EX1A-8 ESCW AGMT 5 ea026736901ex8-1_meridian.htm FINANCIAL STATEMENTS FOR THE VETERINARY HOSPITAL

Exhibit 8.1

 

 

 

 

 

 

 

 

 

MERIDIAN MV CHICAGO, LLC

 

Audited Financial statementS

Years Ended December 31, 2023 and 2022

 

 

 

(Expressed in United States Dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Index to Financial Statements

 

 

  Page
   
INDEPENDENT AUDITORS’ REPORT F-2
   
FINANCIAL STATEMENTS:  
   
Balance Sheets F-4
   
Statements of Operations F-5
   
Statements of Changes in Members’ Equity F-6
   
Statements of Cash Flows F-7
   
Notes to Financial Statements F-8

 

F-1

 

 

 

INDEPENDENT AUDITORS’ REPORT

 

To the Board of Members of

Meridian MV Chicago, LLC

Dallas, Texas

 

Opinion

 

We have audited the financial statements of Meridian MV Chicago, LLC (the “Company,”), which comprise the balance sheets as of December 31, 2023 and 2022, and the related statements of operations, changes in members’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

 

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Responsibilities of Management for the Financial Statements

 

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the consolidated financial statements, management is required to evaluate whether there are conditions or events considered in the aggregate that raise substantial doubt about the Company’s ability to continue as a going concern for a period of twelve months from the date of issuance of these financial statements.

 

Auditor’s Responsibilities for the Audit of the Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and, therefore, is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users made on the basis of these consolidated financial statements.

 

In performing an audit in accordance with GAAS, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

F-2

 

 

 

Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.

 

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the consolidated financial statements.

 

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.

 

 

January 29, 2025

Los Angeles, California

 

F-3

 

 

Meridian MV Chicago, LLC

Balance Sheets

For The Years Ended December 31, 2023 and 2022

 

 

As of December 31,  2023   2022 
(USD $ in Dollars)        
ASSETS        
Current Assets:        
Cash & Cash Equivalents  $523,557   $379,942 
Accounts Receivable   59,128    58,500 
Total Current Assets   582,685    438,442 
           
Property and Equipment, net   14,061,124    14,794,160 
Land   3,436,860    3,436,860 
           
Total Assets  $18,080,669   $18,669,462 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Current Liabilities:          
Accounts Payable  $264,914   $86,770 
Loans and Promissory Notes, current portion   483,800    488,301 
Other Current Liabilities   227,631    268,615 
Total Current Liabilities   976,345    843,686 
           
Loans and Promissory Notes, net of current portion   16,727,352    17,146,679 
Total Liabilities   17,703,697    17,990,365 
           
MEMBERS’ EQUITY          
Members’ Equity   420,938    723,063 
Syndication Costs   (43,966)   (43,966)
Total Members’ Equity   376,972    679,097 
           
Total Liabilities And Members’ Equity  $18,080,669   $18,669,462 

 

See accompanying notes to financial statements.

 

F-4

 

 

Meridian MV Chicago, LLC

Statements of Operations

For The Years Ended December 31, 2023 and 2022

 

 

For Fiscal Year Ended December 31,  2023   2022 
(USD $ in Dollars)        
Revenue        
Rental Income  $2,204,473.00   $2,196,605.00 
           
Expenses          
Depreciation and Amortization   797,508    797,566 
Interest Expense   665,940    684,070 
Property Operating Costs   113,005    179,098 
Management Fees   50,004    50,004 
Legal and Accounting   8,579    9,850 
General and Administrative   61,768    34,348 
Total Expenses   1,696,804    1,754,936 
           
Net Income  $507,669   $441,669 

 

See accompanying notes to financial statements.

 

F-5

 

 

Meridian MV Chicago, LLC

Statements of Changes in Members’ Equity

For The Years Ended December 31, 2023 and 2022

 

 

(in , $US)    
Balance—December 31, 2021  $1,145,764 
Capital Distribution   (864,370)
Net Income   441,669 
Balance—December 31, 2022  $723,063 
Capital Distribution   (809,794)
Net Income   507,669 
Balance—December 31, 2023  $420,938 

 

See accompanying notes to financial statements.

 

F-6

 

 

Meridian MV Chicago, LLC

Statements Of Cash Flows

For The Years Ended December 31, 2023 and 2022

 

 

As of December 31,  2023   2022 
(USD $ in Dollars)        
CASH FLOW FROM OPERATING ACTIVITIES        
Net Income  $507,669   $441,669 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and Amortization   797,508    797,566 
Changes in operating assets and liabilities:          
Accounts Receivable   (628)   42,722 
Accounts Payable   178,144    3,845 
Other Current Liabilities   (40,983)   (28,764)
Net Cash Provided By Operating Activities   1,441,710    1,257,038 
           
CASH FLOW FROM INVESTING ACTIVITIES          
Purchases of Property and Equipment   -    - 
Net Cash Used In Investing Activities   -    - 
           
CASH FLOW FROM FINANCING ACTIVITIES          
Capital Distribution   (809,794)   (864,370)
Borrowing on Promissory Notes and Loans   (488,301)   (471,740)
Net Cash Used In Financing Activities   (1,298,095)   (1,336,110)
           
Change In Cash and Cash Equivalents   143,615    (79,073)
Cash and Cash Equivalents—Beginning Of Year   379,942    459,015 
Cash and Cash Equivalents—End Of Year  $523,557   $379,942 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION          
Cash Paid During The Year For Interest  $665,940   $684,070 

 

See accompanying notes to financial statements.

 

F-7

 

 

Meridian MV Chicago, LLC

Notes to Financial Statements

For The Years Ended December 31, 2023 And 2022

 

 

1.NATURE OF OPERATIONS

 

Meridian MV Chicago, LLC was formed on October 25, 2017, in the State of Texas. The financial statements of Meridian MV Chicago, LLC (which may be referred to as the “Company”, “we”, “us”, or “our”) are prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The Company’s headquarters are located in Dallas, Texas.

 

Meridian MV Chicago, LLC is a Texas limited liability company formed for the sole purpose of acquiring, renovating, leasing, and eventually selling or liquidating a 65,000-square-foot, state-of-the-art veterinary specialty hospital.

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The summary of significant accounting policies is presented to assist in understanding the Company’s financial statements. The accounting policies conform to accounting principles generally accepted in the United States of America (“GAAP” and “US GAAP”).

 

Basis of Presentation

 

The accompanying financial statements have been prepared on the accrual basis of accounting in accordance with US GAAP and the Company has adopted the calendar year as its basis for reporting.

 

Use of Estimates

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

Cash and cash equivalents include all cash in banks, cash on hand, and all highly liquid investments with original maturities of three months or less at the time of purchase. As of December 31, 2023, the Company’s cash & cash equivalents exceeded FDIC-insured limits by $47,657, while as of December 31, 2022, the Company’s cash & cash equivalents did not exceed FDIC-insured limits.

 

Concentration of Credit Risk

 

The Company is subject to concentrations of credit risks primarily from cash, cash equivalents, and notes receivable. At various times during the years, the Company may have bank deposits in excess of Federal Deposit Insurance Corporation insurance limits. Management believes any credit risk is low due to the overall financial strength of the financial institutions. Accounts receivable consist of uncollateralized receivables from customers/clients primarily located throughout the United States of America.

 

Accounts Receivable

 

Accounts receivable are carried net of allowance for expected credit losses. The allowance for expected credit losses is increased by provision charged to expense and reduced by accounts charged off, net of recoveries. The allowance is maintained at a level considered adequate to provide for potential account losses based on management’s evaluation of the anticipated impact on the balance of current economic conditions, changes in character and size of the balance, past and expected future loss experience, and other pertinent factors.

 

F-8

 

 

Meridian MV Chicago, LLC

Notes to Financial Statements

For The Years Ended December 31, 2023 And 2022

 

 

In June 2016, the FASB issued ASU No. 2016-13, “Financial Instrument – Credit Losses.”. This ASU, and the related ASUs issued subsequently by the FASB, introduce a new model for recognizing credit loss on financial assets not accounted for at fair values through net income, including loans, debt securities, trade receivables, net investment in leases, and available-for-sale debt securities. The new ASU broadens the information that an entity must consider in developing estimates of expected credit losses and requires an entity to estimate credit losses over the life of an exposure based on historical information, current information, and reasonable supportable forecasts.

