Exhibit 10.8.7

  ---------------------------------------------------------------------------

                              Contract No. MA-13309

                              AMENDED AND RESTATED
                            TITLE XI RESERVE FUND AND
                               FINANCIAL AGREEMENT

                                     Between

                              TRAILER BRIDGE, INC.

                                       and

                          THE UNITED STATES OF AMERICA

                           Dated as of June 23, 1997,
                         Restated as of December 4, 1997


        ----------------------------------------------------------------



<PAGE>                                 


                              AMENDED AND RESTATED
                              TITLE XI RESERVE FUND
                             AND FINANCIAL AGREEMENT

                              TABLE OF CONTENTS TO
                               SPECIAL PROVISIONS

                                                                            Page


Recitals...................................................................   1

Granting Clause............................................................   2


                                  ARTICLE FIRST
Definitions................................................................   2


                                 ARTICLE SECOND

Incorporation of General Provisions........................................   3

                                  ARTICLE THIRD

Additions, Deletions and Amendments to Exhibit.............................   3

    (a) Concerning Subsection 2(a) of Exhibit 1............................   3
    (b) Concerning Subsection 2(b)(2)(D) of Exhibit 1......................   3
    (c) Concerning Subsection 13(a) of Exhibit 1...........................   5
    (d) Concerning Subsection 13(b) of Exhibit 1...........................   6
    (e) Concerning Subsection 13(b)(7)of Exhibit 1.........................   6
    (f) Concerning Subsection 13(b)(3) of Exhibit 1........................   7
    (g) Concerning Subsection 13(b)(9) of Exhibit 1........................   7
    (h) Concerning Section 15 of Exhibit 1.................................   7
    (i) Concerning Eligible Investments....................................   7

                                 ARTICLE FOURTH

Vessel Application.........................................................   7

Signatures.................................................................   8


                                       i
<PAGE>


                              Contract No. MA-13309

                              AMENDED AND RESTATED
                              TITLE XI RESERVE FUND
                             AND FINANCIAL AGREEMENT

         THIS TITLE XI RESERVE FUND AND FINANCIAL AGREEMENT, originally dated as
of June 23, 1997 and amended and restated as of December 4, 1997 between TRAILER
BRIDGE INC., a Delaware corporation (the "Company"), and THE UNITED STATES OF
AMERICA (the "United States"), represented by the Secretary of Transportation,
acting by and through the Maritime Administrator (the "Secretary"), pursuant to
the provisions of Title XI of the Merchant Marine Act, 1936, as amended.

                                R E C I T A L S:

         A. The Company has authorized the issuance of bonds designated "United
States Government Guaranteed Ship Financing Bonds, 1997 Series" in an aggregate
principal amount not to exceed $10,515,000 (individually, a "June Obligation,"
and collectively, the "June Obligations") to finance the cost of construction of
two 408'9" x 100' container deck barges which it expects to be named CHICAGO
BRIDGE and CHARLOTTE BRIDGE (the "June Vessels");

         B. Under the provisions of an Authorization Agreement (the "June
Authorization Agreement"), Contract No. MA-13305, dated as of June 23, 1997,
entered into between the Secretary and the Indenture Trustee, the Secretary has
authorized a guarantee to be endorsed upon each of the June Obligations,
pursuant to which the Secretary has guaranteed the payment in full of all of the
unpaid interest to the date of payment on, and all of the unpaid principal
balance of, each June Obligation (individually, a "June Guarantee," and
collectively, the "June Guarantees");

         C. In consideration of the execution of the June Authorization
Agreement and of the June Guarantees, and as security to the United States for
the payment to the United States of the principal of and the interest due or to
become due on the promissory note, dated June 23, 1997 to be executed and
delivered by the Company to the Secretary with respect to the Obligations (the
"June Secretary's Note"), in accordance with the terms thereof, the Company has
made and entered into a Security Agreement, dated as of June 23, 1997, between
the Company and the Secretary (the "Security Agreement"), pursuant to which the
Company has assigned to the Secretary, among other things, all insurance
policies, any future charter hire from the June Vessels, and all of the
Company's right, title and interest in and to the Construction Contract relating
to the June Vessels;

         D. The Company, on the respective delivery date of each of the June
Vessels, will execute and deliver a first preferred fleet mortgage (the "June
Mortgage") thereon in favor of the Secretary; and



