| Series(1) | Per interest price to public | Per interest underwriting discounts and commissions(2) | Per interest proceeds to issuer(3)(4) | Total minimum price to public | Total minimum underwriting discounts and commissions(2) | Total minimum proceeds to issuer(3)(4) | Total maximum price to public | Total maximum underwriting discounts and commissions(2) | Total maximum proceeds to issuer(3)(4) |
| Series Gallery Drop 116* | $1.00 | $0.01 | $0.99 | $225,000 | $2,250 | $222,750 | $236,800 | $2,368 | $234,432 |
| 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) | Initial Qualification Date(3) | Open Date(4) | Closing Date | Status |
| Series #KW | 2018 Saint Jerome Hearing the Trumpet of Last Judgement painting by Kehinde Wiley | $25.00 | $250,000 | 10,000 | 07/17/19 | Unavail. | 11/27/19 | Closed |
| Series Drop 002 | Nike MAG Back to the Future (2016) sneakers | $33.00 | $33,000 | 1,000 | 11/22/19 | Unavail. | 04/13/20 | Closed |
| Series Drop 003 | The Incredible Hulk #181 comic | $35.00 | $35,000 | 1,000 | 11/22/19 | Unavail. | 03/18/20 | Closed |
| Series Drop 004 | Collection of Supreme skate decks (select limited-edition artist collaborations) | $47.00 | $47,000 | 1,000 | 11/22/19 | Unavail. | 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 | 11/22/19 | Unavail. | 03/06/20 | Closed |
| Series Drop 008 | 2019 series of commissioned paintings by fnnch | $40.00 | $32,000 | 800 | 11/22/19 | Unavail. | 03/17/20 | Closed |
| Series Drop 009 | 2012 Gone and Beyond painting by Kaws | $100.00 | $325,000 | 3,250 | 11/22/19 | Unavail. | 10/02/20 | Closed |
| Series Drop 010 | Collection of Nike SB Dunks sneakers | $25.00 | $25,000 | 1,000 | 11/22/19 | Unavail. | 03/06/20 | Closed |
| Series Gallery Drop 011 | 2019 commissioned painting by Shelby and Sandy | $25.00 | $20,000 | 800 | 01/16/20 | Unavail. | 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 | 01/16/20 | Unavail. | 08/24/20 | Closed |
| Series Gallery Drop 013 | 2019 Grey Selenite Newspaper Machine sculpture by Daniel Arsham | $60.00 | $90,000 | 1,500 | 01/16/20 | Unavail. | 02/22/21 | Closed |
| Series Gallery Drop 014 | Collection of 1985 Jordan 1 OG sneakers | $33.00 | $33,000 | 1,000 | 01/16/20 | Unavail. | 04/21/20 | Closed |
| Series Gallery Drop 015 | Collection of Supreme skate decks – Bundle II | $27.00 | $27,000 | 1,000 | 01/16/20 | Unavail. | 04/03/20 | Closed |
| Series Gallery Drop 016 | Collection of Nike and Adidas Yeezy sneakers | $21.00 | $21,000 | 1,000 | 03/31/20 | Unavail. | 06/01/20 | Closed |
| Series Gallery Drop 017 | 2017 Colorbar Constellation 6 painting by Derrick Adams | $54.00 | $54,000 | 1,000 | 03/31/20 | Unavail. | 10/16/20 | Closed |
| Series Gallery Drop 018 | Tomb of Dracula #10 comic | $25.00 | $12,000 | 480 | 05/29/20 | Unavail. | 08/14/20 | Closed |
| Series Gallery Drop 019 | 2020 CHROMADYNAMICA MSS painting by Felipe Pantone | $30.00 | $22,500 | 750 | 06/11/20 | Unavail. | 08/18/20 | Closed |
| Series Gallery Drop 020 | X-Men #1 comic | $75.00 | $136,500 | 1,820 | 06/11/20 | Unavail. | 09/30/20 | Sold |
| Series Gallery Drop 021 | Collection of artist collaboration Nike sneakers | $25.00 | $27,500 | 1,100 | 06/11/20 | Unavail. | 11/04/20 | Closed |
| Series Gallery Drop 022 | Collection of Nike Air Jordan 1 sneakers | $32.00 | $32,000 | 1,000 | 06/11/20 | Unavail. | 08/14/20 | Closed |
| Series Gallery Drop 023 | 2019 Cape Woman painting by Katherine Bradford | $19.00 | $19,000 | 1,000 | 06/24/20 | Unavail. | 10/23/20 | Closed |
| Series Gallery Drop 024 | Fantastic Four #52 comic | $24.00 | $24,000 | 1,000 | 06/24/20 | Unavail. | 08/17/20 | Closed |
| Series Gallery Drop 025 | 2018 No. 90 painting by Derek Fordjour | $70.00 | $70,000 | 1,000 | 06/24/20 | Unavail. | 12/15/20 | Sold |
| Series Gallery Drop 026 | Avengers #1 comic | $50.00 | $100,000 | 2,000 | 06/24/20 | Unavail. | 09/14/20 | Closed |
| Series Gallery Drop 027 | Teenage Mutant Ninja Turtles #1 comic | $12.50 | $62,500 | 5,000 | 07/20/20 | Unavail. | 09/15/20 | Sold |
| Series Gallery Drop 028 | Nike SB Dunk Low “Freddy Krueger” sneakers | $10.00 | $20,000 | 2,000 | 07/20/20 | Unavail. | 11/20/20 | Closed |
| Series Gallery Drop 029 | Collection of Travis Scott collaboration Nike sneakers | $11.00 | $55,000 | 5,000 | 07/20/20 | Unavail. | 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 | Unavail. | 12/01/20 | Closed |
| Series Gallery Drop 031 | 2020 Sneakers, Computers, Capri Sun painting by Katherine Bernhardt | $24.00 | $48,000 | 2,000 | 08/18/20 | Unavail. | 01/21/21 | Closed |
| Series Gallery Drop 032 | Super Mario Bros. 3 “Right” NES game | $1.00 | $5,000 | 5,000 | 08/18/20 | Unavail. | 12/31/20 | Closed |
| Series Gallery Drop 033 | Collection of 1985 Nike Air Jordan I sneakers | $10.00 | $24,000 | 2,400 | 08/18/20 | Unavail. | 01/28/21 | Closed |
| Series Gallery Drop 034 | 2003 Police Car painting by Banksy | $20.00 | $415,000 | 20,750 | 08/18/20 | Unavail. | 11/02/20 | Closed |
| Series Gallery Drop 035 | 2020 Triptych: Medical Bill paintings by MSCHF | $20.00 | $75,000 | 3,750 | 08/18/20 | Unavail. | 12/22/20 | Closed |
| Series Gallery Drop 036 | Collection of streetwear collaboration Nike sneakers | $10.00 | $51,000 | 5,100 | 08/18/20 | Unavail. | 12/16/20 | Closed |
| Series Gallery Drop 037 | Collection of sample and player-exclusive Nike Air Jordan sneakers | $10.00 | $26,500 | 2,650 | 08/18/20 | Unavail. | 11/05/20 | Closed |
| Series Gallery Drop 038 | 2003 LeBron James Topps Chrome #111 Refractor trading card | $10.00 | $73,500 | 7,350 | 09/23/20 | Unavail. | 11/05/20 | Closed |
| Series Gallery Drop 039 | 1985 Nike Air Jordan 1 TYPS PE sneakers | $10.00 | $67,500 | 6,750 | 09/23/20 | Unavail. | 12/14/20 | Closed |
| Series Gallery Drop 040 | Collection of Nike Air Max sneakers | $10.00 | $35,500 | 3,550 | 09/23/20 | Unavail. | 01/29/21 | Closed |
| Series Gallery Drop 041 | Dior Collaboration Nike Air Jordan 1 Low sneakers | $1.00 | $5,500 | 5,500 | 09/23/20 | Unavail. | 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 | 09/23/20 | Unavail. | 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 | Unavail. | 01/22/21 | Closed |
| Series Gallery Drop 044 | Nike Air Jordan 1 High “‘Shattered Backboard’ Origin Story” sneakers | $10.00 | $466,700 | 46,670 | 11/10/20 | Unavail. | 04/22/21 | Closed |
| Series Gallery Drop 045 | Complete set of 1986 Fleer basketball trading cards | $10.00 | $230,000 | 23,000 | 11/10/20 | Unavail. | 01/19/21 | Closed |
| Series Gallery Drop 046 | 2000 SP Authentic #118 Tom Brady rookie trading card | $10.00 | $53,000 | 5,300 | 12/22/20 | Unavail. | 02/12/21 | Closed |
| Series Gallery Drop 047 | 1981 Topps #216 Joe Montana rookie trading card | $10.00 | $30,000 | 3,000 | 12/22/20 | Unavail. | 02/12/21 | Closed |
| Series Gallery Drop 048 | 2011 Hermès 35cm So Black Birkin handbag | $10.00 | $58,000 | 5,800 | 12/22/20 | Unavail. | 05/25/21 | Closed |
| Series Gallery Drop 049 | 2003 SP Authentic Limited LeBron James #148 trading card | $10.00 | $225,000 | 22,500 | 12/22/20 | Unavail. | 02/01/21 | Closed |
| Series Gallery Drop 050 | Zelda II: The Adventure of Link NES game | $10.00 | $29,500 | 2,950 | 12/22/20 | Unavail. | 03/01/21 | Closed |
| Series Gallery Drop 051 | 2009 Topps Chrome Stephen Curry #101 trading card | $10.00 | $31,000 | 3,100 | 12/22/20 | Unavail. | 01/26/21 | Closed |
| Series Gallery Drop 052 | Pokémon Blue Game Boy game | $10.00 | $10,000 | 1,000 | 12/22/20 | Unavail. | 01/12/21 | Closed |
| Series Gallery Drop 053 | Pokémon Yellow Game Boy game | $10.00 | $79,500 | 7,950 | 12/22/20 | Unavail. | 04/08/21 | Closed |
| Series Gallery Drop 054 | Golf NES game | $10.00 | $19,000 | 1,900 | 12/22/20 | Unavail. | 02/02/21 | Closed |
| Series Gallery Drop 055 | 1999 Pokémon 1st Edition Shadowless Holo Blastoise #2 trading card | $10.00 | $47,500 | 4,750 | 12/31/20 | Unavail. | 04/05/21 | Closed |
| Series Gallery Drop 056 | 1999 Pokémon 1st Edition Shadowless Holo Mewtwo #10 trading card | $10.00 | $21,200 | 2,120 | 12/31/20 | Unavail. | 02/09/21 | Closed |
| Series Gallery Drop 057 | 1999 Pokémon 1st Edition Shadowless Holo Raichu #14 trading card | $10.00 | $18,000 | 1,800 | 12/31/20 | Unavail. | 02/09/21 | Closed |
| Series Gallery Drop 058 | 2012-13 National Treasures Anthony Davis RPA trading card | $10.00 | $22,400 | 2,240 | 12/31/20 | Unavail. | 03/12/21 | Closed |
| Series Gallery Drop 059 | Super Mario Bros. NES game | $10.00 | $77,600 | 7,760 | 12/31/20 | Unavail. | 03/09/21 | Closed |
| Series Gallery Drop 060 | Daredevil #1 comic | $10.00 | $51,100 | 5,110 | 12/31/20 | Unavail. | 03/05/21 | Closed |
| Series Gallery Drop 061 | 1999 Pokémon 1st Edition Shadowless Holo Venusaur #15 trading card | $10.00 | $23,100 | 2,310 | 12/31/20 | Unavail. | 02/09/21 | Closed |
| Series Gallery Drop 062 | Tetris and Tetris II NES games | $10.00 | $16,200 | 1,620 | 12/31/20 | Unavail. | 02/19/21 | Closed |
| Series Gallery Drop 063 | 2002-03 Panini Futebol Portugal Cristiano Ronaldo #137 trading card | $10.00 | $21,100 | 2,110 | 12/31/20 | Unavail. | 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 | 12/31/20 | Unavail. | 03/01/21 | Closed |
| Series Gallery Drop 065 | 1996 Topps Chrome Allen Iverson #171 Refractor trading card | $10.00 | $21,100 | 2,110 | 02/02/21 | Unavail. | 03/23/21 | Closed |
| Series Gallery Drop 066 | 2013 Panini Immaculate Collection Giannis Antetokounmpo #131 RPA trading card | $10.00 | $94,700 | 9,470 | 02/02/21 | Unavail. | 03/05/21 | Closed |
| Series Gallery Drop 067 | 2003-04 SP Authentic Signatures #LJA LeBron James trading card | $10.00 | $63,200 | 6,320 | 02/02/21 | Unavail. | 06/03/21 | Closed |
| Series Gallery Drop 068 | 2007 Topps Chrome Kevin Durant #131 Refractor trading card | $10.00 | $25,300 | 2,530 | 02/02/21 | Unavail. | 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 | 02/02/21 | Unavail. | 03/05/21 | Closed |
| Series Gallery Drop 070 | Contra NES game | $10.00 | $32,800 | 3,280 | 02/22/21 | Unavail. | 04/05/21 | Closed |
| Series Gallery Drop 071 | 2018 Panini Prizm Luka Doncic Prizm Mojo #280 trading card | $10.00 | $78,900 | 7,890 | 02/22/21 | Unavail. | 03/25/21 | Closed |
| Series Gallery Drop 072 | 2003 Exquisite Collection Noble Nameplates #LB LeBron James trading card | $10.00 | $297,500 | 29,750 | 02/22/21 | Unavail. | 04/15/21 | Closed |
| Series Gallery Drop 073 | 2003 SP Authentic Signatures #MJ Michael Jordan trading card | $10.00 | $46,600 | 4,660 | 02/22/21 | Unavail. | 06/11/21 | Closed |
| Series Gallery Drop 074 | 2018 Panini Prizm World Cup Kylian Mbappe Orange Prizm #80 trading card | $10.00 | $22,000 | 2,200 | 02/22/21 | Unavail. | 03/25/21 | Closed |
| Series Gallery Drop 075 | 2012 National Treasures Russell Wilson Rookie Signature Material Black #325 trading card | $10.00 | $58,300 | 5,830 | 02/22/21 | Unavail. | 07/08/21 | Closed |
| Series Gallery Drop 076 | 1996 Bowman’s Best Atomic Refractors Kobe Bryant #R23 trading card | $10.00 | $58,300 | 5,830 | 02/22/21 | Unavail. | 04/27/21 | Closed |
| Series Gallery Drop 077 | 1997 Brown’s Boxing Floyd Mayweather Jr. #51 trading card | $10.00 | $38,800 | 3,880 | 02/22/21 | Unavail. | 04/05/21 | Closed |
| Series Gallery Drop 078 | 1987 Converse Magic Johnson game-worn, signed sneakers | $10.00 | $22,000 | 2,200 | 02/22/21 | Unavail. | 04/15/21 | Closed |
| Series Gallery Drop 079 | 2012 National Treasures Kawhi Leonard #114 trading card | $10.00 | $21,200 | 2,120 | 02/22/21 | Unavail. | 03/19/21 | Closed |
| Series Gallery Drop 080 | 1972 Topps Julius Erving #195 trading card | $10.00 | $15,800 | 1,580 | 02/22/21 | Unavail. | 03/19/21 | Closed |
| Series Gallery Drop 082 | 2003 Finest LeBron James Refractor #133 trading card | $10.00 | $84,200 | 8,420 | 02/22/21 | Unavail. | 04/30/21 | Closed |
| Series Gallery Drop 083 | 1981 Topps Magic Johnson #21 trading card | $10.00 | $47,400 | 4,740 | 02/22/21 | Unavail. | 05/14/21 | Closed |
| Series Gallery Drop 086 | 2017 National Treasures #161 Patrick Mahomes II JSY AU Holo Silver trading card | $10.00 | $94,700 | 9,470 | 03/25/21 | Unavail. | 05/26/21 | Closed |
| Series Gallery Drop 089 | 2004 Panini Sports #89 Lionel Messi Mega Cracks Campeon trading card | $10.00 | $25,200 | 2,520 | 03/25/21 | Unavail. | 04/19/21 | Closed |
| Series Gallery Drop 091 | 1987 Fleer #59 Michael Jordan trading card | $10.00 | $39,400 | 3,940 | 03/25/21 | Unavail. | 08/04/21 | Closed |
| Series Gallery Drop 093 | 2009 Bowman Chrome Draft Prospects Refractors #BDPP89 Mike Trout Signed Rookie trading card | $10.00 | $45,800 | 4,580 | 03/25/21 | Unavail. | 04/27/21 | Closed |
| Series Gallery Drop 094 | 2017 Kevin Durant Western Conference Semi-Finals game-worn jersey | $10.00 | $22,800 | 2,280 | 03/25/21 | Unavail. | 07/08/21 | Closed |
| Series Gallery Drop 095 | 2020 Kevin Durant Nets-debut game-worn jersey | $10.00 | $47,600 | 4,760 | 03/25/21 | Unavail. | 06/18/21 | Closed |
| Series Gallery Drop 096 | 2019 Panini Prizm Blue Ice #248 Zion Williamson Rookie trading card | $10.00 | $30,500 | 3,050 | 03/25/21 | Unavail. | 04/27/21 | Closed |
| Series Gallery Drop 097 | Halo: Combat Evolved game | $10.00 | $31,600 | 3,160 | 03/25/21 | Unavail. | 05/05/21 | Sold |
| Series Gallery Drop 098 | Super Mario Land game | $10.00 | $14,700 | 1,470 | 03/25/21 | Unavail. | 04/27/21 | Closed |
| Series Gallery Drop 099 | Mike Tyson’s Punch-Out!! game | $10.00 | $136,800 | 13,680 | 03/25/21 | Unavail. | 08/12/21 | Closed |
| Series Gallery Drop 100 | Collection of Street Fighter games | $10.00 | $19,500 | 1,950 | 03/25/21 | Unavail. | 06/22/21 | Closed |
| Series Gallery Drop 101 | Nintendo World Championship game | $10.00 | $211,300 | 21,130 | 03/25/21 | Unavail. | 08/04/21 | Closed |
| Series Gallery Drop 102 | 2003 NetPro Glossy International Preview #P2 Serena Williams trading card | $10.00 | $14,800 | 1,480 | 05/18/21 | Unavail. | 07/01/21 | Closed |
| Series Gallery Drop 103 | 2003 NetPro Glossy #G2 Serena Williams Rookie trading card | $10.00 | $18,400 | 1,840 | 05/18/21 | Unavail. | 08/19/21 | Closed |
| Series Gallery Drop 104 | Sealed Apple iPhone 2G A1203 | $10.00 | $13,100 | 1,310 | 05/18/21 | Unavail. | 06/17/21 | Closed |
| Series Gallery Drop 105 | 2014 Panini Prizm World Cup #12 Lionel Messi Green Crystal Prizm trading card | $10.00 | $65,000 | 6,500 | 05/18/21 | Unavail. | 09/23/21 | Closed |
| Series Gallery Drop 107 | 1994 Miami Bumble Bee #8 Dwayne Johnson Rookie trading card | $10.00 | $23,800 | 2,380 | 05/18/21 | Unavail. | 06/24/21 | Closed |
| Series Gallery Drop 108 | Kobe Bryant Last Game signed ticket | $10.00 | $31,700 | 3,170 | 05/18/21 | Unavail. | 07/13/21 | Closed |
| Series Gallery Drop 109 | 2001 SP Authentic Stars #45 Tiger Woods Rookie trading card | $10.00 | $32,400 | 3,240 | 05/18/21 | Unavail. | 09/30/21 | Closed |
| Series Gallery Drop 110 | 1984 Transformers G1 Optimus Prime “Pepsi Edition” toy | $10.00 | $10,600 | 1,060 | 06/21/21 | Unavail. | 08/10/21 | Closed |
| Series Gallery Drop 111 | 2002 Yu-Gi-Oh Blue-Eyes White Dragon LOB-001 First Edition trading card | $10.00 | $18,900 | 1,890 | 06/21/21 | Unavail. | 09/14/21 | Closed |
| Series Gallery Drop 112 | Pokémon Red game | $10.00 | $60,000 | 6,000 | 06/21/21 | Unavail. | 08/31/21 | Closed |
| Series Gallery Drop 113 | Mario Kart 64 game | $10.00 | $57,900 | 5,790 | 07/19/21 | Unavail. | 08/31/21 | Closed |
| Series Gallery Drop 114 | Collection of all three original Nike Air Yeezy 1's | $10.00 | $13,500 | 1,350 | 07/19/21 | Unavail. | 09/03/21 | Closed |
| Series Gallery Drop 115 | Special Marvel Edition #15 comic | $10.00 | $16,500 | 1,650 | 07/19/21 | Unavail. | 08/27/21 | Closed |
| Series Gallery Drop 116 | 1999 Pokémon 1st Edition Shadowless Holo Charizard trading card | $1.00 | $236,800 | 225,000 / 236,800 | Not Yet Qualified |
|
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
|
$2,368
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$225,000
|
95.02%
|
|
|
Acquisition and
|
Storage
|
$473
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$395
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$8,464
|
3.57%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$11,700
|
4.94%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.04%
|
|
|
Total Proceeds
|
$236,800
|
100.00%
|
|
|
Card
|
Pokémon 1st Edition Shadowless
Holo Charizard
|
|
Production
Year
|
1999
|
|
PSA
Grade
|
GEM-MT 10
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$225,000
|
|
Year
Purchased
|
2021
|
|
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
|
Six-Month Period Ended June 30, 2021 | Six-Month Period Ended June 30, 2020 | ||||
|
Organizational costs
|
$
|
64,040 |
$
|
25,933 | ||
|
Insurance
|
$
|
7,493 |
$
|
1,781 | ||
|
Storage
|
$
|
17,689 |
$
|
1,083 | ||
|
Transportation
|
$
|
4,031 |
$
|
6,528 | ||
|
Sourcing fees
|
$
|
104,864 |
$
|
8,543 | ||
|
TOTALS
|
$
|
198,116 |
$
|
43,868 |
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
|
Six-Month Period Ended June 30, 2021 | Six-Month Period Ended June 30, 2020 | ||||
|
Otis Gallery LLC
|
$
|
6,475 |
$
|
13,410 | ||
|
Series #KW
|
$
|
2,836 |
$
|
1,935 | ||
|
Series Drop 002
|
$
|
1,346 |
$
|
2,767 | ||
|
Series Drop 003
|
$
|
1,369 |
$
|
1,457 | ||
|
Series Drop 004
|
$
|
1,739 |
$
|
2,353 | ||
|
Series Drop 005
|
$
|
1,691 |
$
|
4,584 | ||
|
Series Drop 008
|
$
|
685 |
$
|
4,805 | ||
|
Series Drop 009
|
$
|
2,954 |
$
|
- | ||
|
Series Drop 010
|
$
|
1,312 |
$
|
1,609 | ||
|
Series Gallery Drop 011
|
$
|
1,306 |
$
|
2,236 | ||
|
Series Gallery Drop 012
|
$
|
1,978 |
$
|
- | ||
| Series Gallery Drop 013 | $ | 4,076 | $ | - | ||
|
Series Gallery Drop 014
|
$
|
1,346 |
$
|
2,829 | ||
|
Series Gallery Drop 015
|
$
|
1,626 |
$
|
2,382 | ||
|
Series Gallery Drop 016
|
$
|
1,286 |
$
|
1,626 | ||
|
Series Gallery Drop 017
|
$
|
1,459 |
$
|
- | ||
|
Series Gallery Drop 018
|
$
|
1,241 |
$
|
- | ||
|
Series Gallery Drop 019
|
$
|
1,282 |
$
|
- | ||
|
Series Gallery Drop 020
|
$
|
1,703 |
$
|
- | ||
|
Series Gallery Drop 021
|
$
|
1,325 |
$
|
- | ||
|
Series Gallery Drop 022
|
$
|
1,066 |
$
|
- | ||
|
Series Gallery Drop 023
|
$
|
570 |
$
|
- | ||
|
Series Gallery Drop 024
|
$
|
616 |
$
|
- | ||
|
Series Gallery Drop 025(1)
|
$
|
380 |
$
|
- | ||
|
Series Gallery Drop 026
|
$
|
1,030 |
$
|
- | ||
|
Series Gallery Drop 027
|
$
|
835 |
$
|
- | ||
|
Series Gallery Drop 028
|
$
|
590 |
$
|
- | ||
|
Series Gallery Drop 029
|
$
|
790 |
$
|
- | ||
|
Series Gallery Drop 030
|
$
|
622 |
$
|
- | ||
| Series Gallery Drop 031 | $ | 3,177 | $ | - | ||
|
Series Gallery Drop 032
|
$
|
502 |
$
|
- | ||
| Series Gallery Drop 033 | $ | 2,265 | $ | - | ||
|
Series Gallery Drop 034
|
$
|
2,810 |
$
|
- | ||
|
Series Gallery Drop 035
|
$
|
902 |
$
|
- | ||
|
Series Gallery Drop 036
|
$
|
728 |
$
|
- | ||
|
Series Gallery Drop 037
|
$
|
626 |
$
|
- | ||
|
Series Gallery Drop 038
|
$
|
900 |
$
|
- | ||
|
Series Gallery Drop 039
|
$
|
843 |
$
|
- | ||
| Series Gallery Drop 040 | $ | 2,375 | $ | - | ||
| Series Gallery Drop 041 | $ | 513 | $ | - | ||
| Series Gallery Drop 042 | $ | 539 | $ | - | ||
| Series Gallery Drop 043 | $ | 3,764 | $ | - | ||
| Series Gallery Drop 044 | $ | 13,267 | $ | - |
| Series Gallery Drop 045 | $ | 12,134 | $ | - | ||
| Series Gallery Drop 046 | $ | 2,504 | $ | - | ||
| Series Gallery Drop 047 | $ | 1,334 | $ | - | ||
| Series Gallery Drop 048 | $ | 1,604 | $ | - | ||
| Series Gallery Drop 049 | $ | 8,684 | $ | - | ||
| Series Gallery Drop 050 | $ | 2,139 | $ | - | ||
| Series Gallery Drop 051 | $ | 2,074 | $ | - | ||
| Series Gallery Drop 052 | $ | 1,334 | $ | - | ||
| Series Gallery Drop 053 | $ | 1,139 | $ | - | ||
| Series Gallery Drop 054 | $ | 1,244 | $ | - | ||
| Series Gallery Drop 055 | $ | 2,359 | $ | - | ||
| Series Gallery Drop 056 | $ | 1,322 | $ | - | ||
| Series Gallery Drop 057 | $ | 1,154 | $ | - | ||
| Series Gallery Drop 058 | $ | 1,350 | $ | - | ||
| Series Gallery Drop 059 | $ | 3,868 | $ | - | ||
| Series Gallery Drop 060 | $ | 2,523 | $ | - | ||
| Series Gallery Drop 061 | $ | 1,313 | $ | - | ||
| Series Gallery Drop 062 | $ | 1,072 | $ | - | ||
| Series Gallery Drop 063 | $ | 1,323 | $ | - | ||
| Series Gallery Drop 064 | $ | 1,797 | $ | - | ||
| Series Gallery Drop 065 | $ | 1,243 | $ | - | ||
| Series Gallery Drop 066 | $ | 4,237 | $ | - | ||
| Series Gallery Drop 067 | $ | 3,034 | $ | - | ||
| Series Gallery Drop 068 | $ | 1,481 | $ | - | ||
| Series Gallery Drop 069 | $ | 1,936 | $ | - | ||
| Series Gallery Drop 070 | $ | 1,666 | $ | - | ||
| Series Gallery Drop 071 | $ | 3,505 | $ | - | ||
| Series Gallery Drop 072 | $ | 14,919 | $ | - | ||
| Series Gallery Drop 073 | $ | 2,248 | $ | - | ||
| Series Gallery Drop 074 | $ | 1,264 | $ | - | ||
| Series Gallery Drop 076 | $ | 2,761 | $ | - | ||
| Series Gallery Drop 077 | $ | 1,906 | $ | - | ||
| Series Gallery Drop 078 | $ | 1,264 | $ | - | ||
| Series Gallery Drop 079 | $ | 1,284 | $ | - | ||
| Series Gallery Drop 080 | $ | 1,036 | $ | - | ||
| Series Gallery Drop 082 | $ | 3,752 | $ | - | ||
| Series Gallery Drop 083 | $ | 2,320 | $ | - | ||
| Series Gallery Drop 086 | $ | 4,107 | $ | - | ||
| Series Gallery Drop 089 | $ | 1,398 | $ | - | ||
| Series Gallery Drop 093 | $ | 2,225 | $ | - | ||
| Series Gallery Drop 095 | $ | 2,278 | $ | - | ||
| Series Gallery Drop 096 | $ | 1,568 | $ | - | ||
| Series Gallery Drop 097 | $ | 1,638 | $ | - | ||
| Series Gallery Drop 098 | $ | 907 | $ | - | ||
| Series Gallery Drop 100 | $ | 1,139 | $ | - | ||
|
Series Gallery Drop 104
|
$
|
794 |
$
|
- | ||
|
Series Gallery Drop 107
|
$
|
1,270 |
$
|
- | ||
|
TOTALS
|
$
|
198,256 |
$
|
43,868 |
|
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
|
Six-Month Period Ended June 30, 2021 | Six-Month Period Ended June 30, 2020 | ||||
|
Series Gallery Drop 011
|
$
|
- |
$
|
270 | ||
|
Series Gallery Drop 012
|
$
|
- |
$
|
2,100 | ||
|
Series Gallery Drop 013
|
$
|
- |
$
|
1,262 | ||
|
Series Gallery Drop 014
|
$
|
- |
$
|
474 | ||
|
Series Gallery Drop 015
|
$
|
- |
$
|
371 | ||
|
Series Gallery Drop 016
|
$
|
- |
$
|
367 | ||
|
Series Gallery Drop 017
|
$
|
- |
$
|
928 | ||
| Series Gallery Drop 018 | $ | - | $ | 116 | ||
|
Series Gallery Drop 019
|
$
|
- |
$
|
126 | ||
|
Series Gallery Drop 022
|
$
|
- |
$
|
169 | ||
|
Series Gallery Drop 023
|
$
|
- |
$
|
60 | ||
|
Series Gallery Drop 024
|
$
|
- |
$
|
97 | ||
|
Series Gallery Drop 025(1)
|
$
|
- |
$
|
258 | ||
|
TOTALS
|
$
|
- |
$
|
6,599 |
|
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
|
Six-Month Period Ended June 30, 2021 | Six-Month Period Ended June 30, 2020 | ||||
|
Otis Gallery LLC
|
$
|
6,475 |
$
|
13,410 | ||
|
Series #KW
|
$
|
2,836 |
$
|
1,935 | ||
|
Series Drop 002
|
$
|
1,346 |
$
|
2,767 | ||
|
Series Drop 003
|
$
|
1,369 |
$
|
1,457 | ||
|
Series Drop 004
|
$
|
1,739 |
$
|
2,353 | ||
|
Series Drop 005
|
$
|
1,691 |
$
|