 

The Company adopted this ASU on January 1, 2023, using the modified retrospective approach. The adoption of this ASU did not have a material impact on financial statements. As of December 31, 2023, and 2022, the Company determined that no allowance for expected credit loss was necessary.

 

Property and Equipment

 

Property and equipment are stated at cost. Expenditures for additions, major renewals, and betterments are capitalized, and expenditures for maintenance and repairs are charged against income as incurred. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in statements of operations.

 

Depreciation and amortization of property and equipment are computed using the straight-line method over the estimated useful lives of the respective assets. Leasehold improvements are amortized on a straight-line basis over either the useful life of the improvement or the remainder of the related lease term, whichever is shorter.

 

Estimated useful lives for property and equipment are as follows:

 

Category  Useful Life
Buildings  40 years
Furniture and Fixtures  15 years
Equipment  5-7 years

 

Impairment of Long-Lived Assets

 

Long-lived assets, including property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. An impairment loss is recorded in the period in which it is determined that the carrying amount is not recoverable. The determination of recoverability is made based on an estimate of undiscounted future cash flows resulting from the use of the asset and its eventual disposition. The measurement of the impairment for long-lived assets is based on the asset’s estimated fair value. No such impairment was recorded for the year ended December 31, 2023 and 2022.

 

Rental Income – Lessor Accounting

 

All leases on our properties are classified as noncancelable operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases. Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable. Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred. We combine lease and non-lease components in lease contracts, which include combining base rent, recoveries, and percentage rents into a single line item, Rental, within the statements of operations.

 

F-9

 

 

Meridian MV Chicago, Llc

Notes to Financial Statements

For The Years Ended December 31, 2023 And 2022

 

 

Income Taxes

 

The Company has been organized as a limited liability company and has elected to be taxed as a partnership, which is not a tax-paying entity for federal income tax purposes, and therefore, no provision for federal income taxes is reflected in its records. The income or loss of the limited liability company is passed through to the members and reported on their individual income tax returns.

 

Fair Value of Financial Instruments

 

The carrying value of the Company’s financial instruments included in current assets and current liabilities (such as cash and cash equivalents, restricted cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses approximate fair value due to the short-term nature of such instruments).

 

The inputs used to measure fair value are based on a hierarchy that prioritizes observable and unobservable inputs used in valuation techniques. These levels, in order of highest to lowest priority, are described below:

 

Level 1 — Quoted prices (unadjusted) in active markets that are accessible at the measurement date for identical assets or liabilities.

 

Level 2 — Observable prices that are based on inputs not quoted on active markets but corroborated by market data.

 

Level 3 — Unobservable inputs reflecting the Company’s assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.

 

Subsequent Events

 

The Company considers events or transactions that occur after the balance sheet date, but prior to the issuance of the financial statements to provide additional evidence relative to certain estimates or to identify matters that require additional disclosure. Subsequent events have been evaluated through January 29, 2025, which is the date the financial statements were available to be issued.

 

Recently Issued and Adopted Accounting Pronouncements

 

The FASB issues ASUs to amend the authoritative literature in ASC. There have been a number of ASUs to date that amend the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us, or (iv) are not expected to have a significant impact on our financial statements.

 

F-10

 

 

Meridian MV Chicago, LLC

Notes to financial statements

For The Years Ended December 31, 2023 and 2022

 

 

3.DETAILS OF CERTAIN ASSETS AND LIABILITIES

 

Accounts receivable comprise primarily of trade receivables, while accounts payable comprise primarily of trade payables. Other current liabilities comprise accrued expenses.

 

4.PROPERTY AND EQUIPMENT

 

Property and equipment consist of:

 

As of Year Ended December 31,  2023   2022 
Buildings  $20,918,059   $20,918,059 
Property and Equipment, at cost   20,918,059    20,918,059 
Accumulated depreciation   (6,856,935)   (6,123,899)
Property and Equipment, net  $14,061,124   $14,794,160 

 

Depreciation expenses for the years ended December 31, 2023, and 2022 were $733,036 and $733,094, respectively.

 

5.MEMBERS’ EQUITY

 

The ownership percentages of the members as of December 31, 2023 are as follows:

 

Member’s Name  Ownership Percentage 
Clements Family Investments, LLC   11.9%
James Carry   6.0%
Paramount Investments   6.0%
Clariot New Albany, LLC   6.0%
Others   70.1%
Total   100.0%

 

6.DEBT

 

The Company had outstanding term loans/ notes payables with varying maturities. Details of loans outstanding are as follows:

 

   Maturity  Effective   As of December 31, 
Instrument Type  year  Interest Rate   2023   2022 
Promisory note          $17,211,152   $17,634,980 
            17,211,152    17,634,980 
Less: Debt Issuance Costs           -    - 
Total Notes Payable, net           17,211,152    17,634,980 
Less: Current Portion, net  2044   3.7%   (483,800)   (488,301)
Notes Payable, net          $16,727,352   $17,146,679 

 

F-11

 

 

Meridian MV Chicago, LLC

Notes to Financial Statements

For The Years Ended December 31, 2023 and 2022

 

 

As of December 31, 2023, the maturities of long-term borrowings are as follows:

 

As of December 31,  2023 
2024   483,800 
2025   504,267 
2026   523,671 
2027   543,822 
2028   563,119 
Thereafter   14,592,473 
Total Maturities Of Long-Term Borrowings   17,211,152 
Less: Current Portion of Long-Term Borrowings   (483,800)
Long-Term Borrowings  $16,727,352 

 

7.RELATED PARTY TRANSACTIONS

 

In 2023 and 2022, Meridian Realty Advisors, L.P., a related party through common ownership, provided services to the Company. During both years ended December 31, 2023, and 2022, the Company incurred expenses in the amount of $50,004, which is included in management fees in the statements of income and comprehensive income.

 

8.COMMITMENTS AND CONTINGENCIES

 

Contingencies

 

The Company’s operations are subject to various local, state, and federal regulations. Failure to comply with these requirements may result in fines, penalties, restrictions on operations, or loss of permits, which will have an adverse impact on the Company’s operations and might result in an outflow of economic resources.

 

Litigation and Claims

 

From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. As of December 31, 2023 and December 31, 2022 there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s operations.

 

9.SUBSEQUENT EVENTS

 

The Company has evaluated subsequent events that occurred after December 31, 2023, through January 29, 2025, which is the issuance date of these financial statements.

 

There have been no events or transactions during this time which would have a material effect on these financial statements.

 

F-12

 

 

Meridian MV Chicago, LLC

Balance Sheet

As of December 31, 2023

 

ASSETS    
Partnership - Checking I  $204,956 
Operating Account  $201,602 
Escrow - Tax  $96,055 
Escrow - Replacement Reserve  $20,944 
Total Cash and Cash Equivalents  $523,557 
      
Accounts Receivable - Other  $59,128 
Total Accounts Receivable  $59,128 
      
Land  $3,436,860 
Land Basis Adjustment  $522,633 
Buildings  $20,804,548 
Buildings Improvement  $113,511 
Buildings Basis Adjustment  $3,161,474 
Accumulated Depreciation  $(7,418,808)
Total Fixed Assets  $20,620,218 
      
Syndication Costs  $43,966 
Loan Costs  $451,306 
Accumulated Amortization - Loan  $(279,380)
Capitalized Leasing Costs  $50,814 
Accumulated Amortization - Capital Lease  $(9,147)
Total Other Assets  $257,559 
      
TOTAL ASSETS  $21,460,462 
      
LIABILITIES     
Prepaid Rent Liability  $190,113 
Accounts Payable - Other  $74,801 
Total Accounts Payable  $264,914 
      
Accrued Property Taxes  $164,000 
Accrued Interest Expense  $55,819 
Total Accrued Expenses  $219,819 
      
Security Deposit Payable  $7,813 
Total Other Liabilities  $7,813 
      
Bank Loan Payable  $17,383,078 
Total Notes Payable  $17,383,078 
      
EQUITY     
Retained Earnings  $(330,093)
Equity - Outside Interest  $3,584,838 
Current Year Income/Loss  $330,093 
Total Equity  $3,584,838 
      
