 325 417 443 1,127
102
217 392
440
829
15 15 148,171 148,415 15
15 15 15
Page 144 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 24,337 9 24,346 26,473 24,860 24,337 9 242 24,588
16,128 46,972 84,746 147,846
16,128 46,972 84,188 147,288
10,310 360 10,670 10,772
10,310 360 10,670 11,062
52 14,899 14,950 15,391
52 14,899 14,950 15,779
(11,343) 13,516 $
(4,085) 144,086 $
(5,174) 143,241 $
(15) $
(15) 0 $
156,325 167,097 $
155,057 166,119 $
21,853 37,244 $
23,670 39,449
Page 144 of 166
OSG 215 Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ (9) 265 5 261 22,021 1,099 23,121 24,400 19 47,801 $ $ 2 265 31 298 21,524 946 22,470 24,400 2,181 49,348 $ $ 34 298 5 337 18,892 1,762 20,653 14,836 35,826 $ $ 6 309 28 344 18,434 1,402 19,836 14,836 2,693 37,708 $ $ 124 124 $ $ 124 124 $ $ 1,551 284 315 5 2,155 29,890 746 30,636 29,932 17 62,739 $ $ 133 251 33 416 29,315 575 29,890 29,932 5,099 17 65,354 $
$ 1,820 60 166 15 2,061 31,327 703 32,030 2,761 25,647 (94) 62,405 $
946 60 369 30 1,405 30,767 1,576 32,343 4,041 25,647 4,469 (50) 67,855
Filed 04/15/13
1,084 1,084
44 44
20 20
342 342
1,084
44
20
2,134 2,476
Page 145 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 54 11,106 11,160 11,624 11,203 54 11,106 11,160 -
50 8,902 8,951 9,349
50 8,902 8,951 9,779
124 124 124
124 124 124
58 8,725 8,783 9,867
58 8,725 8,783 8,826
70 10,001 10,070 10,090
70 11,281 11,350 13,826
38,144 49,348 $
26,477 35,826 $
27,929 37,708 $
(0) 124 $
(0) 124 $
52,872 62,739 $
56,527 65,354 $
52,314 62,405 $
54,029 67,855
Page 145 of 166
Case 12-20000-PJW
84 84 $ 84 $ 84
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ 68 276 5 350 16,006 1,102 17,108 27,376 44,834 $ $ 36 276 27 339 15,416 908 16,324 27,376 2,368 46,408 $ $ 1,600 328 278 5 2,211 18,995 1,152 20,147 18,417 (7) 40,769 $ $ 193 300 31 523 18,442 870 19,313 18,417 5,228 43,481 $ $ 247 5 252 21,186 1,870 23,056 22,276 45,584 $ $ 10 247 31 287 20,548 2,311 22,859 22,276 1,720 47,142 $
Doc 1167
$ 4,141 18,323 532 22,996 $
4,141 18,323 532 22,996
Filed 04/15/13
1 1
94 94
(1) (1)
6 64 1 94 (1) 6
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 474 66 386 -
Page 146 of 166
53 1,872 1,925 2,312
53 1,872 1,925 1,989
55 5,994 6,048 6,050
55 5,994 6,048 6,142
50 6,183 6,233 6,232
50 6,183 6,233 6,239
34,869 46,408 $
38,457 40,769 $
41,492 43,481 $
39,535 45,584 $
41,000 47,142 $
84 84 $
84 84 $
16,764 22,996 $
16,757 22,996
Page 146 of 166
OSG America L.P. November 13, February 28, 2012 2013
OSG America LLC November 13, February 28, 2012 2013
OSG America Operating Company LLC November 13, February 28, 2012 2013 OSG Car Carriers, Inc. November 13, February 28, 2012 2013
OSG Clean Products International, Inc. November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ 0 458 459 $ 0 458 459 $ 23,350 $ (1,501) (1) 21,847 995 64,617 423,001 834,346 1 1,344,807 $ 64,087 $ 64,087 38 63,250 423,001 834,346 1 21,095 1,405,817 $ $ 6,682 205 6,887 $ $ 6,682 205 6,887 $
$ 100 100 $
100 100
Filed 04/15/13
16 16
19 19
16
1,488 56,904 58,411
79 79 79 79 79 79
Page 147 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise -
134,975 686,794 302 822,070 822,086
134,975 686,794 302 822,070 880,481
0 6,899 6,899 6,899
0 6,899 6,899 6,899
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (79) $
(79) $
459 459 $
459 459 $
522,721 1,344,807 $
525,336 1,405,817 $
(13) 6,887 $
(13) 6,887 $
100 100 $
100 100
Page 147 of 166
OSG Columbia LLC November 13, February 28, 2012 2013
OSG Constitution LLC November 13, February 28, 2012 2013
OSG Courageous LLC November 13, February 28, 2012 2013
OSG Delaware Bay Lightering LLC November 13, February 28, 2012 2013
OSG Discovery LLC November 13, February 28, 2012 2013
$ 26 26 10 10
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 4 29 7,024 602 7,626 2,435 10,091 $ 17 42 6,900 464 7,365 2,435 9,842 $ $ 1,070 0 1,070 $ 4 14 30,264 30,264 2,062 (2) 32,339 $ 28 38 29,996 29,996 2,062 (1) 32,094 $ $ 1,070 3 1,073 $ $ 5,421 63 710 47 6,241 382,438 382,438 15,144 104,456 0 508,278 $ $ 3,255 124 1,035 230 4,644 378,615 638 379,253 15,144 104,456 12,300 (39) 515,757 $
