| Series | Per interest price to public | Per interest underwriting discounts and commissions(1) | Per interest proceeds to issuer(2)(3) | Total minimum price to public | Total minimum underwriting discounts and commissions(1) | Total minimum proceeds to issuer(2)(3) | Total maximum price to public | Total maximum underwriting discounts and commissions(1) | Total maximum proceeds to issuer(2)(3) |
| Series Gallery Drop 073 | $10.00 | $0.10 | $9.90 | $44,280 | $443 | $43,837 | $46,600 | $466 | $46,134 |
| Series Gallery Drop 075 | $10.00 | $0.10 | $9.90 | $55,350 | $554 | $54,796 | $58,300 | $583 | $57,717 |
| Series Gallery Drop 081 | $10.00 | $0.10 | $9.90 | $480,000 | $4,800 | $475,200 | $505,300 | $5,053 | $500,247 |
| Series Gallery Drop 084 | $10.00 | $0.10 | $9.90 | $52,000 | $520 | $51,480 | $54,700 | $547 | $54,153 |
| Series Gallery Drop 085 | $10.00 | $0.10 | $9.90 | $60,000 | $600 | $59,400 | $63,200 | $632 | $62,568 |
| Series Gallery Drop 087 | $10.00 | $0.10 | $9.90 | $231,010 | $2,310 | $228,700 | $243,200 | $2,432 | $240,768 |
| Series Gallery Drop 088 | $10.00 | $0.10 | $9.90 | $55,250 | $553 | $54,697 | $58,200 | $582 | $57,618 |
| Series Gallery Drop 090 | $10.00 | $0.10 | $9.90 | $98,850 | $989 | $97,861 | $104,100 | $1,041 | $103,059 |
| Series Gallery Drop 091 | $10.00 | $0.10 | $9.90 | $37,480 | $375 | $37,105 | $39,400 | $394 | $39,006 |
| Series Gallery Drop 092 | $10.00 | $0.10 | $9.90 | $217,360 | $2,174 | $215,186 | $228,800 | $2,288 | $226,512 |
| Series Gallery Drop 094 | $10.00 | $0.10 | $9.90 | $21,640 | $216 | $21,424 | $22,800 | $228 | $22,572 |
| Series Gallery Drop 095 | $10.00 | $0.10 | $9.90 | $45,200 | $452 | $44,748 | $47,600 | $476 | $47,124 |
| Series Gallery Drop 099 | $10.00 | $0.10 | $9.90 | $130,000 | $1,300 | $128,700 | $136,800 | $1,368 | $135,432 |
| Series Gallery Drop 100 | $10.00 | $0.10 | $9.90 | $18,520 | $185 | $18,335 | $19,500 | $195 | $19,305 |
| Series Gallery Drop 101 | $10.00 | $0.10 | $9.90 | $181,500 | $1,815 | $179,685 | $211,300 | $2,113 | $209,187 |
| Series Gallery Drop 102 | $10.00 | $0.10 | $9.90 | $14,060 | $141 | $13,919 | $14,800 | $148 | $14,652 |
| Series Gallery Drop 103 | $10.00 | $0.10 | $9.90 | $17,500 | $175 | $17,325 | $18,400 | $184 | $18,216 |
| Series Gallery Drop 104 | $10.00 | $0.10 | $9.90 | $12,490 | $125 | $12,365 | $13,100 | $131 | $12,969 |
| Series Gallery Drop 105 | $10.00 | $0.10 | $9.90 | $61,790 | $618 | $61,172 | $65,000 | $650 | $64,350 |
| Series Gallery Drop 106 | $10.00 | $0.10 | $9.90 | $26,650 | $267 | $26,383 | $28,100 | $281 | $27,819 |
| Series Gallery Drop 107 | $10.00 | $0.10 | $9.90 | $22,610 | $226 | $22,384 | $23,800 | $238 | $23,562 |
| Series Gallery Drop 108 | $10.00 | $0.10 | $9.90 | $30,120 | $301 | $29,819 | $31,700 | $317 | $31,383 |
| Series Gallery Drop 109 | $10.00 | $0.10 | $9.90 | $30,750 | $308 | $30,442 | $32,400 | $324 | $32,076 |
| Series Gallery Drop 110 | $10.00 | $0.10 | $9.90 | $10,080 | $101 | $9,979 | $10,600 | $106 | $10,494 |
| Series Gallery Drop 111 | $10.00 | $0.10 | $9.90 | $18,000 | $180 | $17,820 | $18,900 | $189 | $18,711 |
| Series Gallery Drop 112 | $10.00 | $0.10 | $9.90 | $57,000 | $570 | $56,430 | $60,000 | $600 | $59,400 |
| Series Name | Maximum Bonus Interests | Maximum Bonus Interest Value |
| N/A | N/A | N/A |
| Series Name | Underlying Asset(s) | Offering Price per Interest | Maximum Offering Size | Minimum / Maximum / Subscribed Membership Interests(1)(2) | Opening Date | Closing Date | Status |
| Series #KW | 2018 Saint Jerome Hearing the Trumpet of Last Judgement painting by Kehinde Wiley | $25.00 | $250,000 | 10,000 | 7/17/19 | 11/27/19 | Closed |
| Series Drop 002 | Nike MAG Back to the Future (2016) sneakers | $33.00 | $33,000 | 1,000 | 11/26/19 | 04/13/20 | Closed |
| Series Drop 003 | The Incredible Hulk #181 comic | $35.00 | $35,000 | 1,000 | 11/29/19 | 03/18/20 | Closed |
| Series Drop 004 | Collection of Supreme skate decks (select limited-edition artist collaborations) | $47.00 | $47,000 | 1,000 | 12/19/19 | 03/11/20 | Closed |
| Series Drop 005 | 2018 DOB and Arrows: Patchworks Skulls painting by Takashi Murakami and Virgil Abloh | $76.00 | $95,000 | 1,250 | 11/26/19 | 03/06/20 | Closed |
| Series Drop 008 | 2019 series of commissioned paintings by fnnch | $40.00 | $32,000 | 800 | 12/10/19 | 03/17/20 | Closed |
| Series Drop 009 | 2012 Gone and Beyond painting by Kaws | $100.00 | $325,000 | 3,250 | 12/19/19 | 10/02/20 | Closed |
| Series Drop 010 | Collection of Nike SB Dunks sneakers | $25.00 | $25,000 | 1,000 | 12/10/19 | 03/06/20 | Closed |
| Series Gallery Drop 011 | 2019 commissioned painting by Shelby and Sandy | $25.00 | $20,000 | 800 | 03/03/20 | 05/21/20 | Closed |
| Series Gallery Drop 012 | 2011 Love Is What You Want neon sculpture by Tracey Emin | $75.00 | $150,000 | 2,000 | 04/09/20 | 08/24/20 | Closed |
| Series Gallery Drop 013 | 2019 Grey Selenite Newspaper Machine sculpture by Daniel Arsham | $60.00 | $90,000 | 1,500 | 03/23/20 | 02/22/21 | Closed |
| Series Gallery Drop 014 | Collection of 1985 Jordan 1 OG sneakers | $33.00 | $33,000 | 1,000 | 02/18/20 | 04/21/20 | Closed |
| Series Gallery Drop 015 | Collection of Supreme skate decks – Bundle II | $27.00 | $27,000 | 1,000 | 03/03/20 | 04/03/20 | Closed |
| Series Gallery Drop 016 | Collection of Nike and Adidas Yeezy sneakers | $21.00 | $21,000 | 1,000 | 04/15/20 | 06/01/20 | Closed |
| Series Gallery Drop 017 | 2017 Colorbar Constellation 6 painting by Derrick Adams | $54.00 | $54,000 | 1,000 | 05/25/20 | 10/16/20 | Closed |
| Series Gallery Drop 018 | Tomb of Dracula #10 comic | $25.00 | $12,000 | 480 | 06/05/20 | 08/14/20 | Closed |
| Series Gallery Drop 019 | 2020 CHROMADYNAMICA MSS painting by Felipe Pantone | $30.00 | $22,500 | 750 | 06/18/20 | 08/18/20 | Closed |
| Series Gallery Drop 020 | X-Men #1 comic | $75.00 | $136,500 | 1,820 | 06/30/20 | 09/30/20 | Closed |
| Series Gallery Drop 021 | Collection of artist collaboration Nike sneakers | $25.00 | $27,500 | 1,100 | 06/12/20 | 11/04/20 | Closed |
| Series Gallery Drop 022 | Collection of Nike Air Jordan 1 sneakers | $32.00 | $32,000 | 1,000 | 06/25/20 | 08/14/20 | Closed |
| Series Gallery Drop 023 | 2019 Cape Woman painting by Katherine Bradford | $19.00 | $19,000 | 1,000 | 07/07/20 | 10/23/20 | Closed |
| Series Gallery Drop 024 | Fantastic Four #52 comic | $24.00 | $24,000 | 1,000 | 07/01/20 | 08/17/20 | Closed |
| Series Gallery Drop 025 | 2018 No. 90 painting by Derek Fordjour | $70.00 | $70,000 | 1,000 | 07/07/20 | 12/15/20 | Closed |
| Series Gallery Drop 026 | Avengers #1 comic | $50.00 | $100,000 | 2,000 | 06/30/20 | 09/14/20 | Closed |
| Series Gallery Drop 027 | Teenage Mutant Ninja Turtles #1 comic | $12.50 | $62,500 | 5,000 | 07/21/20 | 09/15/20 | Closed |
| Series Gallery Drop 028 | Nike SB Dunk Low “Freddy Krueger” sneakers | $10.00 | $20,000 | 2,000 | 08/04/20 | 11/20/20 | Closed |
| Series Gallery Drop 029 | Collection of Travis Scott collaboration Nike sneakers | $11.00 | $55,000 | 5,000 | 08/13/20 | 11/06/20 | Closed |
| Series Gallery Drop 030 | 2020 A Perfect Trade painting by Cleon Peterson | $14.00 | $28,000 | 2,000 | 08/18/20 | 12/01/20 | Closed |
| Series Gallery Drop 031 | 2020 Sneakers, Computers, Capri Sun painting by Katherine Bernhardt | $24.00 | $48,000 | 2,000 | 08/20/20 | 01/21/21 | Closed |
| Series Gallery Drop 032 | Super Mario Bros. 3 “Right” NES game | $1.00 | $5,000 | 5,000 | 08/19/20 | 12/31/20 | Closed |
| Series Gallery Drop 033 | Collection of 1985 Nike Air Jordan I sneakers | $10.00 | $24,000 | 2,400 | 09/09/20 | 01/28/21 | Closed |
| Series Gallery Drop 034 | 2003 Police Car painting by Banksy | $20.00 | $415,000 | 20,750 | 08/19/20 | 11/02/20 | Closed |
| Series Gallery Drop 035 | 2020 Triptych: Medical Bill paintings by MSCHF | $20.00 | $75,000 | 3,750 | 09/25/20 | 12/22/20 | Closed |
| Series Gallery Drop 036 | Collection of streetwear collaboration Nike sneakers | $10.00 | $51,000 | 5,100 | 09/20/20 | 12/16/20 | Closed |
| Series Gallery Drop 037 | Collection of sample and player-exclusive Nike Air Jordan sneakers | $10.00 | $26,500 | 2,650 | 09/29/20 | 11/05/20 | Closed |
| Series Gallery Drop 038 | 2003 LeBron James Topps Chrome #111 Refractor trading card | $10.00 | $73,500 | 7,350 | 10/07/20 | 11/05/20 | Closed |
| Series Gallery Drop 039 | 1985 Nike Air Jordan 1 TYPS PE sneakers | $10.00 | $67,500 | 6,750 | 10/14/20 | 12/14/20 | Closed |
| Series Gallery Drop 040 | Collection of Nike Air Max sneakers | $10.00 | $35,500 | 3,550 | 11/03/20 | 01/29/21 | Closed |
| Series Gallery Drop 041 | Dior Collaboration Nike Air Jordan 1 Low sneakers | $1.00 | $5,500 | 5,500 | 10/09/20 | 12/16/20 | Closed |
| Series Gallery Drop 042 | Collection of Nike Air Jordan sneakers known as “Kobe 3/ 8 PE Pack” | $10.00 | $21,000 | 2,100 | 10/28/20 | 12/01/20 | Closed |
| Series Gallery Drop 043 | Futura collaboration Nike SB Dunk High “FLOM” sneakers | $10.00 | $67,000 | 6,700 | 11/10/20 | 01/22/21 | Closed |
| Series Gallery Drop 044 | Nike Air Jordan 1 High “‘Shattered Backboard’ Origin Story” sneakers | $10.00 | $466,700 | 46,670 | 11/19/20 | 04/22/21 | Closed |
| Series Gallery Drop 045 | Complete set of 1986 Fleer basketball trading cards | $10.00 | $230,000 | 23,000 | 11/17/20 | 01/19/21 | Closed |
| Series Gallery Drop 046 | 2000 SP Authentic #118 Tom Brady rookie trading card | $10.00 | $53,000 | 5,300 | 01/20/21 | 02/12/21 | Closed |
| Series Gallery Drop 047 | 1981 Topps #216 Joe Montana rookie trading card | $10.00 | $30,000 | 3,000 | 01/14/21 | 02/12/21 | Closed |
| Series Gallery Drop 048 | 2011 Hermès 35cm So Black Birkin handbag | $10.00 | $58,000 | 5,800 | 01/21/21 | 05/25/21 | Closed |
| Series Gallery Drop 049 | 2003 SP Authentic Limited LeBron James #148 trading card | $10.00 | $225,000 | 22,500 | 01/11/21 | 02/01/21 | Closed |
| Series Gallery Drop 050 | Zelda II: The Adventure of Link NES game | $10.00 | $29,500 | 2,950 | 01/25/21 | 03/01/21 | Closed |
| Series Gallery Drop 051 | 2009 Topps Chrome Stephen Curry #101 trading card | $10.00 | $31,000 | 3,100 | 01/08/21 | 01/26/21 | Closed |
| Series Gallery Drop 052 | Pokémon Blue Game Boy game | $10.00 | $10,000 | 1,000 | 12/22/20 | 01/12/21 | Closed |
| Series Gallery Drop 053 | Pokémon Yellow Game Boy game | $10.00 | $79,500 | 7,950 | 01/21/21 | 04/08/21 | Closed |
| Series Gallery Drop 054 | Golf NES game | $10.00 | $19,000 | 1,900 | 01/05/21 | 02/02/21 | Closed |
| Series Gallery Drop 055 | 1999 Pokémon 1st Edition Shadowless Holo Blastoise #2 trading card | $10.00 | $47,500 | 4,750 | 03/04/21 | 04/05/21 | Closed |
| Series Gallery Drop 056 | 1999 Pokémon 1st Edition Shadowless Holo Mewtwo #10 trading card | $10.00 | $21,200 | 2,120 | 01/08/21 | 02/09/21 | Closed |
| Series Gallery Drop 057 | 1999 Pokémon 1st Edition Shadowless Holo Raichu #14 trading card | $10.00 | $18,000 | 1,800 | 01/04/21 | 02/09/21 | Closed |
| Series Gallery Drop 058 | 2012-13 National Treasures Anthony Davis RPA trading card | $10.00 | $22,400 | 2,240 | 02/28/21 | 03/12/21 | Closed |
| Series Gallery Drop 059 | Super Mario Bros. NES game | $10.00 | $77,600 | 7,760 | 01/22/21 | 03/09/21 | Closed |
| Series Gallery Drop 060 | Daredevil #1 comic | $10.00 | $51,100 | 5,110 | 01/22/21 | 03/05/21 | Closed |
| Series Gallery Drop 061 | 1999 Pokémon 1st Edition Shadowless Holo Venusaur #15 trading card | $10.00 | $23,100 | 2,310 | 01/14/21 | 02/09/21 | Closed |
| Series Gallery Drop 062 | Tetris and Tetris II NES games | $10.00 | $16,200 | 1,620 | 01/25/21 | 02/19/21 | Closed |
| Series Gallery Drop 063 | 2002-03 Panini Futebol Portugal Cristiano Ronaldo #137 trading card | $10.00 | $21,100 | 2,110 | 02/01/21 | 03/02/21 | Closed |
| Series Gallery Drop 064 | 2004-05 Panini Megacracks La Liga Lionel Messi #71 trading card | $10.00 | $33,700 | 3,370 | 02/01/21 | 03/01/21 | Closed |
| Series Gallery Drop 065 | 1996 Topps Chrome Allen Iverson #171 Refractor trading card | $10.00 | $21,100 | 2,110 | 02/05/21 | 03/23/21 | Closed |
| Series Gallery Drop 066 | 2013 Panini Immaculate Collection Giannis Antetokounmpo #131 RPA trading card | $10.00 | $94,700 | 9,470 | 02/19/21 | 03/05/21 | Closed |
| Series Gallery Drop 067 | 2003-04 SP Authentic Signatures #LJA LeBron James trading card | $10.00 | $63,200 | 6,320 | 04/20/21 | 06/03/21 | Closed |
| Series Gallery Drop 068 | 2007 Topps Chrome Kevin Durant #131 Refractor trading card | $10.00 | $25,300 | 2,530 | 02/10/21 | 03/05/21 | Closed |
| Series Gallery Drop 069 | Emerging 15 Index: collection of 15 NBA Panini Prizm Silver trading cards | $10.00 | $37,000 | 3,700 | 02/18/21 | 03/05/21 | Closed |
| Series Gallery Drop 070 | Contra NES game | $10.00 | $32,800 | 3,280 | 03/02/21 | 04/05/21 | Closed |
| Series Gallery Drop 071 | 2018 Panini Prizm Luka Doncic Prizm Mojo #280 trading card | $10.00 | $78,900 | 7,890 | 03/07/21 | 03/25/21 | Closed |
| Series Gallery Drop 072 | 2003 Exquisite Collection Noble Nameplates #LB LeBron James trading card | $10.00 | $297,500 | 29,750 | 03/08/21 | 04/15/21 | Closed |
| Series Gallery Drop 073 | 2003 SP Authentic Signatures #MJ Michael Jordan trading card | $10.00 | $46,600 | 4,428 / 4,660 / 4,660 | 04/16/21 | Open | |
| Series Gallery Drop 074 | 2018 Panini Prizm World Cup Kylian Mbappe Orange Prizm #80 trading card | $10.00 | $22,000 | 2,200 | 03/09/21 | 03/25/21 | Closed |
| Series Gallery Drop 075 | 2012 National Treasures Russell Wilson Rookie Signature Material Black #325 trading card | $10.00 | $58,300 | 5,535 / 5,830 / 5,830 | 03/09/21 | Open | |
| Series Gallery Drop 076 | 1996 Bowman’s Best Atomic Refractors Kobe Bryant #R23 trading card | $10.00 | $58,300 | 5,830 | 03/21/21 | 04/27/21 | Closed |
| Series Gallery Drop 077 | 1997 Brown’s Boxing Floyd Mayweather Jr. #51 trading card | $10.00 | $38,800 | 3,880 | 03/09/21 | 04/05/21 | Closed |
| Series Gallery Drop 078 | 1987 Converse Magic Johnson game-worn, signed sneakers | $10.00 | $22,000 | 2,200 | 03/26/21 | 04/15/21 | Closed |
| Series Gallery Drop 079 | 2012 National Treasures Kawhi Leonard #114 trading card | $10.00 | $21,200 | 2,120 | 03/04/21 | 03/19/21 | Closed |
| Series Gallery Drop 080 | 1972 Topps Julius Erving #195 trading card | $10.00 | $15,800 | 1,580 | 02/24/21 | 03/19/21 | Closed |
| Series Gallery Drop 081 | 1997 Metal Universe Precious Metal Gems Michael Jordan #23 trading card | $10.00 | $505,300 | 48,000 / 50,530 / 29,693 | 03/19/21 | Open | |
| Series Gallery Drop 082 | 2003 Finest LeBron James Refractor #133 trading card | $10.00 | $84,200 | 8,420 | 03/30/21 | 04/30/21 | Closed |
| Series Gallery Drop 083 | 1981 Topps Magic Johnson #21 trading card | $10.00 | $47,400 | 4,740 | 03/26/21 | 05/14/21 | Closed |
| Series Gallery Drop 084 | 2003-04 Topps Chrome Hobby Box sealed box of trading cards | $10.00 | $54,700 | 5,200 / 5,470 / 3,567 | 04/05/21 | Open |
| Series Gallery Drop 085 | 1996-97 Topps Chrome Basketball Hobby Box sealed box of trading cards | $10.00 | $63,200 | 6,000 / 6,320 | Not Yet Launched | ||
| Series Gallery Drop 086 | 2017 National Treasures #161 Patrick Mahomes II JSY AU Holo Silver trading card | $10.00 | $94,700 | 9,470 | 04/12/21 | 05/26/21 | Closed |
| Series Gallery Drop 087 | 1996 Flair Showcase Legacy Collection Row 0 #31 Kobe Bryant Rookie trading card | $10.00 | $243,200 | 23,101 / 24,320 | Not Yet Launched | ||
| Series Gallery Drop 088 | 1980-81 Topps Basketball Wax Box sealed box of trading cards | $10.00 | $58,200 | 5,525 / 5,820 | Not Yet Launched | ||
| Series Gallery Drop 089 | 2004 Panini Sports #89 Lionel Messi Mega Cracks Campeon trading card | $10.00 | $25,200 | 2,520 | 03/31/21 | 04/19/21 | Closed |
| Series Gallery Drop 090 | 1995 Pokémon Japanese Topsun Blue Back No Number Charizard trading card | $10.00 | $104,100 | 9,885 / 10,410 / 6,058 | 03/30/21 | Open | |
| Series Gallery Drop 091 | 1987 Fleer #59 Michael Jordan trading card | $10.00 | $39,400 | 3,748 / 3,940 / 31 | 06/07/21 | Open | |
| Series Gallery Drop 092 | 1986 Fleer Stickers #8 Michael Jordan Rookie trading card | $10.00 | $228,800 | 21,736 / 22,880 | Not Yet Launched | ||
| Series Gallery Drop 093 | 2009 Bowman Chrome Draft Prospects Refractors #BDPP89 Mike Trout Signed Rookie trading card | $10.00 | $45,800 | 4,580 | 03/29/21 | 04/27/21 | Closed |
| Series Gallery Drop 094 | 2017 Kevin Durant Western Conference Semi-Finals game-worn jersey | $10.00 | $22,800 | 2,164 / 2,280 / 2,112 | 05/26/21 | Open | |
| Series Gallery Drop 095 | 2020 Kevin Durant Nets-debut game-worn jersey | $10.00 | $47,600 | 4,520 / 4,760 | Not Yet Launched | ||
| Series Gallery Drop 096 | 2019 Panini Prizm Blue Ice #248 Zion Williamson Rookie trading card | $10.00 | $30,500 | 3,050 | 04/06/21 | 04/27/21 | Closed |
| Series Gallery Drop 097 | Halo: Combat Evolved game | $10.00 | $31,600 | 3,160 | 04/02/21 | 05/05/21 | Closed |
| Series Gallery Drop 098 | Super Mario Land game | $10.00 | $14,700 | 1,470 | 04/06/21 | 04/27/21 | Closed |
| Series Gallery Drop 099 | Mike Tyson’s Punch-Out!! game | $10.00 | $136,800 | 13,000 / 13,680 | Not Yet Launched | ||
| Series Gallery Drop 100 | Collection of Street Fighter games | $10.00 | $19,500 | 1,852 / 1,950 / 1,950 | 04/21/21 | Open | |
| Series Gallery Drop 101 | Nintendo World Championship game | $10.00 | $211,300 | 18,150 / 21,130 / 9,254 | 04/06/21 | Open | |
| Series Gallery Drop 102 | 2003 NetPro Glossy International Preview #P2 Serena Williams trading card | $10.00 | $14,800 | 1,406 / 1,480 / 1,479 | 05/19/21 | Open | |
| Series Gallery Drop 103 | 2003 NetPro Glossy #G2 Serena Williams Rookie trading card | $10.00 | $18,400 | 1,750 / 1,840 / 1,449 | 05/19/21 | Open | |
| Series Gallery Drop 104 | Sealed Apple iPhone 2G A1203 | $10.00 | $13,100 | 1,249 / 1,310 / 1,310 | 05/24/21 | Open | |
| Series Gallery Drop 105 | 2014 Panini Prizm World Cup #12 Lionel Messi Green Crystal Prizm trading card | $10.00 | $65,000 | 6,179 / 6,500 / 1,376 | 06/07/21 | Open | |
| Series Gallery Drop 106 | 1993 SP Foil #279 Derek Jeter Rookie trading card | $10.00 | $28,100 | 2,665 / 2,810 | Not Yet Launched | ||
| Series Gallery Drop 107 | 1994 Miami Bumble Bee #8 Dwayne Johnson Rookie trading card | $10.00 | $23,800 | 2,261 / 2,380 / 2,358 | 05/24/21 | Open | |
| Series Gallery Drop 108 | Kobe Bryant Last Game signed ticket | $10.00 | $31,700 | 3,012 / 3,170 / 843 | 06/08/21 | Open | |
| Series Gallery Drop 109 | 2001 SP Authentic Stars #45 Tiger Woods Rookie trading card | $10.00 | $32,400 | 3,075 / 3,240 / 1,598 | 05/24/21 | Open | |
| Series Gallery Drop 110 | 1984 Transformers G1 Optimus Prime “Pepsi Edition” toy | $10.00 | $10,600 | 1,008 / 1,060 | Not Yet Launched | ||
| Series Gallery Drop 111 | 2002 Yu-Gi-Oh Blue-Eyes White Dragon LOB-001 First Edition trading card | $10.00 | $18,900 | 1,800 / 1,890 | Not Yet Launched | ||
| Series Gallery Drop 112 | Pokémon Red game | $10.00 | $60,000 | 5,700 / 6,000 | Not Yet Launched |
|
Securities being offered:
|
|
We are offering the minimum and maximum number of interests of each series at a price per interest set forth in the “Series Offering Table” section above. We may issue, but will not
be compensated for, additional interests pursuant to the terms of the Bonus
Interest Program. See “Plan of Distribution and Selling Stockholders—Bonus
Interest Program.” Our manager will own a minimum of 2% and may own a maximum of 19.99% of the interests of each series at closing, although such minimum and maximum thresholds may be waived or modified by our manager in its sole discretion. Our manager may sell these interests at any time after the applicable closing.
