Quarterly report pursuant to Section 13 or 15(d)

Long-Term Debt (Tables)

v3.22.2.2
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2022
Long-Term Debt  
Schedule of rollforward the long-term debt balances

Successor

    

LTD-A

    

LTD-C

    

LTD-D

    

LTD-E

    

Total

Balance at December 31, 2021

 

$

 

$

15,000,000

 

$

65,000,000

 

$

46,101

 

$

80,046,101

Issued in 2022

 

 

 

 

 

Principal Payments in 2022

 

 

 

 

(22,957)

 

(22,957)

Balance at March 31, 2022

$

$

15,000,000

$

65,000,000

$

23,144

$

80,023,144

Schedule of minimum payments due under debt obligations

    

    

Interest

    

Total Cash

    

Principal

PIK

    

Cash Interest

    

Payments*

April 1, 2022, to December 31, 2022

$

23,144

$

3,954,949

$

4,161,790

$

4,184,934

2023

 

 

5,624,513

 

5,675,461

 

5,675,461

2024

 

 

6,061,814

 

5,882,309

 

5,882,309

2025

 

65,000,000

 

6,274,526

 

19,518,225

 

84,518,225

2026

 

15,000,000

 

1,851,284

 

20,054,451

 

35,054,451

Total

$

80,023,144

$

23,767,086

$

55,292,236

$

135,315,380

*Total Payments Cash and Non-Cash (PIK)

Schedule of long term debt

    

Successor

March 31, 2022

    

December 31, 2021

Total Principal

$

80,023,144

$

80,046,101

Less: Current Portion of Long-Term Debt

 

(23,144)

 

(46,101)

Long Term Debt

$

80,000,000

$

80,000,000

Schedule of remaining principal payments

Second quarter 2022

    

$

1,235,955

Third quarter 2022

 

1,158,124

Total

$

2,394,079