$ 1,272 1,272 $
1,272 1,272
Filed 04/15/13
140 140
100 100
598 598
1,293 1,293
21 21
2 2 5
49 21 49
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 125 819 908 -
140
875 974
598
3,927 5,220
Page 148 of 166
32 4,544 4,576 4,579
32 4,544 4,576 4,582
1 17,212 17,213 17,353
1 17,212 17,213 18,187
380 88,794 89,174 89,772
380 88,794 89,174 94,394
508 508 529
508 508 557
(422) 9,842 $
(3,508) 1,070 $
(3,508) 1,073 $
14,986 32,339 $
13,907 32,094 $
418,506 508,278 $
421,363 515,757 $
743 1,272 $
715 1,272
Page 148 of 166
OSG Endeavor LLC November 13, February 28, 2012 2013
OSG Endurance LLC November 13, February 28, 2012 2013
OSG Enterprise LLC November 13, February 28, 2012 2013
OSG Financial Corp. November 13, February 28, 2012 2013
OSG Freedom LLC November 13, February 28, 2012 2013
$ 23 23 10 10 -
Case 12-20000-PJW
16 $
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ 4 27 32,214 32,214 69 (30) 32,280 $ 16 10,251 731 10,999 $ 28 51 31,927 31,927 69 (29) 32,018 $ 4 14 4,238 1,494 5,732 3,140 9 8,895 $ 15 25 4,152 1,191 5,343 3,140 2 8,510 $ 197 $ 197 10,251 377 10,825 $
0 5 5 1,478 1,478 829 0 2,312 $
0 12 13 150 150 829 992
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 145 145 96 96
189 189
92 92
(7) (7)
(2) (2)
16 16
22 (7) 20
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 145 818 914
189
877 969
Page 149 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 111 310 421 421 437 111 310 421
1 15,683 15,684 15,828
1 15,683 15,684 16,598
29 8,420 8,449 8,638
29 8,420 8,449 9,418
9,457 9,457 9,457
9,457 9,457 9,457
28 3,753 3,781 3,775
28 3,753 3,781 3,801
(437) $
16,452 32,280 $
15,420 32,018 $
257 8,895 $
(908) 8,510 $
1,541 10,999 $
1,368 10,825 $
(1,462) 2,312 $
(2,809) 992
Page 149 of 166
OSG Honour LLC November 13, February 28, 2012 2013
OSG Independence LLC November 13, February 28, 2012 2013
OSG Intrepid LLC November 13, February 28, 2012 2013
OSG Liberty LLC November 13, February 28, 2012 2013
OSG Lightering LLC November 13, February 28, 2012 2013
$ 16 16 14 14 13 12
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 4 20 3,802 848 4,649 2,458 (3) 7,124 $ 15 32 3,711 730 4,440 2,458 (3) 6,927 $ 4 18 6,615 311 6,926 246 1 0 7,191 $ 16 30 6,498 727 7,225 246 1 0 7,503 $ 4 17 2,897 1,219 4,116 2 (8) 4,126 $ 15 27 2,787 1,239 4,025 2 22 4,075 $ $ 9,493 1 (9) 9,485 $ $ 9,493 1 1 (9) 9,486 $
3,502 $ 10,331 10,758 3,464 1,893 29,948 47,653 2,465 50,118 7,190 8,101 128,737 137,738 107 361,940 $
7,890 11,206 5,768 4,130 1,274 30,267 46,184 3,273 49,458 7,042 8,101 128,737 137,738 95 361,438
Filed 04/15/13
134 134
122 122
(1) (1)
4,100 4,100
6,834 6,834
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 143 852 958 270 1,327 1,568
134
1,277 1,399
(1)
4,100
494 837 8,166
Page 150 of 166
33 6,907 6,940 7,210
33 6,907 6,941 8,509
30 7,284 7,314 7,447
30 7,284 7,314 8,713
32 10,766 10,799 10,798
32 10,766 10,799 10,799
170,514 176,852 (11) 347,355 351,455
170,514 175,905 143 346,562 354,728
(2,783) 6,927 $
(19) 7,191 $
(1,006) 7,503 $
(3,321) 4,126 $
(4,637) 4,075 $
(1,313) 9,485 $
(1,313) 9,486 $
10,485 361,940 $
6,710 361,438
Page 150 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 OSG Lightering Acquisition Corporation November 13, February 28, 2012 2013 OSG Lightering Solutions LLC November 13, February 28, 2012 2013 OSG Mariner LLC November 13, February 28, 2012 2013 OSG Maritrans Parent LLC November 13, February 28, 2012 2013
OSG Navigator LLC November 13, February 28, 2012 2013
18 -
18 -
Case 12-20000-PJW
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets 606 103,806 $ 104,411 $ $ $ 2,000 2,000 $ $ $ 2,000 2,000 $ $ 1,567 2,650 4,216 $ $ 1,567 2,650 4,216 $ $ 583 103,806 104,389 $
Doc 1167
4 21 2,853 587 3,440 19 (4) 3,476 $