Each series of interests is intended to be a separate series of our company for purposes of assets and liabilities. See “Securities Being Offered” for further details. The interests will be non-voting except with respect to certain matters set forth in our limited liability company agreement, dated February 1, 2019, as amended from time to time (which we refer to as the operating agreement). The purchase of a particular series of interests is an investment only in that series of our company and not an investment in our company as a whole.
|
|
Minimum and maximum subscription:
|
|
The minimum subscription by an investor is one (1) interest and the maximum subscription by any investor is for interests representing 20% of the total interests of a particular series, although such minimum and maximum thresholds may be waived or modified by our manager in its sole discretion. See “Plan of Distribution and Selling Securityholders” for additional information.
|
|
Broker:
|
We have entered into an agreement with the Broker, which is acting as our executing broker in connection with each offering. The Broker is a broker-dealer which is registered with the Commission and will be registered in each state where each offering will be made prior to the launch of such offering and with such other regulators as may be required to execute the sale transactions and provide related services in connection with each offering. The Broker is a member of Financial Industry Regulatory Authority, Inc., or FINRA, and the Securities Investor Protection Corporation, or SIPC.
|
|
Restrictions on investment:
|
|
Each investor must be a “qualified purchaser.” See “Plan of Distribution and Selling Securityholders—Investor Suitability Standards” for further details. Our manager may, in its sole discretion, decline to admit any prospective investor, or accept only a portion of such investor’s subscription, regardless of whether such person is a “qualified purchaser.” Furthermore, our manager anticipates only accepting subscriptions from prospective investors located in states where the Broker is registered.
Generally, no sale may be made to you in any offering if the aggregate purchase price you pay is more than 10% of the greater of your annual income or net worth. Different rules apply to accredited investors and non-natural persons. Before making any representation that your investment does not exceed applicable thresholds, we encourage you to review Rule 251(d)(2)(i)(c) of Regulation A. For general information on investing, we encourage you to refer to www.investor.gov.
|
|
Escrow account:
|
The subscription funds advanced by prospective investors as part of the subscription process will be held in a non-interest bearing escrow account with North Capital Private Securities Corporation, or the Escrow Agent, and will not be commingled with the operating account of any series until, if and when there is a closing with respect to that investor.
When the Escrow Agent has received instructions from our manager or the Broker that an offering will close and the investor’s subscription is to be accepted (either in whole or part), then the Escrow Agent shall disburse such investor’s subscription proceeds in its possession to the account of the particular series.
If any offering is terminated without a closing, or if a prospective investor’s subscription is not accepted or is cut back due to oversubscription or otherwise, such amounts placed into escrow by prospective investors will be returned promptly to them without interest. Any costs and expenses associated with a terminated offering will be borne by our manager.
|
|
Offering period:
|
We conduct separate closings with respect to each offering. The closing of an offering will occur on the earliest to occur of (i) the date subscriptions for the maximum number of interests offered for a series have been accepted or (ii) a date determined by our manager in its sole discretion, provided that subscriptions for the minimum number of interests offered for a series have been accepted. If closing has not occurred, an offering shall be terminated upon (i) the date which is one year from the date such offering circular or amendment thereof, as applicable, is qualified by the Commission, which period may be extended with respect to a particular series by an additional six months by our manager in its sole discretion, or (ii) any date on which our manager elects to terminate the offering for a particular series in its sole discretion, such date not to exceed the date which is 18 months from the date such offering circular or amendment thereof, as applicable, is qualified by the Commission. No securities are being offered by existing securityholders.
|
|
Use of proceeds:
|
The proceeds received in an offering will be applied in the following order of priority of payment:
●
Brokerage Fee: A brokerage fee equal to 1% of the amount raised through an offering;
●
Acquisition Cost of the Underlying Asset: Actual cost of the underlying assets related to a series paid to the asset sellers;
●
Offering Expenses: In general, these costs include actual fees, costs and expenses incurred in connection with an offering, including legal, accounting, escrow, underwriting, filing and compliance costs, as applicable, related to a specific offering;
●
Acquisition Expenses: In general, these include costs associated with the acquisition and development of the underlying assets related to a series, which include storage, shipping and transportation, and insurance costs; and
●
Sourcing Fee: Our asset manager will be paid a sourcing fee as compensation for sourcing each underlying asset in an amount equal to up to 10% of the gross offering proceeds of each offering; provided that such sourcing fee may be waived by our asset manager.
Our manager bears all offering expenses and acquisition expenses described above on behalf of each series and will be reimbursed by each series through the proceeds of each offering. See “Use of Proceeds to Issuer” and “Plan of Distribution and Selling Securityholders—Fees and Expenses” sections for further details.
|
|
Risk factors:
|
Investing in our interests involves risks. See the section entitled “Risk Factors” in this offering circular and other information included in this offering circular for a discussion of factors you should carefully consider before deciding to invest in our interests.
|
|
Series Name
|
Perk Description
|
Investment Amount
|
Approximate Cash Value(1)
|
|
N/A
|
N/A
|
N/A
|
N/A
|
| Series Name | Maximum Interests | Maximum Bonus Interests | Value Per Bonus Interest |
| N/A | N/A | N/A | N/A |
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$466
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$44,280
|
95.02%
|
|
|
Acquisition and
|
Storage
|
$93
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$78
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,583
|
3.40%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,220
|
4.76%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.21%
|
|
|
Total Proceeds
|
$46,600
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$583
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$55,350
|
94.94%
|
|
|
Acquisition and
|
Storage
|
$116
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$97
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$2,054
|
3.52%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,850
|
4.89%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.17%
|
|
|
Total Proceeds
|
$58,300
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$5,053
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$480,000
|
94.99%
|
|
|
Acquisition and
|
Storage
|
$1,008
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$844
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$18,295
|
3.62%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$25,200
|
4.99%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.02%
|
|
|
Total Proceeds
|
$505,300
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$547
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$52,000
|
95.06%
|
|
|
Acquisition and
|
Storage
|
$109
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$91
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,853
|
3.39%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,600
|
4.75%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.18%
|
|
|
Total Proceeds
|
$54,700
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$632
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$60,000
|
94.94%
|
|
|
Acquisition and
|
Storage
|
$126
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$106
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$2,236
|
3.54%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$3,100
|
4.91%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.16%
|
|
|
Total Proceeds
|
$63,200
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$2,432
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$231,009
|
94.99%
|
|
|
Acquisition and
|
Storage
|
$485
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$406
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$8,768
|
3.61%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$12,091
|
4.97%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.04%
|
|
|
Total Proceeds
|
$243,200
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$582
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$55,250
|
94.93%
|
|
|
Acquisition and
|
Storage
|
$116
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$97
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$2,055
|
3.53%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,850
|
4.90%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.17%
|
|
|
Total Proceeds
|
$58,200
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$1,041
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$98,850
|
94.96%
|
|
|
Acquisition and
|
Storage
|
$208
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$174
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$3,727
|
3.58%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$5,150
|
4.95%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.10%
|
|
|
Total Proceeds
|
$104,100
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$394
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$37,473
|
95.11%
|
|
|
Acquisition and
|
Storage
|
$79
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$66
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,288
|
3.27%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,827
|
4.64%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.25%
|
|
|
Total Proceeds
|
$39,400
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$2,288
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$217,356
|
95.00%
|
|
|
Acquisition and
|
Storage
|
$456
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$382
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$8,218
|
3.59%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$11,344
|
4.96%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.04%
|
|
|
Total Proceeds
|
$228,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$228
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$21,631
|
94.87%
|
|
|
Acquisition and
|
Storage
|
$45
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$38
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$758
|
3.32%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,069
|
4.69%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.44%
|
|
|
Total Proceeds
|
$22,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$476
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$45,200
|
94.96%
|
|
|
Acquisition and
|
Storage
|
$95
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$79
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,650
|
3.47%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,300
|
4.83%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.21%
|
|
|
Total Proceeds
|
$47,600
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$1,368
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$130,000
|
95.03%
|
|
|
Acquisition and
|
Storage
|
$273
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$228
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$4,831
|
3.53%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$6,700
|
4.90%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.07%
|
|
|
Total Proceeds
|
$136,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$195
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$18,520
|
94.97%
|
|
|
Acquisition and
|
Storage
|
$39
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$33
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$613
|
3.14%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$880
|
4.51%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.51%
|
|
|
Total Proceeds
|
$19,500
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$2,113
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$200,750
|
95.01%
|
|
|
Acquisition and
|
Storage
|
$422
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$353
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$7,562
|
3.58%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$10,450
|
4.95%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.05%
|
|
|
Total Proceeds
|
$211,300
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$148
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$14,060
|
95.00%
|
|
|
Acquisition and
|
Storage
|
$30
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$25
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$437
|
2.95%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$640
|
4.32%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.68%
|
|
|
Total Proceeds
|
$14,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$184
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$17,500
|
95.11%
|
|
|
Acquisition and
|
Storage
|
$37
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$31
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$548
|
2.98%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$800
|
4.35%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.54%
|
|
|
Total Proceeds
|
$18,400
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$131
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$12,489
|
95.34%
|
|
|
Acquisition and
|
Storage
|
$26
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$22
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$332
|
2.53%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$511
|
3.90%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.76%
|
|
|
Total Proceeds
|
$13,100
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$650
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$61,780
|
95.05%
|
|
|
Acquisition and
|
Storage
|
$130
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$109
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$2,231
|
3.43%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$3,120
|
4.80%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.15%
|
|
|
Total Proceeds
|
$65,000
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$281
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$26,650
|
94.84%
|
|
|
Acquisition and
|
Storage
|
$56
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$47
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$966
|
3.44%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,350
|
4.80%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.36%
|
|
|
Total Proceeds
|
$28,100
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$238
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$22,606
|
94.98%
|
|
|
Acquisition and
|
Storage
|
$47
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$40
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$769
|
3.23%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,094
|
4.60%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.42%
|
|
|
Total Proceeds
|
$23,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$317
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$30,118
|
95.01%
|
|
|
Acquisition and
|
Storage
|
$63
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$53
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,049
|
3.31%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,482
|
4.68%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.32%
|
|
|
Total Proceeds
|
$31,700
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$324
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$30,746
|
94.90%
|
|
|
Acquisition and
|
Storage
|
$65
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$54
|
0.17
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$1,111
|
3.43%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,554
|
4.80%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.31%
|
|
|
Total Proceeds
|
$32,400
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$106
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$10,080
|
95.09%
|
|
|
Acquisition and
|
Storage
|
$21
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$18
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$275
|
2.59%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$420
|
3.96%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.94%
|
|
|
Total Proceeds
|
$10,600
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$189
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$18,000
|
95.24%
|
|
|
Acquisition and
|
Storage
|
$38
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$32
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$541
|
2.86%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$800
|
4.23%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.53%
|
|
|
Total Proceeds
|
$18,900
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$600
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$57,000
|
95.00%
|
|
|
Acquisition and
|
Storage
|
$120
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$100
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$2,080
|
3.47%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$2,900
|
4.83%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.17%
|
|
|
Total Proceeds
|
$60,000
|
100.00%
|
|
|
Card
|
SP Authentic Signatures #LJA
Lebron James
|
|
Production
Year
|
2003
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
Michael Karnjanaprakorn
|
|
Purchased
For
|
$44,280
|
|
Year
Purchased
|
2021
|
|
Card
|
National Treasures Russell Wilson
Rookie Signature Material Black #325
|
|
Production
Year
|
2012
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
Michael Karnjanaprakorn
|
|
Purchased
For
|
$55,350
|
|
Year
Purchased
|
2021
|
|
Card
|
Metal Universe Precious Metal Gems
Michael Jordan #23
|
|
Production
Year
|
1997
|
|
BGS
Grade
|
8
|
|
Purchased
From
|
Michael Karnjanaprakorn
|
|
Purchased
For
|
$480,000
|
|
Year
Purchased
|
2021
|
|
Set
|
Topps Chrome Basketball Hobby Box
|
|
Production
Year
|
2003
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$52,000
|
|
Year
Purchased
|
2021
|
|
Set
|
Topps Chrome Basketball Hobby Box
|
|
Production
Year
|
1996
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Frontline Collectibles
|
|
Purchased
For
|
$60,000
|
|
Year
Purchased
|
2021
|
|
Card
|
Flair Showcase Legacy Collection
Row 0 #31 Kobe Bryant Rookie
|
|
Production
Year
|
1996
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
Goldin Auctions
|
|
Purchased
For
|
$231,009
|
|
Year
Purchased
|
2021
|
|
Set
|
Topps Basketball Wax Box
|
|
Production
Year
|
1980
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$55,250
|
|
Year
Purchased
|
2021
|
|
Card
|
Pokémon Japanese Topsun Blue Back
No Number Charizard
|
|
Production
Year
|
1995
|
|
PSA
Grade
|
MINT 9
|
|
Purchased
From
|
PWCC
|
|
Purchased
For
|
$98,850
|
|
Year
Purchased
|
2021
|
|
Card
|
Fleer #59 Michael Jordan
|
|
Production
Year
|
1987
|
|
PSA
Grade
|
GEM-MT 10
|
|
Purchased
From
|
PWCC
|
|
Purchased
For
|
$37,473
|
|
Year
Purchased
|
2021
|
|
Card
|
Fleer Stickers #8 Michael Jordan
Rookie
|
|
Production
Year
|
1987
|
|
PSA
Grade
|
GEM-MT 10
|
|
Purchased
From
|
Goldin Auctions
|
|
Purchased
For
|
$217,356
|
|
Year
Purchased
|
2021
|
|
Title
|
Kevin
Durant Western Conference Semifinals game-worn jersey
|
|
Condition
|
Game-worn by Kevin Durant during
Game 2 of the 2017 Western Conference Semifinals
|
|
Authenticity
|
Authenticated by MeiGray Group and
Heritage Auctions
|
|
Purchased
From
|
Heritage Auctions
|
|
Purchased
For
|
$21,631
|
|
Year
Purchased
|
2021
|
|
Title
|
Kevin
Durant Nets-debut game-worn jersey
|
|
Condition
|
Game-worn by Kevin Durant during
his debut game with the Brooklyn Nets in 2020
|
|
Authenticity
|
Authenticated by MeiGray Group
|
|
Purchased
From
|
NBA Auctions
|
|
Purchased
For
|
$45,200
|
|
Year
Purchased
|
2021
|
|
Title
|
Mike Tyson’s Punch-Out!!
|
|
Game
Type
|
Nintendo NES
|
|
Release
Year
|
1987
|
|
Wata
Grade
|
9.4
|
|
Seal
Grade
|
A+
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$130,000
|
|
Year
Purchased
|
2021
|
|
Title
|
Street Fighter II
|
Super Street Fighter II
|
Street Fighter Alpha II
|
|
Game
Type
|
Nintendo SNES
|
||
|
Release
Year
|
1992
|
1994
|
1996
|
|
Wata
Grade
|
9.6
|
9.4
|
9.2
|
|
Seal
Grade
|
A+
|
A++
|
A+
|
|
Purchased
From
|
Private Collector
|
Private Collector
|
Heritage Auctions
|
|
Purchased
For
|
$8,000
|
$5,000
|
$5,520
|
|
Year
Purchased
|
2021
|
||
|
Title
|
Nintendo World Championship
|
|
Game
Type
|
Nintendo NES
|
|
Release
Year
|
1990
|
|
Wata
Grade
|
8.5
|
|
Seal
Grade
|
N/A (cartridge)
|
|
Purchased
From
|
Michael Karnjanaprakorn
|
|
Purchased
For
|
$200,750
|
|
Year
Purchased
|
2021
|
|
Card
|
NetPro Glossy International
Preview #P2 Serena Williams
|
|
Production
Year
|
2003
|
|
PSA
Grade
|
GEM-MT 10
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$14,060
|
|
Year
Purchased
|
2021
|
|
Card
|
NetPro Glossy #G2 Serena Williams
Rookie
|
|
Production
Year
|
2003
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$17,500
|
|
Year
Purchased
|
2021
|
|
Brand
|
Apple
|
|
Model
|
iPhone 2G A1203
|
|
Production
Year
|
2017
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$12,489
|
|
Year
Purchased
|
2021
|
|
Card
|
Panini Prizm World Cup Green
Crystal Prizm #12 Lionel Messi
|
|
Production
Year
|
2014
|
|
PSA
Grade
|
GEM-MT 10
|
|
Purchased
From
|
Goldin Auctions
|
|
Purchased
For
|
$61,780
|
|
Year
Purchased
|
2021
|
|
Card
|
SP Foil #279 Derek Jeter Rookie
|
|
Production
Year
|
1993
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$26,650
|
|
Year
Purchased
|
2021
|
|
Card
|
Miami Bumble Bee #8 Dwayne Johnson
Rookie
|
|
Production
Year
|
1994
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
PWCC
|
|
Purchased
For
|
$22,606
|
|
Year
Purchased
|
2021
|
|
Title
|
Kobe
Bryant Last Game signed ticket
|
|
Ticket
Date
|
April 13, 2016
|
|
PSA/DNA
Grade
|
VG 3
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$30,118
|
|
Year
Purchased
|
2021
|
|
Card
|
SP Authentic Stars #45 Tiger Woods
Rookie
|
|
Production
Year
|
2001
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
Michael Karnjanaprakorn
|
|
Purchased
For
|
$30,746
|
|
Year
Purchased
|
2021
|
|
Toy
|
Transformers G1 Optimus Prime
“Pepsi Edition”
|
|
Production
Year
|
1984
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,080
|
|
Year
Purchased
|
2021
|
|
Card
|
Yu-Gi-Oh Blue-Eyes White Dragon
LOB-001 First Edition
|
|
Production
Year
|
2002
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$18,000
|
|
Year
Purchased
|
2021
|
|
Title
|
Pokémon Red
|
|
Game
Type
|
Gameboy
|
|
Release
Year
|
1996
|
|
Wata
Grade
|
9.6
|
|
Seal
Grade
|
A++
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$72,000
|
|
Year
Purchased
|
2021
|
|
1.
|
Frequency of facilitation: Trading
Windows are open from Thursdays at 9:30 a.m. Eastern Time to the following
Thursday at 9:29:59 a.m. Eastern Time, meaning each Trading Window remains open
for one week. However, our manager, in its capacity as operator of the
Liquidity Platform, may change that frequency and duration in consultation with
the Broker. The Broker may suspend or terminate any Trading Window at its sole
discretion.
|
|
2.
|
Indication of interest
submission and aggregation: During the hours of a Trading Window, indications
of interest to transfer or purchase interests of a particular series may be
submitted by interest holders and prospective secondary purchasers. Prior to
submitting an indication of interest, all interest holders and prospective
purchasers are required to affirm that they have read the rules for the auction
process, provided payment information and understand the execution process
described below. Throughout the Trading Window, all indications of interest
would be aggregated through the Liquidity Platform with respect to the
interests in a particular series, and, at the end of the Trading Window, the Broker sets a market-clearing price based on indications of interest received and in the manner determined in conjunction with our company: the price at which
the maximum number of interests of a given series would be transacted during
that particular Trading Window (e.g., the price at which the maximum number of
indications of interest to transfer and purchase overlap), to the extent such transfers
are permitted by applicable law and the transfer restrictions detailed in our
operating agreement.
|
|
3.
|
Indication of interest
execution: After the end of a Trading Window, each interest holder or
prospective secondary purchaser that has an indication that meets the clearing
price is notified through the Liquidity Platform and given a period of time, in
their sole discretion, to withdraw their indication to transact at the
market-clearing price. Indications that have not been withdrawn become orders,
and the Broker matches and executes orders during a fixed period of time
after the end of the Trading Window, and trading participants instruct the transfer agent to
transfer shares and the third-party holder of investor funds to transfer funds.
Once executed, the appropriate information is submitted back to the Liquidity
Platform and reflected for each interest holder. The Broker does not itself settle trades.