                                       1
<PAGE>


         E. The Company, the Secretary and State Street Bank and Trust Company,
a Massachusetts trust company ("Depository-Bailee" or the "Depository") entered
into the Depository Agreement, Contract No. MA-13308, dated as of June 23, 1997
(the "June Depository Agreement"), providing, among other things, for the
creation of the Title XI Reserve Fund in respect of the June Vessels;

         F. The Company has authorized the issuance of bonds designated "United
States Government Guaranteed Ship Financing Bonds, 1997 Series II" in an
aggregate principal amount not to exceed $16,918,000 (individually each a
"December Obligation" and collectively the "December Obligations") to finance
the cost of construction of three 408'9" x 100" container deck barges which it
expects to be named _______________,_____________ and __________. (the "December
Vessels");

         G. Under the provisions of an Authorization Agreement (the "December
Authorization Agreement"), Contract No. MA-13345, dated as of the date of the
restatement hereof, entered into between the Secretary and the Indenture
Trustee, the Secretary has authorized a guarantee to be endorsed upon each of
the December Obligations, pursuant to which the Secretary has guaranteed the
payment in full of all of the unpaid interest to the date of payment on, and all
of the unpaid principal balance of, each December Obligation (individually each
a "December Guarantee", and collectively the "December Guarantees");

         H. In consideration of the execution of the December Authorization
Agreement and of the December Guarantees, and as security to the United States
for the payment to the United States of the principal of and the interest due or
to become due on the promissory note, dated the date of the restatement hereof,
to be executed and delivered by the Company to the Secretary with respect to the
December Obligations (the "December Secretary's Note"), in accordance with the
terms thereof, the Company has made and entered into a Security Agreement, dated
as of the date of the restatement hereof, between the Company and the Secretary
(the "December Security Agreement"), pursuant to which the Company has assigned
to the Secretary, among other things, all insurance policies, any future charter
hire from the December Vessels, and all of the Company's right, title and
interest in and to the Construction Contract relating to the December Vessels;

         I. The Company, on the respective delivery date of each of the December
Vessels, will execute and deliver a first preferred fleet mortgage (the
"December Mortgage") thereon in favor of the Secretary;

         J. The Company, the Secretary and the Depository on the date of the
restatement hereof entered into an amendment and restatement of the June
Depository Agreement, Contract No. MA 13308, (as so amended and restated the
"Depository Agreement") providing additionally, among other things, for the
creation of a Title XI Reserve Fund in respect of the December Vessels; and


                                       2
<PAGE>


         K. The June Obligations and December Obligations are collectively
referred to herein as the "Obligations" (and each as an "Obligation"), the June
Vessels and the December Vessels are herein collectively referred to as the
"Vessels" (and each as a "Vessel"), the June Authorization Agreement and the
December Authorization Agreement are herein collectively and individually
referred to as the "Authorization Agreement", the June Guarantees and the
December Guarantees are herein collectively referred to as the Guarantees (and
each individually as a "Guarantee"), and the June Mortgage and the December
Mortgage are herein collectively, and each individually, referred to as the
"Mortgage".

         NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, and of other good and valuable consideration, the receipt and
adequacy of which is hereby acknowledged, the parties hereby agree as follows:

                                 GRANTING CLAUSE

         The Company hereby sells, grants, conveys, mortgages, assigns,
transfers, pledges, confirms and sets over unto the Secretary a continuing
security interest in all of its right, title and interest in and to (a) the
Title XI Reserve Fund, and (b) all sums, instruments, moneys, negotiable
documents, chattel paper and proceeds thereof currently on deposit, or hereafter
deposited in the Title XI Reserve Fund, all of which foregoing collateral shall
be held by the Depository-Bailee as bailee in accounts in the name of "Trailer
Bridge, Inc. entirely as collateral for the United States of America, as
represented by the Secretary of Transportation, acting by and through the
Maritime Administrator (the "Secretary") and held by the Depository-Bailee
solely and exclusively as bailee for the Secretary."

                                  ARTICLE FIRST

                                   DEFINITIONS

         For all purposes of this Title XI Reserve Fund and Financial Agreement,
unless otherwise expressly provided or unless the context otherwise requires:

         (1) All references to Sections or other subdivisions, unless otherwise
specified, refer to the corresponding Sections and other subdivisions of the
Title XI Reserve Fund and Financial Agreement;

         (2) The terms "hereof," "herein," "hereto," "hereunder" and "herewith"
refer to this Title XI Reserve Fund and Financial Agreement;

         (3) The capitalized terms used herein are defined in Schedule X to the
Security Agreement; and


                                       3
<PAGE>


         (4) Capitalized terms used herein which are defined in the General
Provisions attached hereto as Exhibit 1 shall have the respective meanings
stated in said General Provisions unless otherwise defined pursuant to
subparagraph 3 of this Article First.