TOTAL LIABILITIES & EQUITY  $21,460,462 

 

F-13

 

 

Meridian MV Chicago, LLC

Profit & Loss

As of December 31, 2023

 

   MTD   YTD 
REVENUE        
         
Revenue        
Rental Income   176,027    2,087,135 
Rental Income - Additional   14,715    178,069 
Rental Income - Pass Through Adj. Prior Year   (60,731)   (60,731)
    130,010    2,204,473 
           
EXPENSES          
           
Payroll Expenses          
           
Administrative and Office          
Bank Fees   516    6,696 
    516    6,696 
           
Travel          
Meals   0    110 
    0    110 
           
Insurance          
Liability Insurance   573    4,333 
    573    4,333 
           
Management Fees          
Asset Management Fees   4,167    50,004 
    4,167    50,004 
           
Professional Fees          
Accounting Fees   0    8,150 
Professional Fees   0    24,515 
Legal Expense   0    429 
Registered Agents Fees   0    429 
    0    33,523 
           
Repairs & Maintenance          
           
Utilities & Services          
Water   1,141    9,736 
    1,141    9,736 
           
OSHA Safety          
           
Janitorial          
           
Computer & Telephone          
Software Support   0    7,154 
Computer Software   300    3,450 
    300    10,604 
           
Taxes & Fees          
Annual Filing Fees   0    77 
    (9,794)   77 
           
Real Estate Taxes          
Property Taxes   (47,731)   103,269 
    (47,731)   103,269 
           
Miscellaneous          
Bad Debt Expense   0    4 
Charitable Contributions   0    15,000 
    0    15,004 
           
Rent Expense          
           
Total Operating Expenses   (50,827)   233,356 
           
EBITDA   180,837    1,971,116 
           
Bank Interest   55,819    665,940 
    55,819    665,940 
           
EBTDA   125,018    1,305,177 
           
Depreciation Expense   75,918    908,579 
Amortization Expense   5,542    66,505 
    81,460    975,084 
           
NET INCOME(LOSS)   43,558    330,093 

 

F-14

 

 

Meridian MV Chicago, LLC

Profit & Loss - Trailing 12 Months

As of December 31, 2023

 

   01-2023   02-2023   03-2023   04-2023   05-2023   06-2023   07-2023   08-2023   09-2023   10-2023   11-2023   12-2023   Total 
REVENUE                                                    
                                                     
Revenue                                                    
Rental Income   171,774    171,774    171,774    171,774    171,940    171,940    176,027    176,027    176,027    176,027    176,027    176,027    2,087,135 
Rental Income - Additional   18,287    18,287    14,087    14,087    14,087    14,087    14,087    14,087    14,087    14,087    14,087    14,715    178,069 
Rental Income - Pass Through Adj. Prior Year   0    0    0    0    0    0    0    0    0    0    0    (60,731)   (60,731)
    190,061    190,061    185,860    185,860    186,026    186,026    190,113    190,113    190,113    190,113    190,113    130,010    2,204,473 
                                                                  
EXPENSES                                                                 
                                                                  
Payroll Expenses                                                                 
                                                                  
Administrative and Office                                                                 
Bank Fees   481    458    463    485    510    494    508    504    488    1,266    524    516    6,696 
    481    458    463    485    510    494    508    504    488    1,266    524    516    6,696 
                                                                  
Travel                                                                 
Meals   0    0    0    0    0    0    0    110    0    0    0    0    110 
    0    0    0    0    0    0    0    110    0    0    0    0    110 
                                                                  
Insurance                                                                 
Liability Insurance   380    380    333    333    333    333    333    333    333    333    333    573    4,333 
    380    380    333    333    333    333    333    333    333    333    333    573    4,333 
                                                                  
Management Fees                                                                 
Asset Management Fees   4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
                                                                  
Professional Fees                                                                 
Accounting Fees   0    0    0    8,150    0    0    0    0    0    0    0    0    8,150 
Professional Fees   0    0    0    0    0    0    23,329    0    0    0    1,186    0    24,515 
Legal Expense   0    0    0    0    0    429    0    0    0    0    0    0    429 
Registered Agents Fees   0    0    0    0    0    0    0    0    429    0    0    0    429 
    0    0    0    8,150    0    429    23,329    0    429    0    1,186    0    33,523 
                                                                  
Repairs & Maintenance                                                                 
                                                                  
Utilities & Services                                                                 
Water   907    907    753    753    753    753    753    753    753    753    753    1,141    9,736 
    907    907    753    753    753    753    753    753    753    753    753    1,141    9,736 
                                                                  
OSHA Safety                                                                 
                                                                  
Janitorial                                                                 
                                                                  
Computer & Telephone                                                                 
Software Support   0    0    0    0    0    0    0    0    0    0    7,154    0    7,154 
Computer Software   250    250    250    300    300    300    300    300    300    300    300    300    3,450 
    250    250    250    300    300    300    300    300    300    300    7,454    300    10,604 
                                                                  
Taxes & Fees                                                                 
Annual Filing Fees   0    0    0    0    0    0    0    0    0    77    0    0    77 
    0    0    0    9,794    0    0    0    0    0    77    0    (9,794)   77 
                                                                  
Real Estate Taxes                                                                 
Property Taxes   17,000    17,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    (47,731)   103,269 
    17,000    17,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    (47,731)   103,269 
                                                                  
Miscellaneous                                                                 
Bad Debt Expense   0    0    1    0    0    0    0    0    0    0    0    0    4 
Charitable Contributions   0    0    0    5,000    0    0    0    0    10,000    0    0    0    15,000 
    0    0    1    5,000    0    0    0    0    10,000    0    0    0    15,004 
                                                                  
Rent Expense                                                                 
                                                                  
Total Operating Expenses   23,186    23,163    18,967    41,983    19,063    19,477    42,391    19,168    29,471    19,897    27,418    (50,827)   233,356 
                                                                  
EBITDA   166,875    166,899    166,893    143,878    166,963    166,550    147,722    170,945    160,643    170,216    162,695    180,837    1,971,116 
                                                                  
Bank Interest   57,286    51,613    57,013    55,063    56,794    54,798    56,494    56,365    54,441    56,077    54,177    55,819    665,940 
    57,286    51,613    57,013    55,063    56,794    54,798    56,494    56,365    54,441    56,077    54,177    55,819    665,940 
                                                                  
EBTDA   109,589    115,286    109,880    88,814    110,169    111,752    91,228    114,580    106,202    114,139    108,519    125,018    1,305,177 
                                                                  
Depreciation Expense   75,696    75,696    75,696    75,696    75,696    75,696    75,696    75,696    75,696    75,696    75,696    75,918    908,579 
Amortization Expense   5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    66,505 
    81,239    81,239    81,239    81,239    81,239    81,239    81,239    81,239    81,239    81,239    81,239    81,460    975,084 
                                                                  
NET INCOME(LOSS)   28,351    34,047    28,642    7,576    28,930    30,513    9,989    33,342    24,964    32,901    27,280    43,558    330,093 

 

F-15

 

 

Meridian MV Chicago, LLC

Summary Trial Balance

As of December 31, 2023

 

Account Name  Beg. Balance   Debits   Credits   End Balance 
Partnership - Checking I  $227,106   $1,001,551   $1,023,702   $204,956 
Operating Account  $36,388   $3,821,017   $3,655,803   $201,602 
Escrow - Tax  $108,450   $168,633   $181,028   $96,055 
Escrow - Replacement Reserve  $7,997   $12,947   $-   $20,944 
Total Cash and Cash Equivalents  $379,942   $5,004,147   $4,860,532   $523,557 
                     
Accounts Receivable  $(16,504)  $2,804,646   $2,978,255   $(190,113)
Accounts Receivable - Other  $58,500   $628   $-   $59,128 
Total Accounts Receivable  $41,996   $2,805,274   $2,978,255   $(130,985)
                     