|
|
Revenue or Expense Item
|
|
Details
|
|
Allocation Policy (if revenue or expense is not clearly allocable to a specific underlying asset)
|
|
Revenue
|
|
Revenue from events and leasing opportunities for the asset
|
|
Allocable pro rata to the value of each underlying asset
|
|
|
Asset sponsorship models
|
|
Allocable pro rata to the value of each underlying asset
|
|
Offering Expenses
|
|
Filing expenses related to submission of regulatory paperwork for a series
|
|
Allocable pro rata to the number of underlying assets
|
|
|
Underwriting expense incurred outside of Brokerage Fee
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
|
Legal expenses related to the submission of regulatory paperwork for a series
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Audit and accounting work related to the regulatory paperwork or a series
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Escrow agent fees for the administration of escrow accounts related to the offering
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Compliance work, including diligence related to the preparation of a series
|
|
Allocable pro rata to the number of underlying assets
|
|
Acquisition Expense
|
|
Transportation of underlying asset as at time of acquisition
|
|
Allocable pro rata to the number of underlying assets
|
|
|
Insurance of underlying asset as at time of acquisition
|
|
Allocable pro rata to the value of each underlying asset
|
|
|
|
|
Preparation of marketing materials
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Pre-purchase inspection
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Interest expense in the case an underlying asset was pre-purchased us prior to the closing of an offering through a loan
|
|
Allocable directly to the applicable underlying asset
|
|
|
|
Storage
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Security (e.g., surveillance and patrols)
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Custodial fees
|
|
Allocable pro rata to the number of underlying assets
|
|
Operating
|
|
Appraisal and valuation fees
|
|
Allocable pro rata to the number of underlying assets
|
|
Expense
|
|
Marketing expenses in connection with any revenue-generating event
|
|
Allocable pro rata to the value of each underlying asset
|
|
|
|
Insurance
|
|
Allocable pro rata to the value of each underlying asset
|
|
|
|
Maintenance
|
|
Allocable directly to the applicable underlying asset
|
|
|
|
Transportation to any revenue-generating event
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Ongoing reporting requirements (e.g., Reg A+ or Exchange Act reporting)
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Audit, accounting and bookkeeping related to the reporting requirements of the series
|
|
Allocable pro rata to the number of underlying assets
|
|
|
|
Other revenue-generating event related expenses (e.g., location, catering, facility management, film and photography crew)
|
|
Allocable pro rata to the value of each underlying asset
|
|
Indemnification Payments
|
|
Indemnification payments under the operating agreement
|
|
Allocable pro rata to the value of each underlying asset
|
|
Operating Expense
|
Year Ended December 31, 2020 | Year Ended December 31, 2019 | ||||
|
Organizational costs
|
$
|
40,661 |
$
|
1,500 | ||
|
Brokerage fees(1)
|
$
|
- |
$
|
2,325 | ||
|
Insurance
|
$
|
5,443 |
$
|
86 | ||
|
Storage
|
$
|
4,850 |
$
|
163 | ||
|
Transportation
|
$
|
21,745 |
$
|
1,180 | ||
|
Sourcing fees
|
$
|
34,597 |
$
|
5,889 | ||
|
TOTALS
|
$
|
107,296 |
$
|
11,143 |
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Year Ended December 31, 2019
|
|
Otis Gallery LLC
|
|
$
|
16,663
|
|
$
|
1,400
|
|
Series #KW
|
|
$
|
1,677
|
|
$
|
9,743
|
|
Series Drop 002
|
|
$
|
2,509
|
|
$
|
-
|
|
Series Drop 003
|
|
$
|
1,203
|
|
$
|
-
|
|
Series Drop 004
|
|
$
|
2,095
|
|
$
|
-
|
|
Series Drop 005
|
|
$
|
4,326
|
|
$
|
-
|
|
Series Drop 008
|
|
$
|
4,547
|
|
$
|
-
|
|
Series Drop 009
|
|
$
|
10,749
|
|
$
|
-
|
|
Series Drop 010
|
|
$
|
1,351
|
|
$
|
-
|
|
Series Gallery Drop 011
|
|
$
|
1,978
|
|
$
|
-
|
|
Series Gallery Drop 012
|
|
$
|
5,103
|
|
$
|
-
|
|
Series Gallery Drop 014
|
|
$
|
2,568
|
|
$
|
-
|
|
Series Gallery Drop 015
|
|
$
|
2,123
|
|
$
|
-
|
|
Series Gallery Drop 016
|
|
$
|
1,369
|
|
$
|
-
|
|
Series Gallery Drop 017
|
|
$
|
3,391
|
|
$
|
-
|
|
Series Gallery Drop 018
|
|
$
|
825
|
|
$
|
-
|
|
Series Gallery Drop 019
|
|
$
|
3,637
|
|
$
|
-
|
|
Series Gallery Drop 020
|
|
$
|
1,285
|
|
$
|
-
|
|
Series Gallery Drop 021
|
|
$
|
1,098
|
|
$
|
-
|
|
Series Gallery Drop 022
|
|
$
|
936
|
|
$
|
-
|
|
Series Gallery Drop 023
|
|
$
|
4,046
|
|
$
|
-
|
|
Series Gallery Drop 024
|
|
$
|
802
|
|
$
|
-
|
|
Series Gallery Drop 025(1)
|
|
$
|
4,279
|
|
$
|
-
|
|
Series Gallery Drop 026
|
|
$
|
3,911
|
|
$
|
-
|
|
Series Gallery Drop 027
|
|
$
|
1,054
|
|
$
|
-
|
|
Series Gallery Drop 028
|
|
$
|
1,456
|
|
$
|
-
|
|
Series Gallery Drop 029
|
|
$
|
1,375
|
|
$
|
-
|
|
Series Gallery Drop 030
|
|
$
|
3,728
|
|
$
|
-
|
|
Series Gallery Drop 032
|
|
$
|
701
|
|
$
|
-
|
|
Series Gallery Drop 034
|
|
$
|
3,476
|
|
$
|
-
|
|
Series Gallery Drop 035
|
|
$
|
1,665
|
|
$
|
-
|
|
Series Gallery Drop 036
|
|
$
|
1,740
|
|
$
|
-
|
|
Series Gallery Drop 037
|
|
$
|
1,497
|
|
$
|
-
|
|
Series Gallery Drop 038
|
|
$
|
931
|
|
$
|
-
|
|
Series Gallery Drop 039
|
|
$
|
4,844
|
|
$
|
-
|
|
Series Gallery Drop 041
|
|
$
|
1,033
|
|
$
|
-
|
|
Series Gallery Drop 042
|
|
$
|
1,325
|
|
$
|
-
|
|
TOTALS
|
|
$
|
107,296
|
|
$
|
11,143
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Year Ended December 31, 2019
|
|
Series Gallery Drop 011
|
|
$
|
270
|
|
$
|
67
|
|
Series Gallery Drop 012
|
|
$
|
2,100
|
|
$
|
524
|
|
Series Gallery Drop 013
|
|
$
|
1,262
|
|
$
|
316
|
|
Series Gallery Drop 014
|
|
$
|
474
|
|
$
|
88
|
|
Series Gallery Drop 015
|
|
$
|
371
|
|
$
|
93
|
|
Series Gallery Drop 016
|
|
$
|
366
|
|
$
|
-
|
|
Series Gallery Drop 017
|
|
$
|
928
|
|
$
|
-
|
|
Series Gallery Drop 019
|
|
$
|
343
|
|
$
|
-
|
|
Series Gallery Drop 022
|
|
$
|
543
|
|
$
|
-
|
|
Series Gallery Drop 023
|
|
$
|
272
|
|
$
|
-
|
|
Series Gallery Drop 024
|
|
$
|
417
|
|
$
|
-
|
|
Series Gallery Drop 025(1)
|
|
$
|
1,160
|
|
$
|
-
|
|
Series Gallery Drop 028
|
|
$
|
335
|
|
$
|
-
|
|
Series Gallery Drop 030
|
|
$
|
435
|
|
$
|
-
|
|
Series Gallery Drop 031
|
|
$
|
793
|
|
$
|
-
|
|
Series Gallery Drop 033
|
|
$
|
389
|
|
$
|
-
|
|
Series Gallery Drop 036
|
|
$
|
874
|
|
$
|
-
|
|
Series Gallery Drop 037
|
|
$
|
449
|
|
$
|
-
|
|
TOTALS
|
|
$
|
11,781
|
|
$
|
1,088
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Year Ended December 31, 2019
|
|
Otis Gallery LLC
|
|
$
|
(16,663)
|
|
$
|
(1,400)
|
|
Series #KW
|
|
$
|
(1,677)
|
|
$
|
(9,743)
|
|
Series Drop 002
|
|
$
|
(2,509)
|
|
$
|
-
|
|
Series Drop 003
|
|
$
|
(1,203)
|
|
$
|
-
|
|
Series Drop 004
|
|
$
|
(2,095)
|
|
$
|
-
|
|
Series Drop 005
|
|
$
|
(4,326)
|
|
$
|
-
|
|
Series Drop 008
|
|
$
|
(4,547)
|
|
$
|
-
|
|
Series Drop 009
|
|
$
|
(10,749)
|
|
$
|
-
|
|
Series Drop 010
|
|
$
|
(1,351)
|
|
$
|
-
|
|
Series Gallery Drop 011
|
|
$
|
(2,248)
|
|
$
|
(67)
|
|
Series Gallery Drop 012
|
|
$
|
(7,203)
|
|
$
|
(524)
|
|
Series Gallery Drop 013
|
|
$
|
(1,262)
|
|
$
|
(316)
|
|
Series Gallery Drop 014
|
|
$
|
(3,042)
|
|
$
|
(88)
|
|
Series Gallery Drop 015
|
|
$
|
(2,494)
|
|
$
|
(93)
|
|
Series Gallery Drop 016
|
|
$
|
(1,735)
|
|
$
|
-
|
|
Series Gallery Drop 017
|
|
$
|
(4,319)
|
|
$
|
-
|
|
Series Gallery Drop 018
|
|
$
|
(825)
|
|
$
|
-
|
|
Series Gallery Drop 019
|
|
$
|
(3,980)
|
|
$
|
-
|
|
Series Gallery Drop 020
|
|
$
|
(1,285)
|
|
$
|
-
|
|
Series Gallery Drop 021
|
|
$
|
(1,098)
|
|
$
|
-
|
|
Series Gallery Drop 022
|
|
$
|
(1,479)
|
|
$
|
-
|
|
Series Gallery Drop 023
|
|
$
|
(4,318)
|
|
$
|
-
|
|
Series Gallery Drop 024
|
|
$
|
(1,219)
|
|
$
|
-
|
|
Series Gallery Drop 025(1)
|
|
$
|
561
|
|
$
|
-
|
|
Series Gallery Drop 026
|
|
$
|
(3,911)
|
|
$
|
-
|
|
Series Gallery Drop 027
|
|
$
|
(1,054)
|
|
$
|
-
|
|
Series Gallery Drop 028
|
|
$
|
(1,791)
|
|
$
|
-
|
|
Series Gallery Drop 029
|
|
$
|
(1,375)
|
|
$
|
-
|
|
Series Gallery Drop 030
|
|
$
|
(4,163)
|
|
$
|
-
|
|
Series Gallery Drop 031
|
|
$
|
(793)
|
|
$
|
-
|
|
Series Gallery Drop 032
|
|
$
|
(701)
|
|
$
|
-
|
|
Series Gallery Drop 033
|
|
$
|
(389)
|
|
$
|
-
|
|
Series Gallery Drop 034
|
|
$
|
(3,476)
|
|
$
|
-
|
|
Series Gallery Drop 035
|
|
$
|
(1,665)
|
|
$
|
-
|
|
Series Gallery Drop 036
|
|
$
|
(2,614)
|
|
$
|
-
|
|
Series Gallery Drop 037
|
|
$
|
(1,946)
|
|
$
|
-
|
|
Series Gallery Drop 038
|
|
$
|
(931)
|
|
$
|
-
|
|
Series Gallery Drop 039
|
|
$
|
(4,844)
|
|
$
|
-
|
|
Series Gallery Drop 041
|
|
$
|
(1,033)
|
|
$
|
-
|
|
Series Gallery Drop 042
|
|
$
|
(1,325)
|
|
$
|
-
|
|
TOTALS
|
|
$
|
(113,077)
|
|
$
|
(12,231)
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Year Ended December 31, 2019
|
|
Series #KW
|
|
$
|
1,787
|
|
$
|
10,175
|
|
Series Drop 002
|
|
$
|
774
|
|
$
|
-
|
|
Series Drop 003
|
|
$
|
61
|
|
$
|
-
|
|
Series Drop 004
|
|
$
|
710
|
|
$
|
-
|
|
Series Drop 005
|
|
$
|
445
|
|
$
|
-
|
|
Series Drop 008
|
|
$
|
818
|
|
$
|
-
|
|
Series Drop 009
|
|
$
|
2,587
|
|
$
|
-
|
|
Series Drop 010
|
|
$
|
11
|
|
$
|
-
|
|
Series Gallery Drop 011
|
|
$
|
97
|
|
$
|
-
|
|
Series Gallery Drop 012
|
|
$
|
2,494
|
|
$
|
-
|
|
Series Gallery Drop 014
|
|
$
|
154
|
|
$
|
-
|
|
Series Gallery Drop 015
|
|
$
|
5
|
|
$
|
-
|
|
Series Gallery Drop 016
|
|
$
|
134
|
|
$
|
-
|
|
Series Gallery Drop 017
|
|
$
|
259
|
|
$
|
-
|
|
Series Gallery Drop 018
|
|
$
|
65
|
|
$
|
-
|
|
Series Gallery Drop 019
|
|
$
|
7
|
|
$
|
-
|
|
Series Gallery Drop 020
|
|
$
|
485
|
|
$
|
-
|
|
Series Gallery Drop 021
|
|
$
|
180
|
|
$
|
-
|
|
Series Gallery Drop 022
|
|
$
|
866
|
|
$
|
-
|
|
Series Gallery Drop 023
|
|
$
|
103
|
|
$
|
-
|
|
Series Gallery Drop 024
|
|
$
|
153
|
|
$
|
-
|
|
Series Gallery Drop 025
|
|
$
|
75,289
|
|
$
|
-
|
|
Series Gallery Drop 026
|
|
$
|
715
|
|
$
|
-
|
|
Series Gallery Drop 027
|
|
$
|
440
|
|
$
|
-
|
|
Series Gallery Drop 028
|
|
$
|
119
|
|
$
|
-
|
|
Series Gallery Drop 029
|
|
$
|
383
|
|
$
|
-
|
|
Series Gallery Drop 030
|
|
$
|
169
|
|
$
|
-
|
|
Series Gallery Drop 032
|
|
$
|
4,927
|
|
$
|
-
|
|
Series Gallery Drop 034
|
|
$
|
2,940
|
|
$
|
-
|
|
Series Gallery Drop 035
|
|
$
|
506
|
|
$
|
-
|
|
Series Gallery Drop 036
|
|
$
|
290
|
|
$
|
-
|
|
Series Gallery Drop 037
|
|
$
|
143
|
|
$
|
-
|
|
Series Gallery Drop 038
|
|
$
|
35
|
|
$
|
-
|
|
Series Gallery Drop 039
|
|
$
|
62
|
|
$
|
-
|
|
Series Gallery Drop 041
|
|
$
|
49
|
|
$
|
-
|
|
Series Gallery Drop 042
|
|
$
|
71
|
|
$
|
-
|
|
TOTALS
|
|
$
|
98,333
|
|
$
|
10,175
|
|
Series
|
|
Interests Subscribed for as of December 31, 2020
|
Subscription Amount as of December 31, 2020
|
Interests Subscribed for as of December 31, 2019
|
Subscription Amount as of December 31, 2019
|
|||||
|
Series Drop 002
|
|
-
|
|
$
|
-
|
|
960
|
|
$
|
31,680
|
|
Series Drop 003
|
|
-
|
|
$
|
-
|
|
996
|
|
$
|
34,860
|
|
Series Drop 005
|
|
-
|
|
$
|
-
|
|
1,229
|
|
$
|
93,404
|
|
Series Drop 008
|
|
-
|
|
$
|
-
|
|
795
|
|
$
|
31,800
|
|
Series Drop 010
|
|
-
|
|
$
|
-
|
|
999
|
|
$
|
24,975
|
|
Series Gallery Drop 013
|
|
1,500
|
|
$
|
90,000
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 031
|
|
2,000
|
|
$
|
48,000
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 033
|
|
2,379
|
|
$
|
23,790
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 040
|
|
3,549
|
|
$
|
35,490
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 043
|
|
6,696
|
|
$
|
66,960
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 045
|
|
22,979
|
|
$
|
229,790
|
|
-
|
|
$
|
-
|
|
Series Gallery Drop 052
|
|
1,000
|
|
$
|
10,000
|
|
-
|
|
$
|
-
|
|
TOTALS
|
|
|
|
$
|
504,030
|
|
|
|
$
|
216,719
|
|
Series
|
|
Date Issued
|
|
|
Principal Amount
|
|
Interest Rate(1)
|
|
|
Balance December 31, 2020
|
|
|
Balance December 31, 2019
|
|
Series Drop 002
|
|
08/30/2019
|
|
$
|
30,000
|
|
0%
|
|
$
|
-
|
|
$
|
30,000
|
|
Series Drop 003
|
|
08/30/2019
|
|
$
|
34,000
|
|
0%
|
|
$
|
-
|
|
$
|
34,000
|
|
Series Drop 004
|
|
08/30/2019
|
|
$
|
44,341
|
|
0%
|
|
$
|
-
|
|
$
|
44,341
|
|
Series Drop 005
|
|
08/30/2019
|
|
$
|
90,000
|
|
0%
|
|
$
|
-
|
|
$
|
90,000
|
|
Series Drop 006(2)
|
|
08/30/2019
|
|
$
|
78,000
|
|
0%
|
|
$
|
-
|
|
$
|
78,000
|
|
Series Drop 007(2)
|
|
08/30/2019
|
|
$
|
56,250
|
|
0%
|
|
$
|
-
|
|
$
|
56,250
|
|
Series Drop 008
|
|
08/30/2019
|
|
$
|
27,000
|
|
0%
|
|
$
|
-
|
|
$
|
27,000
|
|
Series Drop 009
|
|
08/30/2019
|
|
$
|
310,000
|
|
0%
|
|
$
|
-
|
|
$
|
310,000
|
|
Series Drop 010
|
|
09/16/2019
|
|
$
|
24,000
|
|
0%
|
|
$
|
-
|
|
$
|
24,000
|
|
Series Gallery Drop 011
|
|
12/13/2019
|
|
$
|
18,000
|
|
7.5%
|
|
$
|
-
|
|
$
|
18,067
|
|
Series Gallery Drop 012
|
|
12/13/2019
|
|
$
|
140,000
|
|
7.5%
|
|
$
|
-
|
|
$
|
140,524
|
|
Series Gallery Drop 013
|
|
12/13/2019
|
|
$
|
84,150
|
|
7.5%
|
|
$
|
85,728
|
|
$
|
84,466
|
|
Series Gallery Drop 014
|
|
12/17/2019
|
|
$
|
30,000
|
|
7.5%
|
|
$
|
-
|
|
$
|
30,088
|
|
Series Gallery Drop 015
|
|
12/13/2019
|
|
$
|
24,750
|
|
7.5%
|
|
$
|
-
|
|
$
|
24,843
|
|
Series Gallery Drop 031
|
|
07/31/2020
|
|
$
|
43,750
|
|
7.25%
|
|
$
|
44,543
|
|
$
|
-
|
|
Series Gallery Drop 032
|
|
08/03/2020
|
|
$
|
4,844
|
|
0%
|
|
$
|
4,844
|
|
$
|
-
|
|
Series Gallery Drop 033
|
|
07/31/2020
|
|
$
|
21,475
|
|
7.25%
|
|
$
|
21,864
|
|
$
|
-
|
|
Series Gallery Drop 040
|
|
09/10/2020
|
|
$
|
33,211
|
|
0%
|
|
$
|
33,211
|
|
$
|
-
|
|
Series Gallery Drop 043
|
|
10/06/2020
|
|
$
|
63,000
|
|
0%
|
|
$
|
63,000
|
|
$
|
-
|
|
Series Gallery Drop 044
|
|
10/06/2020
|
|
$
|
416,700
|
|
0%
|
|
$
|
416,700
|
|
$
|
-
|
|
Series Gallery Drop 045
|
|
10/06/2020
|
|
$
|
216,000
|
|
0%
|
|
$
|
216,000
|
|
$
|
-
|
|
Series Gallery Drop 046
|
|
11/11/2020
|
|
$
|
50,400
|
|
0%
|
|
$
|
50,400
|
|
$
|
-
|
|
Series Gallery Drop 047
|
|
11/11/2020
|
|
$
|
28,800
|
|
0%
|
|
$
|
28,800
|
|
$
|
-
|
|
Series Gallery Drop 048
|
|
11/11/2020
|
|
$
|
56,250
|
|
0%
|
|
$
|
56,250
|
|
$
|
-
|
|
Series Gallery Drop 049
|
|
11/23/2020
|
|
$
|
214,500
|
|
0%
|
|
$
|
214,500
|
|
$
|
-
|
|
Series Gallery Drop 050
|
|
11/23/2020
|
|
$
|
25,000
|
|
0%
|
|
$
|
25,000
|
|
$
|
-
|
|
Series Gallery Drop 051
|
|
11/23/2020
|
|
$
|
28,999
|
|
0%
|
|
$
|
28,999
|
|
$
|
-
|
|
Series Gallery Drop 052
|
|
11/23/2020
|
|
$
|
9,000
|
|
0%
|
|
$
|
9,000
|
|
$
|
-
|
|
Series Gallery Drop 053
|
|
11/23/2020
|
|
$
|
78,000
|
|
0%
|
|
$
|
78,000
|
|
$
|
-
|
|
Series Gallery Drop 054
|
|
11/23/2020
|
|
$
|
18,000
|
|
0%
|
|
$
|
18,000
|
|
$
|
-
|
|
Series Gallery Drop 055
|
|
12/18/2020
|
|
$
|
45,100
|
|
0%
|
|
$
|
45,100
|
|
$
|
-
|
|
Series Gallery Drop 056
|
|
12/18/2020
|
|
$
|
20,100
|
|
0%
|
|
$
|
20,100
|
|
$
|
-
|
|
Series Gallery Drop 057
|
|
12/18/2020
|
|
$
|
17,100
|
|
0%
|
|
$
|
17,100
|
|
$
|
-
|
|
Series Gallery Drop 058
|
|
12/18/2020
|
|
$
|
21,260
|
|
0%
|
|
$
|
21,260
|
|
$
|
-
|
|
Series Gallery Drop 059
|
|
12/18/2020
|
|
$
|
73,700
|
|
0%
|
|
$
|
73,700
|
|
$
|
-
|
|
Series Gallery Drop 060
|
|
12/18/2020
|
|
$
|
48,500
|
|
0%
|
|
$
|
48,500
|
|
$
|
-
|
|
Series Gallery Drop 061
|
|
12/18/2020
|
|
$
|
21,989
|
|
0%
|
|
$
|
21,989
|
|
$
|
-
|
|
Series Gallery Drop 062
|
|
12/18/2020
|
|
$
|
15,400
|
|
0%
|
|
$
|
15,400
|
|
$
|
-
|
|
Series Gallery Drop 063
|
|
12/18/2020
|
|
$
|
20,000
|
|
0%
|
|
$
|
20,000
|
|
$
|
-
|
|
Series Gallery Drop 064
|
|
12/18/2020
|
|
$
|
32,000
|
|
0%
|
|
$
|
32,000
|
|
$
|
-
|
|
TOTALS
|
|
|
|
$
|
2,613,569
|
|
|
|
$
|
1,709,990
|
|
$
|
991,579
|
|
Name
|
|
Position
|
|
Age
|
|
Term of Office (Beginning)
|
|
Approximate hours per week for part-time employees
|
|
Michael Karnjanaprakorn
|
|
Chief Executive Officer, Director
|
|
37
|
|
October 2018
|
|
N/A
|
|
Albert Wenger
|
|
Director
|
|
53
|
|
February 2019
|
|
N/A
|
|
Dan Levitan
|
|
Director
|
|
62
|
|
November 2019
|
|
N/A
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
Series #KW
|
|
$
|
8,388
|
|
Series Drop 002
|
|
$
|
1,788
|
|
Series Drop 003
|
|
$
|
471
|
|
Series Drop 004
|
|
$
|
1,366
|
|
Series Drop 005
|
|
$
|
3,570
|
|
Series Drop 008
|
|
$
|
3,815
|
|
Series Drop 009
|
|
$
|
10,092
|
|
Series Drop 010
|
|
$
|
620
|
|
Series Gallery Drop 011
|
|
$
|
1,321
|
|
Series Gallery Drop 012
|
|
$
|
4,345
|
|
Series Gallery Drop 014
|
|
$
|
1,878
|
|
Series Gallery Drop 015
|
|
$
|
1,402
|
|
Series Gallery Drop 016
|
|
$
|
737
|
|
Series Gallery Drop 017
|
|
$
|
2,759
|
|
Series Gallery Drop 018
|
|
$
|
193
|
|
Series Gallery Drop 019
|
|
$
|
2,880
|
|
Series Gallery Drop 020
|
|
$
|
653
|
|
Series Gallery Drop 021
|
|
$
|
466
|
|
Series Gallery Drop 022
|
|
$
|
304
|
|
Series Gallery Drop 023
|
|
$
|
3,414
|
|
Series Gallery Drop 024
|
|
$
|
89
|
|
Series Gallery Drop 026
|
|
$
|
3,280
|
|
Series Gallery Drop 027
|
|
$
|
423
|
|
Series Gallery Drop 028
|
|
$
|
825
|
|
Series Gallery Drop 029
|
|
$
|
744
|
|
Series Gallery Drop 030
|
|
$
|
3,097
|
|
Series Gallery Drop 034
|
|
$
|
2,845
|
|
Series Gallery Drop 035
|
|
$
|
1,009
|
|
Series Gallery Drop 036
|
|
$
|
1,052
|
|
Series Gallery Drop 037
|
|
$
|
841
|
|
Series Gallery Drop 038
|
|
$
|
275
|
|
Series Gallery Drop 039
|
|
$
|
4,238
|
|
Series Gallery Drop 041
|
|
$
|
377
|
|
Series Gallery Drop 042
|
|
$
|
694
|
|
TOTALS
|
|
$
|
70,332
|
| Title of Class | Number of Interests Owned | Percent of Outstanding Interests Owned |
| Series #KW Interests | 970 | 0.39% |
| Series Drop 002 Interests | 20 | 0.06% |
| Series Drop 003 Interests | 20 | 0.06% |
| Series Drop 004 Interests | 19 | 0.04% |
| Series Drop 005 Interests | 150 | 0.16% |
| Series Drop 008 Interests | 195 | 0.49% |
| Series Drop 009 Interests | 979 | 0.30% |
| Series Drop 010 Interests | 20 | 0.08% |
| Series Gallery Drop 011 Interests | 18 | 0.07% |
| Series Gallery Drop 012 Interests | 1,485 | 0.99% |
| Series Gallery Drop 013 Interests | 145 | 0.16% |
| Series Gallery Drop 014 Interests | 20 | 0.06% |
| Series Gallery Drop 015 Interests | 20 | 0.07% |
| Series Gallery Drop 016 Interests | 10 | 0.05% |
| Series Gallery Drop 017 Interests | 20 | 0.04% |
| Series Gallery Drop 018 Interests | 6 | 0.05% |
| Series Gallery Drop 019 Interests | 15 | 0.07% |
| Series Gallery Drop 020 Interests | 37 | 0.03% |
| Series Gallery Drop 021 Interests | 12 | 0.04% |
| Series Gallery Drop 022 Interests | 20 | 0.06% |
| Series Gallery Drop 023 Interests | 18 | 0.09% |
| Series Gallery Drop 024 Interests | 11 | 0.05% |
| Series Gallery Drop 025 Interests | 294 | 0.42% |
| Series Gallery Drop 026 Interests | 40 | 0.04% |
| Series Gallery Drop 027 Interests | 14 | 0.02% |
| Series Gallery Drop 028 Interests | 40 | 0.20% |
| Series Gallery Drop 029 Interests | 14 | 0.03% |
| Series Gallery Drop 030 Interests | 39 | 0.14% |
| Series Gallery Drop 031 Interests | 40 | 0.08% |
| Series Gallery Drop 032 Interests | 202 | 4.04% |
| Series Gallery Drop 033 Interests | 36 | 0.15% |
| Series Gallery Drop 034 Interests | 424 | 0.10% |
| Series Gallery Drop 035 Interests | 984 | 1.31% |
| Series Gallery Drop 036 Interests | 101 | 0.20% |
| Series Gallery Drop 037 Interests | 52 | 0.20% |
| Series Gallery Drop 038 Interests | 1 | 0.00% |
| Series Gallery Drop 039 Interests | 1 | 0.00% |
| Series Gallery Drop 040 Interests | 585 | 1.65% |
| Series Gallery Drop 041 Interests | 1 | 0.02% |
| Series Gallery Drop 042 Interests | 1 | 0.00% |
| Series Gallery Drop 043 Interests | 1,769 | 2.64% |
| Series Gallery Drop 044 Interests | 1 | 0.00% |
| Series Gallery Drop 045 Interests | 1 | 0.00% |
| Series Gallery Drop 046 Interests | 1 | 0.00% |
| Series Gallery Drop 047 Interests | 1 | 0.00% |
| Series Gallery Drop 048 Interests | 1 | 0.00% |
| Series Gallery Drop 049 Interests | 1 | 0.00% |
| Series Gallery Drop 050 Interests | 1 | 0.00% |
| Series Gallery Drop 051 Interests | 1 | 0.00% |
| Series Gallery Drop 052 Interests | 1 | 0.01% |
| Series Gallery Drop 053 Interests | 1 | 0.00% |
| Series Gallery Drop 054 Interests | 1 | 0.01% |
| Series Gallery Drop 055 Interests | 1 | 0.00% |
| Series Gallery Drop 056 Interests | 1 | 0.00% |
| Series Gallery Drop 057 Interests | 1 | 0.01% |
| Series Gallery Drop 058 Interests | 1 | 0.00% |
| Series Gallery Drop 059 Interests | 1 | 0.00% |
| Series Gallery Drop 060 Interests | 1 | 0.00% |
| Series Gallery Drop 061 Interests | 1 | 0.00% |
| Series Gallery Drop 062 Interests | 1 | 0.01% |
| Series Gallery Drop 063 Interests | 1 | 0.00% |
| Series Gallery Drop 064 Interests | 1 | 0.00% |
| Series Gallery Drop 065 Interests | 1 | 0.00% |
| Series Gallery Drop 066 Interests | 1 | 0.00% |
| Series Gallery Drop 067 Interests | 1 | 0.00% |
| Series Gallery Drop 068 Interests | 1 | 0.00% |
| Series Gallery Drop 069 Interests | 1 | 0.00% |
| Series Gallery Drop 070 Interests | 1 | 0.00% |
| Series Gallery Drop 071 Interests | 1 | 0.00% |
| Series Gallery Drop 072 Interests | 1 | 0.00% |
| Series Gallery Drop 073 Interests | 1 | 100.00% |
| Series Gallery Drop 074 Interests | 1 | 0.00% |
| Series Gallery Drop 075 Interests | 1 | 100.00% |
| Series Gallery Drop 076 Interests | 1 | 0.00% |
| Series Gallery Drop 077 Interests | 1 | 0.00% |
| Series Gallery Drop 078 Interests | 1 | 0.00% |
| Series Gallery Drop 079 Interests | 1 | 0.00% |
| Series Gallery Drop 080 Interests | 1 | 0.01% |
| Series Gallery Drop 081 Interests | 1 | 100.00% |
| Series Gallery Drop 082 Interests | 1 | 0.00% |
| Series Gallery Drop 083 Interests | 1 | 0.00% |
| Series Gallery Drop 084 Interests | 1 | 100.00% |
| Series Gallery Drop 085 Interests | 1 | 100.00% |
| Series Gallery Drop 086 Interests | 1 | 0.00% |
| Series Gallery Drop 087 Interests | 1 | 100.00% |
| Series Gallery Drop 088 Interests | 1 | 100.00% |
| Series Gallery Drop 089 Interests | 1 | 0.00% |
| Series Gallery Drop 090 Interests | 1 | 100.00% |
| Series Gallery Drop 091 Interests | 1 | 100.00% |