15 32 2,745 443 3,188 19 (4) 3,236
Filed 04/15/13
167 167
93 93
16 16
167
854 948
Page 151 of 166
2,650 2,650 2,650
2,650 2,650 2,650
111 311 422 422
111 311 422 438
120,341 120,341 120,341
120,341 120,341 120,341
30 6,801 6,831 6,999
30 6,801 6,831 7,779
1 2,000 $
1,567 4,216 $
1,567 4,216 $
(422) $
(438) (0) $
(15,930) 104,411 $
(15,952) 104,389 $
(3,523) 3,476 $
(4,543) 3,236
Page 151 of 166
OSG New York, Inc. November 13, February 28, 2012 2013
OSG Product Tankers AVTC, LLC November 13, February 28, 2012 2013 OSG Product Tankers I, LLC November 13, February 28, 2012 2013 OSG Product Tankers II, LLC November 13, February 28, 2012 2013
OSG Product Tankers Member LLC November 13, February 28, 2012 2013
Case 12-20000-PJW
1 -
1 -
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 5,178 352 781 6,311 300 21,479 28,090 $ $ $ $ $ $ 5,062 919 1,061 7,043 300 21,479 666 29,488 $ $ 100 100 $ $ 100 100 $ -
1 $
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 506 506 410 410 -
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 506 2,013 2,424 -
8 8 8 (8) $
8 8 8 (8) $
8 8 8 (8) $
8 8 8 (8) $
1 1 1 1 $
1 1 1 1
Page 152 of 166
(9,946) 29,488 $
100 100 $
100 100 $
Page 152 of 166
OSG Product Tankers, LLC November 13, February 28, 2012 2013
OSG Quest LLC November 13, February 28, 2012 2013
OSG Seafarer LLC November 13, February 28, 2012 2013
OSG Ship Management, Inc. November 13, February 28, 2012 2013
OSG Valour LLC November 13, February 28, 2012 2013
Case 12-20000-PJW
64 64 $ 64 $ 64
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ $ $ 1,000 1,000 $ $ 1,000 0 1,001 $ 1,431 $ 1,773 2,832 6,036 12,623 12,623 139 193,029 993 117 212,936 $ 463 $ 391 2,508 3,362 11,702 11,702 139 193,109 912 3,790 69 213,084 $
Doc 1167
$ 1,163 1,163 $
1,163 1,163
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 4 4 -
9,813 9,813
7,992 7,992
16 4 16
3,157 12,970
15,494 3,177 26,663
16 16 16 16 16 16
Page 153 of 166
140 61 201 205
140 61 201 217
27 343 370 370
27 343 370 370
328 369,019 21,359 390,705 403,675
328 369,019 20,433 389,780 416,443
1,075 1,075 1,075
1,075 1,075 1,075
(16) $
(140) 64 $
(153) 64 $
631 1,000 $
631 1,001 $
(190,740) 212,936 $
(203,359) 213,084 $
88 1,163 $
88 1,163
Page 153 of 166
Overseas Allegiance Corporation November 13, February 28, 2012 2013
Overseas Anacortes LLC November 13, February 28, 2012 2013
Overseas Boston LLC November 13, February 28, 2012 2013
Overseas Diligence LLC November 13, February 28, 2012 2013
Overseas Galena Bay LLC November 13, February 28, 2012 2013
$ 13 28
Case 12-20000-PJW
2 2 $ 2 $ 2
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ $ $ $ $ 450 492 274 4 279 42,388 30 2,141 45,329 $ 19 823 842 245 12 257 42,388 30 1,714 2,052 47,282 $ 21 448 468 171 606 776 40,291 1,159 42,695 $ 41 821 862 142 495 637 40,291 1,064 42,854 $ $ 137 137 311 2 451 $ $ 137 137 311 2 451 $
Doc 1167
$ 276 276 4,465 4 4,744 $
276 276 4,465 4 4,744
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 1,193 1,193 1,992 1,992
1,192 1,192
221 221
(0) (0)
(0) (0)
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 1,193 1,992
1,192
360 581
(0)
(0)
2 2 2 2 2 2
Page 154 of 166
106 35,688 35,794 36,986
106 35,688 35,794 37,785
91 36,030 36,122 37,313
91 36,030 36,122 36,702
49 300 348 348
49 300 348 348
565 565 565
565 565 565
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ 0 2 $
0 2 $
8,343 45,329 $
9,497 47,282 $
5,382 42,695 $
6,152 42,854 $
103 451 $
103 451 $
4,179 4,744 $
4,179 4,744
Page 154 of 166
Overseas Houston LLC November 13, February 28, 2012 2013
Overseas Integrity LLC November 13, February 28, 2012 2013
Overseas Long Beach LLC November 13, February 28, 2012 2013
Overseas Los Angeles LLC November 13, February 28, 2012 2013
Overseas Martinez LLC November 13, February 28, 2012 2013
$ 8 -