4,584 | ||
|
Series Drop 008
|
$
|
685 |
$
|
4,805 | ||
|
Series Drop 009
|
$
|
2,954 |
$
|
- | ||
|
Series Drop 010
|
$
|
1,312 |
$
|
1,609 | ||
|
Series Gallery Drop 011
|
$
|
1,306 |
$
|
2,506 | ||
|
Series Gallery Drop 012
|
$
|
1,978 |
$
|
- | ||
| Series Gallery Drop 013 | $ | 4,076 | $ | - | ||
|
Series Gallery Drop 014
|
$
|
1,346 |
$
|
3,304 | ||
|
Series Gallery Drop 015
|
$
|
1,626 |
$
|
2,753 | ||
|
Series Gallery Drop 016
|
$
|
1,286 |
$
|
1,993 | ||
|
Series Gallery Drop 017
|
$
|
1,459 |
$
|
- | ||
|
Series Gallery Drop 018
|
$
|
1,241 |
$
|
- | ||
|
Series Gallery Drop 019
|
$
|
1,282 |
$
|
- | ||
|
Series Gallery Drop 020
|
$
|
1,703 |
$
|
- | ||
|
Series Gallery Drop 021
|
$
|
1,325 |
$
|
- | ||
|
Series Gallery Drop 022
|
$
|
1,066 |
$
|
- | ||
|
Series Gallery Drop 023
|
$
|
570 |
$
|
- | ||
|
Series Gallery Drop 024
|
$
|
616 |
$
|
- | ||
|
Series Gallery Drop 025
|
$
|
380 |
$
|
- | ||
|
Series Gallery Drop 026
|
$
|
1,030 |
$
|
- | ||
|
Series Gallery Drop 027
|
$
|
835 |
$
|
- | ||
|
Series Gallery Drop 028
|
$
|
590 |
$
|
- | ||
|
Series Gallery Drop 029
|
$
|
790 |
$
|
- | ||
|
Series Gallery Drop 030
|
$
|
622 |
$
|
- | ||
| Series Gallery Drop 031 | $ | 3,177 | $ | - |
|
Series Gallery Drop 032
|
$
|
502 |
$
|
- | ||
| Series Gallery Drop 033 | $ | 2,265 | $ | - | ||
|
Series Gallery Drop 034
|
$
|
2,810 |
$
|
- | ||
|
Series Gallery Drop 035
|
$
|
902 |
$
|
- | ||
|
Series Gallery Drop 036
|
$
|
728 |
$
|
- | ||
|
Series Gallery Drop 037
|
$
|
626 |
$
|
- | ||
|
Series Gallery Drop 038
|
$
|
900 |
$
|
- | ||
|
Series Gallery Drop 039
|
$
|
843 |
$
|
- | ||
| Series Gallery Drop 040 | $ | 2,375 | $ | - | ||
| Series Gallery Drop 041 | $ | 513 | $ | - | ||
| Series Gallery Drop 042 | $ | 599 | $ | - | ||
| Series Gallery Drop 043 | $ | 3,764 | $ | - | ||
| Series Gallery Drop 044 | $ | 13,267 | $ | - | ||
| Series Gallery Drop 045 | $ | 12,134 | $ | - | ||
| Series Gallery Drop 046 | $ | 2,504 | $ | - | ||
| Series Gallery Drop 047 | $ | 1,334 | $ | - | ||
| Series Gallery Drop 048 | $ | 1,604 | $ | - | ||
| Series Gallery Drop 049 | $ | 8,684 | $ | - | ||
| Series Gallery Drop 050 | $ | 2,139 | $ | - | ||
| Series Gallery Drop 051 | $ | 2,074 | $ | - | ||
| Series Gallery Drop 052 | $ | 1,334 | $ | - | ||
| Series Gallery Drop 053 | $ | 1,139 | $ | - | ||
| Series Gallery Drop 054 | $ | 1,244 | $ | - | ||
| Series Gallery Drop 055 | $ | 2,359 | $ | - | ||
| Series Gallery Drop 056 | $ | 1,322 | $ | - | ||
| Series Gallery Drop 057 | $ | 1,154 | $ | - | ||
| Series Gallery Drop 058 | $ | 1,350 | $ | - | ||
| Series Gallery Drop 059 | $ | 3,868 | $ | - | ||
| Series Gallery Drop 060 | $ | 2,523 | $ | - | ||
| Series Gallery Drop 061 | $ | 1,313 | $ | - | ||
| Series Gallery Drop 062 | $ | 1,072 | $ | - | ||
| Series Gallery Drop 063 | $ | 1,323 | $ | - | ||
| Series Gallery Drop 064 | $ | 1,797 | $ | - | ||
| Series Gallery Drop 065 | $ | 1,243 | $ | - | ||
| Series Gallery Drop 066 | $ | 4,237 | $ | - | ||
| Series Gallery Drop 067 | $ | 3,034 | $ | - | ||
| Series Gallery Drop 068 | $ | 1,481 | $ | - | ||
| Series Gallery Drop 069 | $ | 1,936 | $ | - | ||
| Series Gallery Drop 070 | $ | 1,666 | $ | - | ||
| Series Gallery Drop 071 | $ | 3,505 | $ | - | ||
| Series Gallery Drop 072 | $ | 14,919 | $ | - | ||
| Series Gallery Drop 073 | $ | 2,248 | $ | - | ||
| Series Gallery Drop 074 | $ | 1,264 | $ | - | ||
| Series Gallery Drop 076 | $ | 2,761 | $ | - | ||
| Series Gallery Drop 077 | $ | 1,906 | $ | - | ||
| Series Gallery Drop 078 | $ | 1,264 | $ | - | ||
| Series Gallery Drop 079 | $ | 1,284 | $ | - | ||
| Series Gallery Drop 080 | $ | 1,036 | $ | - | ||
| Series Gallery Drop 082 | $ | 3,752 | $ | - | ||
| Series Gallery Drop 083 | $ | 2,320 | $ | - | ||
| Series Gallery Drop 086 | $ | 4,107 | $ | - | ||
| Series Gallery Drop 089 | $ | 1,398 | $ | - | ||
| Series Gallery Drop 093 | $ | 2,225 | $ | - |
| Series Gallery Drop 095 | $ | 2,278 | $ | - | ||
| Series Gallery Drop 096 | $ | 1,568 | $ | - | ||
| Series Gallery Drop 097 | $ | 1,638 | $ | - | ||
| Series Gallery Drop 098 | $ | 907 | $ | - | ||
| Series Gallery Drop 100 | $ | 1,139 | $ | - | ||
|
Series Gallery Drop 104
|
$
|
794 |
$
|
- | ||
|
Series Gallery Drop 107
|
$
|
1,270 |
$
|
- | ||
|
TOTALS
|
$
|
198,256 |
$
|
50,467 |
|
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
|
|
|
As of June 30, 2021
|
As of December 31, 2020
|
As of December 31, 2019
|
||||
|
Series #KW
|
|
$
|
125
|
|
$
|
1,787
|
$
|
10,175
|
|
|
Series Drop 002
|
|
$
|
774
|
|
$
|
774
|
$
|
-
|
|
|
Series Drop 003
|
|
$
|
61
|
|
$
|
61
|
$
|
-
|
|
|
Series Drop 004
|
|
$
|
710
|
|
$
|
710
|
$
|
-
|
|
|
Series Drop 005
|
|
$
|
445
|
|
$
|
445
|
$
|
-
|
|
|
Series Drop 008
|
|
$
|
818
|
|
$
|
818
|
$
|
-
|
|
|
Series Drop 009
|
|
$
|
2,587
|
|
$
|
2,587
|
$
|
-
|
|
|
Series Drop 010
|
|
$
|
11
|
|
$
|
11
|
$
|
-
|
|
|
Series Gallery Drop 011
|
|
$
|
97
|
|
$
|
97
|
$
|
-
|
|
|
Series Gallery Drop 012
|
|
$
|
2,494
|
|
$
|
2,494
|
$
|
-
|
|
|
Series Gallery Drop 013
|
|
$
|
388
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 014
|
|
$
|
154
|
|
$
|
154
|
$
|
-
|
|
|
Series Gallery Drop 015
|
|
$
|
5
|
|
$
|
5
|
$
|
-
|
|
|
Series Gallery Drop 016
|
|
$
|
127
|
|
$
|
134
|
$
|
-
|
|
|
Series Gallery Drop 017
|
|
$
|
259
|
|
$
|
259
|
$
|
-
|
|
|
Series Gallery Drop 018
|
|
$
|
65
|
|
$
|
65
|
$
|
-
|
|
|
Series Gallery Drop 019
|
|
$
|
7
|
|
$
|
7
|
$
|
-
|
|
|
Series Gallery Drop 020
|
|
$
|
485
|
|
$
|
485
|
$
|
-
|
|
|
Series Gallery Drop 021
|
|
$
|
180
|
|
$
|
180
|
$
|
-
|
|
|
Series Gallery Drop 022
|
|
$
|
866
|
|
$
|
866
|
$
|
-
|
|
|
Series Gallery Drop 023
|
|
$
|
103
|
|
$
|
103
|
$
|
-
|
|
|
Series Gallery Drop 024
|
|
$
|
153
|
|
$
|
153
|
$
|
-
|
|
|
Series Gallery Drop 025
|
|
$
|
8,359
|
|
$
|
75,289
|
$
|
-
|
|
Series Gallery Drop 026
|
|
$
|
715
|
|
$
|
715
|
$
|
-
|
|
|
Series Gallery Drop 027
|
|
$
|
440
|
|
$
|
440
|
$
|
-
|
|
|
Series Gallery Drop 028
|
|
$
|
119
|
|
$
|
119
|
$
|
-
|
|
|
Series Gallery Drop 029
|
|
$
|
383
|
|
$
|
383
|
$
|
-
|
|
|
Series Gallery Drop 030
|
|
$
|
169
|
|
$
|
169
|
$
|
-
|
|
|
Series Gallery Drop 031
|
|
$
|
294
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 032
|
|
$
|
12
|
|
$
|
4,927
|
$
|
-
|
|
|
Series Gallery Drop 033
|
|
$
|
120
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 034
|
|
$
|
2,940
|
|
$
|
2,940
|
$
|
-
|
|
|
Series Gallery Drop 035
|
|
$
|
506
|
|
$
|
506
|
$
|
-
|
|
|
Series Gallery Drop 036
|
|
$
|
322
|
|
$
|
290
|
$
|
-
|
|
|
Series Gallery Drop 037
|
|
$
|
143
|
|
$
|
143
|
$
|
-
|
|
|
Series Gallery Drop 038
|
|
$
|
35
|
|
$
|
35
|
$
|
-
|
|
|
Series Gallery Drop 039
|
|
$
|
62
|
|
$
|
62
|
$
|
-
|
|
|
Series Gallery Drop 040
|
|
$
|
43
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 041
|
|
$
|
49
|
|
$
|
49
|
$
|
-
|
|
|
Series Gallery Drop 042
|
|
$
|
71
|
|
$
|
71
|
$
|
-
|
|
|
Series Gallery Drop 043
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 044
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 045
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 046
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 047
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 048
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 049
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 050
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 051
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 052
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 053
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 054
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 055
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 056
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 057
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 058
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 059
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 060
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 061
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 062
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 063
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 064
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 065
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 066
|
|
$
|
-
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 067
|
|
$
|
18
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 068
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 069
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 070
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 071
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 072
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 073
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 074
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
Series Gallery Drop 076
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 077
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 078
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 079
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 080
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 082
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 083
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 086
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 089
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 093
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 095
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 096
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 097
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 098
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 100
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 104
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 107
|
|
$
|
50
|
|
$
|
-
|
$
|
-
|
|
|
TOTALS
|
|
$
|
28,064
|
|
$
|
98,333
|
$
|
10,175
|
|
Series
|
Interests Subscribed for as of June 30, 2021
|
Subscription Amount as of June 30, 2021
|
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
|
$
|
24,795
|
||||||
|
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
|
-
|
$
|
-
|
||
|
Series Gallery Drop 075
|
|
5,830
|
|
$
|
58,300
|
|
-
|
|
$
|
-
|
-
|
$
|
-
|
||
|
Series Gallery Drop 094
|
|
2,280
|
|
$
|
22,800
|
|
-
|
|
$
|
-
|
-
|
$
|
-
|
|
Series Gallery Drop 102
|
|
1,480
|
|
$
|
14,800
|
|
-
|
|
$
|
-
|
-
|
$
|
-
|
||
|
Series Gallery Drop 103
|
|
1,840
|
|
$
|
18,400
|
|
-
|
|
$
|
-
|
-
|
$
|
-
|
||
|
Series Gallery Drop 108
|
|
3,170
|
|
$
|
31,700
|
|
-
|
|
$
|
-
|
-
|
$
|
-
|
||
|
TOTALS
|
|
|
|
$
|
146,000
|
|
|
|
$
|
504,030
|
$
|
216,719
|
|
Series
|
Date Issued
|
Principal Amount
|
Interest Rate (1)
|
Balance June 30, 2021
|
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
|
$
|
-
|
|
|
Series Gallery Drop 075
|
|
02/05/2021
|
|
$
|
55,350
|
|
0%
|
|
$
|
55,350
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 081
|
|
02/09/2021
|
|
$
|
480,000
|
|
0%
|
|
$
|
480,000
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 084
|
|
03/09/2021
|
|
$
|
52,000
|
|
0%
|
|
$
|
52,000
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 085
|
|
03/09/2021
|
|
$
|
60,000
|
|
0%
|
|
$
|
60,000
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 087
|
|
03/09/2021
|
|
$
|
231,009
|
|
0%
|
|
$
|
231,009
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 088
|
|
03/09/2021
|
|
$
|
55,250
|
|
0%
|
|
$
|
55,250
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 090
|
|
03/09/2021
|
|
$
|
98,850
|
|
0%
|
|
$
|
98,850
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 091
|
|
03/09/2021
|
|
$
|
37,473
|
|
0%
|
|
$
|
37,473
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 092
|
|
03/09/2021
|
|
$
|
217,356
|
|
0%
|
|
$
|
217,356
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 094
|
|
03/09/2021
|
|
$
|
21,631
|
|
0%
|
|
$
|
21,631
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 099
|
|
03/10/2021
|
|
$
|
130,000
|
|
0%
|
|
$
|
130,000
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 101
|
|
03/10/2021
|
|
$
|
200,750
|
|
0%
|
|
$
|
200,750
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 102
|
|
04/23/2021
|
|
$
|
14,060
|
|
0%
|
|
$
|
14,060
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 103
|
|
04/23/2021
|
|
$
|
17,500
|
|
0%
|
|
$
|
17,500
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 105
|
|
04/23/2021
|
|
$
|
61,780
|
|
0%
|
|
$
|
61,780
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 106
|
|
04/23/2021
|
|
$
|
26,650
|
|
0%
|
|
$
|
26,650
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 108
|
|
04/29/2021
|
|
$
|
30,118
|
|
0%
|
|
$
|
30,118
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 109
|
|
05/03/2021
|
|
$
|
30,746
|
|
0%
|
|
$
|
30,746
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 110
|
|
06/08/2021
|
|
$
|
10,080
|
|
0%
|
|
$
|
10,080
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 111
|
|
06/08/2021
|
|
$
|
18,000
|
|
0%
|
|
$
|
18,000
|
|
$
|
-
|
$
|
-
|
|
|
Series Gallery Drop 112
|
|
06/08/2021
|
|
$
|
57,000
|
|
0%
|
|
$
|
57,000
|
|
$
|
-
|
$
|
-
|
|
|
TOTALS
|
$
|
1,905,603
|
$
|
1,709,990
|
$
|
991,579
|
|
Series
|
|
|
Accounting Fees
|
|
|
Storage
|
|
|
Transportation
|
|
|
Insurance
|
|
|
Total Due to Manager
|
|
Otis Gallery LLC
|
|
$
|
16,756
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
16,756
|
|
Series #KW
|
|
$
|
1,463
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
1,463
|
|
Series Drop 002
|
|
$
|
1,463
|
|
$
|
144
|
|
$
|
-
|
|
$
|
28
|
|
$
|
1,635
|
|
Series Drop 003
|
|
$
|
1,462
|
|
$
|
163
|
|
$
|
-
|
|
$
|
32
|
|
$
|
1,657
|
|
Series Drop 004
|
|
$
|
1,773
|
|
$
|
213
|
|
$
|
-
|
|
$
|
42
|
|
$
|
2,028
|
|
Series Drop 005
|
|
$
|
1,462
|
|
$
|
432
|
|
$
|
-
|
|
$
|
85
|
|
$
|
1,979
|
|
Series Drop 008
|
|
$
|
773
|
|
$
|
168
|
|
$
|
-
|
|
$
|
33
|
|
$
|
974
|
|
Series Drop 009
|
|
$
|
1,463
|
|
$
|
1,488
|
|
$
|
-
|
|
$
|
292
|
|
$
|
3,243
|
|
Series Drop 010
|
|
$
|
1,462
|
|
$
|
115
|
|
$
|
-
|
|
$
|
23
|
|
$
|
1,600
|
|
Series Gallery Drop 011
|
|
$
|
1,462
|
|
$
|
110
|
|
$
|
-
|
|
$
|
22
|
|
$
|
1,594
|
|
Series Gallery Drop 012
|
|
$
|
1,462
|
|
$
|
672
|
|
$
|
-
|
|
$
|
132
|
|
$
|
2,266
|
|
Series Gallery Drop 013
|
|
$
|
995
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
995
|
|
Series Gallery Drop 014
|
|
$
|
1,462
|
|
$
|
144
|
|
$
|
-
|
|
$
|
28
|
|
$
|
1,634
|
|
Series Gallery Drop 015
|
|
$
|
1,772
|
|
$
|
119
|
|
$
|
-
|
|
$
|
23
|
|
$
|
1,914
|
|
Series Gallery Drop 016
|
|
$
|
1,462
|
|
$
|
94
|
|
$
|
-
|
|
$
|
18
|
|
$
|
1,574
|
|
Series Gallery Drop 017
|
|
$
|
1,462
|
|
$
|
238
|
|
$
|
-
|
|
$
|
47
|
|
$
|
1,747
|
|
Series Gallery Drop 018
|
|
$
|
1,462
|
|
$
|
56
|
|
$
|
-
|
|
$
|
11
|
|
$
|
1,529
|
|
Series Gallery Drop 019
|
|
$
|
1,462
|
|
$
|
91
|
|
$
|
-
|
|
$
|
17
|
|
$
|
1,570
|
|
Series Gallery Drop 020
|
|
$
|
1,222
|
|
$
|
643
|
|
$
|
-
|
|
$
|
126
|
|
$
|
1,991
|
|
Series Gallery Drop 021
|
|
$
|
1,461
|
|
$
|
127
|
|
$
|
-
|
|
$
|
25
|
|
$
|
1,613
|
|
Series Gallery Drop 022
|
|
$
|
1,182
|
|
$
|
144
|
|
$
|
-
|
|
$
|
28
|
|
$
|
1,354
|
|
Series Gallery Drop 023
|
|
$
|
772
|
|
$
|
72
|
|
$
|
-
|
|
$
|
14
|
|
$
|
858
|
|
Series Gallery Drop 024
|
|
$
|
772
|
|
$
|
110
|
|
$
|
-
|
|
$
|
22
|
|
$
|
904
|
|
Series Gallery Drop 026
|
|
$
|
772
|
|
$
|
456
|
|
$
|
-
|
|
$
|
90
|
|
$
|
1,318
|
|
Series Gallery Drop 027
|
|
$
|
772
|
|
$
|
293
|
|
$
|
-
|
|
$
|
58
|
|
$
|
1,123
|
|
Series Gallery Drop 028
|
|
$
|
772
|
|
$
|
89
|
|
$
|
-
|
|
$
|
17
|
|
$
|
878
|
|
Series Gallery Drop 029
|
|
$
|
772
|
|
$
|
256
|
|
$
|
-
|
|
$
|
50
|
|
$
|
1,078
|
|
Series Gallery Drop 030
|
|
$
|
772
|
|
$
|
115
|
|
$
|
-
|
|
$
|
23
|
|
$
|
910
|
|
Series Gallery Drop 031
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 032
|
|
$
|
772
|
|
$
|
10
|
|
$
|
-
|
|
$
|
8
|
|
$
|
790
|
|
Series Gallery Drop 033
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 034
|
|
$
|
772
|
|
$
|
1,944
|
|
$
|
-
|
|
$
|
382
|
|
$
|
3,098
|
|
Series Gallery Drop 035
|
|
$
|
772
|
|
$
|
349
|
|
$
|
-
|
|
$
|
69
|
|
$
|
1,190
|
|
Series Gallery Drop 036
|
|
$
|
772
|
|
$
|
231
|
|
$
|
-
|
|
$
|
45
|
|
$
|
1,048
|
|
Series Gallery Drop 037
|
|
$
|
772
|
|
$
|
119
|
|
$
|
-
|
|
$
|
23
|
|
$
|
914
|
|
Series Gallery Drop 038
|
|
$
|
772
|
|
$
|
348
|
|
$
|
-
|
|
$
|
68
|
|
$
|
1,188
|
|
Series Gallery Drop 039
|
|
$
|
772
|
|
$
|
300
|
|
$
|
-
|
|
$
|
59
|
|
$
|
1,131
|
|
Series Gallery Drop 040
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 041
|
|
$
|
772
|
|
$
|
24
|
|
$
|
-
|
|
$
|
5
|
|
$
|
801
|
|
Series Gallery Drop 042
|
|
$
|
772
|
|
$
|
96
|
|
$
|
-
|
|
$
|
19
|
|
$
|
887
|
|
Series Gallery Drop 043
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 044
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 045
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 046
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 047
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 048
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 049
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 050
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 051
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 052
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 056
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 057
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 058
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 059
|
|
$
|
715
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
715
|
|
Series Gallery Drop 060
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 061
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 062
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 063
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 064
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 065
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 066
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 067
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 068
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 069
|
|
$
|
405
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
405
|
|
Series Gallery Drop 070
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 071
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 072
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 073
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 074
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 076
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 077
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 078
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 079
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 080
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 082
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 083
|
|
$
|
365
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
365
|
|
Series Gallery Drop 086
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 089
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 093
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 095
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 096
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 097
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 098
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 100
|
|
$
|
325
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
325
|
|
Series Gallery Drop 104
|
|
$
|
285
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
285
|
|
Series Gallery Drop 107
|
|
$
|
285
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
285
|
|
TOTALS
|
|
$
|
77,305
|
|
$
|
9,973
|
|
$
|
-
|
|
$
|
1,964
|
|
$
|
89,242
|
|
Series
|
|
|
Accounting Fees
|
|
|
Storage
|
|
|
Transportation
|
|
|
Insurance
|
|
|
Total Due to Manager
|
|
Otis Gallery LLC
|
|
$
|
10,281
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
10,281
|
|
Series #KW
|
|
$
|
368
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Series Drop 002
|
|
$
|
368
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Series Drop 003
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Drop 004
|
|
$
|
368
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Series Drop 005
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Drop 008
|
|
$
|
368
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Series Drop 009
|
|
$
|
368
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Series Drop 010
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 011
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 012
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 014
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 015
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 016
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
7
|
|
$
|
374
|
|
Series Gallery Drop 017
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 018
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 019
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 020
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 021
|
|
$
|
366
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
366
|
|
Series Gallery Drop 022
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 023
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 024
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 025
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 026
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 027
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 028
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 029
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 030
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 032
|
|
$
|
367
|
|
$
|
10
|
|
$
|
53
|
|
$
|
8
|
|
$
|
438
|
|
Series Gallery Drop 034
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 035
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 036
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 037
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 038
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 039
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 041
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
Series Gallery Drop 042
|
|
$
|
367
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
367
|
|
TOTALS
|
|
$
|
23,497
|
|
$
|
10
|
|
$
|
53
|
|
$
|
15
|
|
$
|
23,575
|
|
Series
|
|
|
Accounting Fees
|
|
|
Storage
|
|
|
Transportation
|
|
|
Insurance
|
|
|
Total Due to Manager
|
|
Series #KW
|
|
$
|
163
|
|
$
|
1,180
|
|
$
|
86
|
|
$
|
5,889
|
|
$
|
7,318
|
|
TOTALS
|
|
$
|
163
|
|
$
|
1,180
|
|
$
|
86
|
|
$
|
5,889
|
|
$
|
7,318
|
|
Name
|
|
Position
|
|
Age
|
|
Term of Office (Beginning)
|
|
Approximate hours per week for part-time employees
|
|
Michael Karnjanaprakorn
|
|
Chief Executive Officer, Director
|
|
39
|
|
October 2018
|
|
N/A
|
|
Albert Wenger
|
|
Director
|
|
54
|
|
February 2019
|
|
N/A
|
|
Dan Levitan
|
|
Director
|
|
63
|
|
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 | 9.70% | ||||||||||||||||||||
