XML 49 R40.htm IDEA: XBRL DOCUMENT v3.22.2.2
Notes Payable, net (Details) - Schedule of notes payable, net - USD ($)
9 Months Ended
Sep. 30, 2022
Dec. 31, 2021
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 181,385,301 $ 115,721,706
Discount (17,716,012) (14,361,510)
Net 163,669,289 101,360,196
TIF loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross 9,345,000 9,451,000
Discount (1,569,914) (1,611,476)
Net $ 7,775,086 7,839,524
Interest Rate 5.20%  
Maturity Date 7/31/2048  
Preferred equity loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 3,600,000 3,600,000
Discount
Net $ 3,600,000 3,600,000
Interest Rate 7.00%  
Maturity Date Various  
City of Canton Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 3,500,000 3,500,000
Discount (5,630) (6,509)
Net $ 3,494,370 3,493,491
Interest Rate 5.00%  
Maturity Date 7/1/2027  
New Market/SCF [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 2,999,989 2,999,989
Discount
Net $ 2,999,989 2,999,989
Interest Rate 4.00%  
Maturity Date 12/30/2024  
Constellation EME [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 1,336,377 5,227,639
Discount
Net $ 1,336,377 5,227,639
Interest Rate 6.05%  
Maturity Date 12/31/2022  
JKP Capital loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 8,990,869 6,953,831
Discount (529,490)
Net $ 8,461,379 6,953,831
Interest Rate 12.00%  
Maturity Date 3/31/2024  
MKG DoubleTree Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 15,300,000 15,300,000
Discount (83,939)
Net $ 15,300,000 15,216,061
Interest Rate 6.55%  
Maturity Date 9/13/2023  
Convertible PIPE Notes [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 25,919,595 24,059,749
Discount (8,890,345) (11,168,630)
Net $ 17,029,250 12,891,119
Interest Rate 10.00%  
Maturity Date 3/31/2025  
Canton Cooperative Agreement [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 2,670,000 2,670,000
Discount (169,926) (174,843)
Net $ 2,500,074 2,495,157
Interest Rate 3.85%  
Maturity Date 5/15/2040  
CH Capital Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 8,721,661  
Discount (942,922)  
Net $ 7,778,739  
Interest Rate 12.00%  
Maturity Date 3/31/2024  
Constellation EME #2 [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 3,773,201 4,455,346
Discount
Net $ 3,773,201 4,455,346
Interest Rate 5.93%  
Maturity Date 4/30/2026  
IRG Split Note [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 4,273,543  
Discount (289,930)  
Net $ 3,983,613  
Interest Rate 8.00%  
Maturity Date 3/31/2024  
JKP Split Note [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 4,273,543  
Discount (253,045)  
Net $ 4,020,498  
Interest Rate 8.00%  
Maturity Date 3/31/2024  
ErieBank Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 17,982,720 13,353,186
Discount (552,126) (598,966)
Net $ 17,430,594 12,754,220
Interest Rate 5.75%  
Maturity Date 6/15/2034  
PACE Equity Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 8,250,966 8,250,966
Discount (274,230) (277,729)
Net $ 7,976,736 7,973,237
Interest Rate 6.05%  
Maturity Date 12/31/2046  
PACE Equity CFP [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 1,059,993  
Discount (27,586)  
Net $ 1,032,407  
Interest Rate 6.05%  
Maturity Date 12/31/2046  
CFP Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 4,000,000  
Discount (81,378)  
Net $ 3,918,622  
Interest Rate 6.50%  
Maturity Date 4/30/2023  
Stark County Community Foundation [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 5,000,000  
Discount  
Net $ 5,000,000  
Interest Rate 6.00%  
Maturity Date 5/31/2029  
CH Capital Bridge Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 7,000,000  
Discount  
Net $ 7,000,000  
Interest Rate 12.00%  
Maturity Date 3/31/2024  
Stadium PACE Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 33,387,844  
Discount (4,117,551)  
Net $ 29,270,293  
Interest Rate 6.00%  
Maturity Date 7/31/2048  
Stark County Infrastructure Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 5,000,000  
Discount  
Net $ 5,000,000  
Interest Rate 6.00%  
Maturity Date 8/30/2029  
City of Canton Infrastructure Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross $ 5,000,000  
Discount (11,939)  
Net $ 4,988,061  
Interest Rate 6.00%  
Maturity Date 6/30/2029  
Aquarian Mortgage Loan [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross   7,400,000
Discount   (439,418)
Net   6,960,582
IRG Note [Member]    
Accounts, Notes, Loans and Financing Receivable [Line Items]    
Gross   8,500,000
Discount  
Net   $ 8,500,000