Land  $3,436,860   $-   $-   $3,436,860 
Land Basis Adjustment  $522,633   $-   $-   $522,633 
Buildings  $20,804,548   $-   $-   $20,804,548 
Buildings Improvement  $113,511   $-   $-   $113,511 
Buildings Basis Adjustment  $3,161,474   $-   $-   $3,161,474 
Accumulated Depreciation  $(6,510,229)  $-   $908,579   $(7,418,808)
Total Fixed Assets  $21,528,797   $-   $908,579   $20,620,218 
                     
Syndication Costs  $43,966   $-   $-   $43,966 
Loan Costs  $451,306   $-   $-   $451,306 
Accumulated Amortization - Loan  $(214,908)  $-   $64,472   $(279,380)
Capitalized Leasing Costs  $50,814   $-   $-   $50,814 
Accumulated Amortization - Capital Lease  $(7,114)  $-   $2,033   $(9,147)
Total Other Assets  $324,064   $-   $66,505   $257,559 
                     
TOTAL ASSETS  $22,274,798   $8,351,480   $9,355,929   $21,270,349 
                     
Accounts Payable - Other  $70,266   $122,241   $126,776   $74,801 
Total Accounts Payable  $70,266   $838,672   $843,207   $74,801 
                     
Accrued Property Taxes  $203,400   $207,885   $168,485   $164,000 
Accrued Interest Expense  $57,402   $795,093   $793,510   $55,819 
Total Accrued Expenses  $260,802   $1,002,977   $961,994   $219,819 
                     
Security Deposit Payable  $7,813   $-   $-   $7,813 
Total Other Liabilities  $7,813   $-   $-   $7,813 
                     
Bank Loan Payable  $17,871,380   $569,058   $80,756   $17,383,078 
Total Notes Payable  $17,871,380   $569,058   $80,756   $17,383,078 
                     
                     
Retained Earnings  $-   $2,087,135   $1,757,042   $(330,093)
Equity - Outside Interests  $565,050   $507,412   $330,093   $387,732 
Meridian Chicago Vet Investors, LLC  $3,499,488   $302,381   $-   $3,197,107 
Current Year Income/Loss  $-   $3,547,144   $3,877,237   $330,093 
Total Equity  $4,064,538   $6,444,072   $5,964,372   $3,584,838 
                     
TOTAL LIABILITIES & EQUITY  $22,274,798   $8,854,778   $7,850,329   $21,270,349 
                     
Rental Income  $-   $5,566   $2,092,701   $2,087,135 
Rental Income - Additional  $-   $-   $178,069   $178,069 
Rental Income - Pass Through Adj. Prior Year  $-   $60,731   $-   $(60,731)
Total Revenue  $-   $66,297   $2,270,770   $2,204,473 
                     
Bank Fees  $-   $6,696   $-   $6,696 
Meals  $-   $110   $-   $110 
Liability Insurance  $-   $4,427   $93   $4,333 
Asset Management Fees  $-   $50,004   $-   $50,004 
Accounting Fees  $-   $8,150   $-   $8,150 
Professional Fees  $-   $24,515   $-   $24,515 
Legal Expense  $-   $429   $-   $429 
Registered Agents Fees  $-   $429   $-   $429 
Water  $-   $10,044   $308   $9,736 
Software Support  $-   $7,154   $-   $7,154 
Computer Software  $-   $3,450   $-   $3,450 
Annual Filing Fees  $-   $77   $-   $77 
Property Taxes  $-   $164,000   $60,731   $103,269 
Bad Debt Expense  $-   $5   $0   $4 
Charitable Contributions  $-   $15,000   $-   $15,000 
Bank Interest  $-   $2,201,480   $1,535,540   $665,940 
Depreciation Expense  $-   $908,579   $-   $908,579 
Amortization Expense  $-   $66,505   $-   $66,505 
Total Expenses  $-   $3,480,847   $1,606,467   $1,874,380 
                     
NET INCOME  $-   $(3,414,550)  $664,303   $330,093 

 

F-16

 

 

Meridian MV Chicago, LLC

Cash Flow Statement

For the Period Ending December 31, 2023

 

   Month to Date   Year to Date 
Operating Activities, Cash Flows Provided by or Used in:        
Net Income   43,558    330,093 
Depreciation and Amortization   81,460    975,084 
Decrease (Increase) in Accounts Receivable   (6,194)   172,981 
Increase (Decrease) in Accounts Payable   62,446    4,535 
Increase (Decrease) in Accrued Expenses   (46,089)   (40,983)
Net Cash Flows From Operating Activities   135,181    1,441,709 
           
Investing Activities, Cash Flows Provided by or Used in:          
           
Financing Activities, Cash Flows Provided by or Used in:          
Contributions/(Distributions)   320,299    (479,700)
Loans   (41,679)   (488,301)
Net Cash Flows from Financing Activities   278,620    (968,001)
           
Net Increase (Decrease) in Cash and Cash Equivalents:   413,801    473,708 
           
Cash at Beginning   439,849    379,942 
Cash at End   523,557    523,557 
    83,708    143,615 

 

F-17

 

 

Property Name:  Meridian MV Chicago, LLC  Loan #   00529033840-78573   All columns must be completed for all units     Tenant In   Renewal Options
Notes
Rent Roll As of Date  06/30/25  Commercial Rent Roll  Building Square Footage   64,718     Possession
of Space,

Open for
   Comments (Rent
Increases,
Occupany Status
Vacant / Occupied / Down
  Unit # / Suite #  Tenant Name  Lease Type - use drop down  Tenant Type - use drop down  Square Footage   % of Total Square Footage   Base Monthly Rent   Monthly Reimbursement   Other Income   Common Area Maintenance Charges   Real Estate Taxes (Paid by Tenant)   Other Charges   Security
Deposit
provided by
Tenant to
Landlord
   Lease Start Date  Move-In Date  Lease Expiration Date  Business and Paying Rent (Yes / No)  Extention Options, CAMS, % of Sales, etc.)
Occupied  Bldg 1  MedVet Associates  NNN  Office   60,968    94.206%  $171,759.08   $13,800.00   $         -   $-   $13,800.00   $-   $-   07/01/19  07/01/19  06/30/34  YES  Annual escalation at 2.50%; two (2) five year extensions.
Occupied  Bldg 1  Pathway Vet Alliance  NNN  Office   3,750    5.794%  $8,798.14   $2,503.00   $-   $903.00   $1,200.00   $400.00   $7,812.50   05/13/19  05/13/19  04/30/29  YES  Annual escalation at 2.00%; two (2) five year extensions.
      TOTALS         64,718    100.000%  $180,557.22   $16,303.00   $-   $903.00   $15,000.00   $400.00   $7,812.50                

 

F-18

 

 

Meridian MV Chicago, LLC

Balance Sheet

As of December 31, 2024

 

ASSETS    
Partnership - Checking I  $11,081 
Operating Account  $412,031 
Escrow - Tax  $37,334 
Escrow - Replacement Reserve  $33,891 
Total Cash and Cash Equivalents  $494,337 
      
Accounts Receivable - Other  $58,500 
Total Accounts Receivable  $58,500 
      
Land  $3,436,860 
Land Basis Adjustment  $522,633 
Buildings  $20,804,548 
Buildings Improvement  $113,511 
Buildings Basis Adjustment  $3,161,474 
Accumulated Depreciation  $(8,118,664)
Total Fixed Assets  $19,920,362 
      
      
Syndication Costs  $43,966 
Loan Costs  $451,306 
Accumulated Amortization - Loan  $(343,852)
Capitalized Leasing Costs  $50,814 
Accumulated Amortization - Capital Lease  $(11,180)
Total Other Assets  $191,054 
      
TOTAL ASSETS  $20,664,252 
      
LIABILITIES     
Accounts Payable  $77 
Prepaid Rent Liability  $194,875 
Accounts Payable - Other  $34,699 
Total Accounts Payable  $229,651 
      
Accrued Property Taxes  $156,000 
Accrued Interest Expense  $53,726 
Total Accrued Expenses  $209,726 
      
Security Deposit Payable  $7,813 
Total Other Liabilities  $7,813 
      
Bank Loan Payable  $16,877,995 
Total Notes Payable  $16,877,995 
      
EQUITY     
Retained Earnings  $(590,803)
Equity - Outside Interest  $3,339,069 
Current Year Income/Loss  $590,803 
Total Equity  $3,339,069 
      
