XML 34 R27.htm IDEA: XBRL DOCUMENT

Debt (Tables)

3 Months Ended

Mar. 31, 2025

The Company’s secured debt is summarized as follows:


Debt	March 31, 2025			December 31, 2024			Interest Rate			Maturity Date
Huntington Credit Facility(1)	$	87,076,757		$	107,574,000			6.93	%	11/30/2027
National Bank of Canada - Burlington Loan(2)		—			10,445,935		N/A			N/A
National Bank of Canada - Cambridge Loan(3)		—			9,663,950		N/A			N/A
National Bank of Canada - North York Loan(4)		—			16,754,775		N/A			N/A
Bank of Montreal Loan (5)		—			15,044,513		N/A			N/A
First National Loan(6)		—			6,125,639		N/A			N/A
National Bank of Canada - Ontario Loan(7)		—			86,428,202		N/A			N/A
National Bank of Canada - Four Property Loan(8)		44,517,747			—			5.32	%	1/8/2028
Skymar - Vancouver		13,000,000			—			7.55	%	4/1/2030
Meridian Loan(9)		1,452,160			—			6.70	%	3/5/2028
QuadReal - Seven Property Loan(10)		102,400,200			—			5.59	%	4/1/2030
Skymar - Bradenton		9,120,000			—			7.50	%	4/1/2030
SmartStop Bridge Loan		23,000,000			23,000,000			8.41	%	12/31/2025
Debt issuance costs, net		(2,414,422	)		(980,658	)
Total Debt	$	278,152,442		$	274,056,356

(1)

As of March 31, 2025, this variable rate loan encumbers 11 properties (Phoenix I, Las Vegas, Phoenix II, Surprise, Apopka, Portland, Newark, Levittown, Chandler, St. Johns and Oxford). We entered into an interest rate swap agreement that fixes SOFR at 2.89% until the maturity of the loan.

(2)

On January 8, 2025, the National Bank of Canada - Burlington Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(3)

On January 8, 2025, the National Bank of Canada - Cambridge Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(4)

On January 8, 2025, the National Bank of Canada - North York Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(5)

On March 7, 2025, the Bank of Montreal Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(6)

On January 8, 2025, the First National Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(7)

On March 7, 2025, the National Bank of Canada - Ontario Loan was repaid and terminated in accordance with the loan agreement without fees or penalties. The amount shown above is in USD based on the foreign exchange rate in effect as of December 31, 2024.

(8)

This variable rate loan encumbers four properties (Burlington, Cambridge, North York and Edmonton) and the amount shown above is in USD based on the foreign exchange rate in effect as of March 31, 2025. We entered into an interest rate swap agreement that fixes CORRA at 5.58% until the maturity of the loan.

(9)

This variable rate loan encumbers our Etobicoke, ONT development property and the amount shown above is in USD based on the foreign exchange rate in effect as of March 31, 2025.

(10)

This fixed rate loan encumbers seven properties (Mississauga, Mississauga II, Burlington II, Hamilton, Vancouver, Woodbridge and Toronto) and the amount shown above is in USD based on the foreign exchange rate in effect as of March 31, 2025.

Schedule of Secured Debt Future Principal Payments

The following table presents the future principal payment requirements on our outstanding secured debt as of March 31, 2025:


2025	$	23,623,750
2026		884,980
2027		88,198,857
2028		43,823,410
2029		326,349
2030		123,709,519
Total payments		280,566,864
Debt issuance costs, net		(2,414,422	)
Total	$	278,152,442