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 289 357 646 143 2,793 2,936 35,162 601 39,345 $ 8 1,150 1,157 $ $ 303 691 994 116 2,602 2,718 35,162 585 39,458 $ $ 1,150 59 1,209 $ $ 307 357 664 164 2,195 2,359 35,775 3 588 39,388 $ $ 313 691 1,004 133 2,054 2,187 35,775 3 560 39,528 $ $ 358 360 719 167 2,489 2,656 34,432 3 921 38,730 $ $ 223 691 914 142 2,338 2,479 34,432 3 903 38,731 $
34 447 482 345 345 14,892 3 2,138 17,860 $
38 823 862 304 58 362 14,892 3 1,161 2,042 19,322
Filed 04/15/13
1,268 1,268
512 512
1,881 1,881
926 926
1,207 1,207
1,926 1,926
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 5,875 6,865 385 6,202 6,830 -
5,458 6,726
395 5,785 6,692
5,016 6,897
495 5,344 6,765
1,207
1,926
Page 155 of 166
932 932 932
932 932 932
95 31,967 32,062 38,788
95 31,967 32,062 38,754
98 33,285 33,383 40,280
98 33,285 33,383 40,149
97 8,451 8,549 9,755
97 8,451 8,549 10,475
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (944) 39,345 $
(796) 39,458 $
225 1,157 $
277 1,209 $
600 39,388 $
774 39,528 $
(1,551) 38,730 $
(1,418) 38,731 $
8,104 17,860 $
8,847 19,322
Page 155 of 166
Overseas New Orleans LLC November 13, February 28, 2012 2013
Overseas New York LLC November 13, February 28, 2012 2013
Overseas Nikiski LLC November 13, February 28, 2012 2013
Overseas Perseverance Corporation November 13, February 28, 2012 2013
Overseas Philadelphia LLC November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 211 211 3,717 3,928 $ 30 448 477 244 891 1,134 39,256 1,246 42,113 $ 25 821 846 199 730 929 39,256 1,195 42,225 $ $ 211 211 3,717 3,928 $ $ 119 357 476 51 209 260 35,303 6,190 1,189 43,418 $ $ 112 693 805 45 176 221 35,303 6,190 1,141 43,660 $ $ 383 383 $ $ 383 383 $
$ 211 211 596 2 66 875 $
211 211 596 2 68 877
Filed 04/15/13
1,239 1,239
266 266
5 11 16
1 1
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 4,570 5,613 474 4,897 5,683
1,239
322 588
Page 156 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 28 459 488 498 503 28 459 488 -
95 36,723 36,818 42,430
95 36,723 36,818 42,500
91 35,177 35,268 36,507
91 35,177 35,268 35,856
378 378 378
378 378 378
940 940 940
940 940 942
3,425 3,928 $
987 43,418 $
1,160 43,660 $
5,606 42,113 $
6,369 42,225 $
4 383 $
4 383 $
(65) 875 $
(65) 877
Page 156 of 166
Overseas Puget Sound LLC November 13, February 28, 2012 2013
Overseas Sea Swift Corporation November 13, February 28, 2012 2013
Overseas Shipping (GR) Ltd. November 13, February 28, 2012 2013
Overseas ST Holding LLC November 13, February 28, 2012 2013
Overseas Tampa LLC November 13, February 28, 2012 2013
10 51
7 7
Case 12-20000-PJW
9 9 $ 9 $ 1,117,796 $ 9 432,794 370,028 314,966 -
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 222 222 10,663 10,885 $ $ 222 222 10,663 10,885 $ $ 432,713 370,028 314,966 1,117,707 $ $ 211 188 36 436 244,259 235 244,494 96,424 6 88 341,448 $ $ 198 177 165 540 241,185 255 241,440 96,424 6 8,039 184 346,634 $
Doc 1167
443 504 219 219 4,190 5 3,469 8,387 $
41 843 884 211 211 4,190 5 1,851 3,397 10,538
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 18 18 -
5 5
3,003 3,003
752 752
1,186 1,186
2,054 2,054
29 18 29
3,003
752
1,186
2,054
7 7
7 7
Page 157 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 31 6,220 6,251 6,269 6,279 31 6,220 6,251
5,976 45 6,021 7 7 6,025
5,975 45 6,021 6,021
110 158,460 158,570 161,573
110 158,460 158,570 159,322
6,866 6,866 8,052
6,866 6,866 8,920
4,606 10,885 $
2 9 $
2 9 $
1,111,770 1,117,796 $
1,111,686 1,117,707 $
179,876 341,448 $
187,312 346,634 $
334 8,387 $
1,618 10,538
Page 157 of 166
Overseas Texas City LLC November 13, February 28, 2012 2013
Pearlmar Limited November 13, February 28, 2012 2013
Petromar Limited November 13, February 28, 2012 2013
Pisces Tanker Corporation November 13, February 28, 2012 2013
Polaris Tanker Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ (30) 358 328 9 309 318 41,721 1,584 43,952 $ 82 693 775 9 227 235 41,721 2,734 1,515 46,982 $ $ 2,457 21 29 2,507 35,337 1,450 36,787 440 32,776 5,550 78,059 $ $ 2,205 31 36 2,271 34,688 1,341 36,030 440 32,776 5,550 1,139 78,205 $ $ 1,407 10 421 27 1,865 24,544 1,497 26,041 13,809 (40) 41,675 $ $ 2,964 4 547 30 3,546 24,068 1,377 25,445 13,809 (21) 42,779 $ $ 1,982 248 282 2,512 20,752 (1) 23,264 $ $ 1,375 737 514 2,625 20,752 (11) 23,366 $