                                 ARTICLE SECOND

                       INCORPORATION OF GENERAL PROVISIONS

         This Title XI Reserve Fund and Financial Agreement shall consist of two
parts: the Special Provisions and the General Provisions attached hereto as
Exhibit 1, made a part of the Title XI Reserve Fund and Financial Agreement, and
incorporated herein by reference. Where a provision of the General Provisions
has been modified or superseded by a provision of the Special Provisions, all
references in the General Provisions to the modified or superseded sections
shall be deemed to refer to such sections as so modified or superseded.

                                  ARTICLE THIRD

                  ADDITIONS, DELETIONS AND AMENDMENTS TO EXHIBIT 1

         The following additions, deletions and amendments are hereby made to
Exhibit 1 hereto:

         (a) Concerning Subsection 2(a) of Exhibit 1: Subsection 2(a) of Exhibit
1 hereto is amended by adding the following sentence at the end thereof:

         "Wherever reference is made in this Exhibit 1 to Title XI Reserve Fund
         and Financial Agreement to the Title XI Reserve Fund special joint
         depository account, such reference shall be changed to a separate
         depository account held by the Title XI Reserve Fund Depository-Bailee,
         as bailee, in the name of "Trailer Bridge, Inc. entirely as collateral
         for the United States of America, represented by the Secretary of
         Transportation, acting by and through the Maritime Administrator (the
         "Secretary") and held by the Depository- Bailee solely and exclusively
         as bailee for the Secretary."

         (b) Concerning Subsection 2(b)(2)(D) of Exhibit 1: Subsection
2(b)(2)(D) of Exhibit 1 hereto is deleted in its entirety and the following
substituted in lieu thereof:

         "(D) Irrespective of the Company's deposit requirements into the Title
         XI Reserve Fund as herein stated, the Company shall not be required to
         make any deposits into the Title XI Reserve Fund if (i) the Title XI
         Obligations and the related Secretary's Note with respect to the
         Vessels shall have been satisfied and discharged and if the Company
         shall have paid or caused to be paid all other sums secured under the
         Security Agreement and/or the Mortgage, (ii) all of the Guarantees on


                                       4
<PAGE>


         the Outstanding Obligations shall have been terminated pursuant to the
         provisions of the Security Agreement, or (iii) the amount (including
         any securities at current market value) in the Title XI Reserve Fund is
         equal to, or in excess of 50% of the principal amount of the
         outstanding Title XI obligations related to the Vessels; provided that,
         if at any time after the date hereof, (w) the Company's Working Capital
         is equal to (i) $3,000,000 at June 30, 1997 and (ii) at least $1 plus
         one-half of all annual charter hire and lease obligations (having a
         term of more than six months) due and payable within the succeeding
         fiscal year, other than charter hire and other lease obligations
         already included as a current liability on the Company's balance sheet
         for every period semi-annual thereafter, (x) the Company's Direct
         Obligations are less than twice Net Worth, (y) the Company's Inclusive
         Obligations are less than 3.5 times Net Worth at June 30, 1997, 3.0
         times at December 31, 1997 and June 30, 1998 and 2.0 times at December
         31, 1998 and every semi-annual period thereafter, and (z) the Company's
         Cash Flow is at least 1.3 times Debt Service, the Company may by
         written notice to the Secretary elect in accordance with paragraph (a)
         of Section 13 to be governed by the terms and conditions set forth in
         paragraphs (b) and (c) of Section 13 hereof and from and after the date
         of such election, the Company shall not be required to make any
         deposits into the Title XI Reserve Fund if the income of the Vessels
         (which would cause such deposit under subparagraph (2) above) is Non
         Deposit Year Income. The term "Non Deposit Year Income" as used herein
         shall mean any income derived from operation of the Vessels earned
         during any fiscal year of the Company at the end of which:

            (w)   the Company's Working Capital is equal to (i) $3,000,000 at
                  June 30, 1997 and (ii) at least $1 plus one-half of all annual
                  charter hire and lease obligations (having a term of more than
                  six months) due and payable within the succeeding fiscal year,
                  other than charter hire and other lease obligations already
                  included as a current liability on the Company's balance sheet
                  for every semi-annual period thereafter,

            (x)   the Company's Direct Obligations are less than twice Net
                  Worth,

            (y)   the Company's Inclusive Obligations are less than 3.5 times
                  Net Worth at June 30, 1997, 3.0 times at December 31, 1997 and
                  June 30, 1998 and 2.0 times at December 31, 1998 and every
                  semi-annual period thereafter, and

            (z) the Company's Cash Flow is at least 1.3 times Debt Service.

