XML 58 R41.htm IDEA: XBRL DOCUMENT v3.22.0.1
Notes Payable, Net (Details) - Schedule of notes payable, net - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 115,721,706 $ 116,957,539
Discount (14,361,510) (18,058,172)
Net 101,360,196 98,899,367
TIF loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross 9,451,000 9,654,000
Discount (1,611,476) (1,666,725)
Net $ 7,839,524 7,987,275
Interest Rate 5.20%  
Maturity Date Jul. 31, 2048  
Preferred Equity Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 3,600,000 1,800,000
Net $ 3,600,000 1,800,000
Interest Rate 7.00%  
Maturity Date  
City of Canton Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 3,500,000 3,500,000
Discount (6,509) (7,681)
Net $ 3,493,491 3,492,319
Interest Rate 5.00%  
Maturity Date Jul. 01, 2027  
New Market/SCF [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 2,999,989 2,999,989
Net $ 2,999,989 2,999,989
Interest Rate 4.00%  
Maturity Date Dec. 30, 2024  
Constellation EME [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 5,227,639 9,900,000
Net $ 5,227,639 9,900,000
Interest Rate 6.05%  
Maturity Date Dec. 31, 2022  
JKP Capital loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 6,953,831 6,953,831
Discount   (13,887)
Net $ 6,953,831 6,939,944
Interest Rate 12.00%  
Maturity Date Mar. 31, 2024  
MKG DoubleTree Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 15,300,000 15,300,000
Discount (83,939) (443,435)
Net $ 15,216,061 14,856,565
Interest Rate 5.00%  
Maturity Date Sep. 13, 2023  
Convertible PIPE Notes [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 24,059,749 21,797,670
Discount (11,168,630) (13,475,202)
Net $ 12,891,119 8,322,468
Interest Rate 10.00%  
Maturity Date Mar. 31, 2025  
Canton Cooperative Agreement [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 2,670,000 2,670,000
Discount (174,843) (181,177)
Net $ 2,495,157 2,488,823
Interest Rate 3.85%  
Maturity Date May 15, 2040  
Aquarian Mortgage Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 7,400,000 40,000,000
Discount (439,418) (2,156,303)
Net $ 6,960,582 37,843,697
Interest Rate 10.00%  
Maturity Date Mar. 31, 2024  
Constellation EME #2 [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 4,455,346  
Net $ 4,455,346  
Interest Rate 5.93%  
Maturity Date Apr. 30, 2026  
IRG Note [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 8,500,000  
Net $ 8,500,000  
Interest Rate 8.00%  
Maturity Date Mar. 31, 2024  
ErieBank Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 13,353,186  
Discount (598,966)  
Net $ 12,754,220  
Interest Rate 4.50%  
Maturity Date Jun. 15, 2034  
PACE Equity Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 8,250,966  
Discount (277,729)  
Net $ 7,973,237  
Interest Rate 6.05%  
Maturity Date Dec. 31, 2046  
Syndicated Unsecured Term Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross   170,090
Net   170,090
Naming Rights Securitization Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross   1,821,559
Discount   (113,762)
Net   1,707,797
Paycheck protection plan loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross   390,400
Net   $ 390,400