XML 25 R18.htm IDEA: XBRL DOCUMENT v3.21.2
Leases (Tables)
9 Months Ended
Sep. 30, 2021
Leases  
Schedule of outstanding principal balances on finance lease facility

    

As at 

    

September 30, 2021

    

December 31, 2020

Japanese Leases No.1 and 2

22,886,900

 

26,531,100

Japanese Lease No.3

11,338,000

 

13,119,000

CMBFL Leases No.1 to 4

66,992,860

 

72,459,942

Ocean Yield ASA

51,683,760

55,729,620

Japanese Lease No.4

20,456,241

 

21,949,099

China Huarong Leases

38,530,125

 

41,992,081

CMBFL / Shandong

67,060,600

Finance lease obligations

278,948,486

 

231,780,842

Amounts representing interest and deferred finance fees

(47,408,400)

 

(34,076,458)

Finance lease obligations, net of interest and deferred finance fees

231,540,086

 

197,704,384

Current portion of finance lease obligations

21,436,253

 

19,084,775

Current portion of deferred finance fees

(711,305)

 

(630,553)

Non-current portion of finance lease obligations

213,207,992

 

181,250,674

Non-current portion of deferred finance fees

(2,392,854)

 

(2,000,512)

Total finance lease obligations, net of deferred finance fees

231,540,086

 

197,704,384

Schedule of future minimum lease payments required under the finance lease facilities

Maturity analysis of the Company’s finance lease facilities for each year are as follows:

As at

September 30, 2021

2021 (1)

 

8,065,589

2022

 

32,164,805

2023

 

43,722,900

2024

 

29,888,892

2025

 

81,557,056

2026 - 2030

 

83,549,244

Finance lease obligations

 

278,948,486

Amounts representing interest and deferred finance fees

 

(47,408,400)

Finance lease obligations, net of interest and deferred finance fees

 

231,540,086

(1)Three-month period ending December 31, 2021