$ 1,168 (5) 359 282 1,804 21,287 (3) 23,088 $
1,437 739 518 2,693 21,287 (3) 23,977
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 1,050 1,050 2,272 2,272 373 373 550 550
67 67
481 481
84 84
657 657
438 438
560 560
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 4,079 5,129 4,406 6,678 373 550
67
570 1,050
84
269 926
438
1,343 1,903
Page 158 of 166
6,226 31,100 37,326 37,700
6,226 31,100 37,326 37,876
14,353 166 14,519 14,586
14,353 166 14,519 15,569
24,007 162 24,168 24,252
24,007 162 24,168 25,095
24,709 741 25,450 25,888
24,709 741 25,450 27,353
11,153 46,982 $
40,360 78,059 $
40,329 78,205 $
27,089 41,675 $
27,210 42,779 $
(989) 23,264 $
(1,729) 23,366 $
(2,800) 23,088 $
(3,377) 23,977
Page 158 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Queens Product Tanker Corporation November 13, February 28, 2012 2013 Reymar Limited November 13, February 28, 2012 2013 Rich Tanker Corporation November 13, February 28, 2012 2013 Rimar Chartering Corporation November 13, February 28, 2012 2013
Rosalyn Tanker Corporation November 13, February 28, 2012 2013
$ 94 (8) (0) -
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 418 11 658 34 1,122 4,141 47,372 3 52,639 $ 86 4,141 47,372 559 52,159 $ $ 2,373 (7) 29 2,395 37,449 331 37,780 414 26,868 11,856 (33) 79,279 $ $ 1,771 1 40 1,812 36,853 297 37,150 414 26,868 11,856 896 (133) 78,861 $ $ 2,779 9 243 3,031 15,814 18,845 $ $ 3,553 85 591 202 4,430 15,814 20,244 $ $ 598 53 192 303 1,147 269 387 656 52,488 (96) 54,195 $ $ 299 403 0 329 1,031 52,488 (44) 53,476 $
$ 3,110 21 75 3,206 51,807 73 51,879 10,179 (23) 65,241 $
3,401 257 88 3,746 51,354 217 51,571 10,179 369 (23) 65,842
Filed 04/15/13
367 367
396 396
350 350
328 328
301 301
301 301
511 878
1,165 723 2,283
4,284 4,633
2,449 2,777
301
686 987
Page 159 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 23,799 47,711 71,510 71,941 71,541 23,799 47,711 0 71,510
2,567 30,609 33,177 33,236
2,567 30,609 33,177 33,490
19,532 11 19,542 20,420
19,532 11 19,542 21,826
27,292 30,274 57,566 62,199
27,292 30,274 57,566 60,343
6,406 1 6,407 6,707
6,406 1 6,407 7,393
(19,382) 52,159 $
46,044 79,279 $
45,371 78,861 $
(1,576) 18,845 $
(1,581) 20,244 $
(8,004) 54,195 $
(6,867) 53,476 $
58,534 65,241 $
58,448 65,842
Page 159 of 166
Rosemar Limited November 13, February 28, 2012 2013
Rubymar Limited November 13, February 28, 2012 2013
Sakura Transport Corp. November 13, February 28, 2012 2013
Samar Product Tanker Corporation November 13, February 28, 2012 2013
Santorini Tanker LLC November 13, February 28, 2012 2013
$ 24 11 12 (1)
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 34 69 35,909 1,270 37,179 25,954 (38) 63,163 $ 38 49 35,263 1,415 36,679 25,954 470 63,151 $ $ 66 445 2 513 34,354 1,392 35,746 39,950 18 76,226 $ $ 714 445 0 1,159 33,738 1,348 35,085 39,950 18 505 76,717 $ $ 2,925 61 94 3,080 47,915 1,970 49,885 9,838 0 (33) 62,770 $ $ 3,771 11 80 3,862 47,215 1,805 49,020 9,838 0 659 (33) 63,347 $ $ 226 33 30 289 55,715 55,715 1,349 230 57,583 $ $ (19) 42 23 55,076 55,076 1,349 1,187 222 57,857 $
$ 364 486 119 969 47,696 47,696 47,700 96,365 $
2,700 228 636 32 3,596 47,210 47,210 47,700 85 98,592
Filed 04/15/13
260 260
200 200
438 438
469 469
30 30
427 427
260
200
438
122 149 740
30
427
Page 160 of 166
4,148 26,155 30,303 30,955
4,148 26,155 30,303 31,165
8,952 8,952 9,212
8,952 8,952 9,152
15,238 284 41,668 57,190 57,627
15,238 284 41,691 57,212 57,952
1 74,363 74,364 74,394
1 74,363 74,364 74,791
37,751 63,151 $
45,271 76,226 $
45,552 76,717 $
53,559 62,770 $
54,195 63,347 $
(44) 57,583 $
(95) 57,857 $
21,971 96,365 $
23,800 98,592
Page 160 of 166
Serifos Tanker Corporation November 13, February 28, 2012 2013