| Series Drop 002 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Drop 003 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Drop 004 Interests | 19 | 1.90% | ||||||||||||||||||||
| Series Drop 005 Interests | 150 | 12.00% | ||||||||||||||||||||
| Series Drop 008 Interests | 195 | 19.50% | ||||||||||||||||||||
| Series Drop 009 Interests | 962 | 29.60% | ||||||||||||||||||||
| Series Drop 010 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 011 Interests | 18 | 1.80% | ||||||||||||||||||||
| Series Gallery Drop 012 Interests | 1,485 | 74.25% | ||||||||||||||||||||
| Series Gallery Drop 013 Interests | 145 | 9.67% | ||||||||||||||||||||
| Series Gallery Drop 014 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 015 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 016 Interests | 10 | 1.00% | ||||||||||||||||||||
| Series Gallery Drop 017 Interests | 20 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 018 Interests | 6 | 1.25% | ||||||||||||||||||||
| Series Gallery Drop 019 Interests | 15 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 020 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 021 Interests | 12 | 1.09% | ||||||||||||||||||||
| Series Gallery Drop 022 Interests | 20 | 2.00% | Z | |||||||||||||||||||
| Series Gallery Drop 023 Interests | 18 | 1.80% | ||||||||||||||||||||
| Series Gallery Drop 024 Interests | 11 | 1.10% | ||||||||||||||||||||
| Series Gallery Drop 025 Interests | 1 | 0.10% | ||||||||||||||||||||
| Series Gallery Drop 026 Interests | 40 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 027 Interests | 14 | 0.28% | ||||||||||||||||||||
| Series Gallery Drop 028 Interests | 40 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 029 Interests | 14 | 0.28% | ||||||||||||||||||||
| Series Gallery Drop 030 Interests | 39 | 1.95% | ||||||||||||||||||||
| Series Gallery Drop 031 Interests | 40 | 2.00% | ||||||||||||||||||||
| Series Gallery Drop 032 Interests | 171 | 3.42% | ||||||||||||||||||||
| Series Gallery Drop 033 Interests | 36 | 1.50% | ||||||||||||||||||||
| Series Gallery Drop 034 Interests | 386 | 1.82% | ||||||||||||||||||||
| Series Gallery Drop 035 Interests | 984 | 26.24% | ||||||||||||||||||||
| Series Gallery Drop 036 Interests | 101 | 1.98% | ||||||||||||||||||||
| Series Gallery Drop 037 Interests | 52 | 1.96% | ||||||||||||||||||||
| Series Gallery Drop 038 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 039 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 040 Interests | 452 | 12.73% | ||||||||||||||||||||
| Series Gallery Drop 041 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 042 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 043 Interests | 1,399 | 20.88% | ||||||||||||||||||||
| Series Gallery Drop 044 Interests | 1 | 0.00% | ||||||||||||||||||||
| Series Gallery Drop 045 Interests | 1 | 0.00% | ||||||||||||||||||||
| Series Gallery Drop 046 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 047 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 048 Interests | 101 | 1.74% | ||||||||||||||||||||
| Series Gallery Drop 049 Interests | 1 | 0.00% |
| Series Gallery Drop 050 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 051 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 052 Interests | 1 | 0.10% | ||||||||||||||||||||
| Series Gallery Drop 053 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 054 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 055 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 056 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 057 Interests | 1 | 0.06% | ||||||||||||||||||||
| Series Gallery Drop 058 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 059 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 060 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 061 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 062 Interests | 1 | 0.06% | ||||||||||||||||||||
| Series Gallery Drop 063 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 064 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 065 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 066 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 067 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 068 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 069 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 070 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 071 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 072 Interests | 1 | 0.00% | ||||||||||||||||||||
| Series Gallery Drop 073 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 074 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 075 Interests | 208 | 3.57% | ||||||||||||||||||||
| Series Gallery Drop 076 Interests | 8 | 0.14% | ||||||||||||||||||||
| Series Gallery Drop 077 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 078 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 079 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 080 Interests | 1 | 0.06% | ||||||||||||||||||||
| Series Gallery Drop 082 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 083 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 086 Interests | 1 | 0.00% | ||||||||||||||||||||
| Series Gallery Drop 089 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 091 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 093 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 094 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 095 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 096 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 097 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 098 Interests | 1 | 0.07% | ||||||||||||||||||||
| Series Gallery Drop 099 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 100 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 101 Interests | 1 | 0.00% | ||||||||||||||||||||
| Series Gallery Drop 102 Interests | 1 | 0.07% | ||||||||||||||||||||
| Series Gallery Drop 103 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 104 Interests | 1 | 0.08% | ||||||||||||||||||||
| Series Gallery Drop 105 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 107 Interests | 1 | 0.04% | ||||||||||||||||||||
| Series Gallery Drop 108 Interests | 1 | 0.03% | ||||||||||||||||||||
| Series Gallery Drop 109 Interests | 1 | 0% |
| Series Gallery Drop 110 Interests | 1 | 0.09% | ||||||||||||||||||||
| Series Gallery Drop 111 Interests | 1 | 0.05% | ||||||||||||||||||||
| Series Gallery Drop 112 Interests | 1 | 0.01% | ||||||||||||||||||||
| Series Gallery Drop 113 Interests | 1 | 0.02% | ||||||||||||||||||||
| Series Gallery Drop 114 Interests | 49 | 3.63% | ||||||||||||||||||||
| Series Gallery Drop 115 Interests | 1 | 0.06% | ||||||||||||||||||||
| Series Gallery Drop 116 Interests | 1 | 100.00% |
| Page | |
|
Unaudited Consolidated Financial Statements
|
|
|
Consolidated Balance Sheets as of June 30, 2021 (Unaudited), with Consolidating Supplemental Information
|
F-1 |
|
Consolidated Balance Sheets as of December 31, 2020 (Audited), with Consolidating Supplemental Information
|
F-30 |
|
Consolidated Statements of Operations for the Six Months Ended June 30, 2021 (Unaudited), with Consolidating Supplemental Information
|
F-47 |
|
Consolidated Statements of Operations for the Six Months Ended June 30, 2020 (Unaudited), with Consolidating Supplemental Information
|
F-70 |
|
Consolidated Statements of Changes in Members’ Equity/(Deficit) for the Six Months Ended June 30, 2021 (Unaudited) and June 30, 2020 (Unaudited), with Consolidated Supplemental Information
|
F-76 |
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 (Unaudited), with Consolidating Supplemental Information
|
F-89 |
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2020 (Unaudited), with Consolidating Supplemental Information
|
F-118 |
|
Notes to Unaudited Consolidated Financial Statements
|
F-125 |
|
|
Page
|
|
Consolidated Financial Statements for the Years Ended December 31, 2020 and December 31, 2019
|
|
|
Independent Auditor’s Report
|
F-163
|
|
Consolidated Balance Sheets as of December 31, 2020, with Consolidating Supplemental Information
|
F-166
|
|
Consolidated Balance Sheets as of December 31, 2019, with Consolidating Supplemental Information
|
F-183
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-188
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2019, with Consolidating Supplemental Information
|
F-199
|
|
Consolidated Statements of Changes in Members’ Equity for the Years Ended December 31, 2020 and December 31, 2019, with Consolidating Supplemental Information
|
F-201
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-207
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2019, with Consolidating Supplemental Information
|
F-224
|
|
Notes to Consolidated Financial Statements for the Years Ended December 31, 2020 and December 31, 2019
|
F-229
|
|
|
|
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
|
|
$
|
125
|
|
$
|
774
|
|
$
|
61
|
|
$
|
710
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
125
|
|
|
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
|
|
$
|
237,625
|
|
$
|
30,774
|
|
$
|
34,061
|
|
$
|
45,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
1,463
|
|
|
1,635
|
|
|
1,657
|
|
|
2,028
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,463
|
|
|
1,635
|
|
|
1,657
|
|
|
2,028
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,463
|
|
|
1,635
|
|
|
1,657
|
|
|
2,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
418
|
|
|
317
|
|
|
319
|
|
|
318
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
250,000
|
|
|
32,677
|
|
|
34,657
|
|
|
46,539
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(14,256)
|
|
|
(3,855)
|
|
|
(2,572)
|
|
|
(3,834)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
236,162
|
|
|
29,139
|
|
|
32,404
|
|
|
43,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
237,625
|
|
$
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
1,979
|
|
|
-
|
|
|
-
|
|
|
974
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,979
|
|
|
-
|
|
|
-
|
|
|
974
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,979
|
|
|
-
|
|
|
-
|
|
|
974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
319
|
|
|
-
|
|
|
-
|
|
|
318
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,000
|
|
Membership Contributions
|
|
|
94,164
|
|
|
-
|
|
|
-
|
|
|
31,758
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(6,017)
|
|
|
-
|
|
|
-
|
|
|
(5,232)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
88,466
|
|
|
-
|
|
|
-
|
|
|
34,844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
3,243
|
|
|
1,600
|
|
|
1,594
|
|
|
2,266
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
3,243
|
|
|
1,600
|
|
|
1,594
|
|
|
2,266
|
|
TOTAL CURRENT LIABILITIES
|
|
|
3,243
|
|
|
1,600
|
|
|
1,594
|
|
|
2,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
318
|
|
|
319
|
|
|
419
|
|
|
419
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
5,000
|
|
|
-
|
|
Membership Contributions
|
|
|
322,729
|
|
|
24,755
|
|
|
19,805
|
|
|
149,614
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(13,703)
|
|
|
(2,663)
|
|
|
(3,721)
|
|
|
(9,805)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
309,344
|
|
|
22,411
|
|
|
21,503
|
|
|
140,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
388
|
|
$
|
154
|
|
$
|
5
|
|
$
|
127
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
388
|
|
|
154
|
|
|
5
|
|
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
84,538
|
|
$
|
30,154
|
|
$
|
24,755
|
|
$
|
19,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
995
|
|
|
1,634
|
|
|
1,914
|
|
|
1,574
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
995
|
|
|
1,634
|
|
|
1,914
|
|
|
1,574
|
|
TOTAL CURRENT LIABILITIES
|
|
|
995
|
|
|
1,634
|
|
|
1,914
|
|
|
1,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
179
|
|
|
419
|
|
|
419
|
|
|
319
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
89,118
|
|
|
32,677
|
|
|
26,735
|
|
|
20,794
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(5,754)
|
|
|
(4,576)
|
|
|
(4,313)
|
|
|
(3,021)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
83,543
|
|
|
28,520
|
|
|
22,841
|
|
|
18,092
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
84,538
|
|
$
|
30,154
|
|
$
|
24,755
|
|
$
|
19,666
|
|
|
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
1,747
|
|
|
1,529
|
|
|
1,570
|
|
|
1,991
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,747
|
|
|
1,529
|
|
|
1,570
|
|
|
1,991
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,747
|
|
|
1,529
|
|
|
1,570
|
|
|
1,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
319
|
|
|
319
|
|
|
320
|
|
|
319
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
53,471
|
|
|
11,883
|
|
|
22,279
|
|
|
135,163
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(5,778)
|
|
|
(2,066)
|
|
|
(5,262)
|
|
|
(2,988)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
48,012
|
|
|
10,136
|
|
|
17,337
|
|
|
132,494
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
1,613
|
|
|
1,354
|
|
|
858
|
|
|
904
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,613
|
|
|
1,354
|
|
|
858
|
|
|
904
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,613
|
|
|
1,354
|
|
|
858
|
|
|
904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
320
|
|
|
319
|
|
|
319
|
|
|
319
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
27,230
|
|
|
31,686
|
|
|
18,814
|
|
|
23,765
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,423)
|
|
|
(2,545)
|
|
|
(4,888)
|
|
|
(1,835)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
25,127
|
|
|
29,460
|
|
|
14,245
|
|
|
22,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
8,359
|
|
$
|
715
|
|
$
|
440
|
|
$
|
119
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
8,359
|
|
|
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
|
|
$
|
8,359
|
|
$
|
95,715
|
|
$
|
61,440
|
|
$
|
18,619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
8,355
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
1,318
|
|
|
1,123
|
|
|
878
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
8,355
|
|
|
1,318
|
|
|
1,123
|
|
|
878
|
|
TOTAL CURRENT LIABILITIES
|
|
|
8,355
|
|
|
1,318
|
|
|
1,123
|
|
|
878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
5,658
|
|
|
318
|
|
|
318
|
|
|
318
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
69,314
|
|
|
99,020
|
|
|
61,888
|
|
|
19,804
|
|
Distributions
|
|
|
(75,149)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
181
|
|
|
(4,941)
|
|
|
(1,889)
|
|
|
(2,381)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
4
|
|
|
94,397
|
|
|
60,317
|
|
|
17,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
8,359
|
|
$
|
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
|
|
$
|
294
|
|
$
|
12
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
383
|
|
|
169
|
|
|
294
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
44,044
|
|
$
|
4,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
1,078
|
|
|
910
|
|
|
405
|
|
|
790
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
1,078
|
|
|
910
|
|
|
405
|
|
|
790
|
|
TOTAL CURRENT LIABILITIES
|
|
|
1,078
|
|
|
910
|
|
|
405
|
|
|
790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
318
|
|
|
318
|
|
|
79
|
|
|
318
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
54,461
|
|
|
27,726
|
|
|
47,530
|
|
|
4,951
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,165)
|
|
|
(4,785)
|
|
|
(3,970)
|
|
|
(1,203)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
52,614
|
|
|
23,259
|
|
|
43,639
|
|
|
4,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
53,692
|
|
$
|
24,169
|
|
$
|
44,044
|
|
$
|
4,856
|
|
|
|
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
|
|
$
|
120
|
|
$
|
2,940
|
|
$
|
506
|
|
$
|
322
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
120
|
|
|
2,940
|
|
|
506
|
|
|
322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
21,595
|
|
$
|
407,940
|
|
$
|
73,206
|
|
$
|
48,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
3,098
|
|
|
1,190
|
|
|
1,048
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
3,098
|
|
|
1,190
|
|
|
1,048
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
3,098
|
|
|
1,190
|
|
|
1,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
318
|
|
|
318
|
|
|
318
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
23,765
|
|
|
410,810
|
|
|
74,265
|
|
|
50,500
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,654)
|
|
|
(6,286)
|
|
|
(2,567)
|
|
|
(3,342)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
21,190
|
|
|
404,842
|
|
|
72,016
|
|
|
47,476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
21,595
|
|
$
|
407,940
|
|
$
|
73,206
|
|
$
|
48,524
|
|
|
|
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
|
|
$
|
43
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
143
|
|
|
35
|
|
|
62
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
33,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
914
|
|
|
1,188
|
|
|
1,131
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
914
|
|
|
1,188
|
|
|
1,131
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
914
|
|
|
1,188
|
|
|
1,131
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
319
|
|
|
318
|
|
|
318
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
26,240
|
|
|
72,765
|
|
|
66,800
|
|
|
35,145
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,572)
|
|
|
(1,831)
|
|
|
(5,687)
|
|
|
(2,375)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
23,987
|
|
|
71,252
|
|
|
61,431
|
|
|
32,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
24,901
|
|
$
|
72,440
|
|
$
|
62,562
|
|
$
|
33,254
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
49
|
|
|
71
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
63,050
|
|
$
|
650,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
801
|
|
|
887
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
801
|
|
|
887
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
801
|
|
|
887
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
318
|
|
|
318
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
150,000
|
|
Membership Contributions
|
|
|
5,445
|
|
|
20,790
|
|
|
66,330
|
|
|
512,833
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,546)
|
|
|
(1,924)
|
|
|
(3,764)
|
|
|
(13,267)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
4,217
|
|
|
19,184
|
|
|
62,645
|
|
|
649,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
5,018
|
|
$
|
20,071
|
|
$
|
63,050
|
|
$
|
650,050
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
216,050
|
|
$
|
50,450
|
|
$
|
28,850
|
|
$
|
56,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
227,700
|
|
|
52,470
|
|
|
29,700
|
|
|
57,420
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(12,134)
|
|
|
(2,504)
|
|
|
(1,334)
|
|
|
(1,604)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
215,645
|
|
|
50,045
|
|
|
28,445
|
|
|
55,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
216,050
|
|
$
|
50,450
|
|
$
|
28,850
|
|
$
|
56,300
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
214,500
|
|
|
27,500
|
|
|
29,000
|
|
|
9,000
|
|
TOTAL OTHER ASSETS
|
|
|
214,500
|
|
|
27,500
|
|
|
29,000
|
|
|
9,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
214,550
|
|
$
|
27,550
|
|
$
|
29,050
|
|
$
|
9,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
222,750
|
|
|
29,205
|
|
|
30,640
|
|
|
9,900
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(8,684)
|
|
|
(2,139)
|
|
|
(2,074)
|
|
|
(1,334)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
214,145
|
|
|
27,145
|
|
|
28,645
|
|
|
8,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
214,550
|
|
$
|
27,550
|
|
$
|
29,050
|
|
$
|
9,050
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
78,050
|
|
$
|
18,050
|
|
$
|
45,150
|
|
$
|
20,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
78,705
|
|
|
18,810
|
|
|
47,025
|
|
|
20,988
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,139)
|
|
|
(1,244)
|
|
|
(2,359)
|
|
|
(1,322)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
77,645
|
|
|
17,645
|
|
|
44,745
|
|
|
19,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
78,050
|
|
$
|
18,050
|
|
$
|
45,150
|
|
$
|
20,150
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
17,150
|
|
$
|
21,310
|
|
$
|
73,750
|
|
$
|
48,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
715
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
715
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
715
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
17,820
|
|
|
22,176
|
|
|
76,824
|
|
|
50,589
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,154)
|
|
|
(1,350)
|
|
|
(3,868)
|
|
|
(2,523)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
16,745
|
|
|
20,905
|
|
|
73,035
|
|
|
48,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
17,150
|
|
$
|
21,310
|
|
$
|
73,750
|
|
$
|
48,550
|
|
|
|
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
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
22,040
|
|
$
|
15,450
|
|
$
|
20,050
|
|
$
|
32,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
22,869
|
|
|
16,038
|
|
|
20,889
|
|
|
33,363
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,313)
|
|
|
(1,072)
|
|
|
(1,323)
|
|
|
(1,797)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
21,635
|
|
|
15,045
|
|
|
19,645
|
|
|
31,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
22,040
|
|
$
|
15,450
|
|
$
|
20,050
|
|
$
|
32,050
|
|
|
|
Series Gallery Drop 065 Consol. Info
|
|
Series Gallery Drop 066 Consol. Info
|
|
Series Gallery Drop 067 Consol. Info
|
|
Series Gallery Drop 068 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
-
|
|
$
|
18
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
-
|
|
|
18
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
20,080
|
|
|
90,000
|
|
|
60,000
|
|
|
24,000
|
|
TOTAL OTHER ASSETS
|
|
|
20,080
|
|
|
90,000
|
|
|
60,000
|
|
|
24,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
20,130
|
|
$
|
90,000
|
|
$
|
60,018
|
|
$
|
24,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
20,889
|
|
|
93,753
|
|
|
62,568
|
|
|
25,047
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,243)
|
|
|
(4,237)
|
|
|
(3,034)
|
|
|
(1,481)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
19,725
|
|
|
89,595
|
|
|
59,613
|
|
|
23,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
20,130
|
|
$
|
90,000
|
|
$
|
60,018
|
|
$
|
24,050
|
|
|
|
Series Gallery Drop 069 Consol. Info
|
|
Series Gallery Drop 070 Consol. Info
|
|
Series Gallery Drop 071 Consol. Info
|
|
Series Gallery Drop 072 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
35,128
|
|
|
31,200
|
|
|
75,000
|
|
|
280,000
|
|
TOTAL OTHER ASSETS
|
|
|
35,128
|
|
|
31,200
|
|
|
75,000
|
|
|
280,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
35,178
|
|
$
|
31,250
|
|
$
|
75,050
|
|
$
|
280,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