| Series Gallery Drop 092 Interests | 1 | 100.00% |
| Series Gallery Drop 093 Interests | 1 | 0.00% |
| Series Gallery Drop 094 Interests | 1 | 100.00% |
| Series Gallery Drop 095 Interests | 1 | 100.00% |
| Series Gallery Drop 096 Interests | 1 | 0.00% |
| Series Gallery Drop 097 Interests | 1 | 0.00% |
| Series Gallery Drop 098 Interests | 1 | 0.01% |
| Series Gallery Drop 099 Interests | 1 | 100.00% |
| Series Gallery Drop 100 Interests | 1 | 100.00% |
| Series Gallery Drop 101 Interests | 1 | 100.00% |
| Series Gallery Drop 102 Interests | 1 | 100.00% |
| Series Gallery Drop 103 Interests | 1 | 100.00% |
| Series Gallery Drop 104 Interests | 1 | 100.00% |
| Series Gallery Drop 105 Interests | 1 | 100.00% |
| Series Gallery Drop 106 Interests | 1 | 100.00% |
| Series Gallery Drop 107 Interests | 1 | 100.00% |
| Series Gallery Drop 108 Interests | 1 | 100.00% |
| Series Gallery Drop 109 Interests | 1 | 100.00% |
| Series Gallery Drop 110 Interests | 1 | 100.00% |
| Series Gallery Drop 111 Interests | 1 | 100.00% |
| Series Gallery Drop 112 Interests | 1 | 100.00% |
|
|
Page
|
|
Consolidated Financial Statements for the Years Ended December 31, 2020 and December 31, 2019
|
|
|
Independent Auditor’s Report
|
F-1
|
|
Consolidated Balance Sheets as of December 31, 2020, with Consolidating Supplemental Information
|
F-4
|
|
Consolidated Balance Sheets as of December 31, 2019, with Consolidating Supplemental Information
|
F-21
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-26
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2019, with Consolidating Supplemental Information
|
F-37
|
|
Consolidated Statements of Changes in Members’ Equity for the Years Ended December 31, 2020 and December 31, 2019, with Consolidating Supplemental Information
|
F-39
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-45
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2019, with Consolidating Supplemental Information
|
F-62
|
|
Notes to Consolidated Financial Statements for the Years Ended December 31, 2020 and December 31, 2019
|
F-67
|
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
1,787
|
|
$
|
774
|
|
$
|
61
|
|
$
|
710
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
1,787
|
|
|
774
|
|
|
61
|
|
|
710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
237,500
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
TOTAL OTHER ASSETS
|
|
|
237,500
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
239,287
|
|
$
|
30,774
|
|
$
|
34,061
|
|
$
|
45,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
368
|
|
|
368
|
|
|
367
|
|
|
368
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
368
|
|
|
368
|
|
|
367
|
|
|
368
|
|
TOTAL CURRENT LIABILITIES
|
|
|
368
|
|
|
368
|
|
|
367
|
|
|
368
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
339
|
|
|
238
|
|
|
240
|
|
|
239
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
250,000
|
|
|
32,677
|
|
|
34,657
|
|
|
46,539
|
|
Accumulated Deficit
|
|
|
(11,420)
|
|
|
(2,509)
|
|
|
(1,203)
|
|
|
(2,095)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
238,919
|
|
|
30,406
|
|
|
33,694
|
|
|
44,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
239,287
|
|
$
|
30,774
|
|
$
|
34,061
|
|
$
|
45,051
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 006 Consol. Info
|
|
Series Drop 007 Consol. Info
|
|
Series Drop 008 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
445
|
|
$
|
-
|
|
$
|
-
|
|
$
|
818
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
445
|
|
|
-
|
|
|
-
|
|
|
818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
90,000
|
|
|
-
|
|
|
-
|
|
|
35,000
|
|
TOTAL OTHER ASSETS
|
|
|
90,000
|
|
|
-
|
|
|
-
|
|
|
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
90,445
|
|
$
|
-
|
|
$
|
-
|
|
$
|
35,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
367
|
|
|
-
|
|
|
-
|
|
|
368
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
367
|
|
|
-
|
|
|
-
|
|
|
368
|
|
TOTAL CURRENT LIABILITIES
|
|
|
367
|
|
|
-
|
|
|
-
|
|
|
368
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
240
|
|
|
-
|
|
|
-
|
|
|
239
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,000
|
|
Membership Contributions
|
|
|
94,164
|
|
|
-
|
|
|
-
|
|
|
31,758
|
|
Accumulated Deficit
|
|
|
(4,326)
|
|
|
-
|
|
|
-
|
|
|
(4,547)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
90,078
|
|
|
-
|
|
|
-
|
|
|
35,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
90,445
|
|
$
|
-
|
|
$
|
-
|
|
$
|
35,818
|
|
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
2,587
|
|
$
|
11
|
|
$
|
97
|
|
$
|
2,494
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
2,587
|
|
|
11
|
|
|
97
|
|
|
2,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
310,000
|
|
|
24,000
|
|
|
23,000
|
|
|
140,000
|
|
TOTAL OTHER ASSETS
|
|
|
310,000
|
|
|
24,000
|
|
|
23,000
|
|
|
140,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
312,587
|
|
$
|
24,011
|
|
$
|
23,097
|
|
$
|
142,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
368
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
368
|
|
|
367
|
|
|
367
|
|
|
367
|
|
TOTAL CURRENT LIABILITIES
|
|
|
368
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
239
|
|
|
240
|
|
|
340
|
|
|
340
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
5,000
|
|
|
-
|
|
Membership Contributions
|
|
|
322,729
|
|
|
24,755
|
|
|
19,805
|
|
|
149,614
|
|
Accumulated Deficit
|
|
|
(10,749)
|
|
|
(1,351)
|
|
|
(2,415)
|
|
|
(7,827)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
312,219
|
|
|
23,644
|
|
|
22,730
|
|
|
142,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
312,587
|
|
$
|
24,011
|
|
$
|
23,097
|
|
$
|
142,494
|
|
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
154
|
|
$
|
5
|
|
$
|
134
|
|
Subscriptions Receivable
|
|
|
90,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
90,000
|
|
|
154
|
|
|
5
|
|
|
134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
19,539
|
|
TOTAL OTHER ASSETS
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
19,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
174,150
|
|
$
|
30,154
|
|
$
|
24,755
|
|
$
|
19,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
1,578
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
84,150
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
367
|
|
|
367
|
|
|
374
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
85,728
|
|
|
367
|
|
|
367
|
|
|
374
|
|
TOTAL CURRENT LIABILITIES
|
|
|
85,728
|
|
|
367
|
|
|
367
|
|
|
374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
100
|
|
|
340
|
|
|
340
|
|
|
240
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
90,000
|
|
|
32,677
|
|
|
26,735
|
|
|
20,794
|
|
Accumulated Deficit
|
|
|
(1,678)
|
|
|
(3,230)
|
|
|
(2,687)
|
|
|
(1,735)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
88,422
|
|
|
29,787
|
|
|
24,388
|
|
|
19,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
174,150
|
|
$
|
30,154
|
|
$
|
24,755
|
|
$
|
19,673
|
|
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
259
|
|
$
|
65
|
|
$
|
7
|
|
$
|
485
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
259
|
|
|
65
|
|
|
7
|
|
|
485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
49,500
|
|
|
11,600
|
|
|
18,900
|
|
|
134,000
|
|
TOTAL OTHER ASSETS
|
|
|
49,500
|
|
|
11,600
|
|
|
18,900
|
|
|
134,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
49,759
|
|
$
|
11,665
|
|
$
|
18,907
|
|
$
|
134,485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
TOTAL CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
240
|
|
240
|
|
|
241
|
|
|
240
|
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
53,471
|
|
|
11,883
|
|
|
22,279
|
|
|
135,163
|
|
Accumulated Deficit
|
|
|
(4,319)
|
|
|
(825)
|
|
|
(3,980)
|
|
|
(1,285)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
49,392
|
|
|
11,298
|
|
|
18,540
|
|
|
134,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
49,759
|
|
$
|
11,665
|
|
$
|
18,907
|
|
$
|
134,485
|
|
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
180
|
|
$
|
866
|
|
$
|
103
|
|
$
|
153
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
180
|
|
|
866
|
|
|
103
|
|
|
153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
26,560
|
|
|
29,948
|
|
|
15,000
|
|
|
23,000
|
|
TOTAL OTHER ASSETS
|
|
|
26,560
|
|
|
29,948
|
|
|
15,000
|
|
|
23,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
26,740
|
|
$
|
30,814
|
|
$
|
15,103
|
|
$
|
23,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
366
|
|
367
|
|
|
367
|
|
|
367
|
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT LIABILITIES
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
242
|
|
|
240
|
|
|
240
|
|
|
240
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
27,230
|
|
|
31,686
|
|
|
18,814
|
|
|
23,765
|
|
Accumulated Deficit
|
|
|
(1,098)
|
|
|
(1,479)
|
|
|
(4,318)
|
|
|
(1,219)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
26,374
|
|
|
30,447
|
|
|
14,736
|
|
|
22,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
26,740
|
|
$
|
30,814
|
|
$
|
15,103
|
|
$
|
23,153
|
|
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
|
Series Gallery Drop 027 Consol. Info
|
|
Series Gallery Drop 028 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
75,289
|
|
$
|
715
|
|
$
|
440
|
|
$
|
119
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
75,289
|
|
|
715
|
|
|
440
|
|
|
119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
-
|
|
|
95,000
|
|
|
61,000
|
|
|
18,500
|
|
TOTAL OTHER ASSETS
|
|
|
-
|
|
|
95,000
|
|
|
61,000
|
|
|
18,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
75,289
|
|
$
|
95,715
|
|
$
|
61,440
|
|
$
|
18,619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
TOTAL CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
5,047
|
|
|
239
|
|
|
239
|
|
|
239
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
69,314
|
|
|
99,020
|
|
|
61,888
|
|
|
19,804
|
|
Retained Earnings/(Accumulated Deficit)
|
|
|
561
|
|
|
(3,911)
|
|
|
(1,054)
|
|
|
(1,791)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
74,922
|
|
|
95,348
|
|
|
61,073
|
|
|
18,252
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
75,289
|
|
$
|
95,715
|
|
$
|
61,440
|
|
$
|
18,619
|
|
|
|
Series Gallery Drop 029 Consol. Info
|
|
Series Gallery Drop 030 Consol. Info
|
|
Series Gallery Drop 031 Consol. Info
|
|
Series Gallery Drop 032 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
383
|
|
$
|
169
|
|
$
|
-
|
|
$
|
4,927
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
48,000
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
383
|
|
|
169
|
|
|
48,000
|
|
|
4,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
53,309
|
|
|
24,000
|
|
|
43,750
|
|
|
4,844
|
|
|
TOTAL OTHER ASSETS
|
|
53,309
|
|
|
24,000
|
|
|
43,750
|
|
|
4,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
53,692
|
|
$
|
24,169
|
|
$
|
91,750
|
|
$
|
9,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
793
|
|
$
|
-
|
|
Notes Payable – related party
|
|
-
|
|
|
-
|
|
|
43,750
|
|
|
4,844
|
|
|
Due to Manager
|
|
367
|
|
|
367
|
|
|
-
|
|
|
438
|
|
|
Equity Due to Artist
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
367
|
|
|
367
|
|
|
44,543
|
|
|
5,282
|
|
|
TOTAL CURRENT LIABILITIES
|
|
367
|
|
|
367
|
|
|
44,543
|
|
|
5,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
239
|
|
|
239
|
|
|
-
|
|
|
239
|
|
|
Equity Interest to Artist / Third party
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Membership Contributions
|
|
54,461
|
|
|
27,726
|
|
|
48,000
|
|
|
4,951
|
|
|
Accumulated Deficit
|
|
|
(1,375)
|
|
|
(4,163)
|
|
|
(793)
|
|
|
(701)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
53,325
|
|
|
23,802
|
|
|
47,207
|
|
|
4,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
53,692
|
|
$
|
24,169
|
|
$
|
91,750
|
|
$
|
9,771
|
|
|
|
Series Gallery Drop 033 Consol. Info
|
|
Series Gallery Drop 034 Consol. Info
|
|
Series Gallery Drop 035 Consol. Info
|
|
Series Gallery Drop 036 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
2,940
|
|
$
|
506
|
|
$
|
290
|
|
Subscriptions Receivable
|
|
|
23,790
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
23,790
|
|
|
2,940
|
|
|
506
|
|
|
290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
21,475
|
|
|
405,000
|
|
|
72,700
|
|
|
48,202
|
|
TOTAL OTHER ASSETS
|
|
|
21,475
|
|
|
405,000
|
|
|
72,700
|
|
|
48,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
45,265
|
|
$
|
407,940
|
|
$
|
73,206
|
|
$
|
48,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
389
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
21,475
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
21,864
|
|
|
367
|
|
|
367
|
|
|
367
|
|
TOTAL CURRENT LIABILITIES
|
|
|
21,864
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
239
|
|
|
239
|
|
|
239
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
23,790
|
|
|
410,810
|
|
|
74,265
|
|
|
50,500
|
|
Accumulated Deficit
|
|
|
(389)
|
|
|
(3,476)
|
|
|
(1,665)
|
|
|
(2,614)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
23,401
|
|
|
407,573
|
|
|
72,839
|
|
|
48,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
45,265
|
|
$
|
407,940
|
|
$
|
73,206
|
|
$
|
48,492
|
|
|
|
Series Gallery Drop 037 Consol. Info
|
|
Series Gallery Drop 038 Consol. Info
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 040 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
143
|
|
$
|
35
|
|
$
|
62
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
35,490
|
|
TOTAL CURRENT ASSETS
|
|
|
143
|
|
|
35
|
|
|
62
|
|
|
35,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
24,758
|
|
|
72,405
|
|
|
62,500
|
|
|
33,211
|
|
TOTAL OTHER ASSETS
|
|
|
24,758
|
|
|
72,405
|
|
|
62,500
|
|
|
33,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
24,901
|
|
$
|
72,440
|
|
$
|
62,562
|
|
$
|
68,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
33,211
|
|
Due to Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
33,211
|
|
TOTAL CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
33,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
240
|
|
|
239
|
|
|
239
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
26,240
|
|
|
72,765
|
|
|
66,800
|
|
|
35,490
|
|
Accumulated Deficit
|
|
|
(1,946)
|
|
|
(931)
|
|
|
(4,844)
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
24,534
|
|
|
72,073
|
|
|
62,195
|
|
|
35,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
24,901
|
|
$
|
72,440
|
|
$
|
62,562
|
|
$
|
68,701
|
|
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
|
Series Gallery Drop 043 Consol. Info
|
|
Series Gallery Drop 044 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
49
|
|
$
|
71
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
66,960
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
49
|
|
|
71
|
|
|
66,960
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
4,969
|
|
|
20,000
|
|
|
63,000
|
|
|
650,000
|
|
TOTAL OTHER ASSETS
|
|
|
4,969
|
|
|
20,000
|
|
|
63,000
|
|
|
650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
5,018
|
|
$
|
20,071
|
|
$
|
129,960
|
|
$
|
650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
63,000
|
|
|
416,700
|
|
Due to Manager
|
|
|
367
|
|
|
367
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
367
|
|
|
367
|
|
|
63,000
|
|
|
416,700
|
|
TOTAL CURRENT LIABILITIES
|
|
|
367
|
|
367
|
|
|
63,000
|
|
|
416,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
239
|
|
|
239
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
233,300
|
|
Membership Contributions
|
|
|
5,445
|
|
|
20,790
|
|
|
66,960
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,033)
|
|
|
(1,325)
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
4,651
|
|
|
19,704
|
|
|
66,960
|
|
|
233,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
5,018
|
|
$
|
20,071
|
|
$
|
129,960
|
|
$
|
650,000
|
|
|
|
Series Gallery Drop 045 Consol. Info
|
|
Series Gallery Drop 046 Consol. Info
|
|
Series Gallery Drop 047 Consol. Info
|
|
Series Gallery Drop 048 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
229,790
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
229,790
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
TOTAL OTHER ASSETS
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
445,790
|
|
$
|
50,400
|
|
$
|
28,800
|
|
$
|
56,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
Notes Payable – related party
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
TOTAL CURRENT LIABILITIES
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
229,790
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
229,790
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
445,790
|
|
$
|
50,400
|
|
$
|
28,800
|
|
$
|
56,250
|
|
|
|
Series Gallery Drop 049 Consol. Info
|
|
Series Gallery Drop 050 Consol. Info
|
|
Series Gallery Drop 051 Consol. Info
|
|
Series Gallery Drop 052 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,000
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
TOTAL OTHER ASSETS
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
214,500
|
|
$
|
25,000
|
|
$
|
29,000
|
|
$
|
19,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
TOTAL CURRENT LIABILITIES
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,000
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
214,500
|
|
$
|
25,000
|
|
$
|
29,000
|
|
$
|
19,000
|
|
|
|
Series Gallery Drop 053 Consol. Info
|
|
Series Gallery Drop 054 Consol. Info
|
|
Series Gallery Drop 055 Consol. Info
|
|
Series Gallery Drop 056 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
TOTAL OTHER ASSETS
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
78,000
|
|
$
|
18,000
|
|
$
|
45,100
|
|
$
|
20,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
TOTAL CURRENT LIABILITIES
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
78,000
|
|
$
|
18,000
|
|
$
|
45,100
|
|
$
|
20,100
|
|
|
|
Series Gallery Drop 057 Consol. Info
|
|
Series Gallery Drop 058 Consol. Info
|
|
Series Gallery Drop 059 Consol. Info
|
|
Series Gallery Drop 060 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
TOTAL OTHER ASSETS
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
17,100
|
|
$
|
21,260
|
|
$
|
73,700
|
|
$
|
48,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
TOTAL CURRENT LIABILITIES
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
17,100
|
|
$
|
21,260
|
|
$
|
73,700
|
|
$
|
48,500
|
|
|
|
Series Gallery Drop 061 Consol. Info
|
|
Series Gallery Drop 062 Consol. Info
|
|
Series Gallery Drop 063 Consol. Info
|
|
Series Gallery Drop 064 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
TOTAL OTHER ASSETS
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
21,990
|
|
$
|
15,400
|
|
$
|
20,000
|
|
$
|
32,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
TOTAL CURRENT LIABILITIES
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
21,990
|
|
$
|
15,400
|
|
$
|
20,000
|
|
$
|
32,000
|
|
|
|
Unallocated
|
|
Total Consolidated
|
||
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
98,333
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
504,030
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
602,363
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
-
|
|
|
4,253,511
|
|
TOTAL OTHER ASSETS
|
|
|
-
|
|
|
4,253,511
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
-
|
|
$
|
4,855,874
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
2,760
|
|
Notes Payable – related party
|
|
|
-
|
|
|
1,707,230
|
|
Due to Manager
|
|
|
10,281
|
|
|
23,575
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
10,281
|
|
|
1,733,565
|
|
TOTAL CURRENT LIABILITIES
|
|
|
10,281
|
|
$
|
1,733,565
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
7,282
|
|
|
21,313
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
246,300
|
|
Membership Contributions
|
|
|
-
|
|
|
2,980,004
|
|
Accumulated Deficit
|
|
|
(17,563)
|
|
|
(125,308)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
(10,281)
|
|
|
3,122,309
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
-
|
|
$
|
4,855,874
|
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
10,175
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
31,680
|
|
|
34,860
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
10,175
|
|
|
31,680
|
|
|
34,860
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
237,500
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
TOTAL OTHER ASSETS
|
|
|
237,500
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
247,675
|
|
$
|
61,680
|
|
$
|
68,860
|
|
$
|
44,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
Due to Manager
|
|
|
7,318
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
7,318
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
TOTAL CURRENT LIABILITIES
|
|
|
7,318
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
100
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
250,000
|
|
|
31,680
|
|
|
34,860
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(9,743)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
240,357
|
|
|
31,680
|
|
|
34,860
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
247,675
|
|
$
|
61,680
|
|
$
|
68,860
|
|
$
|
44,341
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 006 Consol. Info
|
|
Series Drop 007 Consol. Info
|
|
Series Drop 008 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
93,404
|
|
|
-
|
|
|
-
|
|
|
31,800
|
|
TOTAL CURRENT ASSETS
|
|
|
93,404
|
|
|
-
|
|
|
-
|
|
|
31,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
35,000
|
|
TOTAL OTHER ASSETS
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
183,404
|
|
$
|
78,000
|
|
$
|
56,250
|
|
$
|
66,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
27,000
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,000
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
35,000
|
|
TOTAL CURRENT LIABILITIES
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
93,404
|
|
|
-
|
|
|
-
|
|
|
31,800
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
93,404
|
|
|
-
|
|
|
-
|
|
|
31,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