         As used in this Subsection D and as used in Article THIRD subsections
(d) and (h) of this Title XI Reserve Fund and Financial Agreement, the following
terms shall have the following meanings:

         "Cash Flow" for any twelve month period shall mean for such period the
sum of the Company's (a) pre-tax income, (b) interest expense, and (c)
depreciation and


                                       5
<PAGE>


amortization expense (but for the year ending December 31, 1997 without
deducting from income non-recurring non-cash items recorded prior to June 30,
1997) less (d) any dividends paid during such period pursuant to the authority
given to the Company to pay dividends under Article THIRD subsection (f) of this
Title XI Reserve Fund and Financial Agreement.

         "Debt Service" shall mean interest on debt plus principal payment on
debt during the preceding year.

         "Direct Obligations" shall mean long term debt of the Company, provided
that in calculating such long term debt or in calculating the net worth of the
Company amounts (hereinafter "Subordinated Debt") due to affiliates which are
subordinated to the repayment of the Company's Title XI Obligations pursuant to
a subordination agreement approved by the Secretary shall be adjusted in the
calculation of long term debt or net worth, as the case may be.
         "Inclusive Obligations" shall mean the Company's Direct Obligations
plus deferred lease hire, guarantees and other contingent obligations of the
Company.

         "Subordinated Debt" shall have the meaning given to such term above in
the definition of Direct Obligations.

         (c) Concerning Subsection 13(a) of Exhibit 1. Pursuant to Subsection
(13)(a) the Company, with the consent of the Secretary, hereby elects to be
governed by subsections 13(b) and (c) of Exhibit 1 hereto, as amended herein.
From the date hereof, the covenants set forth in Section 12 of Exhibit 1 hereto
shall not apply to the Company.

         (d) Concerning Subsection 13(b) of Exhibit 1. Notwithstanding anything
contained in subsection 13(b) of Exhibit 1 hereto, the Company shall be entitled
to do or perform any acts specified in subsection 13(b), clause (1) through
(13), inclusive of Exhibit 1 hereto at any time when it shall be able to meet
all the following financial tests:

             (1)      Long-term Debt of the Company shall be less than 2.5 times
                      Net Worth of the Company at December 31, 1997 and June 30,
                      1998, and shall be less than 2.0 times at December 31,
                      1998 and thereafter;

             (2)      Net Worth of the company  shall be equal to at least
                      $29,457,397; and

             (3)      The Company shall have Debt Service Coverage
                      of at least 1.3 times Debt Service. For
                      purposes of this test, Debt Service Coverage
                      will be defined as the ratio of earnings
                      before Interest, taxes, depreciation and
                      amortization to interest plus scheduled
                      principal payments. Earnings for the year
                      ending December 31,


                                       6
<PAGE>


                      1997 will exclude non-recurring non-cash items recorded
                      prior to June 30, 1997.

         (e) Concerning Subsection 13(b)(7)of Exhibit 1. Subsection 13(b)(7) of
Exhibit 1 hereto is hereby amended by deleting the numbers "$75,000" and
"$50,000" wherever they appear and substituting therefor the numbers $150,000
and $100,000," respectively.

         (f) Concerning Subsection 13(b)(3) of Exhibit 1. Notwithstanding
anything contained in Subsection 13 (b)(3) of Exhibit 1 hereto, the Company may
pay dividends or distributions in an amount equal to the Company shareholders'
income tax liability attributed to the earnings of the Company provided that the
Company is not in default with respect to its Title XI obligations. Payment of
the dividends or distributions are subject to verification by a corporate
officer of the Company as to the tax liability and the Secretary's prior written
consent. This section (f) is only applicable for periods in which the Company is
treated as an S Corporation under the Internal Revenue Code.

