XML 50 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Instruments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule of Non-Designated Derivative Instruments Effect on Statement of Operations
The effect of non-designated derivative instruments on the consolidated statements of operations:
 
 
 
 
 
Amount of gain/(loss)
 
 
 
 
For the Years Ended
Derivatives not designated as hedging instruments
 
Location of gain/(loss) recognized
 
December 31, 2017
 
December 31, 2016
 
December 31, 2015
FFAs
 
Other income/(expense)
 
$
(284,097
)
 
$
(541,677
)
 
$

Bunker swaps
 
Other income/(expense)
 
413,577

 

 

Commissions
 
Other income/(expense)
 
(91,575
)
 
(19,818
)
 

Total
 
$
37,905

 
$
(561,495
)
 
$


   
Derivatives not designated as hedging instruments
Balance Sheet Location
Fair value of derivatives
 
 
December 31, 2017

 
December 31, 2016

 
 
 
 
 
FFAs - Unrealized loss
Fair value of Derivatives
$
(73,170
)
 
$

Bunker Swaps - Unrealized gain
Other current assets
128,845

 

 
 
$
55,675

 
$

Fair Value, by Balance Sheet Grouping
Assets and liabilities measured at fair value:
 
    
 
 
 
Fair Value
 
Carrying Value
 
Level 1
 
Level 2
December 31, 2017
 
 
 
 
 
Assets
 
 
 
 
 
Cash and cash equivalents (1)
$
56,325,961

 
$
56,325,961

 

Short-term investment
$
4,500,000

 

 
$
4,500,000

Liabilities
 
 
 
 
 
Norwegian Bond Debt *
$
189,950,329

 

 
$
200,990,000

New First Lien Facility **
$
63,758,185

 

 
$
65,000,000

Ultraco Debt Facility **
$
59,975,162

 

 
$
61,200,000


* The fair value of the bonds is based on the last trade on December 21, 2017 on Bloomberg.com.
** The fair value of the New First Lien Facility and the Ultraco Debt Facility is based on the required repayment to the lenders if the debt was discharged in full on December 31, 2017.

 
 
 
Fair Value
 
Carrying Value
 
Level 1
 
Level 2
December 31, 2016
 
 
 
 
 
Assets
 
 
 
 
 
Cash and cash equivalents (1)
$
76,591,027

 
76,591,027

 

Liabilities
 
 
 
 
 
First Lien Facility
$
204,352,318

 

 
$
209,099,000

Second Lien Facility
$
51,591,226

 

 
$
67,327,843


(1) Includes non-current restricted cash of 74,917 at December 31, 2017 and December 31, 2016.