183,404
|
|
$
|
78,000
|
|
$
|
56,250
|
|
$
|
66,800
|
|
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
24,975
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
24,975
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
310,000
|
|
|
24,000
|
|
|
23,000
|
|
|
140,000
|
|
TOTAL OTHER ASSETS
|
|
|
310,000
|
|
|
24,000
|
|
|
23,000
|
|
|
140,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
310,000
|
|
$
|
48,975
|
|
$
|
23,000
|
|
$
|
140,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
67
|
|
$
|
524
|
|
Notes Payable – related party
|
|
|
310,000
|
|
|
24,000
|
|
|
18,000
|
|
|
140,000
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
5,000
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
310,000
|
|
|
24,000
|
|
|
23,067
|
|
|
140,524
|
|
TOTAL CURRENT LIABILITIES
|
|
|
310,000
|
|
|
24,000
|
|
|
23,067
|
|
|
140,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
24,975
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
(67)
|
|
|
(524)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
24,975
|
|
|
(67)
|
|
|
(524)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
310,000
|
|
$
|
48,975
|
|
$
|
23,000
|
|
$
|
140,000
|
|
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Unallocated
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
-
|
|
TOTAL OTHER ASSETS
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
84,150
|
|
$
|
30,000
|
|
$
|
24,750
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
316
|
|
$
|
88
|
|
$
|
93
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
84,466
|
|
|
30,088
|
|
|
24,843
|
|
|
-
|
|
TOTAL CURRENT LIABILITIES
|
|
|
84,466
|
|
|
30,088
|
|
|
24,843
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,400
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(316)
|
|
|
(88)
|
|
|
(93)
|
|
|
(1,400)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
(316)
|
|
|
(88)
|
|
|
(93)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
84,150
|
|
$
|
30,000
|
|
$
|
24,750
|
|
$
|
-
|
|
|
|
Total Consolidated
|
|
|
ASSETS
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
10,175
|
|
Subscriptions Receivable
|
|
|
216,719
|
|
TOTAL CURRENT ASSETS
|
|
|
226,894
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
1,240,991
|
|
TOTAL OTHER ASSETS
|
|
|
1,240,991
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
1,467,885
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
Interest Payable – related party
|
|
$
|
1,088
|
|
Notes Payable – related party
|
|
|
990,491
|
|
Due to Manager
|
|
|
7,318
|
|
Equity Due to Artist
|
|
|
13,000
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,011,897
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,011,897
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
Contributed Capital
|
|
|
1,500
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
Membership Contributions
|
|
|
466,719
|
|
Accumulated Deficit
|
|
|
(12,231)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
455,988
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
1,467,885
|
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
607
|
|
|
721
|
|
|
732
|
|
|
729
|
|
Sourcing
|
|
|
-
|
|
|
1,234
|
|
|
284
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
1,070
|
|
|
554
|
|
|
187
|
|
|
1,366
|
|
Total Operating Expenses
|
|
|
1,677
|
|
|
2,509
|
|
|
1,203
|
|
|
2,095
|
|
Loss from Operations
|
|
|
(1,677)
|
|
|
(2,509)
|
|
|
(1,203)
|
|
|
(2,095)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(1,677)
|
|
$
|
(2,509)
|
|
$
|
(1,203)
|
|
$
|
(2,095)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.17)
|
|
$
|
(2.51)
|
|
$
|
(1.20)
|
|
$
|
(2.10)
|
|
Weighted Average Membership Interests
|
|
|
10,000
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 008 Consol. Info
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
755
|
|
|
732
|
|
|
657
|
|
|
831
|
|
Sourcing
|
|
|
2,018
|
|
|
1,120
|
|
|
5,293
|
|
|
385
|
|
Transportation, Storage and Insurance
|
|
|
1,553
|
|
|
2,695
|
|
|
4,799
|
|
|
135
|
|
Total Operating Expenses
|
|
|
4,326
|
|
|
4,547
|
|
|
10,749
|
|
|
1,351
|
|
Net Loss from Operations
|
|
|
(4,326)
|
|
|
(4,547)
|
|
|
(10,749)
|
|
|
(1,351)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(4,326)
|
|
$
|
(4,547)
|
|
$
|
(10,749)
|
|
$
|
(1,351)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(3.46)
|
|
$
|
(4.55)
|
|
$
|
(3.31)
|
|
$
|
(1.35)
|
|
Weighted Average Membership Interests
|
|
|
1,250
|
|
|
1,000
|
|
|
3,250
|
|
|
1,000
|
|
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
657
|
|
|
758
|
|
|
-
|
|
|
689
|
|
Sourcing
|
|
|
400
|
|
|
3,000
|
|
|
-
|
|
|
1,521
|
|
Transportation, Storage and Insurance
|
|
|
921
|
|
|
1,345
|
|
|
-
|
|
|
358
|
|
Total Operating Expenses
|
|
|
1,978
|
|
|
5,103
|
|
|
-
|
|
|
2,568
|
|
Net Loss from Operations
|
|
|
(1,978)
|
|
|
(5,103)
|
|
|
-
|
|
|
(2,568)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
270
|
|
|
2,100
|
|
|
1,262
|
|
|
474
|
|
Total Other Expenses
|
|
|
270
|
|
|
2,100
|
|
|
1,262
|
|
|
474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(2,248)
|
|
$
|
(7,203)
|
|
$
|
(1,262)
|
|
$
|
(3,042)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(2.25)
|
|
$
|
(3.60)
|
|
$
|
(1,262)
|
|
$
|
(3.04)
|
|
Weighted Average Membership Interests
|
|
|
1,000
|
|
|
2,000
|
|
|
1
|
|
|
1,000
|
|
|
|
Series Gallery Drop 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
721
|
|
|
632
|
|
|
632
|
|
|
632
|
|
Sourcing
|
|
|
945
|
|
|
641
|
|
|
2,565
|
|
|
139
|
|
Transportation, Storage and Insurance
|
|
|
457
|
|
|
96
|
|
|
194
|
|
|
54
|
|
Total Operating Expenses
|
|
|
2,123
|
|
|
1,369
|
|
|
3,391
|
|
|
825
|
|
Net Loss from Operations
|
|
|
(2,123)
|
|
|
(1,369)
|
|
|
(3,391)
|
|
|
(825)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
371
|
|
|
366
|
|
|
928
|
|
|
-
|
|
Total Other Expenses
|
|
|
371
|
|
|
366
|
|
|
928
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(2,494)
|
|
$
|
(1,735)
|
|
$
|
(4,319)
|
|
$
|
(825)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(2.49)
|
|
$
|
(1.74)
|
|
$
|
(4.32)
|
|
$
|
(1.72)
|
|
Weighted Average Membership Interests
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
480
|
|
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
757
|
|
|
632
|
|
|
632
|
|
|
632
|
|
Sourcing
|
|
|
802
|
|
|
144
|
|
|
314
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
2,078
|
|
|
509
|
|
|
152
|
|
|
304
|
|
Total Operating Expenses
|
|
|
3,637
|
|
|
1,285
|
|
|
1,098
|
|
|
936
|
|
Net Loss from Operations
|
|
|
(3,637)
|
|
|
(1,285)
|
|
|
(1,098)
|
|
|
(936)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
343
|
|
|
-
|
|
|
-
|
|
|
543
|
|
Total Other Expenses
|
|
|
343
|
|
|
-
|
|
|
-
|
|
|
543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(3,980)
|
|
$
|
(1,285)
|
|
$
|
(1,098)
|
|
$
|
(1,479)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(5.31)
|
|
$
|
(0.71)
|
|
$
|
(1.00)
|
|
$
|
(1.48)
|
|
Weighted Average Membership Interests
|
|
|
750
|
|
|
1,820
|
|
|
1,100
|
|
|
1,000
|
|
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
6,000
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
6,000
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
632
|
|
|
632
|
|
|
631
|
|
|
631
|
|
Sourcing
|
|
|
350
|
|
|
81
|
|
|
1,006
|
|
|
2,910
|
|
Transportation, Storage and Insurance
|
|
|
3,064
|
|
|
89
|
|
|
2,642
|
|
|
370
|
|
Total Operating Expenses
|
|
|
4,046
|
|
|
802
|
|
|
4,279
|
|
|
3,911
|
|
Net Income/(Loss) from Operations
|
|
|
(4,046)
|
|
|
(802)
|
|
|
1,721
|
|
|
(3,911)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
272
|
|
|
417
|
|
|
1,160
|
|
|
-
|
|
Total Other Expenses
|
|
|
272
|
|
|
417
|
|
|
1,160
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(4,318)
|
|
$
|
(1,219)
|
|
$
|
561
|
|
$
|
(3,911)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(4.32)
|
|
$
|
(1.22)
|
|
$
|
0.56
|
|
$
|
(1.96)
|
|
Weighted Average Membership Interests
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
2,000
|
|
|
|
Series Gallery Drop 027 Consol. Info
|
|
Series Gallery Drop 028 Consol. Info
|
|
Series Gallery Drop 029 Consol. Info
|
|
Series Gallery Drop 030 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
631
|
|
|
631
|
|
|
631
|
|
|
631
|
|
Sourcing
|
|
|
191
|
|
|
701
|
|
|
470
|
|
|
1,000
|
|
Transportation, Storage and Insurance
|
|
|
232
|
|
|
124
|
|
|
274
|
|
|
2,097
|
|
Total Operating Expenses
|
|
|
1,054
|
|
|
1,456
|
|
|
1,375
|
|
|
3,728
|
|
Net Loss from Operations
|
|
|
(1,054)
|
|
|
(1,456)
|
|
|
(1,375)
|
|
|
(3,728)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
335
|
|
|
-
|
|
|
435
|
|
Total Other Expenses
|
|
|
-
|
|
|
335
|
|
|
-
|
|
|
435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(1,054)
|
|
$
|
(1,791)
|
|
$
|
(1,375)
|
|
$
|
(4,163)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.21)
|
|
$
|
(0.90)
|
|
$
|
(0.28)
|
|
$
|
(2.08)
|
|
Weighted Average Membership Interests
|
|
|
5,000
|
|
|
2,000
|
|
|
5,000
|
|
|
2,000
|
|
|
|
Series Gallery Drop 031 Consol. Info
|
|
Series Gallery Drop 032 Consol. Info
|
|
Series Gallery Drop 033 Consol. Info
|
|
Series Gallery Drop 034 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
-
|
|
|
630
|
|
|
-
|
|
|
631
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,301
|
|
Transportation, Storage and Insurance
|
|
|
-
|
|
|
71
|
|
|
-
|
|
|
1,544
|
|
Total Operating Expenses
|
|
|
-
|
|
|
701
|
|
|
-
|
|
|
3,476
|
|
Net Loss from Operations
|
|
|
-
|
|
|
(701)
|
|
|
-
|
|
|
(3,476)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
793
|
|
|
-
|
|
|
389
|
|
|
-
|
|
Total Other Expenses
|
|
|
793
|
|
|
-
|
|
|
389
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(793)
|
|
$
|
(701)
|
|
$
|
(389)
|
|
$
|
(3,476)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(793)
|
|
$
|
(0.14)
|
|
$
|
(389)
|
|
$
|
(0.16)
|
|
Weighted Average Membership Interests
|
|
|
1
|
|
|
5,000
|
|
|
1
|
|
|
21,250
|
|
|
|
Series Gallery Drop 035 Consol. Info
|
|
Series Gallery Drop 036 Consol. Info
|
|
Series Gallery Drop 037 Consol. Info
|
|
Series Gallery Drop 038 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
656
|
|
|
688
|
|
|
656
|
|
|
656
|
|
Sourcing
|
|
|
-
|
|
|
811
|
|
|
745
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
1,009
|
|
|
241
|
|
|
96
|
|
|
275
|
|
Total Operating Expenses
|
|
|
1,665
|
|
|
1,740
|
|
|
1,497
|
|
|
931
|
|
Net Loss from Operations
|
|
|
(1,665)
|
|
|
(1,740)
|
|
|
(1,497)
|
|
|
(931)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
874
|
|
|
449
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
874
|
|
|
449
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(1,665)
|
|
$
|
(2,614)
|
|
$
|
(1,946)
|
|
$
|
(931)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.44)
|
|
$
|
(0.51)
|
|
$
|
(0.73)
|
|
$
|
(0.13)
|
|
Weighted Average Membership Interests
|
|
|
3,750
|
|
|
5,100
|
|
|
2,650
|
|
|
7,350
|
|
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
|
Unallocated
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
606
|
|
|
656
|
|
|
631
|
|
|
16,663
|
|
Sourcing
|
|
|
3,364
|
|
|
245
|
|
|
617
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
874
|
|
|
132
|
|
|
77
|
|
|
-
|
|
Total Operating Expenses
|
|
|
4,844
|
|
|
1,033
|
|
|
1,325
|
|
|
16,663
|
|
Net Loss from Operations
|
|
|
(4,844)
|
|
|
(1,033)
|
|
|
(1,325)
|
|
|
(16,663)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(4,844)
|
|
$
|
(1,033)
|
|
$
|
(1,325)
|
|
$
|
(16,663)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.72)
|
|
$
|
(0.19)
|
|
$
|
(0.63)
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
6,750
|
|
|
5,500
|
|
|
2,100
|
|
|
N/A
|
|
|
|
Total Consolidated
|
|
|
Operating Income
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
6,000
|
|
Gross Profit
|
|
|
6,000
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
Organizational Costs
|
|
|
40,661
|
|
Sourcing
|
|
|
34,597
|
|
Transportation, Storage and Insurance
|
|
|
32,038
|
|
Total Operating Expenses
|
|
|
107,296
|
|
Net Loss from Operations
|
|
|
(101,296)
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
Interest Expense – related party
|
|
|
11,781
|
|
Total Other Expenses
|
|
|
11,781
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(113,077)
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
N/A
|
|
|
|
Series #KW Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
|
Series Gallery Drop 013 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
100
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Sourcing
|
|
|
5,889
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Brokerage
|
|
|
2,325
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
1,429
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Operating Expenses
|
|
|
9,743
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss from Operations
|
|
|
(9,743)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
67
|
|
|
524
|
|
|
316
|
|
Total Other Expenses
|
|
|
-
|
|
|
67
|
|
|
524
|
|
|
316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(9,743)
|
|
$
|
(67)
|
|
$
|
(524)
|
|
$
|
(316)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.97)
|
|
$
|
(67)
|
|
$
|
(524)
|
|
$
|
(316)
|
|
Weighted Average Membership Interests
|
|
|
10,000
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Unallocated
|
|
Total Consolidated
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
-
|
|
|
-
|
|
|
1,400
|
|
|
1,500
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
5,889
|
|
Brokerage
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
2,325
|
|
Transportation, Storage and Insurance
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,429
|
|
Total Operating Expenses
|
|
|
-
|
|
|
-
|
|
|
1,400
|
|
|
11,143
|
|
Net Loss from Operations
|
|
|
-
|
|
|
-
|
|
|
(1,400)
|
|
|
(11,143)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
88
|
|
|
93
|
|
|
-
|
|
|
1,088
|
|
Total Other Expenses
|
|
|
88
|
|
|
93
|
|
|
-
|
|
|
1,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(88)
|
|
$
|
(93)
|
|
$
|
(1,400)
|
|
$
|
(12,231)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(88)
|
|
$
|
(93)
|
|
|
N/A
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
1
|
|
|
1
|
|
|
N/A
|
|
|
N/A
|
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
250,000
|
|
|
31,680
|
|
|
34,860
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
100
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(9,743)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
240,357
|
|
$
|
31,680
|
|
$
|
34,860
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
1,320
|
|
|
140
|
|
|
47,000
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
(323)
|
|
|
(343)
|
|
|
(461)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
239
|
|
|
238
|
|
|
240
|
|
|
239
|
|
Net Loss
|
|
|
(1,677)
|
|
|
(2,509)
|
|
|
(1,203)
|
|
|
(2,095)
|
|
Balance, December 31, 2020
|
|
$
|
238,919
|
|
$
|
30,406
|
|
$
|
33,694
|
|
$
|
44,683
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 008 Consol. Info
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
93,404
|
|
|
31,800
|
|
|
-
|
|
|
24,975
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
93,404
|
|
$
|
31,800
|
|
$
|
-
|
|
$
|
24,975
|
|
Membership Contributions
|
|
|
1,596
|
|
|
200
|
|
|
325,000
|
|
|
25
|
|
Less Brokerage Fees
|
|
|
(836)
|
|
|
(242)
|
|
|
(2,271)
|
|
|
(245)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
8,000
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
240
|
|
|
239
|
|
|
239
|
|
|
240
|
|
Net Loss
|
|
|
(4,326)
|
|
|
(4,547)
|
|
|
(10,749)
|
|
|
(1,351)
|
|
Balance, December 31, 2020
|
|
$
|
90,078
|
|
$
|
35,450
|
|
$
|
312,219
|
|
$
|
23,644
|
|
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(67)
|
|
|
(524)
|
|
|
(316)
|
|
|
(88)
|
|
Balance, December 31, 2019
|
|
$
|
(67)
|
|
$
|
(524)
|
|
$
|
(316)
|
|
$
|
(88)
|
|
Membership Contributions
|
|
|
20,000
|
|
|
150,000
|
|
|
90,000
|
|
|
33,000
|
|
Less Brokerage Fees
|
|
|
(195)
|
|
|
(386)
|
|
|
-
|
|
|
(323)
|
|
Equity to Artist / Third Party
|
|
|
5,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
240
|
|
|
240
|
|
|
-
|
|
|
240
|
|
Net Loss
|
|
|
(2,248)
|
|
|
(7,203)
|
|
|
(1,262)
|
|
|
(3,042)
|
|
Balance, December 31, 2020
|
|
$
|
22,730
|
|
$
|
142,127
|
|
$
|
88,422
|
|
$
|
29,787
|
|
|
|
Series Gallery Drop 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(93)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
(93)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
27,000
|
|
|
21,000
|
|
|
54,000
|
|
|
12,000
|
|
Less Brokerage Fees
|
|
|
(265)
|
|
|
(206)
|
|
|
(529)
|
|
|
(117)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
240
|
|
|
240
|
|
|
240
|
|
|
240
|
|
Net Loss
|
|
|
(2,494)
|
|
|
(1,735)
|
|
|
(4,319)
|
|
|
(825)
|
|
Balance, December 31, 2020
|
|
$
|
24,388
|
|
$
|
19,299
|
|
$
|
49,392
|
|
$
|
11,298
|
|
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
22,500
|
|
|
136,500
|
|
|
27,500
|
|
|
32,000
|
|
Less Brokerage Fees
|
|
|
(221)
|
|
|
(1,337)
|
|
|
(270)
|
|
|
(314)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
241
|
|
|
240
|
|
|
242
|
|
|
240
|
|
Net Loss
|
|
|
(3,980)
|
|
|
(1,285)
|
|
|
(1,098)
|
|
|
(1,479)
|
|
Balance, December 31, 2020
|
|
$
|
18,540
|
|
$
|
134,118
|
|
$
|
26,374
|
|
$
|
30,447
|
|
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
19,000
|
|
|
24,000
|
|
|
70,000
|
|
|
100,000
|
|
Less Brokerage Fees
|
|
|
(186)
|
|
|
(235)
|
|
|
(686)
|
|
|
(980)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
240
|
|
|
240
|
|
|
5,047
|
|
|
239
|
|
Net Income/(Loss)
|
|
|
(4,318)
|
|
|
(1,219)
|
|
|
561
|
|
|
(3,911)
|
|
Balance, December 31, 2020
|
|
$
|
14,736
|
|
$
|
22,786
|
|
$
|
74,922
|
|
$
|
95,348
|
|
|
|
Series Gallery Drop 027 Consol. Info
|
|
Series Gallery Drop 028 Consol. Info
|
|
Series Gallery Drop 029 Consol. Info
|
|
Series Gallery Drop 030 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
62,500
|
|
|
20,000
|
|
|
55,000
|
|
|
28,000
|
|
Less Brokerage Fees
|
|
|
(612)
|
|
|
(196)
|
|
|
(539)
|
|
|
(274)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
239
|
|
|
239
|
|
|
239
|
|
|
239
|
|
Net Income / (Loss)
|
|
|
(1,054)
|
|
|
(1,791)
|
|
|
(1,375)
|
|
|
(4,163)
|
|
Balance, December 31, 2020
|
|
$
|
61,073
|
|
$
|
18,252
|
|
$
|
53,325
|
|
$
|
23,802
|
|
|
|
Series Gallery Drop 031 Consol. Info
|
|
Series Gallery Drop 032 Consol. Info
|
|
Series Gallery Drop 033 Consol. Info
|
|
Series Gallery Drop 034 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
48,000
|
|
|
5,000
|
|
|
23,790
|
|
|
415,000
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
(49)
|
|
|
-
|
|
|
(4,190)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
239
|
|
|
-
|
|
|
239
|
|
Net Loss
|
|
|
(793)
|
|
|
(701)
|
|
|
(389)
|
|
|
(3,476)
|
|
Balance, December 31, 2020
|
|
$
|
47,207
|
|
$
|
4,489
|
|
$
|
23,401
|
|
$
|
407,573
|
|
|
|
Series Gallery Drop 035 Consol. Info
|
|
Series Gallery Drop 036 Consol. Info
|
|
Series Gallery Drop 037 Consol. Info
|
|
Series Gallery Drop 038 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
75,000
|
|
|
51,000
|
|
|
26,500
|
|
|
73,500
|
|
Less Brokerage Fees
|
|
|
(735)
|
|
|
(500)
|
|
|
(260)
|
|
|
(735)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
239
|
|
|
239
|
|
|
240
|
|
|
239
|
|
Net Loss
|
|
|
(1,665)
|
|
|
(2,614)
|
|
|
(1,946)
|
|
|
(931)
|
|
Balance, December 31, 2020
|
|
$
|
72,839
|
|
$
|
48,125
|
|
$
|
24,534
|
|
$
|
72,073
|
|
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 040 Consol. Info
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
67,500
|
|
|
35,490
|
|
|
5,500
|
|
|
21,000
|
|
Less Brokerage Fees
|
|
|
(700)
|
|
|
-
|
|
|
(55)
|
|
|
(210)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
239
|
|
|
-
|
|
|
239
|
|
|
239
|
|
Net Loss
|
|
|
(4,844)
|
|
|
-
|
|
|
(1,033)
|
|
|
(1,325)
|
|
Balance, December 31, 2020
|
|
$
|
62,195
|
|
$
|
35,490
|
|
$
|
4,651
|
|
$
|
19,704
|
|
|
|
Series Gallery Drop 043 Consol. Info
|
|
Series Gallery Drop 044 Consol. Info
|
|
Series Gallery Drop 045 Consol. Info
|
|
Series Gallery Drop 052 Consol. Info
|
||||
|
Balance, January 1, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2019
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
66,960
|
|
|
-
|
|
|
229,790
|
|
|
10,000
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
233,300
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, December 31, 2020
|
|
$
|
66,960
|
|
$
|
233,300
|
|
$
|
229,790
|
|
$
|
10,000
|
| Unallocated | Total Consolidated | |||||
|
Balance, January 1, 2019
|
$ | - | $ | - | ||
|
Membership Contributions
|
- | 466,719 | ||||
|
Equity to Artist / Third Party
|
- | - | ||||
|
Capital Contributions
|
1,400 | 1,500 | ||||
|
Net Loss
|
(1,400) | (12,231) | ||||
|
Balance, December 31, 2019
|
$ | - | $ | 455,988 | ||
|
Membership Contributions
|
- | 2,533,311 | ||||
|
Less Brokerage Fees
|
- | (20,026) | ||||
|
Equity to Artist / Third Party
|
- | 246,300 | ||||
|
Capital Contributions
|
6,382 | 19,813 | ||||
|
Net Loss
|
(16,663) | (113,077) | ||||
|
Balance, December 31, 2020
|
$ | (10,281) | $ | 3,122,309 | ||
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,677)
|
|
$
|
(2,509)
|
|
$
|
(1,203)
|
|
$
|
(2,095)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,677)
|
|
|
(2,509)
|
|
|
(1,203)
|
|
|
(2,095)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(30,000)
|
|
|
(34,000)
|
|
|
(44,341)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
(6,950)
|
|
|
368
|
|
|
367
|
|
|
368
|
|
Capital Contribution
|
|
|
239
|
|
238
|
|
|
240
|
|
|
239
|
|
|
Membership Contribution
|
|
|
-
|
|
|
32,677
|
|
|
34,657
|
|
|
46,539
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
(6,711)
|
|
|
3,283
|
|
|
1,264
|
|
|
2,805
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
10,175
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
(8,388)
|
|
|
774
|
|
|
61
|
|
|
710
|
|
Cash at End of Period
|
|
$
|
1,787
|
|
$
|
774
|
|
$
|
61
|
|
$
|