         (g) Concerning Subsection 13(b)(9) of Exhibit 1. In connection with
Subsection 13(b)(9) of Exhibit 1 hereto aggregate annual payments of charter
hire and rent for which the Company may become liable (directly or indirectly)
under charters and leases (having a term of six months or more), for which the
prior written consent of the Secretary shall not be required, shall not exceed
$1,000,000.

         (h) Concerning Section 15 of Exhibit 1. The standard qualifying
requirements of Section 15 of Exhibit 1 are hereby waived provided that on June
23, 1997 a responsible officer of the Company shall certify that the Company
meets with the following four financial covenants established by the Secretary:

                  (i) Working Capital shall be no less than three million
             dollars ($3,000,000).

                 (ii) The Company's Direct Obligations shall be less than 2.00
             times its Net Worth. Long-term debt and Net Worth shall be
             calculated in accordance with generally accepted accounting
             principals and shall be adjusted by any amounts due to affiliates
             which constitute Subordinated Debt.

                (iii) The Company's Inclusive Obligations shall be less than 3.5
             times the Company's Net Worth.

                 (iv) Cash Flow coverage of at least 1.5 times Debt Service.

and that on December 4, 1997 a responsible officer of the Company shall certify
that the Company meets with the following three financial covenants established
by the Secretary:

                 (x)  Working Capital shall be equal to three million dollars 
             ($3,000,000);


                                       7
<PAGE>


                 (y) Long-Term Debt shall be less than 2.0 times net worth. For
             the purposes of this clause (y), Long-Term Debt will be the sum of
             TBI's GAAP balance sheet debt plus the long term portion of debt
             incurred by Kadampanattu Corp. and secured by vessels under charter
             by the Company plus any amounts guaranteed by the Company; and

                 (z) Net Worth shall be equal to at least $29,457,397.


                                       8
<PAGE>


         (i) Concerning Eligible Investments. Notwithstanding anything in the
General Provisions hereof to the contrary, wherever herein the Company is
entitled to invest in "Eligible Investments", such investments shall be
restricted to "Securities" as such term is defined in the Depository Agreement.


                                 ARTICLE FOURTH
                               VESSEL APPLICATION

         This Title XI Reserve Fund and Financial Agreement shall apply to the
Vessels listed in Attachment A to Exhibit 1 attached hereto. Any allocable
financial requirements or other specific requirements relating to a particular
Vessel or Vessels shall be so indicated in Attachment A. It is the intention of
this Title XI Reserve Fund and Financial Agreement that it remain in effect so
long as the Company owns the Vessels with Title XI guaranteed obligations
outstanding.


                                       9
<PAGE>


         IN WITNESS WHEREOF, this Amended and Restated Title XI Reserve Fund and
Financial Agreement has been executed by the parties hereto as of the day and
year first above written.

                                           TRAILER BRIDGE, INC.

  (SEAL)

                                           By:_______________________
                                               Chairman


  Attest:
                                           UNITED STATES OF AMERICA
                                           SECRETARY OF TRANSPORTATION

                                           By: MARITIME ADMINISTRATOR

                                           By:   ___________________________
                                                   Secretary
                                                   Maritime Administration

  Attest:
  Assistant Secretary
  Maritime Administration


                                       10
<PAGE>


                            ATTACHMENT A TO EXHIBIT 1
                            -------------------------

                  TITLE XI RESERVE FUND AND FINANCIAL AGREEMENT
                  ---------------------------------------------

                             (Contract No. MA-13309)


Section 16. The Parties.
-----------------------

         Company:                   TRAILER BRIDGE, INC.
                                    10405 New Berlin Road E
                                    Jacksonville, Florida 32226



       Depository:                  STATE STREET BANK AND TRUST COMPANY
                                    Corporate Trust Department
                                    Two International Place
                                    Boston, Massachusetts 02110

  ARTICLE FOURTH Requirements:
  ---------------------------

           For the purpose of ARTICLE FOURTH, this Title XI Reserve Fund and
  Financial Agreement shall apply to the Company's five 408'9" X 100' container
  deck barges being built in the Pearlington, Mississippi shipyard of Halter
  Marine, Inc. for the Company pursuant to (i) the Vessel Construction Contract
  For Two Vessels between the Company and said Halter Marine, Inc., as amended,
  and designated hull numbers 287 and 288, respectively and (ii) the Vessel
  Construction Contract for Three Vessels between the Company and said Halter
  Marine, Inc., as amended, and designated Hull Numbers 289, 290 and 291,
  respectively.