405
|
|
|
365
|
|
|
365
|
|
|
365
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
405
|
|
|
365
|
|
|
365
|
|
|
365
|
|
TOTAL CURRENT LIABILITIES
|
|
|
405
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
36,630
|
|
|
32,472
|
|
|
78,111
|
|
|
294,525
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,936)
|
|
|
(1,666)
|
|
|
(3,505)
|
|
|
(14,919)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
34,773
|
|
|
30,885
|
|
|
74,685
|
|
|
279,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
35,178
|
|
$
|
31,250
|
|
$
|
75,050
|
|
$
|
280,050
|
|
|
|
Series Gallery Drop 073 Consol. Info
|
|
Series Gallery Drop 074 Consol. Info
|
|
Series Gallery Drop 075 Consol. Info
|
|
Series Gallery Drop 076 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
58,300
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
58,300
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
44,280
|
|
|
20,910
|
|
|
55,350
|
|
|
55,350
|
|
TOTAL OTHER ASSETS
|
|
|
44,280
|
|
|
20,910
|
|
|
55,350
|
|
|
55,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
44,330
|
|
$
|
20,960
|
|
$
|
113,650
|
|
$
|
55,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
55,350
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
365
|
|
|
365
|
|
|
-
|
|
|
365
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
365
|
|
|
365
|
|
|
55,350
|
|
|
365
|
|
TOTAL CURRENT LIABILITIES
|
|
|
365
|
|
|
365
|
|
|
55,350
|
|
|
365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
-
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
46,134
|
|
|
21,780
|
|
|
58,300
|
|
|
57,717
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,248)
|
|
|
(1,264)
|
|
|
-
|
|
|
(2,761)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
43,965
|
|
|
20,595
|
|
|
58,300
|
|
|
55,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
44,330
|
|
$
|
20,960
|
|
$
|
113,650
|
|
$
|
55,400
|
|
|
|
Series Gallery Drop 077 Consol. Info
|
|
Series Gallery Drop 078 Consol. Info
|
|
Series Gallery Drop 079 Consol. Info
|
|
Series Gallery Drop 080 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
36,900
|
|
|
20,910
|
|
|
20,098
|
|
|
15,000
|
|
TOTAL OTHER ASSETS
|
|
|
36,900
|
|
|
20,910
|
|
|
20,098
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
36,950
|
|
$
|
20,960
|
|
$
|
20,148
|
|
$
|
15,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
365
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
365
|
|
TOTAL CURRENT LIABILITIES
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
38,412
|
|
|
21,780
|
|
|
20,988
|
|
|
15,642
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,906)
|
|
|
(1,264)
|
|
|
(1,284)
|
|
|
(1,036)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
36,585
|
|
|
20,595
|
|
|
19,783
|
|
|
14,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
36,950
|
|
$
|
20,960
|
|
$
|
20,148
|
|
$
|
15,050
|
|
|
|
Series Gallery Drop 081 Consol. Info
|
|
Series Gallery Drop 082 Consol. Info
|
|
Series Gallery Drop 083 Consol. Info
|
|
Series Gallery Drop 084 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
50
|
|
|
50
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
480,000
|
|
|
80,000
|
|
|
45,000
|
|
|
52,000
|
|
TOTAL OTHER ASSETS
|
|
|
480,000
|
|
|
80,000
|
|
|
45,000
|
|
|
52,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
480,000
|
|
$
|
80,050
|
|
$
|
45,050
|
|
$
|
52,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
480,000
|
|
|
-
|
|
|
-
|
|
|
52,000
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
365
|
|
|
365
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
480,000
|
|
|
365
|
|
|
365
|
|
|
52,000
|
|
TOTAL CURRENT LIABILITIES
|
|
|
480,000
|
|
|
365
|
|
|
365
|
|
|
52,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
79
|
|
|
79
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
83,358
|
|
|
46,926
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
(3,752)
|
|
|
(2,320)
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
79,685
|
|
|
44,685
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
480,000
|
|
$
|
80,050
|
|
$
|
45,050
|
|
$
|
52,000
|
|
|
|
Series Gallery Drop 085 Consol. Info
|
|
Series Gallery Drop 086 Consol. Info
|
|
Series Gallery Drop 087 Consol. Info
|
|
Series Gallery Drop 088 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
50
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
50
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
60,000
|
|
|
90,000
|
|
|
231,009
|
|
|
55,250
|
|
TOTAL OTHER ASSETS
|
|
|
60,000
|
|
|
90,000
|
|
|
231,009
|
|
|
55,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
60,000
|
|
$
|
90,050
|
|
$
|
231,009
|
|
$
|
55,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
60,000
|
|
|
-
|
|
|
231,009
|
|
|
55,250
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
325
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
60,000
|
|
|
325
|
|
|
231,009
|
|
|
55,250
|
|
TOTAL CURRENT LIABILITIES
|
|
|
60,000
|
|
|
325
|
|
|
231,009
|
|
|
55,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
79
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
93,753
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
(4,107)
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
89,725
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
60,000
|
|
$
|
90,050
|
|
$
|
231,009
|
|
$
|
55,250
|
|
|
|
Series Gallery Drop 089 Consol. Info
|
|
Series Gallery Drop 090 Consol. Info
|
|
Series Gallery Drop 091 Consol. Info
|
|
Series Gallery Drop 092 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
23,904
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
TOTAL OTHER ASSETS
|
|
|
23,904
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
23,954
|
|
$
|
98,850
|
|
$
|
37,473
|
|
$
|
217,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
325
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
325
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
TOTAL CURRENT LIABILITIES
|
|
|
325
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
24,948
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,398)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
23,629
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
23,954
|
|
$
|
98,850
|
|
$
|
37,473
|
|
$
|
217,356
|
|
|
|
Series Gallery Drop 093 Consol. Info
|
|
Series Gallery Drop 094 Consol. Info
|
|
Series Gallery Drop 095 Consol. Info
|
|
Series Gallery Drop 096 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
22,800
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
22,800
|
|
|
50
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
43,471
|
|
|
21,631
|
|
|
45,200
|
|
|
28,981
|
|
TOTAL OTHER ASSETS
|
|
|
43,471
|
|
|
21,631
|
|
|
45,200
|
|
|
28,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
43,521
|
|
$
|
44,431
|
|
$
|
45,250
|
|
$
|
29,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
21,631
|
|
|
-
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
325
|
|
|
-
|
|
|
325
|
|
|
325
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
325
|
|
|
21,631
|
|
|
325
|
|
|
325
|
|
TOTAL CURRENT LIABILITIES
|
|
|
325
|
|
|
21,631
|
|
|
325
|
|
|
325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
-
|
|
|
79
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
45,342
|
|
|
22,800
|
|
|
47,124
|
|
|
30,195
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(2,225)
|
|
|
-
|
|
|
(2,278)
|
|
|
(1,568)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
43,196
|
|
|
22,800
|
|
|
44,925
|
|
|
28,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
43,521
|
|
$
|
44,431
|
|
$
|
45,250
|
|
$
|
29,031
|
|
|
|
Series Gallery Drop 097 Consol. Info
|
|
Series Gallery Drop 098 Consol. Info
|
|
Series Gallery Drop 099 Consol. Info
|
|
Series Gallery Drop 100 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
50
|
|
|
50
|
|
|
-
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
30,000
|
|
|
14,000
|
|
|
130,000
|
|
|
18,520
|
|
TOTAL OTHER ASSETS
|
|
|
30,000
|
|
|
14,000
|
|
|
130,000
|
|
|
18,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
30,050
|
|
$
|
14,050
|
|
$
|
130,000
|
|
$
|
18,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
-
|
|
|
130,000
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
325
|
|
|
325
|
|
|
-
|
|
|
325
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
325
|
|
|
325
|
|
|
130,000
|
|
|
325
|
|
TOTAL CURRENT LIABILITIES
|
|
|
325
|
|
|
325
|
|
|
130,000
|
|
|
325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
79
|
|
|
79
|
|
|
-
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
31,284
|
|
|
14,553
|
|
|
-
|
|
|
19,305
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(1,638)
|
|
|
(907)
|
|
|
-
|
|
|
(1,139)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
29,725
|
|
|
13,725
|
|
|
-
|
|
|
18,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
30,050
|
|
$
|
14,050
|
|
$
|
130,000
|
|
$
|
18,570
|
|
|
|
Series Gallery Drop 101 Consol. Info
|
|
Series Gallery Drop 102 Consol. Info
|
|
Series Gallery Drop 103 Consol. Info
|
|
Series Gallery Drop 104 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
50
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
14,800
|
|
|
18,400
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
14,800
|
|
|
18,400
|
|
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
12,489
|
|
TOTAL OTHER ASSETS
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
12,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
200,750
|
|
$
|
28,860
|
|
$
|
35,900
|
|
$
|
12,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
-
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
285
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
285
|
|
TOTAL CURRENT LIABILITIES
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
79
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
14,800
|
|
|
18,400
|
|
|
12,969
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(794)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
14,800
|
|
|
18,400
|
|
|
12,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
200,750
|
|
$
|
28,860
|
|
$
|
35,900
|
|
$
|
12,539
|
|
|
|
Series Gallery Drop 105 Consol. Info
|
|
Series Gallery Drop 106 Consol. Info
|
|
Series Gallery Drop 107 Consol. Info
|
|
Series Gallery Drop 108 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
50
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
31,700
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
50
|
|
|
31,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
61,780
|
|
|
26,650
|
|
|
22,606
|
|
|
30,118
|
|
TOTAL OTHER ASSETS
|
|
|
61,780
|
|
|
26,650
|
|
|
22,606
|
|
|
30,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
61,780
|
|
$
|
26,650
|
|
$
|
22,656
|
|
$
|
61,818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
61,780
|
|
|
26,650
|
|
|
-
|
|
|
30,118
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
285
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
61,780
|
|
|
26,650
|
|
|
285
|
|
|
30,118
|
|
TOTAL CURRENT LIABILITIES
|
|
|
61,780
|
|
|
26,650
|
|
|
285
|
|
|
30,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
79
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
23,562
|
|
|
31,700
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
(1,270)
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
22,371
|
|
|
31,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
61,780
|
|
$
|
26,650
|
|
$
|
22,656
|
|
$
|
61,818
|
|
|
|
Series Gallery Drop 109 Consol. Info
|
|
Series Gallery Drop 110 Consol. Info
|
|
Series Gallery Drop 111 Consol. Info
|
|
Series Gallery Drop 112 Consol. Info
|
||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
TOTAL OTHER ASSETS
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
30,746
|
|
$
|
10,080
|
|
$
|
18,000
|
|
$
|
57,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
TOTAL CURRENT LIABILITIES
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
30,746
|
|
$
|
10,080
|
|
$
|
18,000
|
|
$
|
57,000
|
|
|
|
Unallocated
|
|
Total Consolidated
|
||
|
ASSETS
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
28,064
|
|
Subscriptions Receivable
|
|
|
-
|
|
|
146,000
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
174,064
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
-
|
|
|
7,444,641
|
|
TOTAL OTHER ASSETS
|
|
|
-
|
|
|
7,444,641
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
-
|
|
$
|
7,618,705
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
Notes Payable – related party
|
|
|
-
|
|
|
1,905,603
|
|
Accounts Payable
|
|
|
-
|
|
|
8,355
|
|
Due to Manager
|
|
|
16,756
|
|
|
89,242
|
|
Equity Due to Artist
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
16,756
|
|
|
2,003,200
|
|
TOTAL CURRENT LIABILITIES
|
|
|
16,756
|
|
|
2,003,200
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
Contributed Capital
|
|
|
7,282
|
|
|
28,875
|
|
Equity Interest to Artist / Third party
|
|
|
-
|
|
|
163,000
|
|
Membership Contributions
|
|
|
-
|
|
|
5,822,343
|
|
Distributions
|
|
|
-
|
|
|
(75,149)
|
|
Accumulated Deficit
|
|
|
(24,038)
|
|
|
(323,564)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
(16,756)
|
|
|
5,615,505
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
-
|
|
$
|
7,618,705
|
|
|
|
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
|
|
|
366
|
|
|
367
|
|
|
367
|
|
|
367
|
|
TOTAL CURRENT LIABILITIES
|
|
|
366
|
|
|
367
|
|
|
367
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
1,174
|
|
|
1,174
|
|
|
1,174
|
|
|
1,484
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
1,662
|
|
|
172
|
|
|
195
|
|
|
255
|
|
Total Operating Expenses
|
|
|
2,836
|
|
|
1,346
|
|
|
1,369
|
|
|
1,739
|
|
Loss from Operations
|
|
|
(2,836)
|
|
|
(1,346)
|
|
|
(1,369)
|
|
|
(1,739)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(2,836)
|
|
|
(1,346)
|
|
|
(1,369)
|
|
|
(1,739)
|
|
Provision for Income taxes
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Loss
|
|
$
|
(2,836)
|
|
$
|
(1,346)
|
|
$
|
(1,369)
|
|
$
|
(1,739)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.28)
|
|
$
|
(1.35)
|
|
$
|
(1.37)
|
|
$
|
(1.74)
|
|
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
|
|
|
1,174
|
|
|
484
|
|
|
1,174
|
|
|
1,174
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
517
|
|
|
201
|
|
|
1,780
|
|
|
138
|
|
Total Operating Expenses
|
|
|
1,691
|
|
|
685
|
|
|
2,954
|
|
|
1,312
|
|
Net Loss from Operations
|
|
|
(1,691)
|
|
|
(685)
|
|
|
(2,954)
|
|
|
(1,312)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,691)
|
|
|
(685)
|
|
|
(2,954)
|
|
|
(1,312)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,691)
|
|
$
|
(685)
|
|
$
|
(2,954)
|
|
$
|
(1,312)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(1.35)
|
|
$
|
(0.86)
|
|
$
|
(0.91)
|
|
$
|
(1.31)
|
|
Weighted Average Membership Interests
|
|
|
1,250
|
|
|
800
|
|
|
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
|
|
|
1,174
|
|
|
1,174
|
|
|
1,149
|
|
|
1,174
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
1,800
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
132
|
|
|
804
|
|
|
1,127
|
|
|
172
|
|
Total Operating Expenses
|
|
|
1,306
|
|
|
1,978
|
|
|
4,076
|
|
|
1,346
|
|
Net Loss from Operations
|
|
|
(1,306)
|
|
|
(1,978)
|
|
|
(4,076)
|
|
|
(1,346)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,306)
|
|
|
(1,978)
|
|
|
(4,076)
|
|
|
(1,346)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,306)
|
|
$
|
(1,978)
|
|
$
|
(4,076)
|
|
$
|
(1,346)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(1.63)
|
|
$
|
(0.99)
|
|
$
|
(2.72)
|
|
$
|
(1.35)
|
|
Weighted Average Membership Interests
|
|
|
800
|
|
|
2,000
|
|
|
1,500
|
|
|
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
|
|
|
1,484
|
|
|
1,174
|
|
|
1,174
|
|
|
1,174
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
142
|
|
|
112
|
|
|
285
|
|
|
67
|
|
Total Operating Expenses
|
|
|
1,626
|
|
|
1,286
|
|
|
1,459
|
|
|
1,241
|
|
Net Loss from Operations
|
|
|
(1,626)
|
|
|
(1,286)
|
|
|
(1,459)
|
|
|
(1,241)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,626)
|
|
|
(1,286)
|
|
|
(1,459)
|
|
|
(1,241)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,626)
|
|
$
|
(1,286)
|
|
$
|
(1,459)
|
|
$
|
(1,241)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(1.63)
|
|
$
|
(1.29)
|
|
$
|
(1.46)
|
|
$
|
(2.59)
|
|
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
|
|
|
1,174
|
|
|
934
|
|
|
1,174
|
|
|
894
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
108
|
|
|
769
|
|
|
151
|
|
|
172
|
|
Total Operating Expenses
|
|
|
1,282
|
|
|
1,703
|
|
|
1,325
|
|
|
1,066
|
|
Net Loss from Operations
|
|
|
(1,282)
|
|
|
(1,703)
|
|
|
(1,325)
|
|
|
(1,066)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,282)
|
|
|
(1,703)
|
|
|
(1,325)
|
|
|
(1,066)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,282)
|
|
$
|
(1,703)
|
|
$
|
(1,325)
|
|
$
|
(1,066)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(1.71)
|
|
$
|
(0.94)
|
|
$
|
(1.20)
|
|
$
|
(1.07)
|
|
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
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
484
|
|
|
484
|
|
|
240
|
|
|
484
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
86
|
|
|
132
|
|
|
-
|
|
|
546
|
|
Total Operating Expenses
|
|
|
570
|
|
|
616
|
|
|
240
|
|
|
1,030
|
|
Net Income/(Loss) from Operations
|
|
|
(570)
|
|
|
(616)
|
|
|
(240)
|
|
|
(1,030)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(570)
|
|
|
(616)
|
|
|
(240)
|
|
|
(1,030)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
(140)
|
|
|
-
|
|
Net Income/(Loss)
|
|
$
|
(570)
|
|
$
|
(616)
|
|
$
|
(380)
|
|
$
|
(1,030)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.57)
|
|
$
|
(0.62)
|
|
$
|
(0.38)
|
|
$
|
(0.52)
|
|
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
|
|
|
484
|
|
|
484
|
|
|
484
|
|
|
484
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
351
|
|
|
106
|
|
|
306
|
|
|
138
|
|
Total Operating Expenses
|
|
|
835
|
|
|
590
|
|
|
790
|
|
|
622
|
|
Net Loss from Operations
|
|
|
(835)
|
|
|
(590)
|
|
|
(790)
|
|
|
(622)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(835)
|
|
|
(590)
|
|
|
(790)
|
|
|
(622)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(835)
|
|
$
|
(590)
|
|
$
|
(790)
|
|
$
|
(622)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.17)
|
|
$
|
(0.30)
|
|
$
|
(0.16)
|
|
$
|
(0.31)
|
|
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
|
|
|
534
|
|
|
484
|
|
|
534
|
|
|
484
|
|
Sourcing
|
|
|
1,987
|
|
|
-
|
|
|
1,584
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
656
|
|
|
18
|
|
|
147
|
|
|
2,326
|
|
Total Operating Expenses
|
|
|
3,177
|
|
|
502
|
|
|
2,265
|
|
|
2,810
|
|
Net Loss from Operations
|
|
|
(3,177)
|
|
|
(502)
|
|
|
(2,265)
|
|
|
(2,810)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(3,177)
|
|
|
(502)
|
|
|
(2,265)
|
|
|
(2,810)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(3,177)
|
|
$
|
(502)
|
|
$
|
(2,265)
|
|
$
|
(2,810)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(1.59)
|
|
$
|
(0.10)
|
|
$
|
(0.94)
|
|
$
|
(0.14)
|
|
Weighted Average Membership Interests
|
|
|
2,000
|
|
|
5,000
|
|
|
2,400
|
|
|
20,750
|
|
|
|
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
|
|
|
484
|
|
|
452
|
|
|
484
|
|
|
484
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
418
|
|
|
276
|
|
|
142
|
|
|
416
|
|
Total Operating Expenses
|
|
|
902
|
|
|
728
|
|
|
626
|
|
|
900
|
|
Net Loss from Operations
|
|
|
(902)
|
|
|
(728)
|
|
|
(626)
|
|
|
(900)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(902)
|
|
|
(728)
|
|
|
(626)
|
|
|
(900)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(902)
|
|
$
|
(728)
|
|
$
|
(626)
|
|
$
|
(900)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.24)
|
|
$
|
(0.14)
|
|
$
|
(0.24)
|
|
$
|
(0.12)
|
|
Weighted Average Membership Interests
|
|
|
3,750
|
|
|
5,100
|
|
|
2,650
|
|
|
7,350
|
|
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 040 Consol. Info
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
484
|
|
|
534
|
|
|
484
|
|
|
484
|
|
Sourcing
|
|
|
-
|
|
|
1,594
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
359
|
|
|
247
|
|
|
29
|
|
|
115
|
|
Total Operating Expenses
|
|
|
843
|
|
|
2,375
|
|
|
513
|
|
|
599
|
|
Net Loss from Operations
|
|
|
(843)
|
|
|
(2,375)
|
|
|
(513)
|
|
|
(599)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(843)
|
|
|
(2,375)
|
|
|
(513)
|
|
|
(599)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(843)
|
|
$
|
(2,375)
|
|
$
|
(513)
|
|
$
|
(599)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.12)
|
|
$
|
(0.67)
|
|
$
|
(0.09)
|
|
$
|
(0.29)
|
|
Weighted Average Membership Interests
|
|
|
6,750
|
|
|
3,550
|
|
|
5,500
|
|
|
2,100
|
|
|
|
Series Gallery Drop 043 Consol. Info
|
|
Series Gallery Drop 044 Consol. Info
|
|
Series Gallery Drop 045 Consol. Info
|
|
Series Gallery Drop 046 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
534
|
|
|
534
|
|
|
534
|
|
|
534
|
|
Sourcing
|
|
|
2,687
|
|
|
10,440
|
|
|
10,762
|
|
|
1,409
|
|
Transportation, Storage and Insurance
|
|
|
543
|
|
|
2,293
|
|
|
838
|
|
|
561
|
|
Total Operating Expenses
|
|
|
3,764
|
|
|
13,267
|
|
|
12,134
|
|
|
2,504
|
|
Net Loss from Operations
|
|
|
(3,764)
|
|
|
(13,267)
|
|
|
(12,134)
|
|
|
(2,504)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(3,764)
|
|
|
(13,267)
|
|
|
(12,134)
|
|
|
(2,504)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(3,764)
|
|
$
|
(13,267)
|
|
$
|
(12,134)
|
|
$
|
(2,504)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.56)
|
|
$
|
(0.28)
|
|
$
|
(0.53)
|
|
$
|
(0.47)
|
|
Weighted Average Membership Interests
|
|
|
6,700
|
|
|
46,670
|
|
|
23,000
|
|
|
5,300
|
|
|
|
Series Gallery Drop 047 Consol. Info
|
|
Series Gallery Drop 048 Consol. Info
|
|
Series Gallery Drop 049 Consol. Info
|
|
Series Gallery Drop 050 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
534
|
|
|
534
|
|
|
534
|
|
|
534
|
|
Sourcing
|
|
|
324
|
|
|
255
|
|
|
7,324
|
|
|
1,503
|
|
Transportation, Storage and Insurance
|
|
|
476
|
|
|
815
|
|
|
826
|
|
|
102
|
|
Total Operating Expenses
|
|
|
1,334
|
|
|
1,604
|
|
|
8,684
|
|
|
2,139
|
|
Net Loss from Operations
|
|
|
(1,334)
|
|
|
(1,604)
|
|
|
(8,684)
|
|
|
(2,139)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,334)
|
|
|
(1,604)
|
|
|
(8,684)
|
|
|
(2,139)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,334)
|
|
$
|
(1,604)
|
|
$
|
(8,684)
|
|
$
|
(2,139)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.44)
|
|
$
|
(0.28)
|
|
$
|
(0.39)
|
|
$
|
(0.73)
|
|
Weighted Average Membership Interests
|
|
|
3,000
|
|
|
5,800
|
|
|
22,500
|
|
|
2,950
|
|
|
|
Series Gallery Drop 051 Consol. Info
|
|
Series Gallery Drop 052 Consol. Info
|
|
Series Gallery Drop 053 Consol. Info
|
|
Series Gallery Drop 054 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
483
|
|
|
534
|
|
|
534
|
|
|
534
|
|
Sourcing
|
|
|
1,428
|
|
|
743
|
|
|
287
|
|
|
619
|
|
Transportation, Storage and Insurance
|
|
|
163
|
|
|
57
|
|
|
318