710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 006 Consol. Info
|
|
Series Drop 007 Consol. Info
|
|
Series Drop 008 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(4,326)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(4,547)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(4,326)
|
|
|
-
|
|
|
-
|
|
|
(4,547)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(90,000)
|
|
|
-
|
|
|
-
|
|
|
(27,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
-
|
|
|
-
|
|
|
368
|
|
Capital Contribution
|
|
|
240
|
|
|
-
|
|
|
-
|
|
|
239
|
|
Membership Contribution
|
|
|
94,164
|
|
|
-
|
|
|
-
|
|
|
31,758
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
4,771
|
|
|
-
|
|
|
-
|
|
|
5,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
445
|
|
|
-
|
|
|
-
|
|
|
818
|
|
Cash at End of Period
|
|
$
|
445
|
|
$
|
-
|
|
$
|
-
|
|
$
|
818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
(78,000)
|
|
$
|
(56,250)
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
8,000
|
|
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(10,749)
|
$
|
(1,351)
|
|
$
|
(2,248)
|
|
$
|
(7,203)
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
(67)
|
|
|
(524)
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
(67)
|
|
|
(524)
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(10,749)
|
|
(1,351)
|
|
|
(2,315)
|
|
|
(7,727)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(310,000)
|
|
(24,000)
|
|
|
(18,000)
|
|
|
(140,000)
|
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
368
|
|
367
|
|
|
366
|
|
|
367
|
|
|
Capital Contribution
|
|
|
239
|
|
240
|
|
|
241
|
|
|
240
|
|
|
Membership Contribution
|
|
|
322,729
|
|
24,755
|
|
|
19,805
|
|
|
149,614
|
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
13,336
|
|
1,362
|
|
|
2,412
|
|
|
10,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
2,587
|
|
|
11
|
|
|
97
|
|
|
2,494
|
|
Cash at End of Period
|
|
$
|
2,587
|
|
$
|
11
|
|
$
|
97
|
|
$
|
2,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
5,000
|
|
$
|
-
|
|
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,262)
|
|
$
|
(3,042)
|
|
$
|
(2,494)
|
|
$
|
(1,735)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
1,262
|
|
|
(88)
|
|
|
(93)
|
|
|
-
|
|
Total Adjustments
|
|
|
1,262
|
|
|
(88)
|
|
|
(93)
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
(3,130)
|
|
|
(2,587)
|
|
|
(1,735)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(30,000)
|
|
|
(24,750)
|
|
|
(19,539)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
367
|
|
|
367
|
|
|
374
|
|
Capital Contribution
|
|
|
-
|
|
|
240
|
|
|
240
|
|
|
240
|
|
Membership Contribution
|
|
|
-
|
|
|
32,677
|
|
|
26,735
|
|
|
20,794
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
3,283
|
|
|
2,592
|
|
|
1,869
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
154
|
|
|
5
|
|
|
134
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
154
|
|
$
|
5
|
|
$
|
134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
19,539
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(4,319)
|
|
$
|
(825)
|
|
$
|
(3,980)
|
|
$
|
(1,285)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(4,319)
|
|
|
(825)
|
|
|
(3,980)
|
|
|
(1,285)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(49,500)
|
|
|
(11,600)
|
|
|
(18,900)
|
|
|
(134,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Capital Contribution
|
|
|
240
|
|
240
|
|
|
241
|
|
|
240
|
|
|
Membership Contribution
|
|
|
53,471
|
|
|
11,883
|
|
|
22,279
|
|
|
135,163
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
4,578
|
|
|
890
|
|
|
3,987
|
|
|
1,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
259
|
|
|
65
|
|
|
7
|
|
|
485
|
|
Cash at End of Period
|
|
$
|
259
|
|
$
|
65
|
|
$
|
7
|
|
$
|
485
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
49,500
|
|
|
11,600
|
|
|
18,900
|
|
|
134,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,098)
|
|
$
|
(1,479)
|
|
$
|
(4,318)
|
|
$
|
(1,219)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,098)
|
|
|
(1,479)
|
|
|
(4,318)
|
|
|
(1,219)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
(26,560)
|
|
|
(29,948)
|
|
|
(15,000)
|
|
|
(23,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
366
|
|
367
|
|
|
367
|
|
|
367
|
|
|
Capital Contribution
|
|
|
242
|
|
|
240
|
|
|
240
|
|
|
240
|
|
Membership Contribution
|
|
|
27,230
|
|
|
31,686
|
|
|
18,814
|
|
|
23,765
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,278
|
|
|
2,345
|
|
|
4,421
|
|
|
1,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
180
|
|
|
866
|
|
|
103
|
|
|
153
|
|
Cash at End of Period
|
|
$
|
180
|
|
$
|
866
|
|
$
|
103
|
|
$
|
153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
26,560
|
|
|
29,948
|
|
|
15,000
|
|
|
23,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
|
Series Gallery Drop 027 Consol. Info
|
|
Series Gallery Drop 028 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
561
|
|
$
|
(3,911)
|
|
$
|
(1,054)
|
|
$
|
(1,791)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
(6,000)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
(6000)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(5,439)
|
|
|
(3,911)
|
|
|
(1,054)
|
|
|
(1,791)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
70,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
70,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
(64,000)
|
|
|
(95,000)
|
|
|
(61,000)
|
|
|
(18,500)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Capital Contribution
|
|
|
5,047
|
|
|
239
|
|
|
239
|
|
|
239
|
|
Membership Contribution
|
|
|
69,314
|
|
|
99,020
|
|
|
61,888
|
|
|
19,804
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
10,728
|
|
|
4,626
|
|
|
1,494
|
|
|
1,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
75,289
|
|
|
715
|
|
|
440
|
|
|
119
|
|
Cash at End of Period
|
|
$
|
75,289
|
|
$
|
715
|
|
$
|
440
|
|
$
|
119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
64,000
|
|
|
95,000
|
|
|
61,000
|
|
|
18,500
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 029 Consol. Info
|
|
Series Gallery Drop 030 Consol. Info
|
|
Series Gallery Drop 031 Consol. Info
|
|
Series Gallery Drop 032 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,375)
|
|
$
|
(4,163)
|
|
$
|
(793)
|
|
$
|
(701)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
793
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
793
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,375)
|
|
|
(4,163)
|
|
|
-
|
|
|
(701)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(53,309)
|
|
|
(24,000)
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
367
|
|
|
-
|
|
|
438
|
|
Capital Contribution
|
|
|
239
|
|
|
239
|
|
|
-
|
|
|
239
|
|
Membership Contribution
|
|
|
54,461
|
|
|
27,726
|
|
|
-
|
|
|
4,951
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,758
|
|
|
4,332
|
|
|
-
|
|
|
5,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
383
|
|
|
169
|
|
|
-
|
|
|
4,927
|
|
Cash at End of Period
|
|
$
|
383
|
|
$
|
169
|
|
$
|
-
|
|
$
|
4,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
53,309
|
|
|
24,000
|
|
|
43,750
|
|
|
4,844
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 033 Consol. Info
|
|
Series Gallery Drop 034 Consol. Info
|
|
Series Gallery Drop 035 Consol. Info
|
|
Series Gallery Drop 036 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(389)
|
|
$
|
(3,476)
|
|
$
|
(1,665)
|
|
$
|
(2,614)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
389
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
389
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
(3,476)
|
|
|
(1,665)
|
|
|
(2,614)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(405,000)
|
|
|
(72,700)
|
|
|
(48,202)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
367
|
|
|
367
|
|
|
367
|
|
Capital Contribution
|
|
|
-
|
|
|
239
|
|
|
239
|
|
|
239
|
|
Membership Contribution
|
|
|
-
|
|
|
410,810
|
|
|
74,265
|
|
|
50,500
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
6,416
|
|
|
2,171
|
|
|
2,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
2,940
|
|
|
506
|
|
|
290
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
2,940
|
|
$
|
506
|
|
$
|
290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
21,475
|
|
|
405,000
|
|
|
72,700
|
|
|
48,202
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 037 Consol. Info
|
|
Series Gallery Drop 038 Consol. Info
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 040 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,946)
|
|
$
|
(931)
|
|
$
|
(4,844)
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,946)
|
|
|
(931)
|
|
|
(4,844)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(24,758)
|
|
|
(72,405)
|
|
|
(62,500)
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
-
|
|
Capital Contribution
|
|
|
240
|
|
|
239
|
|
|
239
|
|
|
-
|
|
Membership Contribution
|
|
|
26,240
|
|
|
72,765
|
|
|
66,800
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
2,089
|
|
|
966
|
|
|
4,906
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
143
|
|
|
35
|
|
|
62
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
143
|
|
$
|
35
|
|
$
|
62
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
24,758
|
|
|
72,405
|
|
|
62,500
|
|
|
33,211
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
|
Series Gallery Drop 043 Consol. Info
|
|
Series Gallery Drop 044 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,033)
|
|
$
|
(1,325)
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,033)
|
|
|
(1,325)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
(4,969)
|
|
|
(20,000)
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
367
|
|
|
367
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
239
|
|
|
239
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
5,445
|
|
|
20,790
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,082
|
|
|
1,396
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
49
|
|
|
71
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
49
|
|
$
|
71
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
4,969
|
|
|
20,000
|
|
|
63,000
|
|
|
416,700
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
233,300
|
|
|
|
Series Gallery Drop 045 Consol. Info
|
|
Series Gallery Drop 046 Consol. Info
|
|
Series Gallery Drop 047 Consol. Info
|
|
Series Gallery Drop 048 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
216,000
|
|
|
50,400
|
|
|
28,800
|
|
|
56,250
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 049 Consol. Info
|
|
Series Gallery Drop 050 Consol. Info
|
|
Series Gallery Drop 051 Consol. Info
|
|
Series Gallery Drop 052 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
214,500
|
|
|
25,000
|
|
|
29,000
|
|
|
9,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 053 Consol. Info
|
|
Series Gallery Drop 054 Consol. Info
|
|
Series Gallery Drop 055 Consol. Info
|
|
Series Gallery Drop 056 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
78,000
|
|
|
18,000
|
|
|
45,100
|
|
|
20,100
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 057 Consol. Info
|
|
Series Gallery Drop 058 Consol. Info
|
|
Series Gallery Drop 059 Consol. Info
|
|
Series Gallery Drop 060 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
17,100
|
|
|
21,260
|
|
|
73,700
|
|
|
48,500
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 061 Consol. Info
|
|
Series Gallery Drop 062 Consol. Info
|
|
Series Gallery Drop 063 Consol. Info
|
|
Series Gallery Drop 064 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
21,990
|
|
|
15,400
|
|
|
20,000
|
|
|
32,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Unallocated
|
|
Total Consolidated
|
||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(16,663)
|
|
$
|
(113,077)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
(6,000)
|
|
Interest Payable
|
|
|
-
|
|
|
1,672
|
|
Total Adjustments
|
|
|
-
|
|
|
(4,328)
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(16,663)
|
|
|
(117,405)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
70,000
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
70,000
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(2,126,481)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
10,281
|
|
|
16,256
|
|
Capital Contribution
|
|
|
6,382
|
|
|
19,814
|
|
Membership Contribution
|
|
|
-
|
|
|
2,225,974
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
14,844
|
|
|
135,563
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
10,175
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
88,158
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
98,333
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
(134,250)
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
-
|
|
|
2,977,470
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
(13,000)
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
246,300
|
|
|
|
Series #KW Consol. Info
|
|
Series Drop 002 Consol. Info
|
|
Series Drop 003 Consol. Info
|
|
Series Drop 004 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(9,743)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(9,743)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
(237,500)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
7,318
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
100
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
250,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
19,918
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
10,175
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
10,175
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
237,500
|
|
|
30,000
|
|
|
34,000
|
|
|
44,341
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
31,680
|
|
$
|
34,680
|
|
$
|
-
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 006 Consol. Info
|
|
Series Drop 007 Consol. Info
|
|
Series Drop 008 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
90,000
|
|
|
78,000
|
|
|
56,250
|
|
|
27,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
93,404
|
|
$
|
-
|
|
$
|
-
|
|
$
|
31,800
|
|
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(67)
|
|
$
|
(524)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
67
|
|
|
524
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
67
|
|
|
524
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
310,000
|
|
|
24,000
|
|
|
18,000
|
|
|
140,000
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
24,975
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Unallocated
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(316)
|
|
$
|
(88)
|
|
$
|
(93)
|
|
$
|
(1,400)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
316
|
|
|
88
|
|
|
93
|
|
|
-
|
|
Total Adjustments
|
|
|
316
|
|
|
88
|
|
|
93
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,400)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Capital Contribution
|
|
|
-
|
|
-
|
|
|
-
|
|
|
1,400
|
|
|
Membership Contribution
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
-
|
|
|
-
|
|
|
1,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
84,150
|
|
|
30,000
|
|
|
24,750
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Total Consolidated
|
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(12,231)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
Interest Payable
|
|
|
1,088
|
|
Total Adjustments
|
|
|
1,088
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(11,143)
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
Proceeds from Sale of Art and Other Collectibles
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(237,500)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
7,318
|
|
Capital Contribution
|
|
|
1,500
|
|
Membership Contribution
|
|
|
250,000
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
21,318
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
10,175
|
|
Cash at End of Period
|
|
$
|
10,175
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
Cancellation of Note Payable in exchange for return of Assets
|
|
$
|
-
|
|
Purchase of Art and Other Collectibles by issuance of Notes Payable – related party
|
|
|
1,227,991
|
|
Purchase of Art and Other Collectibles by equity committed to artist / third party
|
|
|
13,000
|
|
Purchase of Art and Other Collectibles by equity issued to artist / third party
|
|
$
|
-
|
|
Series
|
Series Description
|
As of December 31, 2020
|
As of December 31, 2019
|
||
|
Series #KW
|
2018 Saint Jerome Hearing the Trumpet of Last Judgement painting by Kehinde Wiley
|
$
|
237,500
|
$
|
237,500
|
|
Series Drop 002
|
Nike MAG Back to the Future (2016) Sneakers
|
|
30,000
|
|
30,000
|
|
Series Drop 003
|
The Incredible Hulk 181 Comic
|
|
34,000
|
|
34,000
|
|
Series Drop 004
|
Collection of Supreme Skate Decks (Select Limited Edition Artist Collaborations)
|
|
44,341
|
|
44,341
|
|
Series Drop 005
|
2018 DOB and Arrows: Patchworks Skulls painting by Takashi Murakami and Virgil Abloh
|
|
90,000
|
|
90,000
|
|
Series Drop 006
|
1978 Rolex Daytona Ref. 6265 Big Red watch
|
|
-
|
|
78,000
|
|
Series Drop 007
|
2011 Hermes Birkin 35cm So Black handbag
|
|
-
|
|
56,250
|
|
Series Drop 008
|
2019 Series of Commissioned Paintings by fnnch
|
|
35,000
|
|
35,000
|
|
Series Drop 009
|
2012 Gone and Beyond painting by Kaws
|
|
310,000
|
|
310,000
|
|
Series Drop 010
|
Collection of Nike SB Dunks sneakers
|
|
24,000
|
|
24,000
|
|
Series Gallery Drop 011
|
2019 commissioned painting by Shelby and Sandy “Basketball”
|
|
23,000
|
|
23,000
|
|
Series Gallery Drop 012
|
2011 Love Is What You Want neon sculpture by Tracey Emin
|
|
140,000
|
|
140,000
|
|
Series Gallery Drop 013
|
2019 Grey Selenite Newspaper Machine sculpture by Daniel Arsham
|
|
84,150
|
|
84,150
|
|
Series Gallery Drop 014
|
Collection of 1985 Jordan 1 OG Sneakers
|
|
30,000
|
|
30,000
|
|
Series Gallery Drop 015
|
Collection of Supreme Skate Decks – Bundle II
|
|
24,750
|
|
24,750
|
|
Series Gallery Drop 016
|
Collection of Nike and Adidas Yeezy sneakers
|
|
19,539
|
|
-
|
|
Series Gallery Drop 017
|
2017 Colorbar Constellation 6 Painting by Derrick Adams
|
|
49,500
|
|
-
|
|
Series Gallery Drop 018
|
Tomb of Dracula 10 comic
|
|
11,600
|
|
-
|
|
Series Gallery Drop 019
|
2020 CHROMADYNAMICA MSS painting by Felipe Pantone
|
|
18,900
|
|
-
|
|
Series Gallery Drop 020
|
X-Men 1 comic
|
|
134,000
|
|
-
|
|
Series Gallery Drop 021
|
Collection of artist collaboration Nike sneakers
|
|
26,560
|
|
-
|
|
Series Gallery Drop 022
|
Collection of Nike Air Jordan 1 sneakers
|
|
29,948
|
|
-
|
|
Series Gallery Drop 023
|
2019 Cape Woman painting by Katherine Bradford
|
|
15,000
|
|
-
|
|
Series Gallery Drop 024
|
Fantastic Four 52 comic
|
|
23,000
|
|
-
|
|
Series Gallery Drop 025
|
2018 No. 90 painting by Derek Fordjour
|
|
-
|
|
-
|
|
Series Gallery Drop 026
|
Avengers 1 comic
|
|
95,000
|
|
-
|
|
Series Gallery Drop 027
|
Teenage Mutant Ninja Turtles 1 comic
|
|
61,000
|
|
-
|
|
Series Gallery Drop 028
|
Nike SB Dunk Low “Freddy Krueger” sneakers
|
|
18,500
|
|
-
|
|
Series Gallery Drop 029
|
Collection of Travis Scott collaboration Nike sneakers
|
|
53,309
|
|
-
|
|
Series Gallery Drop 030
|
2020 A Perfect Trade painting by Cleon Peterson
|
|
24,000
|
|
-
|
|
Series Gallery Drop 031
|
2020 Sneakers, Computers, Capri Sun painting by Katherine Bernhardt
|
|
43,750
|
|
-
|
|
Series Gallery Drop 032
|
Super Mario Bros. 3 “Right” NES game
|
|
4,844
|
|
-
|
|
Series Gallery Drop 033
|
Collection of 1985 Nike Air Jordan I sneakers
|
|
21,475
|
|
-
|
|
Series Gallery Drop 034
|
2003 Police Car painting by Banksy
|
|
405,000
|
|
-
|
|
Series Gallery Drop 035
|
2020 Triptych: Medical Bill paintings by MSCHF
|
|
72,700
|
|
-
|
|
Series Gallery Drop 036
|
Collection of streetwear collaboration Nike sneakers
|
|
48,202
|
|
-
|
|
Series Gallery Drop 037
|
Collection of sample and player-exclusive Nike Air Jordan sneakers
|
|
24,758
|
|
-
|
|
Series Gallery Drop 038
|
2003 LeBron James Topps Chrome 111 Refractor trading card
|
|
72,405
|
|
-
|
|
Series Gallery Drop 039
|
1985 Nike Air Jordan 1 TYPS PE sneakers
|
|
62,500
|
|
-
|
|
Series Gallery Drop 040
|
Collection of Nike Air Max sneakers
|
|
33,211
|
|
-
|
|
Series Gallery Drop 041
|
Dior collaboration Nike Air Jordan 1 Low sneakers
|
|
4,969
|
|
-
|
|
Series Gallery Drop 042
|
Collection of Nike Air Jordan sneakers known as “Kobe 3/ 8 PE Pack”
|
|
20,000
|
|
-
|
|
Series Gallery Drop 043
|
Futura collaboration Nike SB Dunk High “FLOM” sneakers
|
|
63,000
|
|
-
|
|
Series Gallery Drop 044
|
Nike Air Jordan 1 High “‘Shattered Backboard’ Origin Story” sneakers
|
|
650,000
|
|
-
|
|
Series Gallery Drop 045
|
Complete set of 1986 Fleer basketball trading cards
|
|
216,000
|
|
-
|
|
Series Gallery Drop 046
|
2000 SP Authentic 118 Tom Brady rookie trading card
|
|
50,400
|
|
-
|
|
Series Gallery Drop 047
|
1981 Topps 216 Joe Montana rookie trading card
|
|
28,800
|
|
-
|
|
Series Gallery Drop 048
|
2011 Hermès 35cm So Black Birkin handbag
|
|
56,250
|
|
-
|
|
Series Gallery Drop 049
|
2003 SP Authentic Limited LeBron James 148 trading card
|
|
214,500
|
|
-
|
|
Series Gallery Drop 050
|
Zelda II: The Adventure of Link NES game
|
|
25,000
|
|
-
|
|
Series Gallery Drop 051
|
2009 Topps Chrome Stephen Curry 101 trading card
|
|
29,000
|
|
-
|
|
Series Gallery Drop 052
|
Pokémon Blue Game Boy game
|
|
9,000
|
|
-
|
|
Series Gallery Drop 053
|
Pokémon Yellow Game Boy game
|
|
78,000
|
|
-
|
|
Series Gallery Drop 054
|
Golf NES game
|
|
18,000
|
|
-
|
|
Series Gallery Drop 055
|
1999 Pokémon 1st Edition Shadowless Holo Blastoise 2 trading card
|
|
45,100
|
|
-
|
|
Series Gallery Drop 056
|
1999 Pokémon 1st Edition Shadowless Holo Mewtwo 10 trading card
|
|
20,100
|
|
-
|
|
Series Gallery Drop 057
|
1999 Pokémon 1st Edition Shadowless Holo Raichu 14 trading card
|
|
17,100
|
|
-
|
|
Series Gallery Drop 058
|
2012-13 National Treasures Anthony Davis RPA trading card
|
|
21,260
|
|
-
|
|
Series Gallery Drop 059
|
Super Mario Bros. NES game
|
|
73,700
|
|
-
|
|
Series Gallery Drop 060
|
Daredevil 1 comic
|
|
48,500
|
|
-
|
|
Series Gallery Drop 061