Seventh Aframax Tanker Corporation November 13, February 28, 2012 2013 Shirley Tanker SRL November 13, February 28, 2012 2013 Sifnos Tanker Corporation November 13, February 28, 2012 2013
Silvermar Limited November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,537 (4) 240 1,773 935 4 938 5,941 0 10 8,663 $ $ 656 278 (0) 161 1,095 883 883 5,941 0 294 62 8,276 $ $ 1,417 16 47 1,480 22,496 1,887 24,384 9,979 1 66 35,909 $ $ 984 25 44 1,052 22,140 1,746 23,886 9,979 1 309 46 35,272 $ 10 $ 1,727 10 23 1,770 42,556 1,389 43,945 875 10,555 156 57,301 $ 4 $ 1,353 20 43 1,420 41,608 1,246 42,854 875 10,555 158 55,862 $ $ 1,549 3 240 1,792 1,040 (0) 1,040 5,840 15 8,687 $ $ 1,847 (17) 448 2,278 985 10 995 5,840 62 9,176 $
$ 2,047 (16) 29 2,061 34,297 1,564 35,861 703 17,433 0 (12) 56,046 $
2,201 (16) 36 2,221 33,686 1,936 35,622 703 17,433 0 686 (18) 56,648
Filed 04/15/13
1,282 1,282
638 638
44 44
39 39
57 57
407 407
1,282
266 694 1,597
44
811 851
57
407
Page 161 of 166
34,974 16 34,990 35,210
34,974 16 0 34,990 35,227
6,111 19,866 38 37,043 63,058 64,340
6,111 19,866 38 37,050 63,065 64,662
12,130 0 12,130 12,174
12,130 0 12,130 12,981
5,014 9,736 14,750 14,807
5,014 9,736 14,750 15,158
(3,781) 8,276 $
699 35,909 $
45 35,272 $
(7,038) 57,301 $
(8,800) 55,862 $
(3,487) 8,687 $
(3,805) 9,176 $
41,238 56,046 $
41,491 56,648
Page 161 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Sixth Aframax Tanker Corporation November 13, February 28, 2012 2013 Star Chartering Corporation November 13, February 28, 2012 2013 Skopelos Product Tanker Corporation November 13, February 28, 2012 2013 Suezmax International Agencies, Inc. November 13, February 28, 2012 2013
Talara Chartering Corporation November 13, February 28, 2012 2013
$ 19 19
Case 12-20000-PJW
$ 459 6
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ 41 506 21,356 1,279 22,635 8,513 37 31,690 $ $ 245 (10) 43 278 21,008 1,143 22,151 8,105 596 42 31,172 $ 241 260 8,855 9,116 $ 457 476 8,855 9,331 $ $ 1,715 33 598 220 2,565 32,130 (2) 32,128 19,977 2 54,673 $ $ 881 16 635 38 1,569 31,742 29 31,771 19,977 2 1,774 (20) 55,074 $ $ 14,133 522 1,416 16,071 2,864 35,592 486 55,012 $ $ 12,142 89 2,281 14,512 1,350 35,592 486 354 52,294 $
$ 1,692 26 639 2,357 1,068 1,068 542 11,095 (20) 15,042 $
1,835 859 272 2,965 11,095 (4) 14,056
Filed 04/15/13
240 240
447 447
616 616
52 52
53 53
271 271
240
16 464
563 1,179
483 648 1,183
633 686
693 965
Page 162 of 166
17,088 7 17,095 17,243
17,088 7 17,095 17,495
8,852 8,852 9,091
8,852 8,852 9,315
978 54,430 2,592 58,000 59,179
54,430 2,592 57,022 58,205
21,873 1 21,874 22,560
21,873 1 21,874 22,838
25,115 31,172 $
37,429 54,673 $
37,579 55,074 $
24 9,116 $
16 9,331 $
(4,167) 55,012 $
(5,911) 52,294 $
(7,518) 15,042 $
(8,782) 14,056
Page 162 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Third United Shipping Corporation November 13, February 28, 2012 2013 Tokyo Transport Corp. November 13, February 28, 2012 2013 Transbulk Carriers, Inc. November 13, February 28, 2012 2013 Troy Chartering Corporation November 13, February 28, 2012 2013
Troy Product Corporation November 13, February 28, 2012 2013
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 105,125 105,125 $ $ 105,125 105,125 $ $ 3,339 18 92 3,449 50,753 1,950 52,703 10,324 (6) 66,470 $ $ 3,500 64 87 3,651 49,963 1,810 51,773 10,324 616 (15) 66,349 $ $ 295 295 $ $ 295 295 $ $ 173 13 344 531 1,101 1,101 30,356 (35) 31,953 $ $ 408 630 263 1,301 30,356 (35) 31,622 $
$ 58,765 58,765 $
58,765 58,765
Filed 04/15/13
68 68
169 169
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 326 236
708 776
1,607 1,776
Page 163 of 166
8,479 16 8,494 8,821
8,479 16 8,494 8,731
211 211 211
211 211 211
42,724 4,372 47,096 47,872
42,724 4,372 47,096 48,872
58,345 58,345 58,345
58,345 58,345 58,345
105,125 105,125 $
57,649 66,470 $
57,618 66,349 $
85 295 $
85 295 $
(15,919) 31,953 $
(17,250) 31,622 $