|
|
|
91
|
|
Total Operating Expenses
|
|
|
2,074
|
|
|
1,334
|
|
|
1,139
|
|
|
1,244
|
|
Net Loss from Operations
|
|
|
(2,074)
|
|
|
(1,334)
|
|
|
(1,139)
|
|
|
(1,244)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(2,074)
|
|
|
(1,334)
|
|
|
(1,139)
|
|
|
(1,244)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(2,074)
|
|
$
|
(1,334)
|
|
$
|
(1,139)
|
|
$
|
(1,244)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.67)
|
|
$
|
(1.33)
|
|
$
|
(0.14)
|
|
$
|
(0.65)
|
|
Weighted Average Membership Interests
|
|
|
3,100
|
|
|
1,000
|
|
|
7,950
|
|
|
1,900
|
|
|
|
Series Gallery Drop 055 Consol. Info
|
|
Series Gallery Drop 056 Consol. Info
|
|
Series Gallery Drop 057 Consol. Info
|
|
Series Gallery Drop 058 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
534
|
|
|
534
|
|
|
534
|
|
|
534
|
|
Sourcing
|
|
|
1,651
|
|
|
711
|
|
|
554
|
|
|
684
|
|
Transportation, Storage and Insurance
|
|
|
174
|
|
|
77
|
|
|
66
|
|
|
132
|
|
Total Operating Expenses
|
|
|
2,359
|
|
|
1,322
|
|
|
1,154
|
|
|
1,350
|
|
Net Loss from Operations
|
|
|
(2,359)
|
|
|
(1,322)
|
|
|
(1,154)
|
|
|
(1,350)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(2,359)
|
|
|
(1,322)
|
|
|
(1,154)
|
|
|
(1,350)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(2,359)
|
|
$
|
(1,322)
|
|
$
|
(1,154)
|
|
$
|
(1,350)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.50)
|
|
$
|
(0.62)
|
|
$
|
(0.64)
|
|
$
|
(0.60)
|
|
Weighted Average Membership Interests
|
|
|
4,750
|
|
|
2,120
|
|
|
1,800
|
|
|
2,240
|
|
|
|
Series Gallery Drop 059 Consol. Info
|
|
Series Gallery Drop 060 Consol. Info
|
|
Series Gallery Drop 061 Consol. Info
|
|
Series Gallery Drop 062 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
844
|
|
|
534
|
|
|
533
|
|
|
534
|
|
Sourcing
|
|
|
2,605
|
|
|
1,802
|
|
|
695
|
|
|
479
|
|
Transportation, Storage and Insurance
|
|
|
419
|
|
|
187
|
|
|
85
|
|
|
59
|
|
Total Operating Expenses
|
|
|
3,868
|
|
|
2,523
|
|
|
1,313
|
|
|
1,072
|
|
Net Loss from Operations
|
|
|
(3,868)
|
|
|
(2,523)
|
|
|
(1,313)
|
|
|
(1,072)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(3,868)
|
|
|
(2,523)
|
|
|
(1,313)
|
|
|
(1,072)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(3,868)
|
|
$
|
(2,523)
|
|
$
|
(1,313)
|
|
$
|
(1,072)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.50)
|
|
$
|
(0.49)
|
|
$
|
(0.57)
|
|
$
|
(0.66)
|
|
Weighted Average Membership Interests
|
|
|
7,760
|
|
|
5,110
|
|
|
2,310
|
|
|
1,620
|
|
|
|
Series Gallery Drop 063 Consol. Info
|
|
Series Gallery Drop 064 Consol. Info
|
|
Series Gallery Drop 065 Consol. Info
|
|
Series Gallery Drop 066 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
534
|
|
|
534
|
|
|
534
|
|
|
584
|
|
Sourcing
|
|
|
712
|
|
|
1,140
|
|
|
632
|
|
|
3,306
|
|
Transportation, Storage and Insurance
|
|
|
77
|
|
|
123
|
|
|
77
|
|
|
347
|
|
Total Operating Expenses
|
|
|
1,323
|
|
|
1,797
|
|
|
1,243
|
|
|
4,237
|
|
Net Loss from Operations
|
|
|
(1,323)
|
|
|
(1,797)
|
|
|
(1,243)
|
|
|
(4,237)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,323)
|
|
|
(1,797)
|
|
|
(1,243)
|
|
|
(4,237)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,323)
|
|
$
|
(1,797)
|
|
$
|
(1,243)
|
|
$
|
(4,237)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.63)
|
|
$
|
(0.53)
|
|
$
|
(0.59)
|
|
$
|
(0.45)
|
|
Weighted Average Membership Interests
|
|
|
2,110
|
|
|
3,370
|
|
|
2,110
|
|
|
9,470
|
|
|
|
Series Gallery Drop 067 Consol. Info
|
|
Series Gallery Drop 068 Consol. Info
|
|
Series Gallery Drop 069 Consol. Info
|
|
Series Gallery Drop 070 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
566
|
|
|
534
|
|
|
534
|
|
|
494
|
|
Sourcing
|
|
|
2,236
|
|
|
855
|
|
|
1,266
|
|
|
1,051
|
|
Transportation, Storage and Insurance
|
|
|
232
|
|
|
92
|
|
|
136
|
|
|
121
|
|
Total Operating Expenses
|
|
|
3,034
|
|
|
1,481
|
|
|
1,936
|
|
|
1,666
|
|
Net Loss from Operations
|
|
|
(3,034)
|
|
|
(1,481)
|
|
|
(1,936)
|
|
|
(1,666)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(3,034)
|
|
|
(1,481)
|
|
|
(1,936)
|
|
|
(1,666)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(3,034)
|
|
$
|
(1,481)
|
|
$
|
(1,936)
|
|
$
|
(1,666)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.48)
|
|
$
|
(0.59)
|
|
$
|
(0.52)
|
|
$
|
(0.51)
|
|
Weighted Average Membership Interests
|
|
|
6,320
|
|
|
2,530
|
|
|
3,700
|
|
|
3,280
|
|
|
|
Series Gallery Drop 071 Consol. Info
|
|
Series Gallery Drop 072 Consol. Info
|
|
Series Gallery Drop 073 Consol. Info
|
|
Series Gallery Drop 074 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
494
|
|
|
494
|
|
|
494
|
|
|
494
|
|
Sourcing
|
|
|
2,721
|
|
|
13,340
|
|
|
1,583
|
|
|
689
|
|
Transportation, Storage and Insurance
|
|
|
290
|
|
|
1,085
|
|
|
171
|
|
|
81
|
|
Total Operating Expenses
|
|
|
3,505
|
|
|
14,919
|
|
|
2,248
|
|
|
1,264
|
|
Net Loss from Operations
|
|
|
(3,505)
|
|
|
(14,919)
|
|
|
(2,248)
|
|
|
(1,264)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(3,505)
|
|
|
(14,919)
|
|
|
(2,248)
|
|
|
(1,264)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(3,505)
|
|
$
|
(14,919)
|
|
$
|
(2,248)
|
|
$
|
(1,264)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.44)
|
|
$
|
(0.50)
|
|
$
|
(0.48)
|
|
$
|
(0.57)
|
|
Weighted Average Membership Interests
|
|
|
7,890
|
|
|
29,750
|
|
|
4,660
|
|
|
2,200
|
|
|
|
Series Gallery Drop 076 Consol. Info
|
|
Series Gallery Drop 077 Consol. Info
|
|
Series Gallery Drop 078 Consol. Info
|
|
Series Gallery Drop 079 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
494
|
|
|
494
|
|
|
494
|
|
|
494
|
|
Sourcing
|
|
|
2,054
|
|
|
1,270
|
|
|
689
|
|
|
713
|
|
Transportation, Storage and Insurance
|
|
|
213
|
|
|
142
|
|
|
81
|
|
|
77
|
|
Total Operating Expenses
|
|
|
2,761
|
|
|
1,906
|
|
|
1,264
|
|
|
1,284
|
|
Net Loss from Operations
|
|
|
(2,761)
|
|
|
(1,906)
|
|
|
(1,264)
|
|
|
(1,284)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(2,761)
|
|
|
(1,906)
|
|
|
(1,264)
|
|
|
(1,284)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(2,761)
|
|
$
|
(1,906)
|
|
$
|
(1,264)
|
|
$
|
(1,284)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.47)
|
|
$
|
(0.49)
|
|
$
|
(0.57)
|
|
$
|
(0.61)
|
|
Weighted Average Membership Interests
|
|
|
5,830
|
|
|
3,880
|
|
|
2,200
|
|
|
2,120
|
|
|
|
Series Gallery Drop 080 Consol. Info
|
|
Series Gallery Drop 082 Consol. Info
|
|
Series Gallery Drop 083 Consol. Info
|
|
Series Gallery Drop 086 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
494
|
|
|
494
|
|
|
494
|
|
|
454
|
|
Sourcing
|
|
|
484
|
|
|
2,949
|
|
|
1,652
|
|
|
3,306
|
|
Transportation, Storage and Insurance
|
|
|
58
|
|
|
309
|
|
|
174
|
|
|
347
|
|
Total Operating Expenses
|
|
|
1,036
|
|
|
3,752
|
|
|
2,320
|
|
|
4,107
|
|
Net Loss from Operations
|
|
|
(1,036)
|
|
|
(3,752)
|
|
|
(2,320)
|
|
|
(4,107)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,036)
|
|
|
(3,752)
|
|
|
(2,320)
|
|
|
(4,107)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,036)
|
|
$
|
(3,752)
|
|
$
|
(2,320)
|
|
$
|
(4,107)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.66)
|
|
$
|
(0.45)
|
|
$
|
(0.49)
|
|
$
|
(0.43)
|
|
Weighted Average Membership Interests
|
|
|
1,580
|
|
|
8,420
|
|
|
4,740
|
|
|
9,470
|
|
|
|
Series Gallery Drop 089 Consol. Info
|
|
Series Gallery Drop 093 Consol. Info
|
|
Series Gallery Drop 095 Consol. Info
|
|
Series Gallery Drop 096 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
454
|
|
|
454
|
|
|
454
|
|
|
454
|
|
Sourcing
|
|
|
852
|
|
|
1,604
|
|
|
1,650
|
|
|
1,002
|
|
Transportation, Storage and Insurance
|
|
|
92
|
|
|
167
|
|
|
174
|
|
|
112
|
|
Total Operating Expenses
|
|
|
1,398
|
|
|
2,225
|
|
|
2,278
|
|
|
1,568
|
|
Net Loss from Operations
|
|
|
(1,398)
|
|
|
(2,225)
|
|
|
(2,278)
|
|
|
(1,568)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,398)
|
|
|
(2,225)
|
|
|
(2,278)
|
|
|
(1,568)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,398)
|
|
$
|
(2,225)
|
|
$
|
(2,278)
|
|
$
|
(1,568)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.55)
|
|
$
|
(0.49)
|
|
$
|
(0.48)
|
|
$
|
(0.51)
|
|
Weighted Average Membership Interests
|
|
|
2,520
|
|
|
4,580
|
|
|
4,760
|
|
|
3,050
|
|
|
|
Series Gallery Drop 097 Consol. Info
|
|
Series Gallery Drop 098 Consol. Info
|
|
Series Gallery Drop 100 Consol. Info
|
|
Series Gallery Drop 104 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
454
|
|
|
454
|
|
|
454
|
|
|
414
|
|
Sourcing
|
|
|
1,068
|
|
|
399
|
|
|
613
|
|
|
332
|
|
Transportation, Storage and Insurance
|
|
|
116
|
|
|
54
|
|
|
72
|
|
|
48
|
|
Total Operating Expenses
|
|
|
1,638
|
|
|
907
|
|
|
1,139
|
|
|
794
|
|
Net Loss from Operations
|
|
|
(1,638)
|
|
|
(907)
|
|
|
(1,139)
|
|
|
(794)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,638)
|
|
|
(907)
|
|
|
(1,139)
|
|
|
(794)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
$
|
(1,638)
|
|
$
|
(907)
|
|
$
|
(1,139)
|
|
$
|
(794)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.52)
|
|
$
|
(0.62)
|
|
$
|
(0.58)
|
|
$
|
(0.61)
|
|
Weighted Average Membership Interests
|
|
|
3,160
|
|
|
1,470
|
|
|
1,950
|
|
|
1,310
|
|
|
|
Series Gallery Drop 107 Consol. Info
|
|
Unallocated
|
|
Total Consolidated
|
|||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
414
|
|
|
6,475
|
|
|
64,040
|
|
Sourcing
|
|
|
769
|
|
|
-
|
|
|
104,864
|
|
Transportation, Storage and Insurance
|
|
|
87
|
|
|
-
|
|
|
29,212
|
|
Total Operating Expenses
|
|
|
1,270
|
|
|
6,475
|
|
|
198,116
|
|
Net Loss from Operations
|
|
|
(1,270)
|
|
|
(6,475)
|
|
|
(198,116)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss) Before Income Taxes
|
|
|
(1,270)
|
|
|
(6,475)
|
|
|
(198,116)
|
|
Provision for Income taxes
|
|
|
-
|
|
|
-
|
|
|
(140)
|
|
Net Loss
|
|
$
|
(1,270)
|
|
$
|
(6,475)
|
|
$
|
(198,256)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.53)
|
|
|
N/A
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
2,380
|
|
|
N/A
|
|
|
N/A
|
|
|
|
Series #KW Consol. Info
|
|
Series Gallery Drop 002 Consol. Info
|
|
Series Gallery Drop 003 Consol. Info
|
|
Series Gallery Drop 004 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
865
|
|
|
979
|
|
|
990
|
|
|
987
|
|
Sourcing
|
|
|
-
|
|
|
1,234
|
|
|
280
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
1,070
|
|
|
554
|
|
|
187
|
|
|
1,366
|
|
Total Operating Expenses
|
|
|
1,935
|
|
|
2,767
|
|
|
1,457
|
|
|
2,353
|
|
Net Loss from Operations
|
|
|
(1,935)
|
|
|
(2,767)
|
|
|
(1,457)
|
|
|
(2,353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(1,935)
|
|
$
|
(2,767)
|
|
$
|
(1,457)
|
|
$
|
(2,353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(0.19)
|
|
$
|
(2.77)
|
|
$
|
(1.46)
|
|
$
|
(2.35)
|
|
Weighted Average Membership Interests
|
|
|
10,000
|
|
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|
|
Series Gallery Drop 005 Consol. Info
|
|
Series Gallery Drop 008 Consol. Info
|
|
Series Gallery Drop 009 Consol. Info
|
|
Series Gallery Drop 010 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
1,013
|
|
|
990
|
|
|
625
|
|
|
1,089
|
|
Sourcing
|
|
|
2,018
|
|
|
1,120
|
|
|
-
|
|
|
385
|
|
Transportation, Storage and Insurance
|
|
|
1,553
|
|
|
2,695
|
|
|
-
|
|
|
135
|
|
Total Operating Expenses
|
|
|
4,584
|
|
|
4,805
|
|
|
625
|
|
|
1,609
|
|
Net Loss from Operations
|
|
|
(4,584)
|
|
|
(4,805)
|
|
|
(625)
|
|
|
(1,609)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Other Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(4,584)
|
|
$
|
(4,805)
|
|
$
|
(625)
|
|
$
|
(1,609)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(3.67)
|
|
$
|
(6.01)
|
|
$
|
N/A
|
|
$
|
(1.61)
|
|
Weighted Average Membership Interests
|
|
|
1,250
|
|
|
800
|
|
|
1
|
|
|
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
|
|
|
915
|
|
|
625
|
|
|
625
|
|
|
950
|
|
Sourcing
|
|
|
400
|
|
|
-
|
|
|
-
|
|
|
1,521
|
|
Transportation, Storage and Insurance
|
|
|
921
|
|
|
-
|
|
|
-
|
|
|
358
|
|
Total Operating Expenses
|
|
|
2,236
|
|
|
625
|
|
|
625
|
|
|
2,829
|
|
Net Loss from Operations
|
|
|
(2,236)
|
|
|
(625)
|
|
|
(625)
|
|
|
(2,829)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
270
|
|
|
2,100
|
|
|
1,262
|
|
|
475
|
|
Total Other Expenses
|
|
|
270
|
|
|
2,100
|
|
|
1,262
|
|
|
475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(2,506)
|
|
$
|
(2,725)
|
|
$
|
(1,887)
|
|
$
|
(3,304)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(3.13)
|
|
$
|
N/A
|
|
$
|
N/A
|
|
$
|
(3.30)
|
|
Weighted Average Membership Interests
|
|
|
800
|
|
|
1
|
|
|
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
|
|
|
980
|
|
|
890
|
|
|
-
|
|
|
-
|
|
Sourcing
|
|
|
945
|
|
|
640
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
457
|
|
|
96
|
|
|
-
|
|
|
-
|
|
Total Operating Expenses
|
|
|
2,382
|
|
|
1,626
|
|
|
-
|
|
|
-
|
|
Net Loss from Operations
|
|
|
(2,382)
|
|
|
(1,626)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
371
|
|
|
367
|
|
|
928
|
|
|
116
|
|
Total Other Expenses
|
|
|
371
|
|
|
367
|
|
|
928
|
|
|
116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(2,753)
|
|
$
|
(1,993)
|
|
$
|
(928)
|
|
$
|
(116)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(2.75)
|
|
$
|
(1.99)
|
|
$
|
N/A
|
|
$
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
1,000
|
|
|
1,000
|
|
|
1
|
|
|
1
|
|
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
||||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Transportation, Storage and Insurance
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Operating Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss from Operations
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
126
|
|
|
169
|
|
|
60
|
|
|
97
|
|
Total Other Expenses
|
|
|
126
|
|
|
169
|
|
|
60
|
|
|
97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(126)
|
|
$
|
(169)
|
|
$
|
(60)
|
|
$
|
(97)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
N/A
|
|
$
|
N/A
|
|
$
|
N/A
|
|
$
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
|
Series Gallery Drop 025 Consol. Info
|
|
Unallocated
|
|
Total Consolidated
|
|||
|
Operating Income
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
-
|
|
|
13,410
|
|
|
25,933
|
|
Sourcing
|
|
|
-
|
|
|
-
|
|
|
8,543
|
|
Transportation, Storage and Insurance
|
|
|
-
|
|
|
-
|
|
|
9,392
|
|
Total Operating Expenses
|
|
|
-
|
|
|
13,410
|
|
|
43,868
|
|
Net Loss from Operations
|
|
|
-
|
|
|
(13,410)
|
|
|
(43,868)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
Interest Expense – related party
|
|
|
258
|
|
|
-
|
|
|
6,599
|
|
Total Other Expenses
|
|
|
258
|
|
|
-
|
|
|
6,599
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(258)
|
|
$
|
(13,410)
|
|
$
|
(50,467)
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
N/A
|
|
$
|
N/A
|
|
$
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
|
Series #KW Consol. Info
|
|
Series Gallery Drop 002 Consol. Info
|
|
Series Gallery Drop 003 Consol. Info
|
|
Series Gallery Drop 004 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,935)
|
|
|
(2,767)
|
|
|
(1,457)
|
|
|
(2,353)
|
|
Balance, June 30, 2020
|
|
$
|
238,422
|
|
$
|
29,910
|
|
$
|
33,200
|
|
$
|
44,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
238,919
|
|
$
|
30,406
|
|
$
|
33,694
|
|
$
|
44,683
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(2,836)
|
|
|
(1,346)
|
|
|
(1,369)
|
|
|
(1,739)
|
|
Balance, June 30, 2021
|
|
$
|
236,162
|
|
$
|
29,139
|
|
$
|
32,404
|
|
$
|
43,023
|
|
|
|
Series Gallery Drop 005 Consol. Info
|
|
Series Gallery Drop 006 Consol. Info
|
|
Series Gallery Drop 007 Consol. Info
|
|
Series Gallery Drop 008 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
93,404
|
|
$
|
-
|
|
$
|
-
|
|
$
|
31,800
|
|
Membership Contributions
|
|
|
1,596
|
|
|
-
|
|
|
-
|
|
|
8,200
|
|
Less: Brokerage Fees
|
|
|
(836)
|
|
|
-
|
|
|
-
|
|
|
(242)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(4,584)
|
|
|
-
|
|
|
-
|
|
|
(4,805)
|
|
Balance, June 30, 2020
|
|
$
|
89,580
|
|
$
|
-
|
|
$
|
-
|
|
$
|
34,953
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
90,078
|
|
$
|
-
|
|
$
|
-
|
|
$
|
35,450
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
-
|
|
|
-
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,691)
|
|
|
-
|
|
|
-
|
|
|
(685)
|
|
Balance, June 30, 2021
|
|
$
|
88,466
|
|
$
|
-
|
|
$
|
-
|
|
$
|
34,844
|
|
|
|
Series Gallery Drop 009 Consol. Info
|
|
Series Gallery Drop 010 Consol. Info
|
|
Series Gallery Drop 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
24,975
|
|
$
|
(68)
|
|
$
|
(525)
|
|
Membership Contributions
|
|
|
-
|
|
|
25
|
|
|
25,000
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
(245)
|
|
|
(195)
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
625
|
|
|
-
|
|
|
-
|
|
|
625
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(625)
|
|
|
(1,609)
|
|
|
(2,506)
|
|
|
(2,725)
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
23,146
|
|
$
|
22,231
|
|
$
|
(2,625)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
312,219
|
|
$
|
23,644
|
|
$
|
22,730
|
|
$
|
142,127
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(2,954)
|
|
|
(1,312)
|
|
|
(1,306)
|
|
|
(1,978)
|
|
Balance, June 30, 2021
|
|
$
|
309,344
|
|
$
|
22,411
|
|
$
|
21,503
|
|
$
|
140,228
|
|
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
|
Series Gallery Drop 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
(316)
|
|
$
|
(88)
|
|
$
|
(93)
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
33,000
|
|
|
27,000
|
|
|
21,000
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
(323)
|
|
|
(266)
|
|
|
(206)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
625
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,887)
|
|
|
(3,304)
|
|
|
(2,753)
|
|
|
(1,993)
|
|
Balance, June 30, 2020
|
|
$
|
(1,578)
|
|
$
|
29,285
|
|
$
|
23,888
|
|
$
|
18,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
88,422
|
|
$
|
29,787
|
|
$
|
24,388
|
|
$
|
19,299
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
(882)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(4,076)
|
|
|
(1,346)
|
|
|
(1,626)
|
|
|
(1,286)
|
|
Balance, June 30, 2021
|
|
$
|
83,543
|
|
$
|
28,520
|
|
$
|
22,841
|
|
$
|
18,092
|
|
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
|
Series Gallery Drop 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
21,270
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(928)
|
|
|
(116)
|
|
|
(126)
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
(928)
|
|
$
|
(116)
|
|
$
|
21,144
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
49,392
|
|
$
|
11,298
|
|
$
|
18,540
|
|
$
|
134,118
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,459)
|
|
|
(1,241)
|
|
|
(1,282)
|
|
|
(1,703)
|
|
Balance, June 30, 2021
|
|
$
|
48,012
|
|
$
|
10,136
|
|
$
|
17,337
|
|
$
|
132,494
|
|
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
|
Series Gallery Drop 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
27,450
|
|
|
30,784
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
(169)
|
|
|
(60)
|
|
|
(97)
|
|
Balance, June 30, 2020
|
|
$
|
27,450
|
|
$
|
30,615
|
|
$
|
(60)
|
|
$
|
(97)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
26,374
|
|
$
|
30,447
|
|
$
|
14,736
|
|
$
|
22,786
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
78
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,325)
|
|
|
(1,066)
|
|
|
(570)
|
|
|
(616)
|
|
Balance, June 30, 2021
|
|
$
|
25,127
|
|
$
|
29,460
|
|
$
|
14,245
|
|
$
|
22,249
|
|
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
|
Series Gallery Drop 027 Consol. Info
|
|
Series Gallery Drop 028 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(258)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
(258)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
74,922
|
|
$
|
95,348
|
|
$
|
61,073
|
|
$
|
18,252
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
611
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
(75,149)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(380)
|
|
|
(1,030)
|
|
|
(835)
|
|
|
(590)
|
|
Balance, June 30, 2021
|
|
$
|
4
|
|
$
|
94,397
|
|
$
|
60,317
|
|
$
|
17,741
|
|
|
|
Series Gallery Drop 029 Consol. Info
|
|
Series Gallery Drop 030 Consol. Info
|
|
Series Gallery Drop 031 Consol. Info
|
|
Series Gallery Drop 032 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
53,325
|
|
$
|
23,802
|
|
$
|
47,207
|
|
$
|
4,489
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
(470)
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(790)
|
|
|
(622)
|
|
|
(3,177)
|
|
|
(502)
|
|
Balance, June 30, 2021
|
|
$
|
52,614
|
|
$
|
23,259
|
|
$
|
43,639
|
|
$
|
4,066
|
|
|
|
Series Gallery Drop 033 Consol. Info
|
|
Series Gallery Drop 034 Consol. Info
|
|
Series Gallery Drop 035 Consol. Info
|
|
Series Gallery Drop 036 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
23,401
|
|
$
|
407,573
|
|
$
|
72,839
|
|
$
|
48,125
|
|
Membership Contributions
|
|
|
210
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
(235)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(2,265)
|
|
|
(2,810)
|
|
|
(902)
|
|
|
(728)
|
|
Balance, June 30, 2021
|
|
$
|
21,190
|
|
$
|
404,842
|
|
$
|
72,016
|
|
$
|
47,476
|
|
|
|
Series Gallery Drop 037 Consol. Info
|
|
Series Gallery Drop 038 Consol. Info
|
|
Series Gallery Drop 039 Consol. Info
|
|
Series Gallery Drop 040 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
24,534
|
|
$
|
72,073
|
|
$
|
62,195
|
|
$
|
35,490
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(355)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(626)
|
|
|
(900)
|
|
|
(843)
|
|
|
(2,375)
|
|
Balance, June 30, 2021
|
|
$
|
23,987
|
|
$
|
71,252
|
|
$
|
61,431
|
|
$
|
32,849
|
|
|
|
Series Gallery Drop 041 Consol. Info
|
|
Series Gallery Drop 042 Consol. Info
|
|
Series Gallery Drop 043 Consol. Info
|
|
Series Gallery Drop 044 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
4,651
|
|
$
|
19,704
|
|
$
|
66,960
|
|
$
|
233,300
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
40
|
|
|
517,500
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
(670)
|
|
|
(4,667)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(83,300)
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(513)
|
|
|
(599)
|
|
|
(3,764)
|
|
|
(13,267)
|
|
Balance, June 30, 2021
|
|
$
|
4,217
|
|
$
|
19,184
|
|
$
|
62,645
|
|
$
|
649,645
|
|
|
|
Series Gallery Drop 045 Consol. Info
|
|
Series Gallery Drop 046 Consol. Info
|
|
Series Gallery Drop 047 Consol. Info
|
|
Series Gallery Drop 048 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
229,790
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
210
|
|
|
53,000
|
|
|
30,000
|
|
|
58,000
|
|
Less Brokerage Fees
|
|
|
(2,300)
|
|
|
(530)
|
|
|
(300)
|
|
|
(580)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(12,134)
|
|
|
(2,504)
|
|
|
(1,334)
|
|
|
(1,604)
|
|
Balance, June 30, 2021
|
|
$
|
215,645
|
|
$
|
50,045
|
|
$
|
28,445
|
|
$
|
55,895
|
|
|
|
Series Gallery Drop 049 Consol. Info
|
|
Series Gallery Drop 050 Consol. Info
|
|