|
1999 Pokémon 1st Edition Shadowless Holo Venusaur 15 trading card
|
|
21,990
|
|
-
|
|
Series Gallery Drop 062
|
Tetris and Tetris II NES games
|
|
15,400
|
|
-
|
|
Series Gallery Drop 063
|
2002-03 Panini Futebol Portugal Cristiano Ronaldo 137 trading card
|
|
20,000
|
|
-
|
|
Series Gallery Drop 064
|
2004-05 Panini Megacracks La Liga Lionel Messi 71 trading card
|
|
32,000
|
|
-
|
|
Totals
|
$
|
4,253,511
|
$
|
1,240,991
|
|
|
|
|
12/31/2020
|
12/31/2019
|
||||||
|
Series
|
Interests
|
Net (Loss) / Income
|
EPI
|
Net (Loss) / Income
|
EPI
|
||||
|
Series #KW
|
10,000
|
$
|
(1,677)
|
$
|
(0.17)
|
$
|
(9,743)
|
$
|
(0.97)
|
|
Series Drop 002
|
1,000
|
|
(2,509)
|
|
(2.51)
|
|
-
|
|
-
|
|
Series Drop 003
|
1,000
|
|
(1,203)
|
|
(1.20)
|
|
-
|
|
-
|
|
Series Drop 004
|
1,000
|
|
(2,095)
|
|
(2.10)
|
|
-
|
|
-
|
|
Series Drop 005
|
1,250
|
|
(4,326)
|
|
(3.46)
|
|
-
|
|
-
|
|
Series Drop 008
|
1,000
|
|
(4,547)
|
|
(4.55)
|
|
-
|
|
-
|
|
Series Drop 009
|
3,250
|
|
(10,749)
|
|
(3.31)
|
|
-
|
|
-
|
|
Series Drop 010
|
1,000
|
|
(1,351)
|
|
(1.35)
|
|
-
|
|
-
|
|
Series Gallery Drop 011
|
1,000
|
|
(2,248)
|
|
(2.25)
|
|
-
|
|
-
|
|
Series Gallery Drop 012
|
2,000
|
|
(7,203)
|
|
(3.60)
|
|
-
|
|
-
|
|
Series Gallery Drop 014
|
1,000
|
|
(3,042)
|
|
(3.04)
|
|
-
|
|
-
|
|
Series Gallery Drop 015
|
1,000
|
|
(2,494)
|
|
(2.49)
|
|
-
|
|
-
|
|
Series Gallery Drop 016
|
1,000
|
|
(1,735)
|
|
(1.74)
|
|
-
|
|
-
|
|
Series Gallery Drop 017
|
1,000
|
|
(4,319)
|
|
(4.32)
|
|
-
|
|
-
|
|
Series Gallery Drop 018
|
480
|
|
(825)
|
|
(1.72)
|
|
-
|
|
-
|
|
Series Gallery Drop 019
|
750
|
|
(3,980)
|
|
(5.31)
|
|
-
|
|
-
|
|
Series Gallery Drop 020
|
1,820
|
|
(1,285)
|
|
(0.71)
|
|
-
|
|
-
|
|
Series Gallery Drop 021
|
1,100
|
|
(1,098)
|
|
(1.00)
|
|
-
|
|
-
|
|
Series Gallery Drop 022
|
1,000
|
|
(1,479)
|
|
(1.48)
|
|
-
|
|
-
|
|
Series Gallery Drop 023
|
1,000
|
|
(4,318)
|
|
(4.32)
|
|
-
|
|
-
|
|
Series Gallery Drop 024
|
1,000
|
|
(1,219)
|
|
(1.22)
|
|
-
|
|
-
|
|
Series Gallery Drop 025
|
1,000
|
|
561
|
|
0.56
|
|
-
|
|
-
|
|
Series Gallery Drop 026
|
2,000
|
|
(3,911)
|
|
(1.96)
|
|
-
|
|
-
|
|
Series Gallery Drop 027
|
5,000
|
|
(1,054)
|
|
(0.21)
|
|
-
|
|
-
|
|
Series Gallery Drop 028
|
2,000
|
|
(1,791)
|
|
(0.90)
|
|
-
|
|
-
|
|
Series Gallery Drop 029
|
5,000
|
|
(1,375)
|
|
(0.28)
|
|
-
|
|
-
|
|
Series Gallery Drop 030
|
2,000
|
|
(4,163)
|
|
(2.08)
|
|
-
|
|
-
|
|
Series Gallery Drop 032
|
5,000
|
|
(701)
|
|
(0.14)
|
|
-
|
|
-
|
|
Series Gallery Drop 034
|
21,250
|
|
(3,476)
|
|
(0.16)
|
|
-
|
|
-
|
|
Series Gallery Drop 035
|
3,750
|
|
(1,665)
|
|
(0.44)
|
|
-
|
|
-
|
|
Series Gallery Drop 036
|
5,100
|
|
(2,614)
|
|
(0.51)
|
|
-
|
|
-
|
|
Series Gallery Drop 037
|
2,650
|
|
(1,946)
|
|
(0.73)
|
|
-
|
|
-
|
|
Series Gallery Drop 038
|
7,350
|
|
(931)
|
|
(0.13)
|
|
-
|
|
-
|
|
Series Gallery Drop 039
|
6,750
|
|
(4,844)
|
|
(0.72)
|
|
-
|
|
-
|
|
Series Gallery Drop 041
|
5,500
|
|
(1,033)
|
|
(0.19)
|
|
-
|
|
-
|
|
Series Gallery Drop 042
|
2,100
|
$
|
(1,325)
|
$
|
(0.63)
|
$
|
-
|
$
|
-
|
|
Revenue or Expense Item
|
|
Details
|
|
Allocation Policy (if revenue or expense is not clearly allocable to a specific Underlying Asset)
|
|
Revenue
|
|
Revenue from events and leasing opportunities for the asset
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
|
Asset sponsorship models
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
Offering Expenses
|
|
Filing expenses related to submission of regulatory paperwork for a series
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Underwriting expense incurred outside of Brokerage Fee
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Legal expenses related to the submission of regulatory paperwork for a series
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Audit and accounting work related to the regulatory paperwork or a series
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Escrow agent fees for the administration of escrow accounts related to the offering
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Compliance work, including diligence related to the preparation of a series
|
|
Allocable pro rata to the number of Underlying Assets
|
|
Acquisition Expense
|
|
Transportation of Underlying Asset as at time of acquisition
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Insurance of Underlying Asset as at time of acquisition
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
|
|
Preparation of marketing materials
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Pre-purchase inspection
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Interest expense in the case an Underlying Asset was pre-purchased us prior to the closing of an offering through a loan
|
|
Allocable directly to the applicable Underlying Asset
|
|
|
|
Storage
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Security (e.g., surveillance and patrols)
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Custodial fees
|
|
Allocable pro rata to the number of Underlying Assets
|
|
Operating
|
|
Appraisal and valuation fees
|
|
Allocable pro rata to the number of Underlying Assets
|
|
Expense
|
|
Marketing expenses in connection with any revenue-generating event
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
|
|
Insurance
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
|
|
Maintenance
|
|
Allocable directly to the applicable Underlying Asset
|
|
|
|
Transportation to any revenue-generating event
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Ongoing reporting requirements (e.g., Reg A+ or Exchange Act reporting)
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Audit, accounting and bookkeeping related to the reporting requirements of the series
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
|
Other revenue-generating event related expenses (e.g., location, catering, facility management, film and photography crew)
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
Indemnification Payments
|
|
Indemnification payments under the operating agreement
|
|
Allocable pro rata to the value of each Underlying Asset
|
|
Series
|
Interest Rate(1)
|
Note Principal Payable
|
Note Interest Payable
|
Total Due to Manager
|
|||
|
Series Gallery Drop 013
|
7.50%
|
$
|
84,150
|
$
|
1,578
|
$
|
85,728
|
|
Series Gallery Drop 031
|
7.25%
|
43,750
|
793
|
44,543
|
|||
|
Series Gallery Drop 032
|
0%
|
4,844
|
-
|
4,844
|
|||
|
Series Gallery Drop 033
|
7.25%
|
21,475
|
389
|
21,864
|
|||
|
Series Gallery Drop 040
|
0%
|
33,211
|
-
|
33,211
|
|||
|
Series Gallery Drop 043
|
0%
|
63,000
|
-
|
63,000
|
|||
|
Series Gallery Drop 044
|
0%
|
416,700
|
-
|
416,700
|
|||
|
Series Gallery Drop 045
|
0%
|
216,000
|
-
|
216,000
|
|||
|
Series Gallery Drop 046
|
0%
|
50,400
|
-
|
50,400
|
|||
|
Series Gallery Drop 047
|
0%
|
28,800
|
-
|
28,800
|
|||
|
Series Gallery Drop 048
|
0%
|
56,250
|
-
|
56,250
|
|||
|
Series Gallery Drop 049
|
0%
|
214,500
|
-
|
214,500
|
|||
|
Series Gallery Drop 050
|
0%
|
25,000
|
-
|
25,000
|
|||
|
Series Gallery Drop 051
|
0%
|
29,000
|
-
|
29,000
|
|||
|
Series Gallery Drop 052
|
0%
|
9,000
|
-
|
9,000
|
|||
|
Series Gallery Drop 053
|
0%
|
78,000
|
-
|
78,000
|
|||
|
Series Gallery Drop 054
|
0%
|
18,000
|
-
|
18,000
|
|||
|
Series Gallery Drop 055
|
0%
|
45,100
|
-
|
45,100
|
|||
|
Series Gallery Drop 056
|
0%
|
20,100
|
-
|
20,100
|
|||
|
Series Gallery Drop 057
|
0%
|
17,100
|
-
|
17,100
|
|||
|
Series Gallery Drop 058
|
0%
|
21,260
|
-
|
21,260
|
|||
|
Series Gallery Drop 059
|
0%
|
73,700
|
-
|
73,700
|
|||
|
Series Gallery Drop 060
|
0%
|
48,500
|
-
|
48,500
|
|||
|
Series Gallery Drop 061
|
0%
|
21,990
|
-
|
21,990
|
|||
|
Series Gallery Drop 062
|
0%
|
15,400
|
-
|
15,400
|
|||
|
Series Gallery Drop 063
|
0%
|
20,000
|
-
|
20,000
|
|||
|
Series Gallery Drop 064
|
0%
|
32,000
|
-
|
32,000
|
|||
|
Total
|
|
$
|
1,707,230
|
$
|
2,760
|
$
|
1,709,990
|
|
Series
|
Interest Rate(1)
|
Note Principal Payable
|
Note Interest Payable
|
Total Due to Manager
|
|||
|
Series Drop 002
|
0%
|
$
|
30,000
|
$
|
-
|
$
|
30,000
|
|
Series Drop 003
|
0%
|
34,000
|
-
|
34,000
|
|||
|
Series Drop 004
|
0%
|
44,341
|
-
|
44,341
|
|||
|
Series Drop 005
|
0%
|
90,000
|
-
|
90,000
|
|||
|
Series Drop 006(2)
|
0%
|
78,000
|
-
|
78,000
|
|||
|
Series Drop 007(2)
|
0%
|
56,250
|
-
|
56,250
|
|||
|
Series Drop 008
|
0%
|
27,000
|
-
|
27,000
|
|||
|
Series Drop 009
|
0%
|
310,000
|
-
|
310,000
|
|||
|
Series Drop 010
|
0%
|
24,000
|
-
|
24,000
|
|||
|
Series Gallery Drop 011
|
7.5%
|
18,000
|
67
|
18,067
|
|||
|
Series Gallery Drop 012
|
7.5%
|
140,000
|
524
|
140,524
|
|||
|
Series Gallery Drop 013
|
7.5%
|
84,150
|
316
|
84,466
|
|||
|
Series Gallery Drop 014
|
7.5%
|
30,000
|
88
|
30,088
|
|||
|
Series Gallery Drop 015
|
7.5%
|
24,750
|
93
|
24,843
|
|||
|
Total
|
|
$
|
990,491
|
$
|
1,088
|
$
|
991,579
|
|
Series
|
Accounting Fees
|
Storage
|
Transportation
|
Insurance
|
||||
|
Series #KW
|
$
|
368
|
$
|
-
|
$
|
-
|
$
|
-
|
|
Series Drop 002
|
|
368
|
|
-
|
|
-
|
|
-
|
|
Series Drop 003
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Drop 004
|
|
368
|
|
-
|
|
-
|
|
-
|
|
Series Drop 005
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Drop 008
|
|
368
|
|
-
|
|
-
|
|
-
|
|
Series Drop 009
|
|
368
|
|
-
|
|
-
|
|
-
|
|
Series Drop 010
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 011
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 012
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 014
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 015
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 016
|
|
367
|
|
-
|
|
-
|
|
7
|
|
Series Gallery Drop 017
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 018
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 019
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 020
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 021
|
|
366
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 022
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 023
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 024
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 025
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 026
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 027
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 028
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 029
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 030
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 032
|
|
367
|
|
10
|
|
53
|
|
8
|
|
Series Gallery Drop 034
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 035
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 036
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 037
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 038
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 039
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 041
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Series Gallery Drop 042
|
|
367
|
|
-
|
|
-
|
|
-
|
|
Unallocated
|
|
10,281
|
|
-
|
|
-
|
|
-
|
|
Total
|
$
|
23,497
|
$
|
10
|
$
|
53
|
$
|
15
|
|
Series
|
Accounting Fees
|
Storage
|
Transportation
|
Insurance
|
||||
|
Series #KW
|
$
|
163
|
$
|
1,180
|
$
|
86
|
$
|
5,889
|
|
Total
|
$
|
163
|
$
|
1,180
|
$
|
86
|
$
|
5,889
|
|
Series
|
Interests Sold as of 12/31/2020
|
Subscription Amount
|
Closed Date
|
||
|
Series Drop 002
|
1,000
|
$
|
33,000
|
4/13/2020
|
|
|
Series Drop 003
|
1,000
|
35,000
|
3/18/2020
|
||
|
Series Drop 004
|
1,000
|
47,000
|
3/11/2020
|
||
|
Series Drop 005
|
1,250
|
95,000
|
3/6/2020
|
||
|
Series Drop 008
|
800
|
32,000
|
3/17/2020
|
||
|
Series Drop 009
|
3,250
|
325,000
|
10/2/2020
|
||
|
Series Drop 010
|
1,000
|
25,000
|
3/6/2020
|
||
|
Series Gallery Drop 011
|
800
|
20,000
|
5/21/2020
|
||
|
Series Gallery Drop 012
|
2,000
|
150,000
|
8/24/2020
|
||
|
Series Gallery Drop 014
|
1,000
|
33,000
|
4/21/2020
|
||
|
Series Gallery Drop 015
|
1,000
|
27,000
|
4/3/2020
|
||
|
Series Gallery Drop 016
|
1,000
|
21,000
|
5/29/2020
|
||
|
Series Gallery Drop 017
|
1,000
|
54,000
|
10/16/2020
|
||
|
Series Gallery Drop 018
|
480
|
12,000
|
8/14/2020
|
||
|
Series Gallery Drop 019
|
750
|
22,500
|
8/18/2020
|
||
|
Series Gallery Drop 020
|
1,820
|
136,500
|
9/30/2020
|
||
|
Series Gallery Drop 021
|
1,100
|
27,500
|
11/4/2020
|
||
|
Series Gallery Drop 022
|
1,000
|
32,000
|
8/14/2020
|
||
|
Series Gallery Drop 023
|
1,000
|
19,000
|
10/23/2020
|
||
|
Series Gallery Drop 024
|
1,000
|
24,000
|
8/17/2020
|
||
|
Series Gallery Drop 025
|
1,000
|
70,000
|
12/04/2020
|
||
|
Series Gallery Drop 026
|
2,000
|
100,000
|
9/11/2020
|
||
|
Series Gallery Drop 027
|
5,000
|
62,500
|
9/11/2020
|
||
|
Series Gallery Drop 028
|
2,000
|
20,000
|
11/20/2020
|
||
|
Series Gallery Drop 029
|
5,000
|
55,000
|
11/6/2020
|
||
|
Series Gallery Drop 030
|
2,000
|
28,000
|
12/1/2020
|
||
|
Series Gallery Drop 032
|
5,000
|
5,000
|
12/31/2020
|
||
|
Series Gallery Drop 034
|
20,750
|
415,000
|
11/2/2020
|
||
|
Series Gallery Drop 035
|
3,750
|
75,000
|
12/22/2020
|
||
|
Series Gallery Drop 036
|
5,100
|
51,000
|
12/16/2020
|
||
|
Series Gallery Drop 037
|
2,650
|
26,500
|
11/5/2020
|
||
|
Series Gallery Drop 038
|
7,350
|
73,500
|
11/5/2020
|
||
|
Series Gallery Drop 039
|
6,750
|
67,500
|
12/14/2020
|
||
|
Series Gallery Drop 041
|
5,500
|
5,500
|
12/16/2020
|
||
|
Series Gallery Drop 042
|
2,100
|
21,000
|
12/1/2020
|
||
|
Total
|
99,200
|
$
|
2,246,000
|
|
Series
|
Subscription Amount
|
|
|
Series Gallery Drop 013
|
$
|
90,000
|
|
Series Gallery Drop 031
|
48,000
|
|
|
Series Gallery Drop 033
|
23,790
|
|
|
Series Gallery Drop 040
|
35,490
|
|
|
Series Gallery Drop 043
|
66,960
|
|
|
Series Gallery Drop 045
|
229,790
|
|
|
Series Gallery Drop 052
|
10,000
|
|
|
Total
|
$
|
504,030
|
|
Series
|
Interests Sold as of 12/31/2019
|
Subscription Amount
|
Closed Date
|
||
|
Series #KW
|
10,000
|
$
|
250,000
|
11/27/2019
|
|
|
Total
|
10,000
|
$
|
250,000
|
||
|
Series
|
Subscription Amount
|
|
|
Series Drop 002
|
$
|
31,680
|
|
Series Drop 003
|
34,860
|
|
|
Series Drop 005
|
93,404
|
|
|
Series Drop 008
|
31,800
|
|
|
Series Drop 010
|
24,975
|
|
|
Total
|
$
|
216,719
|
|
Series
|
Interests Issued as of 12/31/2020
|
|
Series Drop 008
|
200
|
|
Series Gallery Drop 011
|
200
|
|
Series Gallery Drop 034
|
500
|
|
Series Gallery Drop 044
|
23,330
|
|
Date
|
Series
|
Note Principal Amount(1)
|
Additional Terms
|
|
|
01/11/21
|
Series Gallery Drop 065
|
$
|
20,080
|
Company’s agreement to issue 502 Series Gallery Drop 065 Interests to the asset seller upon completion of the offering
|
|
01/11/21
|
Series Gallery Drop 066
|
90,000
|
||
|
01/11/21
|
Series Gallery Drop 067
|
60,000
|
||
|
01/11/21
|
Series Gallery Drop 068
|
24,000
|
||
|
01/11/21
|
Series Gallery Drop 069
|
35,128
|
||
|
02/05/21
|
Series Gallery Drop 070
|
31,200
|
||
|
02/05/21
|
Series Gallery Drop 071
|
75,000
|
Company’s agreement to issue 2,500 Series Gallery Drop 071 Interests to the asset seller upon completion of the offering
|
|
|
02/05/21
|
Series Gallery Drop 072
|
280,000
|
Company’s agreement to issue 5,250 Series Gallery Drop 072 Interests to the asset seller upon completion of the offering
|
|
|
02/05/21
|
Series Gallery Drop 073
|
44,280
|
||
|
02/05/21
|
Series Gallery Drop 074
|
20,910
|
||
|
02/05/21
|
Series Gallery Drop 075
|
55,350
|
||
|
02/05/21
|
Series Gallery Drop 076
|
55,350
|
||
|
02/05/21
|
Series Gallery Drop 077
|
36,900
|
||
|
02/05/21
|
Series Gallery Drop 078
|
20,910
|
||
|
02/05/21
|
Series Gallery Drop 079
|
20,098
|
||
|
02/05/21
|
Series Gallery Drop 080
|
15,000
|
||
|
02/09/21
|
Series Gallery Drop 081
|
480,000
|
||
|
02/09/21
|
Series Gallery Drop 082
|
80,000
|
||
|
02/09/21
|
Series Gallery Drop 083
|
45,000
|
||
|
02/09/21
|
Series Gallery Drop 084
|
52,000
|
||
|
02/09/21
|
Series Gallery Drop 085
|
60,000
|
||
|
02/09/21
|
Series Gallery Drop 086
|
90,000
|
||
|
02/09/21
|
Series Gallery Drop 087
|
231,009
|
||
|
02/09/21
|
Series Gallery Drop 088
|
55,250
|
||
|
02/09/21
|
Series Gallery Drop 089
|
23,904
|
||
|
02/09/21
|
Series Gallery Drop 090
|
98,850
|
||
|
02/09/21
|
Series Gallery Drop 091
|
37,473
|
||
|
02/09/21
|
Series Gallery Drop 092
|
217,356
|
||
|
02/09/21
|
Series Gallery Drop 093
|
43,471
|
||
|
02/09/21
|
Series Gallery Drop 094
|
21,631
|
||
|
02/09/21
|
Series Gallery Drop 095
|
45,200
|
||
|
02/09/21
|
Series Gallery Drop 096
|
28,981
|
||
|
03/10/21
|
Series Gallery Drop 097
|
30,000
|
||
|
03/10/21
|
Series Gallery Drop 098
|
14,000
|
||
|
03/10/21
|
Series Gallery Drop 099
|
130,000
|
|
03/10/21
|
Series Gallery Drop 100
|
18,520
|
||
|
03/10/21
|
Series Gallery Drop 101
|
200,750
|
||
|
04/23/21
|
Series Gallery Drop 102
|
14,060
|
||
|
04/23/21
|
Series Gallery Drop 103
|
17,500
|
||
|
04/23/21
|
Series Gallery Drop 104
|
12,489
|
||
|
04/23/21
|
Series Gallery Drop 105
|
61,780
|
||
|
04/23/21
|
Series Gallery Drop 106
|
26,650
|
||
|
04/24/21
|
Series Gallery Drop 107
|
$
|
22,606
|
|
Date
|
Series
|
Amount Raised
|
|
|
01/12/21
|
Series Gallery Drop 052
|
$
|
9,850
|
|
01/19/21
|
Series Gallery Drop 045
|
227,650
|
|
|
01/21/21
|
Series Gallery Drop 031
|
47,480
|
|
|
01/22/21
|
Series Gallery Drop 043
|
66,280
|
|
|
01/26/21
|
Series Gallery Drop 051
|
30,640
|
|
|
01/28/21
|
Series Gallery Drop 033
|
23,715
|
|
|
01/29/21
|
Series Gallery Drop 040
|
35,095
|
|
|
02/01/21
|
Series Gallery Drop 049
|
222,700
|
|
|
02/02/21
|
Series Gallery Drop 054
|
18,760
|
|
|
02/09/21
|
Series Gallery Drop 056
|
20,938
|
|
|
02/09/21
|
Series Gallery Drop 057
|
17,770
|
|
|
02/09/21
|
Series Gallery Drop 061
|
22,819
|
|
|
02/12/21
|
Series Gallery Drop 046
|
52,420
|
|
|
02/12/21
|
Series Gallery Drop 047
|
29,650
|
|
|
02/19/21
|
Series Gallery Drop 062
|
15,988
|
|
|
02/22/21
|
Series Gallery Drop 013
|
89,043
|
|
|
03/01/21
|
Series Gallery Drop 050
|
29,155
|
|
|
03/01/21
|
Series Gallery Drop 064
|
33,313
|
|
|
03/02/21
|
Series Gallery Drop 063
|
20,839
|
|
|
03/05/21
|
Series Gallery Drop 060
|
50,539
|
|
|
03/05/21
|
Series Gallery Drop 066
|
93,703
|
|
|
03/05/21
|
Series Gallery Drop 068
|
24,997
|
|
|
03/05/21
|
Series Gallery Drop 069
|
36,580
|
|
|
03/09/21
|
Series Gallery Drop 059
|
76,774
|
|
|
03/12/21
|
Series Gallery Drop 058
|
22,126
|
|
|
03/19/21
|
Series Gallery Drop 079
|
20,938
|
|
|
03/19/21
|
Series Gallery Drop 080
|
15,592
|
|
|
03/23/19
|
Series Gallery Drop 065
|
20,839
|
|
|
03/25/21
|
Series Gallery Drop 071
|
78,061
|
|
|
03/25/21
|
Series Gallery Drop 074
|
21,730
|
|
|
04/05/21
|
Series Gallery Drop 055
|
46,975
|
|
|
04/05/21
|
Series Gallery Drop 070
|
32,422
|
|
|
04/05/21
|
Series Gallery Drop 077
|
38,362
|
|
|
04/08/21
|
Series Gallery Drop 071
|
78,655
|
|
|
04/15/21
|
Series Gallery Drop 072
|
294,475
|
|
|
04/15/21
|
Series Gallery Drop 078
|
21,730
|
|
|
04/19/21
|
Series Gallery Drop 089
|
24,989
|
|
|
04/22/21
|
Series Gallery Drop 044
|
461,833
|
|
|
04/27/21
|
Series Gallery Drop 076
|
57,667
|
|
|
04/27/21
|
Series Gallery Drop 093
|
45,292
|
|
|
04/27/21
|
Series Gallery Drop 096
|
30,145
|
|
|
04/27/21
|
Series Gallery Drop 098
|
$
|
14,503
|
|
Repayment Date
|
Series
|
Note Issuance Date
|
Note Principal Amount
|
Interest Rate(1)
|
|
|
01/04/21
|
Series Gallery Drop 032
|
08/03/20
|
$
|
4,844
|
0%
|
|
01/12/21
|
Series Gallery Drop 052
|
12/23/20
|
9,000
|
0%
|
|
|
01/19/21
|
Series Gallery Drop 045
|
10/06/20
|
216,000
|
0%
|
|
|
01/22/21
|
Series Gallery Drop 031
|
07/31/20
|
43,750
|
0%
|
|
|
01/22/21
|
Series Gallery Drop 043
|
10/06/20
|
63,000
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 033
|
07/31/20
|
21,475
|
7.5%
|
|
|
02/11/21
|
Series Gallery Drop 049
|
11/23/20
|
214,500
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 051
|
11/23/20
|
28,999
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 054
|
11/23/20
|
18,000
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 056
|
12/17/20
|
20,100
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 057
|
11/23/20
|
17,100
|
0%
|
|
|
02/11/21
|
Series Gallery Drop 061
|
12/18/20
|
21,989
|
0%
|
|
|
02/17/21
|
Series Gallery Drop 040
|
09/15/20
|
33,211
|
0%
|
|
|
02/17/21
|
Series Gallery Drop 046
|
11/11/20
|
50,400
|
0%
|
|
|
02/17/21
|
Series Gallery Drop 047
|
11/11/20
|
28,800
|
0%
|
|
|
02/23/21
|
Series Gallery Drop 013
|
12/13/19
|
84,150
|
7.5%
|
|
|
02/23/21
|
Series Gallery Drop 062
|
12/18/20
|
73,700
|
0%
|
|
|
03/02/21
|
Series Gallery Drop 050
|
10/06/20
|
25,000
|
0%
|
|
|
03/02/21
|
Series Gallery Drop 063
|
12/18/20
|
20,000
|
0%
|
|
|
03/02/21
|
Series Gallery Drop 064
|
12/18/20
|
32,000
|
0%
|
|
|
03/08/21
|
Series Gallery Drop 060
|
12/18/20
|
48,500
|
0%
|
|
|
03/08/21
|
Series Gallery Drop 066
|
01/11/21
|
90,000
|
0%
|
|
|
03/08/21
|
Series Gallery Drop 068
|
01/11/21
|
24,000
|
0%
|
|
|
03/08/21
|
Series Gallery Drop 069
|
01/11/21
|
35,128
|
0%
|
|
|
03/09/21
|
Series Gallery Drop 059
|
12/18/20
|
73,700
|
0%
|
|
|
03/15/21
|
Series Gallery Drop 044
|
10/06/20
|
416,700
|
0%
|
|
|
03/15/21
|
Series Gallery Drop 058
|
12/18/20
|
21,260
|
0%
|
|
|
03/22/21
|
Series Gallery Drop 079
|
02/05/21
|
20,098
|
0%
|
|
|
03/22/21
|
Series Gallery Drop 080
|
02/05/21
|
15,000
|
0%
|
|
|
03/23/21
|
Series Gallery Drop 065
|
01/11/21
|
20,080
|
0%
|
|
|
04/01/21
|
Series Gallery Drop 071
|
02/05/21
|
75,000
|
0%
|
|
|
04/01/21
|
Series Gallery Drop 074
|
02/05/21
|
20,910
|
0%
|
|
|
04/06/21
|
Series Gallery Drop 055
|
12/18/20
|
45,100
|
0%
|
|
|
04/06/21
|
Series Gallery Drop 070
|
02/05/21
|
31,200
|
0%
|
|
|
04/06/21
|
Series Gallery Drop 077
|
02/05/21
|
36,900
|
0%
|
|
|
04/08/21
|
Series Gallery Drop 053
|
11/23/20
|
78,000
|
0%
|
|
|
04/16/21
|
Series Gallery Drop 072
|
02/05/21
|
280,000
|
0%
|
|
|
04/16/21
|
Series Gallery Drop 078
|
02/05/21
|
20,910
|
0%
|
|
|
04/21/21
|
Series Gallery Drop 089
|
03/09/21
|
$
|
23,904
|
0%
|
|
Exhibit No.