420 58,765 $
420 58,765
Page 163 of 166
Urban Tanker Corporation November 13, February 28, 2012 2013
Vega Tanker Corporation November 13, February 28, 2012 2013
View Tanker Corporation November 13, February 28, 2012 2013
Vivian Tankships Corporation November 13, February 28, 2012 2013
Vulpecula Chartering Corporation November 13, February 28, 2012 2013
$ 13 13
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets $ $ 1,574 243 1,817 300 19,341 (9) 21,448 $ 13 5,080 87 5,179 $ 13 5,080 87 5,179 $ $ 1,928 236 2,164 300 19,341 (9) 21,796 $ $ 2,869 186 3,055 7,323 54 10,432 $ $ 3,103 80 (0) 376 3,559 7,323 54 10,935 $ $ 21,117 21,117 $ $ 21,117 21,117 $
$ 753 2 169 272 1,196 24,373 188 25,757 $
1,098 2 501 499 2,101 24,373 188 26,661
Filed 04/15/13
764 764
797 797
549 549
597 597
26 20 46
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 500 526 208 718 951 -
511 1,275
338 723 1,858
549
866 1,463
Page 164 of 166
9 2,127 2,136 2,156
9 2,127 2,136 2,182
11,439 1 11,440 12,715
11,439 1 11,440 13,297
14,490 14,490 14,490
14,490 14,490 14,490
24,937 681 25,618 26,167
24,937 681 25,618 27,081
(2,760) 21,796 $
3,023 5,179 $
2,997 5,179 $
(2,283) 10,432 $
(2,362) 10,935 $
6,627 21,117 $
6,627 21,117 $
(410) 25,757 $
(420) 26,661
Page 164 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Wind Aframax Tanker Corporation November 13, February 28, 2012 2013 Eliminations November 13, February 28, 2012 2013 Consolidated Debtors November 13, February 28, 2012 2013 Combined Debtors November 13, February 28, 2012 2013
$ 10 10 1 51 $ 61 $ 61 $ $ 51 1 (5,439,235) (359,840) (5,846,820) 30 (11,645,865) $ $ 1 (5,439,134) (364,312) (5,847,296) (166,001) 30 (11,816,712) 1 10 10
Case 12-20000-PJW
Doc 1167
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets 398,725 $ 168,830 70,348 14,150 46,596 698,648 3,147,915 73,898 3,221,813 247,664 72,413 9,668 5,432,119 448,108 5,846,820 2,233,518 20,819 18,231,591 $ 502,703 166,378 63,868 16,860 47,980 797,789 3,099,241 64,502 3,163,743 264,846 70,875 9,668 5,432,045 392,106 5,847,296 2,233,404 1,961 166,001 20,470 18,400,204 398,725 $ 168,830 70,348 14,150 46,596 698,648 3,147,915 73,898 3,221,813 247,664 72,413 9,668 (7,116) 88,268 2,233,518 20,849 6,585,726 $ 502,703 166,378 63,868 16,860 47,980 797,789 3,099,242 64,502 3,163,744 264,846 70,875 9,668 (7,089) 27,794 2,233,404 1,961 20,500 6,583,492
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 0 0 0 0 73,627 73,627 82,381 82,381
62 62
62 62
73,689 73,689
82,444 82,444
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 0 0 5,457 32,839 111,923
130,450 9,903 166,001 35,188 423,924
62
(130,450) (166,001) (296,389)
5,457 32,839 111,985
9,903 0 35,188 127,535
Page 165 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 0 0 -
376,324 2,142,541 5,846,820 2,836,368 11,202,053 11,313,976
250,346 2,142,541 5,847,296 2,834,999 11,075,182 11,499,106
(359,840) (5,846,820) (6,206,660) (6,206,598)
(233,862) (5,847,296) (6,081,158) (6,377,547)
16,484 2,142,541 2,836,368 4,995,393 5,107,378
16,484 2,142,541 (0) 2,834,999 4,994,024 5,121,559
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ 61 61 $
61 61
6,917,615 18,231,591 $
6,901,099 18,400,204
(5,439,267) (11,645,865) $
(5,439,165) (11,816,712)
1,478,348 6,585,726 $
1,461,933 6,583,492
Page 165 of 166
Appendix C Overseas Shipholding Group, Inc. Unaudited Condensed Consolidating Balance Sheets As of November 13, 2012 and February 28, 2013 Total Non-debtors November 13, February 28, 2012 2013 Eliminations November 13, February 28, 2012 2013 Consolidated Overseas Shipholding Group, Inc. November 13, February 28, 2012 2013
Case 12-20000-PJW