TOTAL LIABILITIES & EQUITY  $20,664,252 

 

F-19

 

 

Meridian MV Chicago, LLC

Profit & Loss

As of December 31, 2024

 

   MTD   YTD 
REVENUE        
         
Revenue        
Rental Income   180,385    2,138,806 
Rental Income - Additional   12,916    171,500 
Rental Income - Pass Through Adj. Prior Year   (17,626)   (17,626)
    175,675    2,292,680 
           
EXPENSES          
           
Payroll Expenses          
           
Administrative  and Office          
Bank Fees   519    6,146 
Administrative Expense   750    6,750 
    1,269    12,896 
           
Travel          
Meals   0    4,755 
    0    4,755 
           
Insurance          
Liability Insurance   765    4,735 
    765    4,735 
           
Management Fees          
Asset Management Fees   4,167    50,004 
    4,167    50,004 
           
Professional Fees          
Accounting Fees   0    13,875 
Professional Fees   0    3,675 
Consulting Fees   5,000    5,000 
Legal Expense   0    27,241 
Registered Agents Fees   0    449 
    5,000    50,240 
           
Repairs & Maintenance          
           
Utilities & Services          
Water   (849)   10,765 
    (849)   10,765 
           
OSHA Safety          
           
Janitorial          
           
Computer & Telephone          
Software Support   0    6,698 
Computer Software   300    3,600 
    300    10,298 
           
Taxes & Fees          
Annual Filing Fees   77    77 
    (11,496)   77 
           
Real Estate Taxes          
Property Taxes   (4,626)   138,374 
    (4,626)   138,374 
           
Miscellaneous          
Bad Debt Expense   0    2 
Charitable Contributions   0    5,000 
    0    5,002 
           
Rent Expense          
           
Total Operating Expenses   (5,470)   287,146 
           
EBITDA   181,145    2,005,534 
           
Bank Interest   53,726    648,370 
    53,726    648,370 
           
EBTDA   127,419    1,357,165 
           
Depreciation Expense   58,483    699,856 
Amortization Expense   5,542    66,505 
    64,025    766,361 
           
NET INCOME(LOSS)   63,395    590,803 

 

F-20

 

 

Meridian MV Chicago, LLC

Profit & Loss - Trailing 12 Months

As of December 31, 2024

 

   01-2024   02-2024   03-2024   04-2024   05-2024   06-2024   07-2024   08-2024   09-2024   10-2024   11-2024   12-2024   Total 
REVENUE                                                    
                                                     
Revenue                                                    
Rental Income   176,027    176,027    176,027    176,027    176,195    176,195    180,385    180,385    180,385    180,385    180,385    180,385    2,138,806 
Rental Income - Additional   14,087    14,087    14,490    14,490    14,490    14,490    14,490    14,490    14,490    14,490    14,490    12,916    171,500 
Rental Income - Pass Through Adj. Prior Year   0    0    0    0    0    0    0    0    0    0    0    (17,626)   (17,626)
    190,113    190,113    190,517    190,517    190,685    190,685    194,875    194,875    194,875    194,875    194,875    175,675    2,292,680 
                                                                  
EXPENSES                                                                 
                                                                  
Payroll Expenses                                                                 
                                                                  
Administrative  and Office                                                                 
Bank Fees   506    530    495    487    513    493    507    529    517    520    530    519    6,146 
Administrative Expense   0    0    0    750    750    750    750    750    750    750    750    750    6,750 
    506    530    495    1,237    1,263    1,243    1,257    1,279    1,267    1,270    1,280    1,269    12,896 
                                                                  
Travel                                                                 
Meals   0    0    0    0    0    0    0    0    0    4,755    0    0    4,755 
    0    0    0    0    0    0    0    0    0    4,755    0    0    4,755 
                                                                  
Insurance                                                                 
Liability Insurance   333    333    367    367    367    367    367    367    367    367    367    765    4,735 
    333    333    367    367    367    367    367    367    367    367    367    765    4,735 
                                                                  
Management Fees                                                                 
Asset Management Fees   4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
                                                                  
Professional Fees                                                                 
Accounting Fees   0    0    0    0    13,875    0    0    0    0    0    0    0    13,875 
Professional Fees   0    0    0    0    0    0    0    3,675    0    0    0    0    3,675 
Consulting Fees   0    0    0    0    0    0    0    0    0    0    0    5,000    5,000 
Legal Expense   0    5,713    0    20,054    0    0    0    0    1,475    0    0    0    27,241 
Registered Agents Fees   0    0    0    0    0    0    0    0    449    0    0    0    449 
    0    5,713    0    20,054    13,875    0    0    3,675    1,924    0    0    5,000    50,240 
                                                                  
Repairs & Maintenance                                                                 
                                                                  
Utilities & Services                                                                 
Water   753    753    1,123    1,123    1,123    1,123    1,123    1,123    1,123    1,123    1,123    (849)   10,765 
    753    753    1,123    1,123    1,123    1,123    1,123    1,123    1,123    1,123    1,123    (849)   10,765 
                                                                  
OSHA Safety                                                                 
                                                                  
Janitorial                                                                 
                                                                  
Computer & Telephone                                                                 
Software Support   0    0    0    0    0    0    0    0    0    0    6,698    0    6,698 
Computer Software   300    300    300    300    300    300    300    300    300    300    300    300    3,600 
    300    300    300    300    300    300    300    300    300    300    6,998    300    10,298 
                                                                  
Taxes & Fees                                                                 
Annual Filing Fees   0    0    0    0    0    0    0    0    0    0    0    77    77 
    0    0    0    11,573    0    0    0    0    0    0    0    (11,496)   77 
                                                                  
Real Estate Taxes                                                                 
Property Taxes   13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    (4,626)   138,374 
    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    13,000    (4,626)   138,374 
                                                                  
Miscellaneous                                                                 
Bad Debt Expense   0    0    0    0    0    0    0    0    0    0    0    0    2 
Charitable Contributions   0    0    0    0    0    0    0    0    5,000    0    0    0    5,000 
    0    0    0    0    0    0    0    0    5,000    0    0    0    5,002 
                                                                  
Rent Expense                                                                 
                                                                  
Total Operating Expenses   19,060    24,797    19,452    51,821    34,095    20,200    20,214    23,911    27,148    24,982    26,935    (5,470)   287,146 
                                                                  
EBITDA   171,053    165,317    171,065    138,695    156,590    170,485    174,661    170,964    167,727    169,893    167,939    181,145    2,005,534 
                                                                  
Bank Interest   55,695    52,000    55,413    53,514    55,164    53,279    54,868    54,758    52,838    54,532    52,583    53,726    648,370 
    55,695    52,000    55,413    53,514    55,164    53,279    54,868    54,758    52,838    54,532    52,583    53,726    648,370 
                                                                  
EBTDA   115,358    113,316    115,652    85,181    101,426    117,206    119,793    116,206    114,888    115,361    115,356    127,419    1,357,165 
                                                                  
Depreciation Expense   58,307    58,307    58,307    58,307    58,307    58,307    58,307    58,307    58,307    58,307    58,307    58,483    699,856 
Amortization Expense   5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    66,505 
    63,849    63,849    63,849    63,849    63,849    63,849    63,849    63,849    63,849    63,849    63,849    64,025    766,361 
                                                                  
NET INCOME(LOSS)   51,510    49,468    51,803    21,332    37,577    53,357    55,944    52,358    51,040    51,512    51,507    63,395    590,803 

 

F-21

 

 

Meridian MV Chicago, LLC

Summary Trial Balance

As of December 31, 2024

 

Account Name  Beg. Balance   Debits   Credits   End Balance 
Partnership - Checking I  $204,956   $853,000   $1,046,875   $11,081 
Operating Account  $201,602   $3,223,805   $3,013,376   $412,031 
Escrow - Tax  $96,055   $196,617   $255,338   $37,334 
Escrow - Replacement Reserve  $20,944   $14,026   $1,079   $33,891 
Total Cash and Cash Equivalents  $523,557   $4,287,448   $4,316,669   $494,337 
                     