Series Gallery Drop 051 Consol. Info
|
|
Series Gallery Drop 052 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
10,000
|
|
Membership Contributions
|
|
|
225,000
|
|
|
29,500
|
|
|
30,640
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
(2,250)
|
|
|
(295)
|
|
|
-
|
|
|
(100)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(8,684)
|
|
|
(2,139)
|
|
|
(2,074)
|
|
|
(1,334)
|
|
Balance, June 30, 2021
|
|
$
|
214,145
|
|
$
|
27,145
|
|
$
|
28,645
|
|
$
|
8,645
|
|
|
|
Series Gallery Drop 053 Consol. Info
|
|
Series Gallery Drop 054 Consol. Info
|
|
Series Gallery Drop 055 Consol. Info
|
|
Series Gallery Drop 056 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
79,500
|
|
|
19,000
|
|
|
47,500
|
|
|
21,200
|
|
Less Brokerage Fees
|
|
|
(795)
|
|
|
(190)
|
|
|
(475)
|
|
|
(212)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,139)
|
|
|
(1,244)
|
|
|
(2,359)
|
|
|
(1,322)
|
|
Balance, June 30, 2021
|
|
$
|
77,645
|
|
$
|
17,645
|
|
$
|
44,745
|
|
$
|
19,745
|
|
|
|
Series Gallery Drop 057 Consol. Info
|
|
Series Gallery Drop 058 Consol. Info
|
|
Series Gallery Drop 059 Consol. Info
|
|
Series Gallery Drop 060 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
18,000
|
|
|
22,400
|
|
|
77,600
|
|
|
51,100
|
|
Less Brokerage Fees
|
|
|
(180)
|
|
|
(224)
|
|
|
(776)
|
|
|
(511)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,154)
|
|
|
(1,350)
|
|
|
(3,868)
|
|
|
(2,523)
|
|
Balance, June 30, 2021
|
|
$
|
16,745
|
|
$
|
20,905
|
|
$
|
73,035
|
|
$
|
48,145
|
|
|
|
Series Gallery Drop 061 Consol. Info
|
|
Series Gallery Drop 062 Consol. Info
|
|
Series Gallery Drop 063 Consol. Info
|
|
Series Gallery Drop 064 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
23,100
|
|
|
16,200
|
|
|
21,100
|
|
|
33,700
|
|
Less Brokerage Fees
|
|
|
(231)
|
|
|
(162)
|
|
|
(211)
|
|
|
(337)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,313)
|
|
|
(1,072)
|
|
|
(1,323)
|
|
|
(1,797)
|
|
Balance, June 30, 2021
|
|
$
|
21,635
|
|
$
|
15,045
|
|
$
|
19,645
|
|
$
|
31,645
|
|
|
|
Series Gallery Drop 065 Consol. Info
|
|
Series Gallery Drop 066 Consol. Info
|
|
Series Gallery Drop 067 Consol. Info
|
|
Series Gallery Drop 068 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
21,100
|
|
|
94,700
|
|
|
63,200
|
|
|
25,300
|
|
Less Brokerage Fees
|
|
|
(211)
|
|
|
(947)
|
|
|
(632)
|
|
|
(253)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,243)
|
|
|
(4,237)
|
|
|
(3,034)
|
|
|
(1,481)
|
|
Balance, June 30, 2021
|
|
$
|
19,725
|
|
$
|
89,595
|
|
$
|
59,613
|
|
$
|
23,645
|
|
|
|
Series Gallery Drop 069 Consol. Info
|
|
Series Gallery Drop 070 Consol. Info
|
|
Series Gallery Drop 071 Consol. Info
|
|
Series Gallery Drop 072 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
37,000
|
|
|
32,800
|
|
|
78,900
|
|
|
297,500
|
|
Less Brokerage Fees
|
|
|
(370)
|
|
|
(328)
|
|
|
(789)
|
|
|
(2,975)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,936)
|
|
|
(1,666)
|
|
|
(3,505)
|
|
|
(14,919)
|
|
Balance, June 30, 2021
|
|
$
|
34,773
|
|
$
|
30,885
|
|
$
|
74,685
|
|
$
|
279,685
|
|
|
|
Series Gallery Drop 073 Consol. Info
|
|
Series Gallery Drop 074 Consol. Info
|
|
Series Gallery Drop 075 Consol. Info
|
|
Series Gallery Drop 076 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
46,600
|
|
|
22,000
|
|
|
58,300
|
|
|
58,300
|
|
Less Brokerage Fees
|
|
|
(466)
|
|
|
(220)
|
|
|
-
|
|
|
(583)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
-
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(2,248)
|
|
|
(1,264)
|
|
|
-
|
|
|
(2,761)
|
|
Balance, June 30, 2021
|
|
$
|
43,965
|
|
$
|
20,595
|
|
$
|
58,300
|
|
$
|
55,035
|
|
|
|
Series Gallery Drop 077 Consol. Info
|
|
Series Gallery Drop 078 Consol. Info
|
|
Series Gallery Drop 079 Consol. Info
|
|
Series Gallery Drop 080 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
38,800
|
|
|
22,000
|
|
|
21,200
|
|
|
15,800
|
|
Less Brokerage Fees
|
|
|
(388)
|
|
|
(220)
|
|
|
(212)
|
|
|
(158)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,906)
|
|
|
(1,264)
|
|
|
(1,284)
|
|
|
(1,036)
|
|
Balance, June 30, 2021
|
|
$
|
36,585
|
|
$
|
20,595
|
|
$
|
19,783
|
|
$
|
14,685
|
|
|
|
Series Gallery Drop 082 Consol. Info
|
|
Series Gallery Drop 083 Consol. Info
|
|
Series Gallery Drop 086 Consol. Info
|
|
Series Gallery Drop 089 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
84,200
|
|
|
47,400
|
|
|
94,700
|
|
|
25,200
|
|
Less Brokerage Fees
|
|
|
(842)
|
|
|
(474)
|
|
|
(947)
|
|
|
(252)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(3,752)
|
|
|
(2,320)
|
|
|
(4,107)
|
|
|
(1,398)
|
|
Balance, June 30, 2021
|
|
$
|
79,685
|
|
$
|
44,685
|
|
$
|
89,725
|
|
$
|
23,629
|
|
|
|
Series Gallery Drop 093 Consol. Info
|
|
Series Gallery Drop 094 Consol. Info
|
|
Series Gallery Drop 095 Consol. Info
|
|
Series Gallery Drop 096 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
45,800
|
|
|
22,800
|
|
|
47,600
|
|
|
30,500
|
|
Less Brokerage Fees
|
|
|
(458)
|
|
|
-
|
|
|
(476)
|
|
|
(305)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
-
|
|
|
79
|
|
|
79
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(2,225)
|
|
|
-
|
|
|
(2,278)
|
|
|
(1,568)
|
|
Balance, June 30, 2021
|
|
$
|
43,196
|
|
$
|
22,800
|
|
$
|
44,925
|
|
$
|
28,706
|
|
|
|
Series Gallery Drop 097 Consol. Info
|
|
Series Gallery Drop 098 Consol. Info
|
|
Series Gallery Drop 100 Consol. Info
|
|
Series Gallery Drop 102 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
31,600
|
|
|
14,700
|
|
|
19,500
|
|
|
14,800
|
|
Less Brokerage Fees
|
|
|
(316)
|
|
|
(147)
|
|
|
(195)
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(1,638)
|
|
|
(907)
|
|
|
(1,139)
|
|
|
-
|
|
Balance, June 30, 2021
|
|
$
|
29,725
|
|
$
|
13,725
|
|
$
|
18,245
|
|
$
|
14,800
|
|
|
|
Series Gallery Drop 103 Consol. Info
|
|
Series Gallery Drop 104 Consol. Info
|
|
Series Gallery Drop 107 Consol. Info
|
|
Series Gallery Drop 108 Consol. Info
|
||||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Balance, June 30, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Membership Contributions
|
|
|
18,400
|
|
|
13,100
|
|
|
23,800
|
|
|
31,700
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
(131)
|
|
|
(238)
|
|
|
-
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
-
|
|
|
79
|
|
|
79
|
|
|
-
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
-
|
|
|
(794)
|
|
|
(1,270)
|
|
|
-
|
|
Balance, June 30, 2021
|
|
$
|
18,400
|
|
$
|
12,254
|
|
$
|
22,371
|
|
$
|
31,700
|
|
|
|
Unallocated
|
|
Total Consolidated
|
||
|
Balance, January 1, 2020
|
|
$
|
-
|
|
$
|
455,986
|
|
Membership Contributions
|
|
|
-
|
|
|
243,785
|
|
Less: Brokerage Fees
|
|
|
-
|
|
|
(3,440)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
-
|
|
Capital Contributions
|
|
|
13,125
|
|
|
15,000
|
|
Distributions
|
|
|
-
|
|
|
-
|
|
Net Loss
|
|
|
(13,410)
|
|
|
(50,467)
|
|
Balance, June 30, 2020
|
|
$
|
(285)
|
|
$
|
660,864
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2021
|
|
$
|
(10,281)
|
|
$
|
3,122,309
|
|
Membership Contributions
|
|
|
-
|
|
|
2,873,810
|
|
Less Brokerage Fees
|
|
|
-
|
|
|
(31,471)
|
|
Equity to Artist / Third Party
|
|
|
-
|
|
|
(83,300)
|
|
Capital Contributions
|
|
|
-
|
|
|
7,562
|
|
Distributions
|
|
|
-
|
|
|
(75,149)
|
|
Net Loss
|
|
|
(6,475)
|
|
|
(198,256)
|
|
Balance, June 30, 2021
|
|
$
|
(16,756)
|
|
$
|
5,615,505
|
|
|
|
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
|
|
$
|
(2,836)
|
|
$
|
(1,346)
|
|
$
|
(1,369)
|
|
$
|
(1,739)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,836)
|
|
|
(1,346)
|
|
|
(1,369)
|
|
|
(1,739)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
1,095
|
|
|
1,267
|
|
|
1,290
|
|
|
1,660
|
|
Capital Contribution
|
|
|
79
|
|
79
|
|
|
79
|
|
|
79
|
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,174
|
|
|
1,346
|
|
|
1,369
|
|
|
1,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
1,787
|
|
|
774
|
|
|
61
|
|
|
710
|
|
Net Increase (Decrease) In Cash
|
|
|
(1,662)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
125
|
|
$
|
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
|
|
$
|
(1,691)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(685)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,691)
|
|
|
-
|
|
|
-
|
|
|
(685)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
1,612
|
|
|
-
|
|
|
-
|
|
|
606
|
|
Capital Contribution
|
|
|
79
|
|
|
-
|
|
|
-
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,691
|
|
|
-
|
|
|
-
|
|
|
685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
445
|
|
|
-
|
|
|
-
|
|
|
818
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
445
|
|
$
|
-
|
|
$
|
-
|
|
$
|
818
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(2,954)
|
$
|
(1,312)
|
|
$
|
(1,306)
|
|
$
|
(1,978)
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,954)
|
|
(1,312)
|
|
|
(1,306)
|
|
|
(1,978)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
2,875
|
|
1,233
|
|
|
1,227
|
|
|
1,899
|
|
|
Capital Contribution
|
|
|
79
|
|
79
|
|
|
79
|
|
|
79
|
|
|
Membership Contribution
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
2,954
|
|
1,312
|
|
|
1,306
|
|
|
1,978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
2,587
|
|
|
11
|
|
|
97
|
|
|
2,494
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
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
|
|
$
|
(4,076)
|
|
$
|
(1,346)
|
|
$
|
(1,626)
|
|
$
|
(1,286)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
(1,578)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
(1,578)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(5,654)
|
|
|
(1,346)
|
|
|
(1,626)
|
|
|
(1,286)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(84,150)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
995
|
|
|
1,267
|
|
|
1,547
|
|
|
1,200
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
89,118
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
6,042
|
|
|
1,346
|
|
|
1,626
|
|
|
1,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
154
|
|
|
5
|
|
|
134
|
|
Net Increase (Decrease) In Cash
|
|
|
388
|
|
|
-
|
|
|
-
|
|
|
(7)
|
|
Cash at End of Period
|
|
$
|
388
|
|
$
|
154
|
|
$
|
5
|
|
$
|
127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(1,459)
|
|
$
|
(1,241)
|
|
$
|
(1,282)
|
|
$
|
(1,703)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,459)
|
|
|
(1,241)
|
|
|
(1,282)
|
|
|
(1,703)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
1,380
|
|
|
1,162
|
|
|
1,203
|
|
|
1,624
|
|
Capital Contribution
|
|
|
79
|
|
79
|
|
|
79
|
|
|
79
|
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,459
|
|
|
1,241
|
|
|
1,282
|
|
|
1,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
259
|
|
|
65
|
|
|
7
|
|
|
485
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
$
|
(1,325)
|
|
$
|
(1,066)
|
|
$
|
(570)
|
|
$
|
(616)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,325)
|
|
|
(1,066)
|
|
|
(570)
|
|
|
(616)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
1,247
|
|
987
|
|
|
491
|
|
|
537
|
|
|
Capital Contribution
|
|
|
78
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,325
|
|
|
1,066
|
|
|
570
|
|
|
616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
180
|
|
|
866
|
|
|
103
|
|
|
153
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
$
|
(380)
|
|
$
|
(1,030)
|
|
$
|
(835)
|
|
$
|
(590)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
8,355
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
8,355
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
7,975
|
|
|
(1,030)
|
|
|
(835)
|
|
|
(590)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
(367)
|
|
|
951
|
|
|
756
|
|
|
511
|
|
Capital Contribution
|
|
|
611
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
(75,149)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
(74,905)
|
|
|
1,030
|
|
|
835
|
|
|
590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
75,289
|
|
|
715
|
|
|
440
|
|
|
119
|
|
Net Increase (Decrease) In Cash
|
|
|
(66,930)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
8,359
|
|
$
|
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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
$
|
(790)
|
|
$
|
(622)
|
|
$
|
(3,177)
|
|
$
|
(502)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
(793)
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
(793)
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(790)
|
|
|
(622)
|
|
|
(3,970)
|
|
|
(502)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
(43,750)
|
|
|
(4,844)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
711
|
|
|
543
|
|
|
405
|
|
|
352
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
47,530
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
790
|
|
|
622
|
|
|
4,264
|
|
|
(4,413)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
383
|
|
|
169
|
|
|
-
|
|
|
4,927
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
294
|
|
|
(4,915)
|
|
Cash at End of Period
|
|
$
|
383
|
|
$
|
169
|
|
$
|
294
|
|
$
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(2,265)
|
|
$
|
(2,810)
|
|
$
|
(902)
|
|
$
|
(728)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
(389)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
(389)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,654)
|
|
|
(2,810)
|
|
|
(902)
|
|
|
(728)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(21,475)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
2,731
|
|
|
823
|
|
|
681
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
23,765
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
2,774
|
|
|
2,810
|
|
|
902
|
|
|
760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
2,940
|
|
|
506
|
|
|
290
|
|
Net Increase (Decrease) In Cash
|
|
|
120
|
|
|
-
|
|
|
-
|
|
|
32
|
|
Cash at End of Period
|
|
$
|
120
|
|
$
|
2,940
|
|
$
|
506
|
|
$
|
322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(626)
|
|
$
|
(900)
|
|
$
|
(843)
|
|
$
|
(2,375)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(626)
|
|
|
(900)
|
|
|
(843)
|
|
|
(2,375)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(33,211)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
547
|
|
|
821
|
|
|
764
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
35,145
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
626
|
|
|
900
|
|
|
843
|
|
|
2,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
143
|
|
|
35
|
|
|
62
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
43
|
|
Cash at End of Period
|
|
$
|
143
|
|
$
|
35
|
|
$
|
62
|
|
$
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(513)
|
|
$
|
(599)
|
|
$
|
(3,764)
|
|
$
|
(13,267)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(513)
|
|
|
(599)
|
|
|
(3,764)
|
|
|
(13,267)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
(63,000)
|
|
|
(416,700)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
434
|
|
|
520
|
|
|
405
|
|
|
(82,895)
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
66,330
|
|
|
512,833
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
513
|
|
|
599
|
|
|
3,814
|
|
|
13,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
49
|
|
|
71
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
49
|
|
$
|
71
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(12,134)
|
|
$
|
(2,504)
|
|
$
|
(1,334)
|
|
$
|
(1,604)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(12,134)
|
|
|
(2,504)
|
|
|
(1,334)
|
|
|
(1,604)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(216,000)
|
|
|
(50,400)
|
|
|
(28,800)
|
|
|
(56,250)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
227,700
|
|
|
52,470
|
|
|
29,700
|
|
|
57,420
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
12,184
|
|
|
2,554
|
|
|
1,384
|
|
|
1,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(8,684)
|
|
$
|
(2,139)
|
|
$
|
(2,074)
|
|
$
|
(1,334)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(8,684)
|
|
|
(2,139)
|
|
|
(2,074)
|
|
|
(1,334)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
(2,500)
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
(2,500)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(214,500)
|
|
|
(25,000)
|
|
|
(29,000)
|
|
|
(9,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
222,750
|
|
|
29,205
|
|
|
30,640
|
|
|
9,900
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
8,734
|
|
|
4,689
|
|
|
2,124
|
|
|
1,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
2,500
|
|
|
-
|
|
|
-
|
|
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 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
|
|
$
|
(1,139)
|
|
$
|
(1,244)
|
|
$
|
(2,359)
|
|
$
|
(1,322)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,139)
|
|
|
(1,244)
|
|
|
(2,359)
|
|
|
(1,322)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(78,000)
|
|
|
(18,000)
|
|
|
(45,100)
|
|
|
(20,100)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
78,705
|
|
|
18,810
|
|
|
47,025
|
|
|
20,988
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,189
|
|
|
1,294
|
|
|
2,409
|
|
|
1,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(1,154)
|
|
$
|
(1,350)
|
|
$
|
(3,868)
|
|
$
|
(2,523)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,154)
|
|
|
(1,350)
|
|
|
(3,868)
|
|
|
(2,523)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(17,100)
|
|
|
(21,260)
|
|
|
(73,700)
|
|
|
(48,500)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
715
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
17,820
|
|
|
22,176
|
|
|
76,824
|
|
|
50,589
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,204
|
|
|
1,400
|
|
|
3,918
|
|
|
2,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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
|
|
$
|
(1,313)
|
|
$
|
(1,072)
|
|
$
|
(1,323)
|
|
$
|
(1,797)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,313)
|
|
|
(1,072)
|
|
|
(1,323)
|
|
|
(1,797)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(21,990)
|
|
|
(15,400)
|
|
|
(20,000)
|
|
|
(32,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
22,869
|
|
|
16,038
|
|
|
20,889
|
|
|
33,363
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,363
|
|
|
1,122
|
|
|
1,373
|
|
|
1,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 Gallery Drop 065 Consol. Info
|
|
Series Gallery Drop 066 Consol. Info
|
|
Series Gallery Drop 067 Consol. Info
|
|
Series Gallery Drop 068 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,243)
|
|
$
|
(4,237)
|
|
$
|
(3,034)
|
|
$
|
(1,481)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,243)
|
|
|
(4,237)
|
|
|
(3,034)
|
|
|
(1,481)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(20,080)
|
|
|
(90,000)
|
|
|
(60,000)
|
|
|
(24,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
405
|
|
|
405
|
|
|
405
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
20,889
|
|
|
93,753
|
|
|
62,568
|
|
|
25,047
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,293
|
|
|
4,237
|
|
|
3,052
|
|
|
1,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
-
|
|
|
18
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
-
|
|
$
|
18
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
20,080
|
|
|
90,000
|
|
|
60,000
|
|
|
24,000
|
|
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 069 Consol. Info
|
|
Series Gallery Drop 070 Consol. Info
|
|
Series Gallery Drop 071 Consol. Info
|
|
Series Gallery Drop 072 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,936)
|
|
$
|
(1,666)
|
|
$
|
(3,505)
|
|
$
|
(14,919)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,936)
|
|
|
(1,666)
|
|
|
(3,505)
|
|
|
(14,919)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(35,128)
|
|
|
(31,200)
|
|
|
(75,000)
|
|
|
(280,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
405
|
|
|
365
|
|
|
365
|
|
|
365
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
36,630
|
|
|
32,472
|
|
|
78,111
|
|
|
294,525
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,986
|
|
|
1,716
|
|
|
3,555
|
|
|
14,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
35,128
|
|
|
31,200
|
|
|
75,000
|
|
|
280,000
|
|
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 073 Consol. Info
|
|
Series Gallery Drop 074 Consol. Info
|
|
Series Gallery Drop 075 Consol. Info
|
|
Series Gallery Drop 076 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(2,248)
|
|
$
|
(1,264)
|
|
$
|
-
|
|
$
|
(2,761)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,248)
|
|
|
(1,264)
|
|
|
-
|
|
|
(2,761)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(44,280)
|
|
|
(20,910)
|
|
|
-
|
|
|
(55,350)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
365
|
|
|
365
|
|
|
-
|
|
|
365
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
-
|
|
|
79
|
|
Membership Contribution
|
|
|
46,134
|
|
|
21,780
|
|
|
-
|
|
|
57,717
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
2,298
|
|
|
1,314
|
|
|
-
|
|
|
2,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
-
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
44,280
|
|
|
20,910
|
|
|
55,350
|
|
|
55,350
|
|
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 077 Consol. Info
|
|
Series Gallery Drop 078 Consol. Info
|
|
Series Gallery Drop 079 Consol. Info
|
|
Series Gallery Drop 080 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,906)
|
|
$
|
(1,264)
|
|
$
|
(1,284)
|
|
$
|
(1,036)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,906)
|
|
|
(1,264)
|
|
|
(1,284)
|
|
|
(1,036)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(36,900)
|
|
|
(20,910)
|
|
|
(20,098)
|
|
|
(15,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
365
|
|
|
365
|
|
|
365
|
|
|
365
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
38,412
|
|
|
21,780
|
|
|
20,988
|
|
|
15,642
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,956
|
|
|
1,314
|
|
|
1,334
|
|
|
1,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
36,900
|
|
|
20,910
|
|
|
20,098
|
|
|
15,000
|
|
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 081 Consol. Info
|
|
Series Gallery Drop 082 Consol. Info
|
|
Series Gallery Drop 083 Consol. Info
|
|
Series Gallery Drop 084 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
(3,752)
|
|
$
|
(2,320)
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
(3,752)
|
|
|
(2,320)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(80,000)
|
|
|
(45,000)
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
365
|
|
|
365
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
79
|
|
|
79
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
83,358
|
|
|
46,926
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
3,802
|
|
|
2,370
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
50
|
|
|
50
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
480,000
|
|
|
80,000
|
|
|
45,000
|
|
|
52,000
|
|
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 085 Consol. Info
|
|
Series Gallery Drop 086 Consol. Info
|
|
Series Gallery Drop 087 Consol. Info
|
|
Series Gallery Drop 088 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
(4,107)
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