($000s) ASSETS Current Assets: Cash and cash equivalents Voyage receivables Other receivables Inventory Prepaid expenses and other current assets Total Current Assets Vessels and other property, less accumulated depreciation Deferred drydock expenditures, net Total Vessels, Deferred Drydock and Other Property Investments in Affiliated Companies Intangible Assets, less accumulated amortization Goodwill Investments in subsidiaries Intercompany loans receivable and accrued interest Pre-petition intercompany receivables from debtors Pre-petition Intercompany receivables from non-debtors Post-petition intercompany receivables from non-debtors Post-petition Intercompany receivables from debtors Other Assets Total Assets (44,278) (2,142,541) (2,233,404) (1,961) (9,903) (4,432,087) $ $ $ 79,248 $ 2,923 10,321 40 92,533 (12,092) (12,092) 300 242 (79) 7,116 16,484 2,142,541 (271) 2,246,773 $ $ 41,180 1,387 (6,237) 333 36,663 (11,799) (11,799) 300 236 (79) 7,089 16,484 2,142,541 9,903 (429) 2,200,910 $ (104,752) (2,142,541) (2,233,518) (4,480,811) $ 477,973 $ 171,753 80,669 14,150 46,636 791,181 3,135,823 73,898 3,209,721 247,964 72,655 9,589 0 20,579 4,351,689 $ 543,883 167,765 57,631 16,860 48,313 834,452 3,087,442 64,502 3,151,944 265,146 71,111 9,589 (0) 20,072 4,352,314
Doc 1167
Filed 04/15/13
LIABILITIES AND EQUITY Current Liabilities Not Subject to Compromise: Accounts payable, accrued expenses and other current liabilities Total Current Liabilities Not Subject to Compromise 19,478 19,478 36,243 36,243 -
93,168 93,168
118,687 118,687
Noncurrent Liabilities Not Subject to Compromise: Intercompany loans payable and accrued interest Post-petition intercompany payables to non-debtors Post-petition intercompany payables to other debtors Deferred Gain/(loss) on Sale and Leaseback of Vessels Other Liabilities Total Liabilities Not Subject to Compromise 88,268 2,233,518 6,201 2,347,466 27,794 2,235,365 4,880 2,304,283 (88,268) (2,233,518) (2,321,786)
(27,794) (9,903) (2,235,365) (2,273,062)
5,457 39,040 137,665
0 40,068 158,755
Page 166 of 166
Liabilities Subject to Compromise: Pre-petition intercompany loans payable and accrued interest Pre-petition intercompany payables to non-debtors Pre-petition intercompany payables to other debtors Other liabilities Total Liabilities Subject to Compromise 2,347,466 2,304,283 -
(16,484) (2,142,541) (2,159,025) (4,480,811)
(16,484) (2,142,541) 0 (2,159,025) (4,432,087)
2,836,368 2,836,368 2,974,033
2,834,999 2,834,999 2,993,754
Total Liabilities Equity: Total Equity Total Liabilities and Equity $ (100,693) 2,246,773 $
(103,373) 2,200,910
(4,480,811) $
(4,432,087)
1,377,656 4,351,689 $
1,358,560 4,352,314
Page 166 of 166

OSGIQ - The Whale Blows - February Operating Report

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

OSGIQ - The Whale Blows - February Operating Report

Загружено:

Авторское право:

Доступные форматы

Case 12-20000-PJW

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

75,172 6,541 81,713

66,046 5,982 3,913 38 7,124 1,365 84,468 $ 543,883

Includes expenses paid on behalf of joint ventures.

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

176 177 178 179 180 181

12-20175 12-20176 12-20177 12-20178 12-20179 12-20180

400,658 26,475 397,220 1,721 609,741 3

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

November 14, 2012 through February 28, 2013

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Professional fees Expenses incurred on rejected executory contracts

February 1, 2013 through February 28, 2013 $ 7,813 $ 3,517 $ 11,330

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

5,457 39,040 2,836,368 2,880,865 2,974,033 1,377,656 4,351,689

40,068 2,834,999 2,875,067 2,993,754 1,358,560 4,352,314

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

> 180 8,365,133 $ $ $ $

Total 46,574,858 22,331,074 101,989,302 (3,129,998) 167,765,236 100%

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Appendix A Debtors Listing

Monthly Operating Report February 1, 2013 through February 28, 2013

UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE

Appendix A Debtors Listing

Monthly Operating Report February 1, 2013 through February 28, 2013