Accounts Receivable  $(190,113)  $2,496,227   $2,500,989   $(194,875)
Accounts Receivable - Other  $59,128   $628   $1,257   $58,500 
Total Accounts Receivable  $(130,985)  $2,496,856   $2,502,246   $(136,375)
                     
Land  $3,436,860   $-   $-   $3,436,860 
Land Basis Adjustment  $522,633   $-   $-   $522,633 
Buildings  $20,804,548   $-   $-   $20,804,548 
Buildings Improvement  $113,511   $-   $-   $113,511 
Buildings Basis Adjustment  $3,161,474   $-   $-   $3,161,474 
Accumulated Depreciation  $(7,418,808)  $-   $699,856   $(8,118,664)
Total Fixed Assets  $20,620,218   $-   $699,856   $19,920,362 
                     
                     
Syndication Costs  $43,966   $-   $-   $43,966 
Loan Costs  $451,306   $-   $-   $451,306 
Accumulated Amortization - Loan  $(279,380)  $-   $64,472   $(343,852)
Capitalized Leasing Costs  $50,814   $-   $-   $50,814 
Accumulated Amortization - Capital Lease  $(9,147)  $-   $2,033   $(11,180)
Total Other Assets  $257,559   $-   $66,505   $191,054 
                     
TOTAL ASSETS  $21,270,349   $7,301,813   $8,102,785   $20,469,377 
                     
Accounts Payable  $-   $727,930   $728,007   $77 
Accounts Payable - Other  $74,801   $76,375   $36,273   $34,699 
Total Accounts Payable  $74,801   $804,304   $764,280   $34,776 
                     
Accrued Property Taxes  $164,000   $164,000   $156,000   $156,000 
Accrued Interest Expense  $55,819   $650,463   $648,370   $53,726 
Total Accrued Expenses  $219,819   $814,463   $804,370   $209,726 
                     
Security Deposit Payable  $7,813   $-   $-   $7,813 
Total Other Liabilities  $7,813   $-   $-   $7,813 
                     
Bank Loan Payable  $17,383,078   $505,084   $-   $16,877,995 
Total Notes Payable  $17,383,078   $505,084   $-   $16,877,995 
                     
                     
Retained Earnings  $-   $2,586,594   $1,995,791   $(590,803)
Equity - Outside Interests  $387,732   $627,897   $693,958   $453,792 
Meridian Chicago Vet Investors, LLC  $3,197,107   $311,830   $-   $2,885,276 
Current Year Income/Loss  $-   $3,017,140   $3,607,943   $590,803 
Total Equity  $3,584,838   $6,543,461   $6,297,692   $3,339,069 
                     
TOTAL LIABILITIES & EQUITY  $21,270,349   $8,667,313   $7,866,341   $20,469,377 
                     
Rental Income  $-   $-   $2,138,806   $2,138,806 
Rental Income - Additional  $-   $3,228   $174,728   $171,500 
Rental Income - Pass Through Adj. Prior Year  $-   $17,626   $-   $(17,626)
Total Revenue  $-   $20,854   $2,313,534   $2,292,680 
                     
Bank Fees  $-   $6,146   $-   $6,146 
Meals  $-   $4,755   $-   $4,755 
Liability Insurance  $-   $4,735   $-   $4,735 
Asset Management Fees  $-   $50,004   $-   $50,004 
Accounting Fees  $-   $13,875   $-   $13,875 
Professional Fees  $-   $3,675   $-   $3,675 
Consulting Fees  $-   $5,000   $-   $5,000 
Legal Expense  $-   $27,241   $-   $27,241 
Registered Agents Fees  $-   $449   $-   $449 
Administrative Expense  $-   $6,750   $-   $6,750 
Water  $-   $12,737   $1,972   $10,765 
Software Support  $-   $6,698   $-   $6,698 
Computer Software  $-   $3,600   $-   $3,600 
Annual Filing Fees  $-   $77   $-   $77 
Property Taxes  $-   $156,000   $17,626   $138,374 
Bad Debt Expense  $-   $2   $-   $2 
Charitable Contributions  $-   $5,000   $-   $5,000 
Bank Interest  $-   $1,911,608   $1,263,238   $648,370 
Depreciation Expense  $-   $699,856   $-   $699,856 
Amortization Expense  $-   $66,505   $-   $66,505 
Total Expenses  $-   $2,996,286   $1,294,409   $1,701,877 
                     
NET INCOME  $-   $(2,975,431)  $1,019,125   $590,803 

 

F-22

 

 

Meridian MV Chicago, LLC

Cash Flow Statement

For the Period Ending December 31, 2024

 

   Month to Date   Year to Date 
Operating Activities, Cash Flows Provided by or Used in:        
Net Income   63,395    590,803 
Depreciation and Amortization   64,025    766,361 
Decrease (Increase) in Accounts Receivable   183,719    5,390 
Increase (Decrease) in Accounts Payable   12,494    (40,025)
Increase (Decrease) in Accrued Expenses   (3,483)   (10,093)
Net Cash Flows From Operating Activities   320,149    1,312,436 
           
Investing Activities, Cash Flows Provided by or Used in:          
           
Financing Activities, Cash Flows Provided by or Used in:          
Contributions/(Distributions)   (11,573)   (836,573)
Loans   (43,325)   (505,084)
Net Cash Flows from Financing Activities   (54,898)   (1,341,657)
           
Net Increase (Decrease) in Cash and Cash Equivalents:   265,252    (29,220)
           
Cash at Beginning   229,085    523,557 
Cash at End   494,337    494,337 
    265,252    (29,220)

 

F-23

 

 

Property Name:  Meridian MV Chicago, LLC  Loan #   00529033840-78573   All columns must be completed for all units       Renewal
Rent Roll As of Date  06/30/25  Commercial Rent Roll  Building Square Footage   64,718     Tenant In
Possession
of Space,
Open for
  Options
Notes
Comments
(Rent
Increases,
Occupany Status
Vacant / Occupied / Down
  Unit # / Suite #  Tenant Name  Lease Type - use drop down  Tenant Type - use drop down  Square Footage   % of Total Square Footage   Base Monthly Rent   Monthly Reimbursement   Other Income   Common Area Maintenance Charges   Real Estate Taxes (Paid by Tenant)   Other Charges   Security
Deposit
provided by
Tenant to
Landlord
   Lease Start Date  Move-In Date  Lease Expiration Date  Business and Paying Rent (Yes / No)  Extention Options, CAMS, % of Sales, etc.)
Occupied  Bldg 1  MedVet Associates  NNN  Office   60,968    94.206%  $171,759.08   $13,800.00   $          -   $-   $13,800.00   $-   $-   07/01/19  07/01/19  06/30/34  YES  Annual escalation at 2.50%; two (2) five year extensions.
Occupied  Bldg 1  Pathway Vet Alliance  NNN  Office   3,750    5.794%  $8,798.14   $2,503.00   $-   $903.00   $1,200.00   $400.00   $7,812.50   05/13/19  05/13/19  04/30/29  YES  Annual escalation at 2.00%; two (2) five year extensions.
      TOTALS         64,718    100.000%  $180,557.22   $16,303.00   $-   $903.00   $15,000.00   $400.00   $7,812.50                

 

F-24

 

 

Meridian MV Chicago, LLC

Balance Sheet

As of September 30, 2025

 

ASSETS    
Partnership - Checking I  $67,047 
Operating Account  $298,631 
Escrow - Tax  $80,150 
Escrow - Replacement Reserve  $42,522 
Total Cash and Cash Equivalents  $488,350 
      
Accounts Receivable - Other  $58,500 
Total Accounts Receivable  $58,500 
      
Land  $3,436,860 
Land Basis Adjustment  $522,633 
Buildings  $20,804,548 
Buildings Improvement  $113,511 
Buildings Basis Adjustment  $3,161,474 
Accumulated Depreciation  $(8,497,543)
Total Fixed Assets  $19,541,483 
      
Syndication Costs  $43,966 
Loan Costs  $451,306 
Accumulated Amortization - Loan  $(392,206)
Capitalized Leasing Costs  $50,814 
Accumulated Amortization - Capital Lease  $(12,704)
Total Other Assets  $141,175 
      