(4,107)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(90,000)
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
325
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
79
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
93,753
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
4,157
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
50
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
50
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
60,000
|
|
|
90,000
|
|
|
231,009
|
|
|
55,250
|
|
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 089 Consol. Info
|
|
Series Gallery Drop 090 Consol. Info
|
|
Series Gallery Drop 091 Consol. Info
|
|
Series Gallery Drop 092 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,398)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,398)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(23,904)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
325
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Capital Contribution
|
|
|
79
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
24,948
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,448
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
23,904
|
|
|
98,850
|
|
|
37,473
|
|
|
217,356
|
|
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 093 Consol. Info
|
|
Series Gallery Drop 094 Consol. Info
|
|
Series Gallery Drop 095 Consol. Info
|
|
Series Gallery Drop 096 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(2,225)
|
|
$
|
-
|
|
$
|
(2,278)
|
|
$
|
(1,568)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,225)
|
|
|
-
|
|
|
(2,278)
|
|
|
(1,568)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(43,471)
|
|
|
-
|
|
|
(45,200)
|
|
|
(28,981)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
325
|
|
|
-
|
|
|
325
|
|
|
325
|
|
Capital Contribution
|
|
|
79
|
|
|
-
|
|
|
79
|
|
|
79
|
|
Membership Contribution
|
|
|
45,342
|
|
|
-
|
|
|
47,124
|
|
|
30,195
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
2,275
|
|
|
-
|
|
|
2,328
|
|
|
1,618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
-
|
|
|
50
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
43,471
|
|
|
21,631
|
|
|
45,200
|
|
|
28,981
|
|
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 097 Consol. Info
|
|
Series Gallery Drop 098 Consol. Info
|
|
Series Gallery Drop 099 Consol. Info
|
|
Series Gallery Drop 100 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(1,638)
|
|
$
|
(907)
|
|
$
|
-
|
|
$
|
(1,139)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(1,638)
|
|
|
(907)
|
|
|
-
|
|
|
(1,139)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(30,000)
|
|
|
(14,000)
|
|
|
-
|
|
|
(18,520)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
325
|
|
|
325
|
|
|
-
|
|
|
325
|
|
Capital Contribution
|
|
|
79
|
|
|
79
|
|
|
-
|
|
|
79
|
|
Membership Contribution
|
|
|
31,284
|
|
|
14,553
|
|
|
-
|
|
|
19,305
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
1,688
|
|
|
957
|
|
|
-
|
|
|
1,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
50
|
|
|
50
|
|
|
-
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
50
|
|
$
|
50
|
|
$
|
-
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
30,000
|
|
|
14,000
|
|
|
130,000
|
|
|
18,520
|
|
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 101 Consol. Info
|
|
Series Gallery Drop 102 Consol. Info
|
|
Series Gallery Drop 103 Consol. Info
|
|
Series Gallery Drop 104 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(794)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(794)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(12,489)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
285
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
79
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
12,969
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
844
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
50
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
200,750
|
|
|
14,060
|
|
|
17,500
|
|
|
12,489
|
|
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 105 Consol. Info
|
|
Series Gallery Drop 106 Consol. Info
|
|
Series Gallery Drop 107 Consol. Info
|
|
Series Gallery Drop 108 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
(1,270)
|
|
$
|
-
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
(1,270)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
(22,606)
|
|
|
-
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
-
|
|
|
-
|
|
|
285
|
|
|
-
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
79
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
23,562
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
-
|
|
|
-
|
|
|
1,320
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
50
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
50
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
61,780
|
|
|
26,650
|
|
|
22,606
|
|
|
30,118
|
|
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 109 Consol. Info
|
|
Series Gallery Drop 110 Consol. Info
|
|
Series Gallery Drop 111 Consol. Info
|
|
Series Gallery Drop 112 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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
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
|
|
|
30,746
|
|
|
10,080
|
|
|
18,000
|
|
|
57,000
|
|
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
|
|
$
|
(6,475)
|
|
$
|
(198,256)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
Accounts Payable
|
|
|
-
|
|
|
8,355
|
|
Interest Payable
|
|
|
-
|
|
|
(2,760)
|
|
Total Adjustments
|
|
|
-
|
|
|
5,595
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(6,475)
|
|
|
(192,661)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
(2,500)
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
(2,500)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(2,990,257)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
6,475
|
|
|
(17,633)
|
|
Capital Contribution
|
|
|
-
|
|
|
7,562
|
|
Membership Contribution
|
|
|
-
|
|
|
3,200,369
|
|
Distribution
|
|
|
-
|
|
|
(75,149)
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
6,475
|
|
|
124,892
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
98,333
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
(70,269)
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
28,064
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
3,191,130
|
|
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 #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
|
|
$
|
(1,935)
|
|
$
|
(2,767)
|
|
$
|
(1,457)
|
|
$
|
(2,353)
|
|
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
|
|
|
(1,935)
|
|
|
(2,767)
|
|
|
(1,457)
|
|
|
(2,353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
(6,453)
|
|
|
2,653
|
|
|
861
|
|
|
2,231
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contribution
|
|
|
-
|
|
|
32,677
|
|
|
34,657
|
|
|
46,539
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
(6,453)
|
|
|
5,330
|
|
|
1,518
|
|
|
4,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
10,175
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
(8,388)
|
|
|
2,563
|
|
|
61
|
|
|
2,076
|
|
Cash at End of Period
|
|
$
|
1,787
|
|
$
|
2,563
|
|
$
|
61
|
|
$
|
2,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
Series Drop 005 Consol. Info
|
|
Series Drop 008 Consol. Info
|
|
Series Drop 009 Consol. Info
|
|
Series Drop 010 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(4,584)
|
|
$
|
(4,805)
|
|
$
|
(625)
|
|
$
|
(1,609)
|
|
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
|
|
|
(4,584)
|
|
|
(4,805)
|
|
|
(625)
|
|
|
(1,609)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(90,000)
|
|
|
(27000)
|
|
|
-
|
|
|
(24,000)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
865
|
|
|
4,680
|
|
|
-
|
|
|
1,485
|
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
625
|
|
|
-
|
|
Membership Contribution
|
|
|
94,164
|
|
|
31,758
|
|
|
-
|
|
|
24,755
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
5,029
|
|
|
9,438
|
|
|
625
|
|
|
2,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
445
|
|
|
4,633
|
|
|
-
|
|
|
631
|
|
Cash at End of Period
|
|
$
|
445
|
|
$
|
4,633
|
|
$
|
-
|
|
$
|
631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
35,000
|
|
|
310,000
|
|
|
24,000
|
|
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 011 Consol. Info
|
|
Series Gallery Drop 012 Consol. Info
|
|
Series Gallery Drop 013 Consol. Info
|
|
Series Gallery Drop 014 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(2,506)
|
$
|
(2,725)
|
|
$
|
(1,887)
|
|
$
|
(3,304)
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Interest Payable
|
|
|
270
|
|
2,100
|
|
|
1,262
|
|
|
475
|
|
|
Total Adjustments
|
|
|
270
|
|
2,100
|
|
|
1,262
|
|
|
475
|
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,236)
|
|
(625)
|
|
|
(625)
|
|
|
(2,829)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(18,000)
|
|
-
|
|
|
-
|
|
|
(30,000)
|
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
2,186
|
|
-
|
|
|
-
|
|
|
2,747
|
|
|
Capital Contribution
|
|
|
-
|
|
625
|
|
|
625
|
|
|
-
|
|
|
Membership Contribution
|
|
|
19,805
|
|
-
|
|
|
-
|
|
|
32,677
|
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
3,991
|
|
625
|
|
|
625
|
|
|
5,424
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Increase (Decrease) In Cash
|
|
|
1,755
|
|
|
-
|
|
|
-
|
|
|
2,595
|
|
Cash at End of Period
|
|
$
|
1,755
|
|
$
|
-
|
|
$
|
-
|
|
$
|
2,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
23,000
|
|
|
140,000
|
|
|
84,150
|
|
|
30,000
|
|
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 015 Consol. Info
|
|
Series Gallery Drop 016 Consol. Info
|
|
Series Gallery Drop 017 Consol. Info
|
|
Series Gallery Drop 018 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(2,753)
|
$
|
(1,993)
|
|
$
|
(928)
|
|
$
|
(116)
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Interest Payable
|
|
|
371
|
|
367
|
|
|
928
|
|
|
116
|
|
|
Total Adjustments
|
|
|
371
|
|
367
|
|
|
928
|
|
|
116
|
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(2,382)
|
|
(1,626)
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(24,750)
|
|
(19,539)
|
|
|
-
|
|
|
-
|
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
2,268
|
|
1,601
|
|
|
-
|
|
|
-
|
|
|
Capital Contribution
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Membership Contribution
|
|
|
26,735
|
|
20,794
|
|
|
-
|
|
|
-
|
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
4,253
|
|
2,856
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
1,871
|
|
|
1,230
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
1,871
|
|
$
|
1,230
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
24,750
|
|
|
19,539
|
|
|
49,500
|
|
|
11,600
|
|
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 019 Consol. Info
|
|
Series Gallery Drop 020 Consol. Info
|
|
Series Gallery Drop 021 Consol. Info
|
|
Series Gallery Drop 022 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(126)
|
$
|
-
|
|
$
|
-
|
|
$
|
(169)
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Interest Payable
|
|
|
126
|
|
-
|
|
|
-
|
|
|
169
|
|
|
Total Adjustments
|
|
|
126
|
|
-
|
|
|
-
|
|
|
169
|
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
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
|
|
|
18,900
|
|
|
134,000
|
|
|
26,560
|
|
|
29,948
|
|
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 023 Consol. Info
|
|
Series Gallery Drop 024 Consol. Info
|
|
Series Gallery Drop 025 Consol. Info
|
|
Series Gallery Drop 026 Consol. Info
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(60)
|
$
|
(97)
|
|
$
|
(258)
|
|
$
|
-
|
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Interest Payable
|
|
|
60
|
|
97
|
|
|
258
|
|
|
-
|
|
|
Total Adjustments
|
|
|
60
|
|
97
|
|
|
258
|
|
|
-
|
|
|
Net Cash Flows Used In Operating Activities
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase 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
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
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
|
|
|
15,000
|
|
|
23,000
|
|
|
64,000
|
|
|
95,000
|
|
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
|
|
$
|
(13,410)
|
|
$
|
(50,467)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
Gain on Sale of Asset
|
|
|
-
|
|
|
-
|
|
Interest Payable
|
|
|
-
|
|
|
6,599
|
|
Total Adjustments
|
|
|
-
|
|
|
6,599
|
|
Net Cash Flows Used In Operating Activities
|
|
|
(13,410)
|
|
|
(43,868)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
(341,630)
|
|
Net Proceeds from/(Repayments to) Manager
|
|
|
285
|
|
|
15,410
|
|
Capital Contribution
|
|
|
13,125
|
|
|
15,000
|
|
Membership Contribution
|
|
|
-
|
|
|
364,560
|
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
13,410
|
|
|
53,340
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
10,175
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
9,472
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
19,647
|
|
|
|
|
|
|
|
|
|
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
|
|
|
-
|
|
|
1,593,788
|
|
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
|
Series Description
|
As of June 30, 2021
|
As of Dec 31, 2020
|
||
|
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
|
|
-
|
|
-
|
|
Series Drop 007
|
2011 Hermes Birkin 35cm So Black handbag
|
|
-
|
|
-
|
|
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
|
|
19,539
|
|
Series Gallery Drop 017
|
2017 Colorbar Constellation 6 Painting by Derrick Adams
|
|
49,500
|
|
49,500
|
|
Series Gallery Drop 018
|
Tomb of Dracula 10 comic
|
|
11,600
|
|
11,600
|
|
Series Gallery Drop 019
|
2020 CHROMADYNAMICA MSS painting by Felipe Pantone
|
|
18,900
|
|
18,900
|
|
Series Gallery Drop 020
|
X-Men 1 comic
|
|
134,000
|
|
134,000
|
|
Series Gallery Drop 021
|
Collection of artist collaboration Nike sneakers
|
|
26,560
|
|
26,560
|
|
Series Gallery Drop 022
|
Collection of Nike Air Jordan 1 sneakers
|
|
29,948
|
|
29,948
|
|
Series Gallery Drop 023
|
2019 Cape Woman painting by Katherine Bradford
|
|
15,000
|
|
15,000
|
|
Series Gallery Drop 024
|
Fantastic Four 52 comic
|
|
23,000
|
|
23,000
|
|
Series Gallery Drop 025
|
2018 No. 90 painting by Derek Fordjour
|
|
-
|
|
-
|
|
Series Gallery Drop 026
|
Avengers 1 comic
|
|
95,000
|
|
95,000
|
|
Series Gallery Drop 027
|
Teenage Mutant Ninja Turtles 1 comic
|
|
61,000
|
|
61,000
|
|
Series Gallery Drop 028
|
Nike SB Dunk Low “Freddy Krueger” sneakers
|
|
18,500
|
|
18,500
|
|
Series Gallery Drop 029
|
Collection of Travis Scott collaboration Nike sneakers
|
|
53,309
|
|
53,309
|
|
Series Gallery Drop 030
|
2020 A Perfect Trade painting by Cleon Peterson
|
|
24,000
|
|
24,000
|
|
Series Gallery Drop 031
|
2020 Sneakers, Computers, Capri Sun painting by Katherine Bernhardt
|
|
43,750
|
|
43,750
|
|
Series Gallery Drop 032
|
Super Mario Bros. 3 “Right” NES game
|
|
4,844
|
|
4,844
|
|
Series Gallery Drop 033
|
Collection of 1985 Nike Air Jordan I sneakers
|
|
21,475
|
|
21,475
|
|
Series Gallery Drop 034
|
2003 Police Car painting by Banksy
|
|
405,000
|
|
405,000
|
|
Series Gallery Drop 035
|
2020 Triptych: Medical Bill paintings by MSCHF
|
|
72,700
|
|
72,700
|
|
Series Gallery Drop 036
|
Collection of streetwear collaboration Nike sneakers
|
|
48,202
|
|
48,202
|
|
Series Gallery Drop 037
|
Collection of sample and player-exclusive Nike Air Jordan sneakers
|
|
24,758
|
|
24,758
|
|
Series Gallery Drop 038
|
2003 LeBron James Topps Chrome 111 Refractor trading card
|
|
72,405
|
|
72,405
|
|
Series Gallery Drop 039
|
1985 Nike Air Jordan 1 TYPS PE sneakers
|
|
62,500
|
|
62,500
|
|
Series Gallery Drop 040
|
Collection of Nike Air Max sneakers
|
|
33,211
|
|
33,211
|
|
Series Gallery Drop 041
|
Dior collaboration Nike Air Jordan 1 Low sneakers
|
|
4,969
|
|
4,969
|
|
Series Gallery Drop 042
|
Collection of Nike Air Jordan sneakers known as “Kobe 3/ 8 PE Pack”
|
|
20,000
|
|
20,000
|
|
Series Gallery Drop 043
|
Futura collaboration Nike SB Dunk High “FLOM” sneakers
|
|
63,000
|
|
63,000
|
|
Series Gallery Drop 044
|
Nike Air Jordan 1 High “‘Shattered Backboard’ Origin Story” sneakers
|
|
650,000
|
|
650,000
|
|
Series Gallery Drop 045
|
Complete set of 1986 Fleer basketball trading cards
|
|
216,000
|
|
216,000
|
|
Series Gallery Drop 046
|
2000 SP Authentic 118 Tom Brady rookie trading card
|
|
50,400
|
|
50,400
|
|
Series Gallery Drop 047
|
1981 Topps 216 Joe Montana rookie trading card
|
|
28,800
|
|
28,800
|
|
Series Gallery Drop 048
|
2011 Hermès 35cm So Black Birkin handbag
|
|
56,250
|
|
56,250
|
|
Series Gallery Drop 049
|
2003 SP Authentic Limited LeBron James 148 trading card
|
|
214,500
|
|
214,500
|
|
Series Gallery Drop 050
|
Zelda II: The Adventure of Link NES game
|
|
27,500
|
|
25,000
|
|
Series Gallery Drop 051
|
2009 Topps Chrome Stephen Curry 101 trading card
|
|
29,000
|
|
29,000
|
|
Series Gallery Drop 052
|
Pokémon Blue Game Boy game
|
|
9,000
|
|
9,000
|
|
Series Gallery Drop 053
|
Pokémon Yellow Game Boy game
|
|
78,000
|
|
78,000
|
|
Series Gallery Drop 054
|
Golf NES game
|
|
18,000
|
|
18,000
|
|
Series Gallery Drop 055
|
1999 Pokémon 1st Edition Shadowless Holo Blastoise 2 trading card
|
|
45,100
|
|
45,100
|
|
Series Gallery Drop 056
|
1999 Pokémon 1st Edition Shadowless Holo Mewtwo 10 trading card
|
|
20,100
|
|
20,100
|
|
Series Gallery Drop 057
|
1999 Pokémon 1st Edition Shadowless Holo Raichu 14 trading card
|
|
17,100
|
|
17,100
|
|
Series Gallery Drop 058
|
2012-13 National Treasures Anthony Davis RPA trading card
|
|
21,260
|
|
21,260
|
|
Series Gallery Drop 059
|
Super Mario Bros. NES game
|
|
73,700
|
|
73,700
|
|
Series Gallery Drop 060
|
Daredevil 1 comic
|
|
48,500
|
|
48,500
|
|
Series Gallery Drop 061
|
1999 Pokémon 1st Edition Shadowless Holo Venusaur 15 trading card
|
|
21,990
|
|
21,990
|
|
Series Gallery Drop 062
|
Tetris and Tetris II NES games
|
|
15,400
|
|
15,400
|
|
Series Gallery Drop 063
|
2002-03 Panini Futebol Portugal Cristiano Ronaldo 137 trading card
|
|
20,000
|
|
20,000
|
|
Series Gallery Drop 064
|
2004-05 Panini Megacracks La Liga Lionel Messi 71 trading card
|
|
32,000
|
|
32,000
|
|
Series Gallery Drop 065
|
1996 Topps Chrome Allen Iverson #171 Refractor trading card
|
|
20,080
|
|
-
|
|
Series Gallery Drop 066
|
2013 Panini Immaculate Collection Giannis Antetokounmpo #131 RPA trading card
|
|
90,000
|
|
-
|
|
Series Gallery Drop 067
|
2003-04 SP Authentic Signatures #LJA LeBron James trading card
|
|
60,000
|
|
-
|
|
Series Gallery Drop 068
|
2007 Topps Chrome Kevin Durant #131 Refractor trading card
|
|
24,000
|
|
-
|
|
Series Gallery Drop 069
|
Emerging 15 Index: collection of 15 NBA Panini Prizm Silver trading cards
|
|
35,128
|
|
-
|
|
Series Gallery Drop 070
|
Contra NES game
|
|
31,200
|
|
-
|
|
Series Gallery Drop 071
|
2018 Panini Prizm Luka Doncic Prizm Mojo #280 trading card
|
|
75,000
|
|
-
|
|
Series Gallery Drop 072
|
2003 Exquisite Collection Noble Nameplates #LB LeBron James trading card
|
|
280,000
|
|
-
|
|
Series Gallery Drop 073
|
2003 SP Authentic Signatures #MJ Michael Jordan trading card
|
|
44,280
|
|
-
|
|
Series Gallery Drop 074
|
2018 Panini Prizm World Cup Kylian Mbappe Orange Prizm #80 trading card
|
|
20,910
|
|
-
|
|
Series Gallery Drop 075
|
2012 National Treasures Russell Wilson Rookie Signature Material Black #325 trading card
|
|
55,350
|
|
-
|
|
Series Gallery Drop 076
|
1996 Bowman’s Best Atomic Refractors Kobe Bryant #R23 trading card
|
|
55,350
|
|
-
|
|
Series Gallery Drop 077
|
1997 Brown’s Boxing Floyd Mayweather Jr. #51 trading card
|
|
36,900
|
|
-
|
|
Series Gallery Drop 078
|
1987 Converse Magic Johnson game-worn, signed sneakers
|
|
20,910
|
|
-
|
|
Series Gallery Drop 079
|
2012 National Treasures Kawhi Leonard #114 trading card
|
|
20,098
|
|
-
|
|
Series Gallery Drop 080
|
1972 Topps Julius Erving #195 trading card
|
|
15,000
|
|
-
|
|
Series Gallery Drop 081
|
1997 Metal Universe Precious Metal Gems Michael Jordan #23 trading card
|
|
480,000
|
|
-
|
|
Series Gallery Drop 082
|
2003 Finest LeBron James Refractor #133 trading card
|
|
80,000
|
|
-
|
|
Series Gallery Drop 083
|
1981 Topps Magic Johnson #21 trading card
|
|
45,000
|
|
-
|
|
Series Gallery Drop 084
|
2003-04 Topps Chrome Hobby Box sealed box of trading cards
|
|
52,000
|
|
-
|
|
Series Gallery Drop 085
|
1996-97 Topps Chrome Basketball Hobby Box sealed box of trading cards
|
|
60,000
|
|
-
|
|
Series Gallery Drop 086
|
2017 National Treasures #161 Patrick Mahomes II JSY AU Holo Silver trading card
|
|
90,000
|
|
-
|
|
Series Gallery Drop 087
|
1996 Flair Showcase Legacy Collection Row 0 #31 Kobe Bryant Rookie trading card
|
|
231,009
|
|
-
|
|
Series Gallery Drop 088
|
1980-81 Topps Basketball Wax Box sealed box of trading cards
|
|
55,250
|
|
-
|
|
Series Gallery Drop 089
|
2004 Panini Sports #89 Lionel Messi Mega Cracks Campeon trading card
|
|
23,904
|
|
-
|
|
Series Gallery Drop 090
|
1995 Pokémon Japanese Topsun Blue Back No Number Charizard trading card
|
|
98,850
|
|
-
|
|
Series Gallery Drop 091
|
1987 Fleer #59 Michael Jordan trading card
|
|
37,473
|
|
-
|
|
Series Gallery Drop 092
|
1986 Fleer Stickers #8 Michael Jordan Rookie trading card
|
|
217,356
|
|
-
|
|
Series Gallery Drop 093
|
2009 Bowman Chrome Draft Prospects Refractors #BDPP89 Mike Trout Signed Rookie trading card
|
|
43,471
|
|
-
|
|
Series Gallery Drop 094
|
2017 Kevin Durant Western Conference Semi-Finals game-worn jersey
|
|
21,631
|
|
-
|
|
Series Gallery Drop 095
|
2020 Kevin Durant Nets-debut game-worn jersey
|
|
45,200
|
|
-
|
|
Series Gallery Drop 096
|
2019 Panini Prizm Blue Ice #248 Zion Williamson Rookie trading card
|
|
28,981
|
|
-
|
|
Series Gallery Drop 097
|
Halo: Combat Evolved game
|
|
30,000
|
|
-
|
|
Series Gallery Drop 098
|
Super Mario Land game
|
|
14,000
|
|
-
|
|
Series Gallery Drop 099
|
Mike Tyson’s Punch-Out!! game
|
|
130,000
|
|
-
|
|
Series Gallery Drop 100
|
Collection of Street Fighter games
|
|
18,520
|
|
-
|
|
Series Gallery Drop 101
|
Nintendo World Championship game
|
|
200,750
|
|
-
|
|
Series Gallery Drop 102
|
2003 NetPro Glossy International Preview #P2 Serena Williams trading card
|
|
14,060
|
|
-
|
|
Series Gallery Drop 103
|
2003 NetPro Glossy #G2 Serena Williams Rookie trading card
|
|
17,500
|
|
-
|
|
Series Gallery Drop 104
|
Sealed Apple iPhone 2G A1203
|
|
12,489
|
|
-
|
|
Series Gallery Drop 105
|
2014 Panini Prizm World Cup #12 Lionel Messi Green Crystal Prizm trading card
|
|
61,780
|
|
-
|
|
Series Gallery Drop 106
|
1993 SP Foil #279 Derek Jeter Rookie trading card
|
|
26,650
|
|
-
|
|
Series Gallery Drop 107
|
1994 Miami Bumble Bee #8 Dwayne Johnson Rookie trading card
|
|
22,606
|
|
-
|
|
Series Gallery Drop 108
|
Kobe Bryant Last Game signed ticket
|
|
30,118
|
|
-
|
|
Series Gallery Drop 109
|
2001 SP Authentic Stars #45 Tiger Woods Rookie trading card
|
|
30,746
|
|
-
|
|
Series Gallery Drop 110
|
1984 Transformers G1 Optimus Prime “Pepsi Edition” toy
|
|
10,080
|
|
-
