| Schedule of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Right-to-use |
|
Host community |
|
Trade name / |
|
|
|
|
|
|
Licenses/Permits |
|
licenses |
|
agreements |
|
brand |
|
|
|
|
Useful life (# of years) |
|
15 |
|
15 |
|
15 |
|
5 |
|
Total |
|
Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2020 |
|
$ |
22,000,000 |
|
$ |
138,550,000 |
|
$ |
35,000,000 |
|
$ |
2,390,000 |
|
$ |
197,940,000 |
|
As of December 31, 2020 |
|
$ |
97,172,043 |
|
$ |
139,650,000 |
|
$ |
35,000,000 |
|
$ |
2,390,000 |
|
$ |
274,212,043 |
|
As of December 31, 2021 |
|
$ |
999,833,782 |
|
$ |
13,255,000 |
|
$ |
36,000,000 |
|
$ |
2,390,000 |
|
$ |
1,051,478,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2020 |
|
$ |
883,154 |
|
$ |
5,561,864 |
|
$ |
1,405,018 |
|
$ |
287,828 |
|
$ |
8,137,864 |
|
Amortization |
|
|
1,668,503 |
|
|
9,236,666 |
|
|
2,333,333 |
|
|
478,000 |
|
|
13,716,502 |
|
As of December 31, 2020 |
|
$ |
2,551,657 |
|
$ |
14,798,530 |
|
$ |
3,738,351 |
|
$ |
765,828 |
|
$ |
21,854,366 |
|
Amortization |
|
|
40,247,931 |
|
|
7,633,028 |
|
|
2,350,000 |
|
|
478,000 |
|
|
50,708,959 |
|
As of December 31, 2021 |
|
$ |
64,568,396 |
|
$ |
662,750 |
|
$ |
6,088,351 |
|
$ |
1,243,828 |
|
$ |
72,563,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2020 |
|
$ |
21,116,846 |
|
$ |
132,988,136 |
|
$ |
33,594,982 |
|
$ |
2,102,172 |
|
$ |
189,802,136 |
|
As of December 31, 2020 |
|
$ |
94,620,386 |
|
$ |
124,851,470 |
|
$ |
31,261,649 |
|
$ |
1,624,172 |
|
$ |
252,357,677 |
|
As of December 31, 2021 |
|
$ |
935,265,386 |
|
$ |
12,592,250 |
|
$ |
29,911,649 |
|
$ |
1,146,172 |
|
$ |
978,915,457 |
|
|