TOTAL ASSETS  $20,229,508 
      
LIABILITIES     
Accounts Payable  $471 
Prepaid Rent Liability  $204,302 
Accounts Payable - Other  $12,103 
Total Accounts Payable  $216,876 
      
Accrued Property Taxes  $206,494 
Accrued Interest Expense  $51,333 
Total Accrued Expenses  $257,827 
      
Security Deposit Payable  $7,813 
Total Other Liabilities  $7,813 
      
Bank Loan Payable  $16,488,071 
Total Notes Payable  $16,488,071 
      
EQUITY     
Equity - Outside Interest  $2,689,069 
Current Year Income/Loss  $569,853 
Total Equity  $3,258,921 
      
TOTAL LIABILITIES & EQUITY  $20,229,508 

 

F-25

 

 

Meridian MV Chicago, LLC

Profit & Loss

As of September 30, 2025

 

   MTD   YTD 
REVENUE        
         
Revenue        
Rental Income   184,851    1,637,207 
Rental Income - Additional   16,303    143,101 
    201,154    1,780,308 
           
EXPENSES          
           
Payroll Expenses          
           
Administrative  and Office          
Advertising Expense   0    17,458 
Bank Fees   503    4,881 
Administrative Expense   750    6,750 
    1,253    29,089 
           
Travel          
           
Insurance          
Liability Insurance   400    3,533 
    400    3,533 
           
Management Fees          
Asset Management Fees   4,167    37,503 
    4,167    37,503 
           
Professional Fees          
Accounting Fees   0    9,200 
Professional Fees   3,038    67,449 
Registered Agents Fees   471    471 
    3,509    77,120 
           
Repairs & Maintenance          
Repairs & Maintenance   0    995 
    0    995 
           
Utilities & Services          
Water   903    8,570 
    903    8,570 
           
OSHA Safety          
           
Janitorial          
           
Computer & Telephone          
Computer Software   300    2,700 
    300    2,700 
           
Taxes & Fees          
State Income Taxes   0    18,186 
    0    18,186 
           
Real Estate Taxes          
Property Taxes   15,000    131,000 
    15,000    131,000 
           
Miscellaneous          
Bad Debt Expense   0    0 
Charitable Contributions   0    1,250 
    0    1,250 
           
Rent Expense          
           
Total Operating Expenses   25,532    309,947 
           
EBITDA   175,622    1,470,362 
           
Bank Interest   51,333    471,752 
    51,333    471,752 
           
EBTDA   124,289    998,610 
           
Depreciation Expense   42,098    378,878 
Amortization Expense   5,542    49,879 
    47,640    428,757 
           
NET INCOME(LOSS)   76,649    569,853 

 

F-26

 

 

Meridian MV Chicago, LLC

Profit & Loss - Trailing 12 Months

As of September 30, 2025

 

   10-2024   11-2024   12-2024   01-2025   02-2025   03-2025   04-2025   05-2025   06-2025   07-2025   08-2025   09-2025   Total 
REVENUE                                                    
                                                     
Revenue                                                    
Rental Income   180,385    180,385    180,385    180,385    180,385    180,385    180,385    180,557    180,557    184,852    184,851    184,851    2,178,361 
Rental Income - Additional   14,490    14,490    12,916    14,490    14,490    16,303    16,303    16,303    16,303    16,303    16,303    16,303    184,997 
Rental Income - Pass Through Adj. Prior Year   0    0    (17,626)   0    0    0    0    0    0    0    0    0    (17,626)
    194,875    194,875    175,675    194,875    194,875    196,688    196,688    196,860    196,860    201,155    201,154    201,154    2,345,733 
                                                                  
EXPENSES                                                                 
                                                                  
Payroll Expenses                                                                 
                                                                  
Administrative  and Office                                                                 
Advertising Expense   0    0    0    0    0    0    0    17,458    0    0    0    0    17,458 
Bank Fees   520    530    519    522    562    544    551    560    556    543    541    503    6,450 
Administrative Expense   750    750    750    750    750    750    750    750    750    750    750    750    9,000 
    1,270    1,280    1,269    1,272    1,312    1,294    1,301    18,768    1,306    1,293    1,291    1,253    32,908 
                                                                  
Travel                                                                 
Meals   4,755    0    0    0    0    0    0    0    0    0    0    0    4,755 
    4,755    0    0    0    0    0    0    0    0    0    0    0    4,755 
                                                                  
Insurance                                                                 
Liability Insurance   367    367    765    367    367    400    400    400    400    400    400    400    5,033 
    367    367    765    367    367    400    400    400    400    400    400    400    5,033 
                                                                  
Management Fees                                                                 
Asset Management Fees   4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    4,167    50,004 
                                                                  
Professional Fees                                                                 
Accounting Fees   0    0    0    0    0    0    0    9,200    0    0    0    0    9,200 
Professional Fees   0    0    0    0    0    0    0    29,729    11,487    12,037    11,158    3,038    67,449 
Consulting Fees   0    0    5,000    0    0    0    0    0    0    0    0    0    5,000 
Registered Agents Fees   0    0    0    0    0    0    0    0    0    0    0    471    471 
    0    0    5,000    0    0    0    0    38,929    11,487    12,037    11,158    3,509    82,120 
                                                                  
Repairs & Maintenance                                                                 
Repairs & Maintenance   0    0    0    0    805    0    0    190    0    0    0    0    995 
    0    0    0    0    805    0    0    190    0    0    0    0    995 
                                                                  
Utilities & Services                                                                 
Water   1,123    1,123    (849)   1,123    1,123    903    903    903    903    903    903    903    9,967 
    1,123    1,123    (849)   1,123    1,123    903    903    903    903    903    903    903    9,967 
                                                                  
OSHA Safety                                                                 
                                                                  
Janitorial                                                                 
                                                                  
Computer & Telephone                                                                 
Software Support   0    6,698    0    0    0    0    0    0    0    0    0    0    6,698 
Computer Software   300    300    300    300    300    300    300    300    300    300    300    300    3,600 
    300    6,998    300    300    300    300    300    300    300    300    300    300    10,298 
                                                                  
Taxes & Fees                                                                 
State Income Taxes   0    0    (11,573)   0    0    0    18,186    0    0    0    0    0    6,613 
Annual Filing Fees   0    0    77    0    0    0    0    0    0    0    0    0    77 
    0    0    (11,496)   0    0    0    18,186    0    0    0    0    0    6,690 
                                                                  
Real Estate Taxes                                                                 
Property Taxes   13,000    13,000    (4,626)   13,000    13,000    15,000    15,000    15,000    15,000    15,000    15,000    15,000    152,374 
    13,000    13,000    (4,626)   13,000    13,000    15,000    15,000    15,000    15,000    15,000    15,000    15,000    152,374 
                                                                  
Miscellaneous                                                                 
Bad Debt Expense   0    0    0    0    0    0    0    0    0    0    0    0    0 
Charitable Contributions   0    0    0    0    0    0    0    0    0    1,250    0    0    1,250 
    0    0    0    0    0    0    0    0    0    1,250    0    0    1,250 
                                                                  
Rent Expense                                                                 
                                                                  
Total Operating Expenses   24,982    26,935    (5,470)   20,229    21,074    22,065    40,257    78,657    33,563    35,351    33,219    25,532    356,394 
                                                                  
EBITDA   169,893    167,939    181,145    174,646    173,801    174,623    156,431    118,203    163,297    165,804    167,935    175,622    1,989,339 
                                                                  
Bank Interest   54,532    52,583    53,726    54,500    48,737    53,803    51,961    53,552    51,585    53,283    52,997    51,333    632,593 
    54,532    52,583    53,726    54,500    48,737    53,803    51,961    53,552    51,585    53,283    52,997    51,333    632,593 
                                                                  
EBTDA   115,361    115,356    127,419    120,146    125,064    120,820    104,470    64,651    111,712    112,521    114,938    124,289    1,356,746 
                                                                  
Depreciation Expense   58,307    58,307    58,483    42,098    42,098    42,098    42,098    42,098    42,098    42,098    42,098    42,098    553,974 
Amortization Expense   5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    5,542    66,505 
    63,849    63,849    64,025    47,640    47,640    47,640    47,640    47,640    47,640    47,640    47,640    47,640    620,479 
                                                                  
