Notes Payable, net | Note 4: Notes Payable, net Notes payable, net consisted of the following at June 30, 2021: Gross Discount Net Interest Rate Maturity Date TIF loan $ 9,554,000 $ (1,639,373 ) $ 7,914,627 5.20 % 7/31/2048 Preferred equity loan 2,700,000 - 2,700,000 7.00 % 10/9/2025 City of Canton Loan 3,500,000 (7,100 ) 3,492,900 5.00 % 7/1/2027 New Market/SCF 2,999,989 - 2,999,989 4.00 % 12/30/2024 Constellation EME 7,723,333 - 7,723,333 6.05 % 12/31/2022 JKP Capital loan 6,953,831 (9,260 ) 6,944,571 12.00 % 12/2/2021 MKG DoubleTree Loan 15,300,000 (264,849 ) 15,035,151 5.00 % 3/31/2022 Convertible PIPE Notes, plus PIK accrual 22,919,773 (12,571,254 ) 10,348,519 10.00 % 3/31/2025 Canton Cooperative Agreement 2,670,000 (178,041 ) 2,491,959 3.85 % 5/15/2040 Aquarian Mortgage Loan 40,000,000 (1,004,569 ) 38,995,431 10.00 % 11/30/2021 Constellation EME #2 4,888,279 - 4,888,279 5.93 % 4/30/2026 Total $ 119,209,205 $ (15,674,446 ) $ 103,534,759 Notes payable, net consisted of the following at December 31, 2020: Gross Discount Net TIF loan $ 9,654,000 $ (1,666,725 ) $ 7,987,275 Syndicated unsecured term loan 170,090 - 170,090 Preferred equity loan 1,800,000 - 1,800,000 Naming rights securitization loan 1,821,559 (113,762 ) 1,707,797 City of Canton Loan 3,500,000 (7,681 ) 3,492,319 New Market/SCF 2,999,989 - 2,999,989 Constellation EME 9,900,000 - 9,900,000 Paycheck protection plan loan 390,400 - 390,400 JKP Capital loan 6,953,831 (13,887 ) 6,939,944 MKG DoubleTree Loan 15,300,000 (443,435 ) 14,856,565 Convertible PIPE Notes, plus PIK accrual 21,797,670 (13,475,202 ) 8,322,468 Canton Cooperative Agreement 2,670,000 (181,177 ) 2,488,823 Aquarian Mortgage Loan 40,000,000 (2,156,303 ) 37,843,697 Total $ 116,957,539 $ (18,058,172 ) $ 98,899,367 During the three months ended June 30, 2021 and 2020, the Company recorded amortization of note discounts of $1,164,613 and $3,443,333, respectively, and for the six months ended June 30, 2021 and 2020, of $2,398,727 and $6,677,746, respectively. During the three months ended June 30, 2021 and 2020, the Company recorded paid-in-kind interest of $741,243 and $1,646,811, respectively. During the six months ended June 30, 2021 and 2020, the Company recorded paid-in-kind interest of $952,012 and $2,199,714, respectively. For more information on the notes payable above, please see Note 4 of the Company’s Annual Report on Form 10-K/A, as filed on May 12, 2021. Accrued Interest on Notes Payable As of June 30, 2021 and December 31, 2020, accrued interest on notes payable, were as follows: June 30, December 31, TIF loan $ 11,154 $ - Preferred equity loan 193,919 27,125 New Market/SCF 44,472 - Constellation EME - 248,832 Paycheck protection plan loan - 2,706 City of Canton Loan 1,507 4,472 JKP Capital Note 834,166 416,836 MKG Doubletree loan - 67,716 Canton Cooperative Agreement 36,078 20,593 Aquarian Mortgage Loan - 333,333 Total $ 1,121,296 $ 1,121,613 The amounts above were included in accounts payable and accrued expenses and other liabilities on the Company’s unaudited condensed consolidated balance sheet, as follows: June 30, December 31, Accounts payable and accrued expenses $ 927,377 $ 1,094,488 Other liabilities 193,919 27,125 $ 1,121,296 $ 1,121,613 7.00% Series A Cumulative Redeemable Preferred Stock (“Preferred Equity Loan”) On April 1, 2021, the Company received $900,000 in advance of a subscription agreement to purchase shares of 7.00% Series A Cumulative Redeemable Preferred Stock (“Series A Preferred Stock”). On August 12, 2021, the Company entered into a subscription agreement with American Capital Center, LLC (the “Investor”) to