|
Description
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
2.4
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
3.5
|
|
|
3.6
|
|
|
3.7
|
|
|
3.8
|
|
|
3.9
|
|
|
3.10
|
|
|
3.11
|
|
3.12
|
|
|
3.13
|
|
|
3.14
|
|
|
3.15
|
|
|
3.16
|
|
|
3.17
|
|
|
3.18
|
|
|
3.19
|
|
|
3.20
|
|
|
3.21
|
|
|
3.22
|
|
|
3.23
|
|
|
3.24
|
|
|
3.25
|
|
|
3.26
|
|
|
3.27
|
|
|
3.28
|
|
3.29
|
|
|
3.30
|
|
|
3.31
|
|
|
3.32
|
|
|
3.33
|
|
|
3.34
|
|
|
3.35
|
|
|
3.36
|
|
|
3.37
|
|
|
3.38
|
|
|
3.39
|
|
|
3.40
|
|
|
3.41
|
|
|
3.42
|
|
|
3.43
|
|
|
3.44
|
|
|
3.45
|
|
3.46
|
|
|
3.47
|
|
|
3.48
|
|
|
3.49
|
|
|
3.50
|
|
|
3.51
|
|
|
3.52
|
|
|
3.53
|
|
|
3.54
|
|
|
3.55
|
|
|
3.56
|
|
|
3.57
|
|
|
3.58
|
|
|
3.59
|
|
|
3.60
|
|
|
3.61
|
|
|
3.62
|
|
3.63
|
|
|
3.64
|
|
|
3.65
|
|
|
3.66
|
|
|
3.67
|
|
|
3.68
|
|
|
3.69
|
|
|
3.70
|
|
|
3.71
|
|
|
3.72
|
|
|
3.73
|
|
|
3.74
|
|
|
3.75
|
|
|
3.76
|
|
|
3.77
|
|
|
3.78
|
|
|
3.79
|
|
3.80
|
|
|
3.81
|
|
|
3.82
|
|
|
3.83
|
|
|
3.84
|
|
|
3.85
|
|
|
3.86
|
|
|
3.87
|
|
|
3.88
|
|
|
3.89
|
|
|
3.90
|
|
|
3.91
|
|
|
3.92
|
|
|
3.93
|
|
|
3.94
|
|
|
3.95
|
|
|
3.96
|
|
3.97
|
|
|
3.98
|
|
|
3.99
|
|
|
3.100
|
|
|
3.101
|
|
|
3.102
|
|
|
3.103
|
|
|
3.104
|
|
|
3.105
|
|
|
3.106
|
|
|
3.107
|
|
|
3.108*
|
|
|
3.109*
|
|
|
3.110*
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
4.5
|
|
|
4.6
|
|
|
4.7
|
|
|
4.8
|
|
|
4.9
|
|
|
4.10
|
|
|
4.11
|
|
|
4.12
|
|
|
4.13
|
|
|
4.14
|
|
|
4.15
|
|
|
4.16
|
|
|
4.17
|
|
|
4.18
|
|
|
4.19
|
|
4.20
|
|
|
4.21
|
|
|
4.22
|
|
|
4.23
|
|
|
4.24
|
|
|
4.25
|
|
|
4.26
|
|
|
4.27
|
|
|
4.28
|
|
|
4.29
|
|
|
4.30
|
|
|
4.31
|
|
|
4.32
|
|
|
4.33
|
|
|
4.34
|
|
|
4.35
|
|
|
4.36
|
|
4.37
|
|
|
4.38
|
|
|
4.39
|
|
|
4.40
|
|
|
4.41
|
|
|
4.42
|
|
|
4.43
|
|
|
4.44
|
|
|
4.45
|
|
|
4.46
|
|
|
4.47
|
|
|
4.48
|
|
|
4.49
|
|
|
4.50
|
|
4.51
|
|
|
4.52
|
|
|
4.53
|
|
|
4.54
|
|
|
4.55
|
|
|
4.56
|
|
|
4.57
|
|
|
4.58
|
|
|
4.59
|
|
|
4.60
|
|
|
4.61
|
|
|
4.62
|
|
|
4.63
|
|
4.64
|
|
|
4.65
|
|
|
4.66
|
|
|
4.67
|
|
|
4.68
|
|
|
4.69
|
|
|
4.70
|
|
|
4.71
|
|
|
4.72
|
|
|
4.73
|
|
|
4.74
|
|
|
4.75
|
|
|
4.76
|
|
4.77
|
|
|
4.78
|
|
|
4.79
|
|
|
4.80
|
|
|
4.81
|
|
|
4.82
|
|
|
4.83
|
|
|
4.84
|
|
|
4.85
|
|
|
4.86
|
|
|
4.87
|
|
|
4.88
|
|
|
4.89
|
|
4.90
|
|
|
4.91
|
|
|
4.92
|
|
|
4.93
|
|
|
4.94
|
|
|
4.95
|
|
|
4.96
|
|
|
4.97
|
|
|
4.98
|
|
|
4.99
|
|
|
4.100
|
|
|
4.101
|
|
|
4.102
|
|
|
4.103
|
|
4.104
|
|
|
4.105
|
|
|
4.106
|
|
|
4.107
|
|
|
4.108*
|
|
|
4.109*
|
|
|
4.110*
|
|
|
6.1.1
|
|
|
6.1.2
|
|
|
6.2
|
|
|
6.3
|
|
|
6.4
|
|
|
6.5
|
|
|
6.6
|
|
|
6.7
|
|
6.8
|
|
|
6.9
|
|
|
6.10
|
|
|
6.11
|
|
|
6.12
|
|
|
6.13
|
|
|
6.14
|
|
|
6.15
|
|
|
6.16
|
|
|
6.17
|
|
|
6.18
|
|
|
6.19
|
|
|
6.20
|
|
6.21
|
|
|
6.22
|
|
|
6.23
|
|
|
6.24
|
|
|
6.25
|
|
|
6.26
|
|
|
6.27
|
|
|
6.28
|
|
|
6.29
|
|
|
6.30
|
|
|
6.31
|
|
|
6.32
|
|
|
6.33
|
|
6.34
|
|
|
6.35
|
|
|
6.36
|
|
|
6.37
|
|
|
6.38
|
|
|
6.39
|
|
|
6.40
|
|
|
6.41
|
|
|
6.42
|
|
|
6.43
|
|
|
6.44
|
|
|
6.45
|
|
|
6.46
|
|
6.47
|
|
|
6.48
|
|
|
6.49
|
|
|
6.50
|
|
|
6.51
|
|
|
6.52
|
|
|
6.53
|
|
|
6.54
|
|
|
6.55
|
|
|
6.56
|
|
|
6.57
|
|
|
6.58
|
|
|
6.59
|
|
6.60
|
|
|
6.61
|
|
|
6.62
|
|
|
6.63
|
|
|
6.64
|
|
|
6.65
|
|
|
6.66
|
|
|
6.67
|
|
|
6.68
|
|
|
6.69
|
|
|
6.70
|
|
|
6.71
|
|
|
6.72
|
|
6.73
|
|
|
6.74
|
|
|
6.75
|
|
|
6.76
|
|
|
6.77
|
|
|
6.78
|
|
|
6.79
|
|
|
6.80
|
|
|
6.81
|
|
|
6.82
|
|
|
6.83
|
|
|
6.84
|
|
|
6.85
|
|
6.86
|
|
|
6.87
|
|
|
6.88
|
|
|
6.89
|
|
|
6.90
|
|
|
6.91
|
|
|
6.92
|
|
|
6.93
|
|
|
6.94
|
|
|
6.95
|
|
|
6.96
|
|
|
6.97
|
|
|
6.98
|
|
6.99
|
|
|
6.100
|
|
|
6.101
|
|
|
6.102
|
|
|
6.103
|
|
|
6.104
|
|
|
6.105
|
|
|
6.106
|
|
|
6.107
|
|
|
6.108
|
|
|
6.109
|
|
|
6.110
|
|
|
6.111
|
|
6.112
|
|
|
6.113
|
|
|
6.114
|
|
|
6.115
|
|
|
6.116
|
|
|
6.117
|
|
|
6.118
|
|
|
6.119
|
|
|
6.120
|
|
|
6.121
|
|
|
6.122
|
|
|
6.123
|
|
|
6.124
|
|
6.125
|
|
|
6.126.1
|
|
|
6.126.2
|
|
|
6.127
|
|
|
6.128
|
|
|
6.129
|
|
|
6.130
|
|
|
6.131
|
|
|
6.132
|
|
|
6.133
|
|
|
6.134
|
|
|
6.135
|
|
|
6.136
|
|
6.137
|
|
|
6.138
|
|
|
6.139
|
|
|
6.140
|
|
|
6.141
|
|
|
6.142
|
|
|
6.143
|
|
|
6.144
|
|
|
6.145
|
|
|
6.146
|
|
|
6.147
|
|
|
6.148
|
|
|
6.149
|
|
6.150
|
|
|
6.151
|
|
|
6.152
|
|
|
6.153
|
|
|
6.154
|
|
|
6.155
|
|
|
6.156
|
|
|
6.157
|
|
|
6.158
|
|
|
6.159
|
|
|
6.160
|
|
|
6.161
|
|
|
6.162
|
|
6.163
|
|
|
6.164
|
|
|
6.165
|
|
|
6.166
|
|
|
6.167
|
|
|
6.168
|
|
|
6.169
|
|
|
6.170
|
|
|
6.171
|
|
|
6.172
|
|
|
6.173
|
|
|
6.174
|
|
|
6.175
|
|
6.176
|
|
|
6.177
|
|
|
6.178
|
|
|
6.179
|
|
|
6.180
|
|
|
6.181
|
|
|
6.182
|
|
|
6.183
|
|
|
6.184
|
|
|
6.185
|
|
|
6.186
|
|
|
6.187
|
|
|
6.188
|
|
6.189
|
|
|
6.190
|
|
|
6.191
|
|
|
6.192
|
|
|
6.193
|
|
|
6.194
|
|
|
6.195
|
|
|
6.196
|
|
|
6.197
|
|
|
6.198
|
|
|
6.199
|
|
|
6.200
|
|
|
6.201
|
|
6.202
|
|
|
6.203
|
|
|
6.204
|
|
|
6.205
|
|
|
6.206
|
|
|
6.207
|
|
|
6.208
|
|
|
6.209
|
|
|
6.210
|
|
|
6.211
|
|
|
6.212
|
|
|
6.213
|
|
|
6.214
|
|
6.215
|
|
|
6.216
|
|
|
6.217
|
|
|
6.218
|
|
|
6.219
|
|
|
6.220
|
|
|
6.221
|
|
|
6.222
|
|
|
6.223
|
|
|
6.224
|
|
|
6.225
|
|
|
6.226
|
|
|
6.227
|
|
6.228
|
|
|
6.229
|
|
|
6.230
|
|
|
6.231
|
|
|
6.232
|
|
|
6.233
|
|
|
6.234
|
|
|
6.235
|
|
|
6.236
|
|
|
6.237
|
|
|
6.238
|
|
|
6.239
|
|
|
6.240
|
|
6.241
|
|
|
6.242
|
|
|
6.243
|
|
|
6.244
|
|
|
6.245
|
|
|
6.246
|
|
|
6.247
|
|
|
6.248
|
|
|
6.249
|
|
|
6.250
|
|
|
6.251
|
|
|
6.252
|
|
|
6.253
|
|
6.254
|
|
|
6.255
|
|
|
6.256
|
|
|
6.257
|
|
|
6.258
|
|
|
6.259
|
|
|
6.260
|
|
|
6.261
|
|
|
6.262
|
|
|
6.263
|
|
|
6.264
|
|
|
6.265
|
|
|
6.266
|
|
6.267
|
|
|
6.268
|
|
|
6.269
|
|
|
6.270
|
|
|
6.271
|
|
|
6.272
|
|
|
6.273
|
|
|
6.274
|
|
|
6.275
|
|
|
6.276
|
|
|
6.277
|
|
|
6.278
|
|
|
6.279
|
|
6.280
|
|
|
6.281
|
|
|
6.282
|
|
|
6.283
|
|
|
6.284
|
|
|
6.285
|
|
|
6.286
|
|
|
6.287
|
|
|
6.288
|
|
|
6.289
|
|
|
6.290
|
|
|
6.291
|
|
|
6.292
|
|
6.293
|
|
|
6.294
|
|
|
6.295
|
|
|
6.296
|
|
|
6.297
|
|
|
6.298
|
|
|
6.299
|
|
|
6.300
|
|
|
6.301
|
|
|
6.302
|
|
|
6.303
|
|
|
6.304
|
|
|
6.305
|
|
6.306
|
|
|
6.307
|
|
|
6.308
|
|
|
6.309
|
|
|
6.310
|
|
|
6.311
|
|
|
6.312
|
|
|
6.313
|
|
|
6.314
|
|
|
6.315
|
|
|
6.316
|
|
|
6.317
|
|
|
6.318
|
|
6.319
|
|
|
6.320
|
|
|
6.321
|
|
|
6.322
|
|
|
6.323*
|
|
|
6.324*
|
|
|
6.325*
|
|
|
6.326*
|
|
|
6.327*
|
|
|
6.328*
|
|
|
6.329*
|
|
|
6.330*
|
|
|
6.331*
|
|
|
8.1
|
|
8.2
|
|
|
8.3
|
|
|
8.4
|
|
|
8.5
|
|
|
8.6
|
|
|
8.7
|
|
|
8.8
|
|
|
8.9
|
|
|
8.10
|
|
|
8.11
|
|
8.12
|
|
|
8.13
|
|
|
8.14
|
|
|
8.15
|
|
|
8.16
|
|
|
8.17
|
|
|
8.18
|
|
|
8.19
|
|
|
8.20
|
|
|
8.21
|
|
8.22
|
|
|
8.23
|
|
|
8.24
|
|
|
8.25
|
|
|
8.26
|
|
|
8.27
|
|
|
8.28
|
|
|
8.29
|
|
|
8.30
|
|
|
8.31
|
|
|
8.32
|
|
|
8.33
|
|
8.34
|
|
|
8.35
|
|
|
8.36
|
|
|
8.37
|
|
|
8.38
|
|
|
8.39
|
|
|
8.40
|
|
|
8.41
|
|
|
8.42
|
|
|
8.43
|
|
|
8.44
|
|
8.45
|
|
|
8.46
|
|
|
8.47
|
|
|
8.48
|
|
|
8.49
|
|
|
8.50
|
|
|
8.51
|
|
|
8.52
|
|
|
8.53
|
|
|
8.54
|
|
8.55
|
|
|
8.56
|
|
|
8.57
|
|
|
8.58
|
|
|
8.59
|
|
|
8.60
|
|
|
8.61
|
|
|
8.62
|
|
|
8.63
|
|
|
8.64
|
|
8.65
|
|
|
8.66
|
|
|
8.67
|
|
|
8.68
|
|
|
8.69
|
|
|
8.70
|
|
|
8.71
|
|
|
8.72
|
|
|
8.73
|
|
|
8.74
|
|
8.75
|
|
|
8.76
|
|
|
8.77
|
|
|
8.78
|
|
|
8.79
|
|
|
8.80
|
|
|
8.81
|
|
|
8.82
|
|
|
8.83
|
|
|
8.84
|
|
8.85
|
|
|
8.86
|
|
|
8.87
|
|
|
8.88
|
|
|
8.89
|
|
|
8.90
|
|
|
8.91
|
|
|
8.92
|
|
|
8.93
|
|
|
8.94
|
|
8.95
|
|
|
8.96
|
|
|
8.97
|
|
|
8.98
|
|
|
8.99
|
|
|
8.100
|
|
|
8.101
|
|
|
8.102
|
|
|
8.103
|
|
|
8.104
|
|
8.105
|
|
|
8.106
|
|
|
8.107
|
|
|
8.108
|
|
|
8.109
|
|
|
8.110
|
|
|
8.111
|
|
|
8.112
|
|
|
8.113
|
|
|
8.114
|
|
8.115
|
|
|
8.116*
|
|
|
8.117*
|
|
|
8.118*
|
|
|
10.1
|
|
|
11.1*
|
|
|
11.2*
|
|
|
12.1*
|
|
|
13.1
|
|
|
13.2
|
|
|
13.3
|
|
|
13.4
|
|
|
13.5
|
|
|
13.6
|
|
|
13.7
|
|
|
13.8
|
|
|
OTIS GALLERY LLC
By: Otis Wealth, Inc., its managing member
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
|
Michael Karnjanaprakorn
Chief Executive Officer
|
|
SIGNATURE
|
TITLE
|
DATE
|
||
|
|
|
|
||
|
/s/ Michael Karnjanaprakorn
|
|
Chief Executive Officer and Director of Otis Wealth, Inc. (principal executive officer and principal financial and accounting officer)
|
June 11, 2021
|
|
|
Michael Karnjanaprakorn
|
|
|
||
|
|
|
|
||
|
Otis Wealth, Inc.
|
Managing Member
|
June 11, 2021
|
||
|
|
|
|
||
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
|
|
Name: Michael Karnjanaprakorn
|
|
|
||
|
Title: Chief Executive Officer
|
|
|
||
|
Name of Series
|
Series Gallery Drop 110, a Series of Otis Gallery LLC (“Series Gallery Drop 110”).
|
|
Effective Date of Establishment
|
June 8, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Gallery Drop 110 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Gallery Drop 110 until dissolution of Series Gallery Drop 110 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Gallery Drop 110 Asset
|
The Series Gallery Drop 110 Asset shall be an AFA 85-graded 1984 Transformers G1 Optimus Prime “Pepsi Edition” toy acquired by Series Gallery Drop 110 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Gallery Drop 110 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Gallery Drop 110 Asset that is equal to 2.59% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Gallery Drop 110 Interests the Company can issue is 1,060.
|
|
Number of Series Gallery Drop 110 Interests held by the Managing Member
|
On the date hereof, Series Gallery Drop 110 hereby grants to the Managing Member a single Series Gallery Drop 110 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Gallery Drop 110 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Gallery Drop 110 Interests sold in the Initial Offering of the Series Gallery Drop 110 Interests.
|
Other Rights |
Holders of Series Gallery Drop 110 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Gallery Drop 110 Interests. |
Officers |
There shall initially be no specific officers associated with Series Gallery Drop 110, although the Managing Member may appoint officers of Series Gallery Drop 110 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Gallery Drop 110 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Gallery Drop 111, a Series of Otis Gallery LLC (“Series Gallery Drop 111”).
|
|
Effective Date of Establishment
|
June 8, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Gallery Drop 111 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Gallery Drop 111 until dissolution of Series Gallery Drop 111 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Gallery Drop 111 Asset
|
The Series Gallery Drop 111 Asset shall be a BGS 9.5-graded 2002 Yu-Gi-Oh Blue-Eyes White Dragon LOB-001 First Edition trading card acquired by Series Gallery Drop 111 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Gallery Drop 111 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Gallery Drop 111 Asset that is equal to 2.86% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Gallery Drop 111 Interests the Company can issue is 1,890.
|
|
Number of Series Gallery Drop 111 Interests held by the Managing Member
|
On the date hereof, Series Gallery Drop 111 hereby grants to the Managing Member a single Series Gallery Drop 111 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Gallery Drop 111 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Gallery Drop 111 Interests sold in the Initial Offering of the Series Gallery Drop 111 Interests.
|
Other Rights |
Holders of Series Gallery Drop 111 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Gallery Drop 111 Interests. |
Officers |
There shall initially be no specific officers associated with Series Gallery Drop 111, although the Managing Member may appoint officers of Series Gallery Drop 111 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Gallery Drop 111 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Gallery Drop 112, a Series of Otis Gallery LLC (“Series Gallery Drop 112”).
|
|
Effective Date of Establishment
|
June 8, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Gallery Drop 112 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Gallery Drop 112 until dissolution of Series Gallery Drop 112 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Gallery Drop 112 Asset
|
The Series Gallery Drop 112 Asset shall be a 9.6 A++ Wata-graded Pokémon Red game acquired by Series Gallery Drop 112 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Gallery Drop 112 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Gallery Drop 112 Asset that is equal to 3.47% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Gallery Drop 112 Interests the Company can issue is 7,500.
|
|
Number of Series Gallery Drop 112 Interests held by the Managing Member
|
On the date hereof, Series Gallery Drop 112 hereby grants to the Managing Member a single Series Gallery Drop 112 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Gallery Drop 112 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Gallery Drop 112 Interests sold in the Initial Offering of the Series Gallery Drop 112 Interests.
|
Other Rights |
Holders of Series Gallery Drop 112 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Gallery Drop 112 Interests. |
Officers |
There shall initially be no specific officers associated with Series Gallery Drop 112, although the Managing Member may appoint officers of Series Gallery Drop 112 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Gallery Drop 112 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Gallery Drop 110 Interests subscribed for
|
|
|
|
|
|
Price of Series Gallery Drop 110 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Gallery Drop 111 Interests subscribed for
|
|
|
|
|
|
Price of Series Gallery Drop 111 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Gallery Drop 112 Interests subscribed for
|
|
|
|
|
|
Price of Series Gallery Drop 112 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
Specifications
|
Toy
|
Transformers G1 Optimus Prime
“Pepsi Edition”
|
|
Production
Year
|
1984
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,080
|
|
Year
Purchased
|
2021
|
Specifications
|
Toy
|
Transformers G1 Optimus Prime
“Pepsi Edition”
|
|
Production
Year
|
1984
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,080
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $10,080
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 110, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Gallery Drop 110, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $10,080
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 110, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
Specifications
|
Card
|
Yu-Gi-Oh Blue-Eyes White Dragon
LOB-001 First Edition
|
|
Production
Year
|
2002
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$18,000
|
|
Year
Purchased
|
2021
|
Specifications
|
Card
|
Yu-Gi-Oh Blue-Eyes White Dragon
LOB-001 First Edition
|
|
Production
Year
|
2002
|
|
BGS
Grade
|
9.5
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$18,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $18,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 111, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Gallery Drop 111, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $18,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 111, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Title
|
Pokémon Red
|
|
Game
Type
|
Gameboy
|
|
Release
Year
|
1996
|
|
Wata
Grade
|
9.6
|
|
Seal
Grade
|
A++
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$72,000
|
|
Year
Purchased
|
2021
|
Specifications
|
Title
|
Pokémon Red
|
|
Game
Type
|
Gameboy
|
|
Release
Year
|
1996
|
|
Wata
Grade
|
9.6
|
|
Seal
Grade
|
A++
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$72,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $57,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 112, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Gallery Drop 112, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: June 8, 2021
|
|
Principal Amount: $57,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Gallery Drop 112, a Series of Otis Gallery LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
|
ISSUER:
|
|
|
|
Series Gallery Drop 110, a Series of Otis Gallery LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Gallery Drop 111, a Series of Otis Gallery LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Gallery Drop 112, a Series of Otis Gallery LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
| Series Name | Offering Price per Interest | Maximum Offering Size | Maximum Membership Interests |
| Series #KW | $25.00 | $250,000 | 10,000 |
| Series Drop 002 | $33.00 | $33,000 | 1,000 |
| Series Drop 003 | $35.00 | $35,000 | 1,000 |
| Series Drop 004 | $47.00 | $47,000 | 1,000 |
| Series Drop 005 | $76.00 | $95,000 | 1,250 |
| Series Drop 008 | $40.00 | $32,000 | 800 |
| Series Drop 009 | $100.00 | $325,000 | 3,250 |
| Series Drop 010 | $25.00 | $25,000 | 1,000 |
| Series Gallery Drop 011 | $25.00 | $20,000 | 800 |
| Series Gallery Drop 012 | $75.00 | $150,000 | 2,000 |
| Series Gallery Drop 013 | $60.00 | $90,000 | 1,500 |
| Series Gallery Drop 014 | $33.00 | $33,000 | 1,000 |
| Series Gallery Drop 015 | $27.00 | $27,000 | 1,000 |
| Series Gallery Drop 016 | $21.00 | $21,000 | 1,000 |
| Series Gallery Drop 017 | $54.00 | $54,000 | 1,000 |
| Series Gallery Drop 018 | $25.00 | $12,000 | 480 |
| Series Gallery Drop 019 | $30.00 | $22,500 | 750 |
| Series Gallery Drop 020 | $75.00 | $136,500 | 1,820 |
| Series Gallery Drop 021 | $25.00 | $27,500 | 1,100 |
| Series Gallery Drop 022 | $32.00 | $32,000 | 1,000 |
| Series Gallery Drop 023 | $19.00 | $19,000 | 1,000 |
| Series Gallery Drop 024 | $24.00 | $24,000 | 1,000 |
| Series Gallery Drop 025 | $70.00 | $70,000 | 1,000 |
| Series Gallery Drop 026 | $50.00 | $100,000 | 2,000 |
| Series Gallery Drop 027 | $12.50 | $62,500 | 5,000 |
| Series Gallery Drop 028 | $10.00 | $20,000 | 2,000 |
| Series Gallery Drop 029 | $11.00 | $55,000 | 5,000 |
| Series Gallery Drop 030 | $14.00 | $28,000 | 2,000 |
| Series Gallery Drop 031 | $24.00 | $48,000 | 2,000 |
| Series Gallery Drop 032 | $1.00 | $5,000 | 5,000 |
| Series Gallery Drop 033 | $10.00 | $24,000 | 2,400 |
| Series Gallery Drop 034 | $20.00 | $415,000 | 20,750 |
| Series Gallery Drop 035 | $20.00 | $75,000 | 3,750 |
| Series Gallery Drop 036 | $10.00 | $51,000 | 5,100 |
| Series Gallery Drop 037 | $10.00 | $26,500 | 2,650 |
| Series Gallery Drop 038 | $10.00 | $73,500 | 7,350 |
| Series Gallery Drop 039 | $10.00 | $67,500 | 6,750 |
| Series Gallery Drop 040 | $10.00 | $35,500 | 3,550 |
| Series Gallery Drop 041 | $1.00 | $5,500 | 5,500 |
| Series Gallery Drop 042 | $10.00 | $21,000 | 2,100 |
| Series Gallery Drop 043 | $10.00 | $67,000 | 6,700 |
| Series Gallery Drop 044 | $10.00 | $466,700 | 46,670 |
| Series Gallery Drop 045 | $10.00 | $230,000 | 23,000 |
| Series Gallery Drop 046 | $10.00 | $53,000 | 5,300 |
| Series Gallery Drop 047 | $10.00 | $30,000 | 3,000 |
| Series Gallery Drop 048 | $10.00 | $58,000 | 5,800 |
| Series Gallery Drop 049(1) | $10.00 | $229,500 | 22,950 |
| Series Gallery Drop 050 | $10.00 | $29,500 | 2,950 |
| Series Gallery Drop 051 | $10.00 | $31,000 | 3,100 |
| Series Gallery Drop 052 | $10.00 | $10,000 | 1,000 |
| Series Gallery Drop 053 | $10.00 | $79,500 | 7,950 |
| Series Gallery Drop 054 | $10.00 | $19,000 | 1,900 |
| Series Gallery Drop 055 | $10.00 | $47,500 | 4,750 |
| Series Gallery Drop 056(1) | $10.00 | $21,620 | 2,162 |
| Series Gallery Drop 057(1) | $10.00 | $18,360 | 1,836 |
| Series Gallery Drop 058(1) | $10.00 | $22,840 | 2,284 |
| Series Gallery Drop 059(1) | $10.00 | $79,160 | 7,916 |
| Series Gallery Drop 060 | $10.00 | $51,100 | 5,100 |
| Series Gallery Drop 061(1) | $10.00 | $23,560 | 2,356 |
| Series Gallery Drop 062 | $10.00 | $16,200 | 1,620 |
| Series Gallery Drop 063(1) | $10.00 | $21,520 | 2,152 |
| Series Gallery Drop 064(1) | $10.00 | $34,380 | 3,438 |
| Series Gallery Drop 065 | $10.00 | $21,100 | 2,110 |
| Series Gallery Drop 066(1) | $10.00 | $96,600 | 9,660 |
| Series Gallery Drop 067 | $10.00 | $63,200 | 6,320 |
| Series Gallery Drop 068 | $10.00 | $25,300 | 2,530 |
| Series Gallery Drop 069 | $10.00 | $37,000 | 3,700 |
| Series Gallery Drop 070 | $10.00 | $32,800 | 3,280 |
| Series Gallery Drop 071 | $10.00 | $78,900 | 7,890 |
| Series Gallery Drop 072 | $10.00 | $297,500 | 29,750 |
| Series Gallery Drop 073 | $10.00 | $46,600 | 4,660 |
| Series Gallery Drop 074 | $10.00 | $22,000 | 2,200 |
| Series Gallery Drop 075 | $10.00 | $58,300 | 5,830 |
| Series Gallery Drop 076 | $10.00 | $58,300 | 5,830 |
| Series Gallery Drop 077 | $10.00 | $38,800 | 3,880 |
| Series Gallery Drop 078 | $10.00 | $22,000 | 2,200 |
| Series Gallery Drop 079 | $10.00 | $21,200 | 2,120 |
| Series Gallery Drop 080 | $10.00 | $15,800 | 1,580 |
| Series Gallery Drop 081 | $10.00 | $505,300 | 50,530 |
| Series Gallery Drop 082 | $10.00 | $84,200 | 8,420 |
| Series Gallery Drop 083 | $10.00 | $47,400 | 4,740 |
| Series Gallery Drop 084 | $10.00 | $54,700 | 5,470 |
| Series Gallery Drop 085 | $10.00 | $63,200 | 6,320 |
| Series Gallery Drop 086 | $10.00 | $94,700 | 9,470 |
| Series Gallery Drop 087 | $10.00 | $243,200 | 24,320 |
| Series Gallery Drop 088 | $10.00 | $58,200 | 5,820 |
| Series Gallery Drop 089 | $10.00 | $25,200 | 2,520 |
| Series Gallery Drop 090 | $10.00 | $104,100 | 10,410 |
| Series Gallery Drop 091 | $10.00 | $39,400 | 3,940 |
| Series Gallery Drop 092 | $10.00 | $228,800 | 22,880 |
| Series Gallery Drop 093 | $10.00 | $45,800 | 4,580 |
| Series Gallery Drop 094 | $10.00 | $22,800 | 2,280 |
| Series Gallery Drop 095 | $10.00 | $47,600 | 4,760 |
| Series Gallery Drop 096 | $10.00 | $30,500 | 3,050 |
| Series Gallery Drop 097 | $10.00 | $31,600 | 3,160 |
| Series Gallery Drop 098 | $10.00 | $14,700 | 1,470 |
| Series Gallery Drop 099 | $10.00 | $136,800 | 13,680 |
| Series Gallery Drop 100 | $10.00 | $19,500 | 1,950 |
| Series Gallery Drop 101 | $10.00 | $211,300 | 21,130 |
| Series Gallery Drop 102 | $10.00 | $14,800 | 1,480 |
| Series Gallery Drop 103 | $10.00 | $18,400 | 1,840 |
| Series Gallery Drop 104 | $10.00 | $13,100 | 1,310 |
| Series Gallery Drop 105 | $10.00 | $65,000 | 6,500 |
| Series Gallery Drop 106 | $10.00 | $28,100 | 2,810 |
| Series Gallery Drop 107 | $10.00 | $23,800 | 2,380 |
| Series Gallery Drop 108 | $10.00 | $31,700 | 3,170 |
| Series Gallery Drop 109 | $10.00 | $32,400 | 3,240 |
| Series Gallery Drop 110 | $10.00 | $10,600 | 1,060 |
| Series Gallery Drop 111 | $10.00 | $18,900 | 1,890 |
| Series Gallery Drop 112 | $10.00 | $60,000 | 6,000 |
| Series Gallery Drop 113 | $10.00 | $16,700 | 1,670 |
| Series Name | Interests Offered | Maximum Proceeds | Maximum Bonus Interests | Maximum Bonus Interest Value |
| Series Gallery Drop 049 | 22,500 | $225,000 | 450 | $4,500 |
| Series Gallery Drop 056 | 2,120 | $21,200 | 42 | $420 |
| Series Gallery Drop 057 | 1,800 | $18,000 | 36 | $360 |
| Series Gallery Drop 058 | 2,240 | $22,400 | 44 | $440 |
| Series Gallery Drop 059 | 7,760 | $77,600 | 156 | $1,560 |
| Series Gallery Drop 061 | 2,310 | $23,100 | 46 | $460 |
| Series Gallery Drop 063 | 2,110 | $21,100 | 42 | $420 |
| Series Gallery Drop 064 | 3,370 | $33,700 | 68 | $680 |
| Series Gallery Drop 066 | 9,470 | $94,700 | 190 | $1,900 |
LZ@T$,H/A6Z*@LYLP$QW I#M9:
M9;;NHAVY9SYI1:")JBD"##@ 0 M#@ 8<:%*-9-])2SC.$Y93<@38SG&4$X'C
M$(< .&7->[C#QI% X(\$*"D1@35/,*F4(BG=J%2U*E6==C.C5MUJ6'G7U?!]
M-:MB1>M8J5JGLUH$JSY-:UR71U98FA6N >TR,"9RO]:0/(PC1GEB F]"!.U0+"HM:V 3Z_C49:(T< 2
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MX]2:T*7_;*>*!(!$$HXT04\N3 YV!0^U 3Y])8HD*ZD-K=<_KAA.XER)4IN
M0K38C:V-==M3C@79ZTBOB@W9DL4* 0"D!S79E679EG79EX79F)79F:79FK79
+F\79G-59C@@( #L!
end
G)E4WI.5&-Z:V,Y9"(_/@T*/'@Z>&UP;65T
M82!X;6QN