NET INCOME(LOSS)   51,512    51,507    63,395    72,506    77,424    73,180    56,830    17,011    64,072    64,881    67,299    76,649    736,267 

 

F-27

 

 

Meridian MV Chicago, LLC

Summary Trial Balance

As of September 30, 2025

 

Account Name  Beg. Balance   Debits   Credits   End Balance 
Partnership - Checking I  $11,081   $1,088,000   $1,032,034   $67,047 
Operating Account  $412,031   $2,304,187   $2,417,588   $298,631 
Escrow - Tax  $37,334   $123,322   $80,506   $80,150 
Escrow - Replacement Reserve  $33,891   $8,631   $-   $42,522 
Total Cash and Cash Equivalents  $494,337   $3,524,141   $3,530,127   $488,350 
                     
Accounts Receivable  $(194,875)  $1,780,308   $1,789,735   $(204,302)
Accounts Receivable - Other  $58,500   $-   $-   $58,500 
Total Accounts Receivable  $(136,375)  $1,780,308   $1,789,735   $(145,802)
                     
Land  $3,436,860   $-   $-   $3,436,860 
Land Basis Adjustment  $522,633   $-   $-   $522,633 
Buildings  $20,804,548   $-   $-   $20,804,548 
Buildings Improvement  $113,511   $-   $-   $113,511 
Buildings Basis Adjustment  $3,161,474   $-   $-   $3,161,474 
Accumulated Depreciation  $(8,118,664)  $-   $378,878   $(8,497,543)
Total Fixed Assets  $19,920,362   $-   $378,878   $19,541,483 
                     
Syndication Costs  $43,966   $-   $-   $43,966 
Loan Costs  $451,306   $-   $-   $451,306 
Accumulated Amortization - Loan  $(343,852)  $-   $48,354   $(392,206)
Capitalized Leasing Costs  $50,814   $-   $-   $50,814 
Accumulated Amortization - Capital Lease  $(11,180)  $-   $1,525   $(12,704)
Total Other Assets  $191,054   $-   $49,879   $141,175 
                     
TOTAL ASSETS  $20,469,377   $5,711,765   $6,155,935   $20,025,207 
                     
Accounts Payable  $77   $599,008   $599,403   $471 
Accounts Payable - Other  $34,699   $34,699   $12,103   $12,103 
Total Accounts Payable  $34,776   $635,281   $613,080   $12,574 
                     
Accrued Property Taxes  $156,000   $80,506   $131,000   $206,494 
Accrued Interest Expense  $53,726   $473,665   $471,272   $51,333 
Total Accrued Expenses  $209,726   $554,171   $602,272   $257,827 
                     
Security Deposit Payable  $7,813   $-   $-   $7,813 
Total Other Liabilities  $7,813   $-   $-   $7,813 
                     
Bank Loan Payable  $16,877,995   $389,923   $-   $16,488,071 
Total Notes Payable  $16,877,995   $389,923   $-   $16,488,071 
                     
Equity - Outside Interests  $453,792   $404,316   $-   $49,477 
Meridian Chicago Vet Investors, LLC  $2,885,276   $245,685   $-   $2,639,592 
Current Year Income/Loss  $-   $2,028,433   $2,598,285   $569,853 
Total Equity  $3,339,069   $2,678,433   $2,598,285   $3,258,921 
                     
TOTAL LIABILITIES & EQUITY  $20,469,377   $4,257,808   $3,813,637   $20,025,207 
                     
Rental Income  $-   $1,972   $1,639,179   $1,637,207 
Rental Income - Additional  $-   $3,944   $147,045   $143,101 
Total Revenue  $-   $5,916   $1,786,224   $1,780,308 
                     
Advertising Expense  $-   $17,458   $-   $17,458 
Bank Fees  $-   $4,881   $-   $4,881 
Liability Insurance  $-   $3,932   $398   $3,533 
Asset Management Fees  $-   $37,503   $-   $37,503 
Accounting Fees  $-   $9,200   $-   $9,200 
Professional Fees  $-   $67,449   $-   $67,449 
Registered Agents Fees  $-   $471   $-   $471 
Administrative Expense  $-   $6,750   $-   $6,750 
Repairs & Maintenance  $-   $995   $-   $995 
Water  $-   $10,542   $1,972   $8,570 
Computer Software  $-   $2,700   $-   $2,700 
State Income Taxes  $-   $18,186   $-   $18,186 
Property Taxes  $-   $131,000   $-   $131,000 
Bad Debt Expense  $-   $0   $-   $0 
Charitable Contributions  $-   $1,250   $-   $1,250 
Bank Interest  $-   $1,281,443   $809,691   $471,752 
Depreciation Expense  $-   $378,878   $-   $378,878 
Amortization Expense  $-   $49,879   $-   $49,879 
Total Expenses  $-   $2,022,517   $812,061   $1,210,456 
                     
NET INCOME  $-   $(2,016,601)  $974,163   $569,853 

 

F-28

 

 

Meridian MV Chicago, LLC

Cash Flow Statement

For the Period Ending September 30, 2025

 

   Month to Date   Year to Date 
Operating Activities, Cash Flows Provided by or Used in:        
Net Income   76,649    569,853 
Depreciation and Amortization   47,640    428,757 
Decrease (Increase) in Accounts Receivable   0    9,427 
Increase (Decrease) in Other Operating Current Assets   0    0 
Increase (Decrease) in Other Assets   0    0 
Increase (Decrease) in Inventory   0    0 
Increase (Decrease) in Accounts Payable   1,774    (22,202)
Increase (Decrease) in Accrued Expenses   13,336    48,102 
Increase (Decrease) in Other Liabilities   0    0 
Net Cash Flows From Operating Activities   139,399    1,033,937 
           
Investing Activities, Cash Flows Provided by or Used in:          
Capital Expenditures   0    0 
Investments   0    0 
Construction in Process   0    0 
Net Cash Flows from Investing Activities   0    0 
           
Financing Activities, Cash Flows Provided by or Used in:          
Contributions/(Distributions)   0    (650,000)
Loans   (43,325)   (389,923)
Other Cash Flows From Financing Activities   0    0 
Net Cash Flows from Financing Activities   (43,325)   (1,039,923)
           
Net Increase (Decrease) in Cash and Cash Equivalents:   96,075    (5,986)
           
Cash at Beginning   392,276    494,337 
Cash at End   488,350    488,350 
    96,075    (5,986)

 

F-29

 

 

Property Name:  Meridian MV Chicago, LLC  Loan #   00529033840-78573   All columns must be completed for all units     Renewal
Rent Roll As of Date  09/30/25  Commercial Rent Roll  Building Square Footage   64,718     Tenant In
Possession
of Space,
Open for
  Options
Notes
Comments
(Rent
Increases,
Occupany Status
Vacant / Occupied / Down
  Unit # / Suite #  Tenant Name  Lease Type - use drop down  Tenant Type - use drop down  Square Footage   % of Total Square Footage   Base Monthly Rent   Monthly Reimbursement   Other Income   Common Area Maintenance Charges   Real Estate Taxes (Paid by Tenant)   Other Charges   Security
Deposit
provided by
Tenant to
Landlord
   Lease Start Date  Move-In Date  Lease Expiration Date  Business and Paying Rent (Yes / No)  Extention Options, CAMS, % of Sales, etc.)
Occupied  Bldg 1  MedVet Associates  NNN  Office   60,968    94.206%  $176,053.06   $13,800.00   $-   $-   $13,800.00   $-   $-   07/01/19  07/01/19  06/30/34  YES  Annual escalation at 2.50%; two (2) five year extensions.
Occupied  Bldg 1  Pathway Vet Alliance  NNN  Office   3,750    5.794%  $8,798.14   $2,503.00   $-   $903.00   $1,200.00   $400.00   $7,812.50   05/13/19  05/13/19  04/30/29  YES  Annual escalation at 2.00%; two (2) five year extensions.
      TOTALS         64,718    100.000%  $184,851.20   $16,303.00   $-   $903.00   $15,000.00   $400.00   $7,812.50                

 

F-30