Long-term Debt | 11. Long-term Debt Term Loans Drawn Amount December 31, 2019 2020 Issue Date/ Refinancing Date Maturity Date December 14, 2018 December 18, 2023 14,094,184 11,894,184 9,694,184 May 28, 2019 April 16, 2024 11,000,000 10,360,000 9,080,000 August 6, 2019 March 1, 2024 27,675,000 21,900,000 18,600,000 July 5, 2019 July 11, 2026 22,230,000 21,436,071 18,260,357 March 29, 2019 December 29, 2022 25,458,432 18,237,048 13,701,816 August 7, 2019 July 31, 2022 50,225,000 29,025,000 25,420,000 December 14, 2018 December 18, 2023 9,480,000 8,680,000 7,880,000 June 20, 2014 January 8, 2023 20,925,000 14,180,000 12,760,000 August 6, 2019 June 30, 2023 67,200,000 47,595,000 43,635,000 December 24, 2015 December 14, 2022 22,400,000 16,426,688 14,933,360 July 4, 2014 September 3, 2021 22,750,000 15,843,750 14,218,750 July 29, 2014 July 7, 2023 25,350,000 16,371,875 14,259,375 December 7, 2017 December 11, 2022 22,275,000 16,765,000 14,010,000 May 18, 2016 December 31, 2025 65,650,000 56,945,940 52,842,620 March 1, 2017 April 17, 2026 70,787,500 62,568,747 57,512,495 June 17, 2020 June 19, 2026 11,505,000 — 11,121,500 April 30, 2020 October 7, 2026 15,600,000 — 15,600,000 Total 368,229,303 353,529,457 Current portion of long-term debt 41,421,346 41,161,686 Long-term debt 326,807,957 312,367,771 Total debt 368,229,303 353,529,457 Current portion of deferred finance charges 685,790 613,794 Deferred finance charges non-current 1,560,055 1,118,450 Total deferred finance charges 2,245,845 1,732,244 Total debt 368,229,303 353,529,457 Less: Total deferred finance charges 2,245,845 1,732,244 Total debt, net of deferred finance charges 365,983,458 351,797,213 Less: Current portion of long-term debt, net of current portion of deferred finance charges 40,735,556 40,547,892 325,247,902 311,249,321 On January 11, 2021, the Company entered into a term loan with a bank to refinance the existing term loan dated August 7, 2019. The new term loan is up to $25,000,000 and will be repayable in twenty consecutive quarterly installments, with the first installment commencing three months after the drawdown. Obligations with a maturity of less than one year relating to the previous loan amounting to $14,260,000, have been presented as long-term in accordance with US GAAP as the Company refinanced these obligations on a long-term basis through the term loan that the Company entered in January 2021 discussed above. On January 19, 2021, the Company entered into a term loan with a bank to refinance the existing term loans dated July 4, 2014, June 20, 2014 and December 24, 2015. The new term loan is up to $45,000,000 and will be repayable in twenty eight consecutive quarterly installments, with the first installment commencing three months after the drawdown. Obligations with a maturity of less than one year relating to the previous loan amounting to $13,627,078, have been presented as long-term in accordance with US GAAP as the Company refinanced these obligations on a long-term basis through the term loan that the Company entered in January 2021 discussed above. The above loans are generally repayable in quarterly or semi-annual installments and a balloon payment at maturity and are secured by first priority mortgages over the vessels involved, plus the assignment of the vessels’ insurances, earnings and operating and retention accounts with the lenders, and the guarantee of ship-owning companies, as owners of the vessels. The term loans contain financial covenants requiring the Company to ensure that: • the aggregate market value of the mortgaged vessels at all times exceeds a certain percentage of the amounts outstanding as defined in the term loans, ranging from 120% to 135%, • the leverage of the Company defined as Total Debt net of Cash should not exceed 80% of total market value adjusted assets, • the Interest Coverage Ratio of the Company which is EBITDA (as defined in the loan agreements) to interest expense to be at all times greater than 2.5:1, • at least a certain percentage of the Company is to always be owned by members of the Vafias family, • the Company should maintain on a monthly basis a cash balance amounting to $1,308,971 representing a proportionate amount of the next instalment and relevant interest plus a minimum aggregate cash balance amounting to $12,015,820 in the earnings accounts with the relevant banks, • dividends paid by the borrower will not exceed 50% of the Company’s free cash flow in any rolling 12 month period. The interest rates on the outstanding loans as of December 31, 2020 are based on LIBOR plus a margin which varies from 2.15% to 3.00%. The average interest rates (including the margin) on the above outstanding loans for the applicable periods were: Year ended December 31, 2018: 5.34% Year ended December 31, 2019: 4.91% Year ended December 31, 2020: 3.58% Bank loan interest expense for the above loans for the years ended December 31, 2018, 2019 and 2020 amounted to $22,150,386, $19,999,902 and $12,116,941, respectively. Of these amounts, for the years ended December 31, 2018, 2019 and 2020, the amounts of nil, $97,620 and $168,344, respectively, were capitalized as part of advances paid for vessels under construction. Interest expense, net of interest capitalized, is included in interest and finance costs in the consolidated statements of operations. For the years ended December 31, 2018, 2019 and 2020, the amortization of deferred financing charges amounted to $858,582, $885,191 and $698,364, respectively, and is included in interest and finance costs in the consolidated statements of operations. At December 31, 2020, the Company was in compliance with all of its debt financial covenants. At December 31, 2020, an amount of $18,850,000 was available for drawdown under the above loans. The annual principal payments to be made, for the abovementioned loans, after December 31, 2020, and after taking into account the refinancing arrangements, are as follows: December 31, Amount 2021 41,161,686 2022 72,773,038 2023 65,392,513 2024 34,928,954 2025 53,314,974 Thereafter 85,958,292 Total 353,529,457 |