issue to the Investor 900 shares of Series A Preferred Stock at a price of $1,000 per share for an aggregate purchase price of $900,000. The Company had 1,800 shares of Series A Preferred Stock outstanding and 52,800 shares of Series A Preferred Stock authorized as of June 30, 2021 and December 31, 2020. This preferred stock is required to be redeemed in cash after five years from the date of issuance and is recorded in notes payable, net on the Company’s unaudited condensed consolidated balance sheet. Paycheck Protection Program Loan On April 22, 2020, the Company obtained a Paycheck Protection Program Loan (“PPP Loan”) for $390,400. The PPP Loan had a fixed interest rate of 1%, and required the Company to make 18 monthly payments beginning on November 22, 2020, with a maturity date of April 22, 2022, subject to debt forgiveness provisions from the Small Business Association. On February 1, 2021, the Company obtained notice from the Small Business Association that the full outstanding amount of the PPP Loan was forgiven. During the six months ended June 30, 2021, the Company recognized the forgiveness of the PPP Loan as “Gain on Forgiveness of Debt” in the Company’s unaudited condensed consolidated statement of operations. Convertible PIPE Notes On July 1, 2020, concurrently with the closing of the Business Combination, the Company entered into a Note Purchase Agreement (the “Note Purchase Agreement”) with certain funds managed by Magnetar Financial, LLC and other purchasers (together, the “Purchasers”), pursuant to which the Company agreed to issue and sell to the Purchasers in a private placement (the “Private Placement”) $20,721,293 in aggregate principal amount of the Company’s 8.00% Convertible Notes due 2025 (the “PIPE Notes”). Interest on PIPE Notes is payable quarterly in either cash or an increase in the principal amount of PIPE Notes (“PIK Interest”). If the Company pays interest as PIK Interest, the interest rate for such payment is 10%, rather than 8%. Pursuant to the terms of the Note Purchase Agreement, the PIPE Notes may be converted into shares of Common Stock at a conversion price equal to $6.90 per share. There are also Note Redemption Warrants that may be issued pursuant to the Note Purchase Agreement upon redemption of the PIPE Notes that will be exercisable for a number of shares of Common Stock to be determined at the time any such warrant is issued. The exercise price per share of Common Stock of any warrant will be set at the time such warrant is issued pursuant to the Note Purchase Agreement. Constellation EME #2 On February 1, 2021, the Company entered into a loan facility with Constellation whereby it may borrow up to $5,100,000 (the “Constellation EME #2”). The proceeds of the Constellation EME #2 are to be held in escrow by a custodian to fund future development costs. The proceeds will be released from escrow as development costs are incurred. The maturity date is April 30, 2026 and payments are due in 60 monthly installments totaling $6,185,716, with an effective interest rate of 8.7%. The Company also has a sponsorship agreement with Constellation. Refer to Note 6 for additional information. Future Minimum Principal Payments The minimum required principal payments on notes payable outstanding as of June 30, 2021 are as follows: For the years ending December 31, Amount 2021 (six months) $ 49,985,458 2022 21,810,248 2023 1,448,706 2024 4,596,930 2025 27,256,596 Thereafter 14,111,267 Total Gross Principal Payments $ 119,209,205 Less: Discount (15,674,446 ) Total Net Principal Payments $ 103,534,759 The Company has various debt covenants that |