|
|
Series Gallery Drop 111
|
2002 Yu-Gi-Oh Blue-Eyes White Dragon LOB-001 First Edition trading card
|
|
18,000
|
|
-
|
|
Series Gallery Drop 112
|
Pokémon Red game
|
|
57,000
|
|
-
|
|
Totals
|
$
|
7,444,641
|
$
|
4,253,511
|
|
|
|
|
6/30/2021
|
6/30/2020
|
||||||
|
Series
|
Interests
|
Net (Loss) / Income
|
EPI
|
Net (Loss) / Income
|
EPI
|
||||
|
Series #KW
|
10,000
|
$
|
(2,836)
|
$
|
(0.28)
|
$
|
(1,935)
|
$
|
(0.19)
|
|
Series Drop 002
|
1,000
|
|
(1,346)
|
|
(1.35)
|
|
(2,767)
|
|
(2.77)
|
|
Series Drop 003
|
1,000
|
|
(1,369)
|
|
(1.37)
|
|
(1,457)
|
|
(1.46)
|
|
Series Drop 004
|
1,000
|
|
(1,739)
|
|
(1.74)
|
|
(2,353)
|
|
(2.35)
|
|
Series Drop 005
|
1,250
|
|
(1,691)
|
|
(1.35)
|
|
(4,584)
|
|
(3.67)
|
|
Series Drop 008
|
800
|
|
(685)
|
|
(0.86)
|
|
(4,805)
|
|
(6.01)
|
|
Series Drop 009
|
3,250
|
|
(2,954)
|
|
(0.91)
|
|
(625)
|
|
-
|
|
Series Drop 010
|
1,000
|
|
(1,312)
|
|
(1.31)
|
|
(1,609)
|
|
(1.61)
|
|
Series Gallery Drop 011
|
800
|
|
(1,306)
|
|
(1.63)
|
|
(2,506)
|
|
(3.13)
|
|
Series Gallery Drop 012
|
2,000
|
|
(1,978)
|
|
(0.99)
|
|
(2,725)
|
|
-
|
|
Series Gallery Drop 013
|
1,500
|
|
(4,076)
|
|
(2.72)
|
|
(1,887)
|
|
-
|
|
Series Gallery Drop 014
|
1,000
|
|
(1,346)
|
|
(1.35)
|
|
(3,304)
|
|
(3.30)
|
|
Series Gallery Drop 015
|
1,000
|
|
(1,626)
|
|
(1.63)
|
|
(2,753)
|
|
(2.75)
|
|
Series Gallery Drop 016
|
1,000
|
|
(1,286)
|
|
(1.29)
|
|
(1,993)
|
|
(1.99)
|
|
Series Gallery Drop 017
|
1,000
|
|
(1,459)
|
|
(1.46)
|
|
(928)
|
|
-
|
|
Series Gallery Drop 018
|
480
|
|
(1,241)
|
|
(2.59)
|
|
(116)
|
|
-
|
|
Series Gallery Drop 019
|
750
|
|
(1,282)
|
|
(1.71)
|
|
(126)
|
|
-
|
|
Series Gallery Drop 020
|
1,820
|
|
(1,703)
|
|
(0.94)
|
|
-
|
|
-
|
|
Series Gallery Drop 021
|
1,100
|
|
(1,325)
|
|
(1.20)
|
|
-
|
|
-
|
|
Series Gallery Drop 022
|
1,000
|
|
(1,066)
|
|
(1.07)
|
|
(169)
|
|
-
|
|
Series Gallery Drop 023
|
1,000
|
|
(570)
|
|
(0.57)
|
|
(60)
|
|
-
|
|
Series Gallery Drop 024
|
1,000
|
|
(616)
|
|
(0.62)
|
|
(97)
|
|
-
|
|
Series Gallery Drop 025
|
1,000
|
|
(380)
|
|
(0.38)
|
|
(258)
|
|
-
|
|
Series Gallery Drop 026
|
2,000
|
|
(1,030)
|
|
(0.52)
|
|
-
|
|
-
|
|
Series Gallery Drop 027
|
5,000
|
|
(835)
|
|
(0.17)
|
|
-
|
|
-
|
|
Series Gallery Drop 028
|
2,000
|
|
(590)
|
|
(0.30)
|
|
-
|
|
-
|
|
Series Gallery Drop 029
|
5,000
|
|
(790)
|
|
(0.16)
|
|
-
|
|
-
|
|
Series Gallery Drop 030
|
2,000
|
|
(622)
|
|
(0.31)
|
|
-
|
|
-
|
|
Series Gallery Drop 031
|
2,000
|
|
(3,177)
|
|
(1.59)
|
|
-
|
|
-
|
|
Series Gallery Drop 032
|
5,000
|
|
(502)
|
|
(0.10)
|
|
-
|
|
-
|
|
Series Gallery Drop 033
|
3,400
|
|
(2,265)
|
|
(0.94)
|
|
-
|
|
-
|
|
Series Gallery Drop 034
|
20,750
|
|
(2,810)
|
|
(0.14)
|
|
-
|
|
-
|
|
Series Gallery Drop 035
|
3,750
|
|
(902)
|
|
(0.24)
|
|
-
|
|
-
|
|
Series Gallery Drop 036
|
5,100
|
|
(728)
|
|
(0.14)
|
|
-
|
|
-
|
|
Series Gallery Drop 037
|
2,650
|
|
(626)
|
|
(0.24)
|
|
-
|
|
-
|
|
Series Gallery Drop 038
|
7,350
|
|
(900)
|
|
(0.12)
|
|
-
|
|
-
|
|
Series Gallery Drop 039
|
6,750
|
|
(843)
|
|
(0.12)
|
|
-
|
|
-
|
|
Series Gallery Drop 040
|
3,550
|
|
(2,375)
|
|
(0.67)
|
|
-
|
|
-
|
|
Series Gallery Drop 041
|
5,500
|
|
(513)
|
|
(0.09)
|
|
-
|
|
-
|
|
Series Gallery Drop 042
|
2,100
|
|
(599)
|
|
(0.29)
|
|
-
|
|
-
|
|
Series Gallery Drop 043
|
6,700
|
|
(3,764)
|
|
(0.56)
|
|
-
|
|
-
|
|
Series Gallery Drop 044
|
46,670
|
|
(13,267)
|
|
(0.28)
|
|
-
|
|
-
|
|
Series Gallery Drop 045
|
23,000
|
|
(12,134)
|
|
(0.53)
|
|
-
|
|
-
|
|
Series Gallery Drop 046
|
5,300
|
|
(2,504)
|
|
(0.47)
|
|
-
|
|
-
|
|
Series Gallery Drop 047
|
3,000
|
|
(1,334)
|
|
(0.44)
|
|
-
|
|
-
|
|
Series Gallery Drop 048
|
5,800
|
|
(1,604)
|
|
(0.28)
|
|
-
|
|
-
|
|
Series Gallery Drop 049
|
22,500
|
|
(8,684)
|
|
(0.39)
|
|
-
|
|
-
|
|
Series Gallery Drop 050
|
2,950
|
|
(2,139)
|
|
(0.73)
|
|
-
|
|
-
|
|
Series Gallery Drop 051
|
3,100
|
|
(2,074)
|
|
(0.67)
|
|
-
|
|
-
|
|
Series Gallery Drop 052
|
1,000
|
|
(1,334)
|
|
(1.33)
|
|
-
|
|
-
|
|
Series Gallery Drop 053
|
7,950
|
|
(1,139)
|
|
(0.14)
|
|
-
|
|
-
|
|
Series Gallery Drop 054
|
1,900
|
|
(1,244)
|
|
(0.65)
|
|
-
|
|
-
|
|
Series Gallery Drop 055
|
4,750
|
|
(2,359)
|
|
(0.50)
|
|
-
|
|
-
|
|
Series Gallery Drop 056
|
2,120
|
|
(1,322)
|
|
(0.62)
|
|
-
|
|
-
|
|
Series Gallery Drop 057
|
1,800
|
|
(1,154)
|
|
(0.64)
|
|
-
|
|
-
|
|
Series Gallery Drop 058
|
2,240
|
|
(1,350)
|
|
(0.60)
|
|
-
|
|
-
|
|
Series Gallery Drop 059
|
7,760
|
|
(3,868)
|
|
(0.50)
|
|
-
|
|
-
|
|
Series Gallery Drop 060
|
5,110
|
|
(2,523)
|
|
(0.49)
|
|
-
|
|
-
|
|
Series Gallery Drop 061
|
2,310
|
|
(1,313)
|
|
(0.57)
|
|
-
|
|
-
|
|
Series Gallery Drop 062
|
1,620
|
|
(1,072)
|
|
(0.66)
|
|
-
|
|
-
|
|
Series Gallery Drop 063
|
2,100
|
|
(1,323)
|
|
(0.63)
|
|
-
|
|
-
|
|
Series Gallery Drop 064
|
3,370
|
|
(1,797)
|
|
(0.53)
|
|
-
|
|
-
|
|
Series Gallery Drop 065
|
2,110
|
|
(1,243)
|
|
(0.59)
|
|
-
|
|
-
|
|
Series Gallery Drop 066
|
9,470
|
|
(4,237)
|
|
(0.45)
|
|
-
|
|
-
|
|
Series Gallery Drop 067
|
6,320
|
|
(3,034)
|
|
(0.48)
|
|
-
|
|
-
|
|
Series Gallery Drop 068
|
2,530
|
|
(1,481)
|
|
(0.59)
|
|
-
|
|
-
|
|
Series Gallery Drop 069
|
3,700
|
|
(1,936)
|
|
(0.52)
|
|
-
|
|
-
|
|
Series Gallery Drop 070
|
3,280
|
|
(1,666)
|
|
(0.51)
|
|
-
|
|
-
|
|
Series Gallery Drop 071
|
7,890
|
|
(3,505)
|
|
(0.44)
|
|
-
|
|
-
|
|
Series Gallery Drop 072
|
29,750
|
|
(14,919)
|
|
(0.50)
|
|
-
|
|
-
|
|
Series Gallery Drop 073
|
4,660
|
|
(2,248)
|
|
(0.48)
|
|
-
|
|
-
|
|
Series Gallery Drop 074
|
2,200
|
|
(1,264)
|
|
(0.57)
|
|
-
|
|
-
|
|
Series Gallery Drop 076
|
5,830
|
|
(2,761)
|
|
(0.47)
|
|
-
|
|
-
|
|
Series Gallery Drop 077
|
3,880
|
|
(1,906)
|
|
(0.49)
|
|
-
|
|
-
|
|
Series Gallery Drop 078
|
2,200
|
|
(1,264)
|
|
(0.57)
|
|
-
|
|
-
|
|
Series Gallery Drop 079
|
2,120
|
|
(1,284)
|
|
(0.61)
|
|
-
|
|
-
|
|
Series Gallery Drop 080
|
1,580
|
|
(1,036)
|
|
(0.66)
|
|
-
|
|
-
|
|
Series Gallery Drop 082
|
8,420
|
|
(3,752)
|
|
(0.45)
|
|
-
|
|
-
|
|
Series Gallery Drop 083
|
4,740
|
|
(2,320)
|
|
(0.49)
|
|
-
|
|
-
|
|
Series Gallery Drop 086
|
9,470
|
|
(4,107)
|
|
(0.43)
|
|
-
|
|
-
|
|
Series Gallery Drop 089
|
2,520
|
|
(1,398)
|
|
(0.55)
|
|
-
|
|
-
|
|
Series Gallery Drop 093
|
4,580
|
|
(2,225)
|
|
(0.49)
|
|
-
|
|
-
|
|
Series Gallery Drop 095
|
4,760
|
|
(2,278)
|
|
(0.48)
|
|
-
|
|
-
|
|
Series Gallery Drop 096
|
3,050
|
|
(1,568)
|
|
(0.51)
|
|
-
|
|
-
|
|
Series Gallery Drop 097
|
3,160
|
|
(1,638)
|
|
(0.52)
|
|
-
|
|
-
|
|
Series Gallery Drop 098
|
1,470
|
|
(907)
|
|
(0.62)
|
|
-
|
|
-
|
|
Series Gallery Drop 100
|
1,950
|
|
(1,139)
|
|
(0.58)
|
|
-
|
|
-
|
|
Series Gallery Drop 104
|
1,310
|
|
(794)
|
|
(0.61)
|
|
-
|
|
-
|
|
Series Gallery Drop 107
|
2,380
|
|
(1,270)
|
|
(0.53)
|
|
-
|
|
-
|
|
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 075
|
0%
|
$
|
55,350
|
$
|
-
|
$
|
55,350
|
|
Series Gallery Drop 081
|
0%
|
480,000
|
-
|
480,000
|
|||
|
Series Gallery Drop 084
|
0%
|
52,000
|
-
|
52,000
|
|||
|
Series Gallery Drop 085
|
0%
|
60,000
|
-
|
60,000
|
|||
|
Series Gallery Drop 087
|
0%
|
231,009
|
-
|
231,009
|
|||
|
Series Gallery Drop 088
|
0%
|
55,250
|
-
|
55,250
|
|||
|
Series Gallery Drop 090
|
0%
|
98,850
|
-
|
98,850
|
|||
|
Series Gallery Drop 091
|
0%
|
37,473
|
-
|
37,473
|
|||
|
Series Gallery Drop 092
|
0%
|
217,356
|
-
|
217,356
|
|||
|
Series Gallery Drop 094
|
0%
|
21,631
|
-
|
21,631
|
|||
|
Series Gallery Drop 099
|
0%
|
130,000
|
-
|
130,000
|
|||
|
Series Gallery Drop 101
|
0%
|
200,750
|
-
|
200,750
|
|||
|
Series Gallery Drop 102
|
0%
|
14,060
|
-
|
14,060
|
|||
|
Series Gallery Drop 103
|
0%
|
17,500
|
-
|
17,500
|
|||
|
Series Gallery Drop 105
|
0%
|
61,780
|
-
|
61,780
|
|||
|
Series Gallery Drop 106
|
0%
|
26,650
|
-
|
26,650
|
|||
|
Series Gallery Drop 108
|
0%
|
30,118
|
-
|
30,118
|
|||
|
Series Gallery Drop 109
|
0%
|
30,746
|
-
|
30,746
|
|||
|
Series Gallery Drop 110
|
0%
|
10,080
|
-
|
10,080
|
|||
|
Series Gallery Drop 111
|
0%
|
18,000
|
-
|
18,000
|
|||
|
Series Gallery Drop 112
|
0%
|
57,000
|
-
|
57,000
|
|||
|
Total
|
|
$
|
1,905,603
|
$
|
-
|
$
|
1,905,603
|
|
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
|
Accounting Fees
|
Storage
|
Insurance
|
Total
|
||||
|
Series #KW
|
$
|
1,463
|
$
|
-
|
|
-
|
$
|
1,463
|
|
Series Drop 002
|
|
1,463
|
|
144
|
|
28
|
|
1,635
|
|
Series Drop 003
|
|
1,462
|
|
163
|
|
32
|
|
1,657
|
|
Series Drop 004
|
|
1,773
|
|
213
|
|
42
|
|
2,028
|
|
Series Drop 005
|
|
1,462
|
|
432
|
|
85
|
|
1,979
|
|
Series Drop 008
|
|
773
|
|
168
|
|
33
|
|
974
|
|
Series Drop 009
|
|
1,463
|
|
1488
|
|
292
|
|
3,243
|
|
Series Drop 010
|
|
1,462
|
|
115
|
|
23
|
|
1,600
|
|
Series Gallery Drop 011
|
|
1,462
|
|
110
|
|
22
|
|
1,594
|
|
Series Gallery Drop 012
|
|
1,462
|
|
672
|
|
132
|
|
2,266
|
|
Series Gallery Drop 013
|
|
995
|
|
-
|
|
-
|
|
995
|
|
Series Gallery Drop 014
|
|
1,462
|
|
144
|
|
28
|
|
1,634
|
|
Series Gallery Drop 015
|
|
1,772
|
|
119
|
|
23
|
|
1,914
|
|
Series Gallery Drop 016
|
|
1,462
|
|
94
|
|
18
|
|
1,574
|
|
Series Gallery Drop 017
|
|
1,462
|
|
238
|
|
47
|
|
1,747
|
|
Series Gallery Drop 018
|
|
1,462
|
|
56
|
|
11
|
|
1,529
|
|
Series Gallery Drop 019
|
|
1,462
|
|
91
|
|
17
|
|
1,570
|
|
Series Gallery Drop 020
|
|
1,222
|
|
643
|
|
126
|
|
1,991
|
|
Series Gallery Drop 021
|
|
1,461
|
|
127
|
|
25
|
|
1,613
|
|
Series Gallery Drop 022
|
|
1,182
|
|
144
|
|
28
|
|
1,354
|
|
Series Gallery Drop 023
|
|
772
|
|
72
|
|
14
|
|
858
|
|
Series Gallery Drop 024
|
|
772
|
|
110
|
|
22
|
|
904
|
|
Series Gallery Drop 026
|
|
772
|
|
456
|
|
90
|
|
1,318
|
|
Series Gallery Drop 027
|
|
772
|
|
293
|
|
58
|
|
1,123
|
|
Series Gallery Drop 028
|
|
772
|
|
89
|
|
17
|
|
878
|
|
Series Gallery Drop 029
|
|
772
|
|
256
|
|
50
|
|
1,078
|
|
Series Gallery Drop 030
|
|
772
|
|
115
|
|
23
|
|
910
|
|
Series Gallery Drop 031
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 032
|
|
772
|
|
10
|
|
8
|
|
790
|
|
Series Gallery Drop 033
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 034
|
|
772
|
|
1944
|
|
382
|
|
3,098
|
|
Series Gallery Drop 035
|
|
772
|
|
349
|
|
69
|
|
1,190
|
|
Series Gallery Drop 036
|
|
772
|
|
231
|
|
45
|
|
1,048
|
|
Series Gallery Drop 037
|
|
772
|
|
119
|
|
23
|
|
914
|
|
Series Gallery Drop 038
|
|
772
|
|
348
|
|
68
|
|
1,188
|
|
Series Gallery Drop 039
|
|
772
|
|
300
|
|
59
|
|
1,131
|
|
Series Gallery Drop 040
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 041
|
|
772
|
|
24
|
|
5
|
|
801
|
|
Series Gallery Drop 042
|
|
772
|
|
96
|
|
19
|
|
887
|
|
Series Gallery Drop 043
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 044
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 045
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 046
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 047
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 048
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 049
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 050
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 051
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 052
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 053
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 054
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 055
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 056
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 057
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 058
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 059
|
|
715
|
|
-
|
|
-
|
|
715
|
|
Series Gallery Drop 060
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 061
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 062
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 063
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 064
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 065
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 066
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 067
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 068
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 069
|
|
405
|
|
-
|
|
-
|
|
405
|
|
Series Gallery Drop 070
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 071
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 072
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 073
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 074
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 076
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 077
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 078
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 079
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 080
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 082
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 083
|
|
365
|
|
-
|
|
-
|
|
365
|
|
Series Gallery Drop 086
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 089
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 093
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 095
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 096
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 097
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 098
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 100
|
|
325
|
|
-
|
|
-
|
|
325
|
|
Series Gallery Drop 104
|
|
285
|
|
-
|
|
-
|
|
285
|
|
Series Gallery Drop 107
|
|
285
|
|
-
|
|
-
|
|
285
|
|
Unallocated
|
|
16,756
|
|
-
|
|
-
|
|
16,756
|
|
Total
|
$
|
77,305
|
$
|
9,973
|
$
|
1,964
|
$
|
89,242
|
|
Series
|
Accounting Fees
|
Storage
|
Transportation
|
Insurance
|
Total
|
|||||
|
Series #KW
|
$
|
368
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
368
|
|
Series Drop 002
|
|
368
|
|
-
|
|
-
|
|
-
|
|
368
|
|
Series Drop 003
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Drop 004
|
|
368
|
|
-
|
|
-
|
|
-
|
|
368
|
|
Series Drop 005
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Drop 008
|
|
368
|
|
-
|
|
-
|
|
-
|
|
368
|
|
Series Drop 009
|
|
368
|
|
-
|
|
-
|
|
-
|
|
368
|
|
Series Drop 010
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 011
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 012
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 014
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 015
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 016
|
|
367
|
|
-
|
|
-
|
|
7
|
|
374
|
|
Series Gallery Drop 017
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 018
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 019
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 020
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 021
|
|
366
|
|
-
|
|
-
|
|
-
|
|
366
|
|
Series Gallery Drop 022
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 023
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 024
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 025
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 026
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 027
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 028
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 029
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 030
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 032
|
|
367
|
|
10
|
|
53
|
|
8
|
|
438
|
|
Series Gallery Drop 034
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 035
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 036
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 037
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 038
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 039
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 041
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Series Gallery Drop 042
|
|
367
|
|
-
|
|
-
|
|
-
|
|
367
|
|
Unallocated
|
|
10,281
|
|
-
|
|
-
|
|
-
|
|
10,281
|
|
Total
|
$
|
23,497
|
$
|
10
|
$
|
53
|
$
|
15
|
$
|
23,575
|
|
Series Name
|
Interests Sold During Six-Month Period Ended 06/30/2021
|
Subscription Amount
|
Closed Date
|
||
|
Series Gallery Drop 013
|
1,500
|
$
|
90,000
|
02/22/2021
|
|
|
Series Gallery Drop 031
|
2,000
|
48,000
|
01/21/2021
|
||
|
Series Gallery Drop 033
|
2,400
|
24,000
|
01/28/2021
|
||
|
Series Gallery Drop 040
|
3,550
|
35,500
|
01/29/2021
|
||
|
Series Gallery Drop 043
|
6,700
|
67,000
|
01/22/2021
|
||
|
Series Gallery Drop 044(1)
|
51,750
|
517,500
|
04/22/2021
|
||
|
Series Gallery Drop 045
|
23,000
|
230,000
|
01/19/2021
|
||
|
Series Gallery Drop 046
|
5,300
|
53,000
|
02/12/2021
|
||
|
Series Gallery Drop 047
|
3,000
|
30,000
|
02/12/2021
|
||
|
Series Gallery Drop 048
|
5,800
|
58,000
|
05/25/2021
|
||
|
Series Gallery Drop 049
|
22,500
|
225,000
|
02/01/2021
|
||
|
Series Gallery Drop 050
|
2,950
|
29,500
|
03/01/2021
|
||
|
Series Gallery Drop 051
|
3,064
|
30,640
|
01/26/2021
|
||
|
Series Gallery Drop 052
|
1,000
|
10,000
|
01/12/2021
|
||
|
Series Gallery Drop 053
|
7,950
|
79,500
|
04/08/2021
|
||
|
Series Gallery Drop 054
|
1,900
|
19,000
|
02/02/2021
|
||
|
Series Gallery Drop 055
|
4,750
|
47,500
|
04/05/2021
|
||
|
Series Gallery Drop 056
|
2,120
|
21,200
|
02/09/2021
|
||
|
Series Gallery Drop 057
|
1,800
|
18,000
|
02/09/2021
|
||
|
Series Gallery Drop 058
|
2,240
|
22,400
|
03/12/2021
|
||
|
Series Gallery Drop 059
|
7,760
|
77,600
|
03/09/2021
|
||
|
Series Gallery Drop 060
|
5,110
|
51,100
|
03/05/2021
|
||
|
Series Gallery Drop 061
|
2,310
|
23,100
|
02/09/2021
|
||
|
Series Gallery Drop 062
|
1,620
|
16,200
|
02/19/2021
|
||
|
Series Gallery Drop 063
|
2,110
|
21,100
|
03/02/2021
|
||
|
Series Gallery Drop 064
|
3,370
|
33,700
|
03/01/2021
|
||
|
Series Gallery Drop 065
|
2,110
|
21,100
|
03/23/2021
|
||
|
Series Gallery Drop 066
|
9,470
|
94,700
|
03/05/2021
|
||
|
Series Gallery Drop 067
|
6,320
|
63,200
|
06/03/2021
|
||
|
Series Gallery Drop 068
|
2,530
|
25,300
|
03/05/2021
|
||
|
Series Gallery Drop 069
|
3,700
|
37,000
|
03/05/2021
|
||
|
Series Gallery Drop 070
|
3,280
|
32,800
|
04/05/2021
|
||
|
Series Gallery Drop 071
|
7,890
|
78,900
|
03/25/2021
|
||
|
Series Gallery Drop 072
|
29,750
|
297,500
|
04/15/2021
|
||
|
Series Gallery Drop 073
|
4,660
|
46,600
|
06/11/2021
|
||
|
Series Gallery Drop 074
|
2,200
|
22,000
|
03/25/2021
|
||
|
Series Gallery Drop 076
|
5,830
|
58,300
|
04/27/2021
|
||
|
Series Gallery Drop 077
|
3,880
|
38,800
|
04/05/2021
|
||
|
Series Gallery Drop 078
|
2,200
|
22,000
|
04/15/2021
|
|
Series Gallery Drop 079
|
2,120
|
21,200
|
03/19/2021
|
||
|
Series Gallery Drop 080
|
1,580
|
15,800
|
03/19/2021
|
||
|
Series Gallery Drop 082
|
8,420
|
84,200
|
04/30/2021
|
||
|
Series Gallery Drop 083
|
4,740
|
47,400
|
05/14/2021
|
||
|
Series Gallery Drop 086
|
9,470
|
94,700
|
05/26/2021
|
||
|
Series Gallery Drop 089
|
2,520
|
25,200
|
04/19/2021
|
||
|
Series Gallery Drop 093
|
4,580
|
45,800
|
04/27/2021
|
||
|
Series Gallery Drop 095
|
4,760
|
47,600
|
06/18/2021
|
||
|
Series Gallery Drop 096
|
3,050
|
30,500
|
04/27/2021
|
||
|
Series Gallery Drop 097
|
3,160
|
31,600
|
05/05/2021
|
||
|
Series Gallery Drop 098
|
1,470
|
14,700
|
04/27/2021
|
||
|
Series Gallery Drop 100
|
1,950
|
19,500
|
06/22/2021
|
||
|
Series Gallery Drop 104
|
1,310
|
13,100
|
06/17/2021
|
||
|
Series Gallery Drop 107
|
2,380
|
23,800
|
06/24/2021
|
||
|
Total
|
312,884
|
$
|
3,231,840
|
|
Series
|
Interests Sold During Year Ended 12/31/2020
|
Subscription Amount
|
Closed Date
|
||
|
Series Drop 002
|
1,000
|
$
|
33,000
|
04/13/2020
|
|
|
Series Drop 003
|
1,000
|
35,000
|
03/18/2020
|
||
|
Series Drop 004
|
1,000
|
47,000
|
03/11/2020
|
||
|
Series Drop 005
|
1,250
|
95,000
|
03/06/2020
|
||
|
Series Drop 008
|
800
|
32,000
|
03/17/2020
|
||
|
Series Drop 009
|
3,250
|
325,000
|
10/02/2020
|
||
|
Series Drop 010
|
1,000
|
25,000
|
03/06/2020
|
||
|
Series Gallery Drop 011
|
800
|
20,000
|
05/21/2020
|
||
|
Series Gallery Drop 012
|
2,000
|
150,000
|
08/24/2020
|
||
|
Series Gallery Drop 014
|
1,000
|
33,000
|
04/21/2020
|
||
|
Series Gallery Drop 015
|
1,000
|
27,000
|
04/03/2020
|
||
|
Series Gallery Drop 016
|
1,000
|
21,000
|
05/29/2020
|
||
|
Series Gallery Drop 017
|
1,000
|
54,000
|
10/16/2020
|
||
|
Series Gallery Drop 018
|
480
|
12,000
|
08/14/2020
|
||
|
Series Gallery Drop 019
|
750
|
22,500
|
08/18/2020
|
||
|
Series Gallery Drop 020
|
1,820
|
136,500
|
09/30/2020
|
||
|
Series Gallery Drop 021
|
1,100
|
27,500
|
11/04/2020
|
||
|
Series Gallery Drop 022
|
1,000
|
32,000
|
08/14/2020
|
||
|
Series Gallery Drop 023
|
1,000
|
19,000
|
10/23/2020
|
||
|
Series Gallery Drop 024
|
1,000
|
24,000
|
08/17/2020
|
||
|
Series Gallery Drop 025
|
1,000
|
70,000
|
12/04/2020
|
||
|
Series Gallery Drop 026
|
2,000
|
100,000
|
09/11/2020
|
||
|
Series Gallery Drop 027
|
5,000
|
62,500
|
09/11/2020
|
||
|
Series Gallery Drop 028
|
2,000
|
20,000
|
11/20/2020
|
||
|
Series Gallery Drop 029
|
5,000
|
55,000
|
11/06/2020
|
||
|
Series Gallery Drop 030
|
2,000
|
28,000
|
12/01/2020
|
||
|
Series Gallery Drop 032
|
5,000
|
5,000
|
12/31/2020
|
||
|
Series Gallery Drop 034
|
20,750
|
415,000
|
11/02/2020
|
||
|
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
|
11/05/2020
|
||
|
Series Gallery Drop 038
|
7,350
|
73,500
|
11/05/2020
|
||
|
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
|
12/01/2020
|
||
|
Total
|
99,200
|
$
|
2,246,000
|
|
Series
|
Subscription Amount
|
|
|
Series Gallery Drop 075
|
$
|
58,300
|
|
Series Gallery Drop 094
|
22,800
|
|
|
Series Gallery Drop 102
|
14,800
|
|
|
Series Gallery Drop 103
|
18,400
|
|
|
Series Gallery Drop 108
|
31,700
|
|
|
Total
|
$
|
146,000
|
|
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 Issued During Six-Month Period Ended 06/30/2021
|
|
Series Gallery Drop 065
|
502
|
|
Series Gallery Drop 071
|
2,500
|
|
Series Gallery Drop 072
|
5,250
|
|
Series Gallery Drop 086
|
27,000
|
|
Series
|
Interests Issued During Year Ended 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
|
Underlying Asset
|
Note Principal Amount(1)
|
|
|
07/08/21
|
Series Gallery Drop 113
|
Mario Kart 64 game
|
$
|
55,000
|
|
07/08/21
|
Series Gallery Drop 114
|
Collection of all three original Nike Air Yeezy 1’s
|
|
12,807
|
|
07/08/21
|
Series Gallery Drop 115
|
Special Marvel Edition #15 comic
|
|
15,700
|
|
09/15/21
|
Series Gallery Drop 116
|
1999 Pokémon 1st Edition Shadowless Holo Charizard trading card
|
$
|
225,000
|
|
Date
|
Series
|
Amount Raised
|
|
|
07/01/21
|
Series Gallery Drop 102
|
$
|
14,602
|
|
07/08/21
|
Series Gallery Drop 075
|
57,667
|
|
|
07/08/21
|
Series Gallery Drop 094
|
22,522
|
|
|
07/13/21
|
Series Gallery Drop 109
|
31,333
|
|
|
08/04/21
|
Series Gallery Drop 091
|
38,956
|
|
|
08/04/21
|
Series Gallery Drop 101
|
209,137
|
|
|
08/10/21
|
Series Gallery Drop 110
|
10,444
|
|
|
08/12/21
|
Series Gallery Drop 099
|
135,382
|
|
|
08/19/21
|
Series Gallery Drop 103
|
18,166
|
|
|
08/27/21
|
Series Gallery Drop 115
|
16,285
|
|
|
08/31/21
|
Series Gallery Drop 112
|
59,350
|
|
|
08/31/21
|
Series Gallery Drop 113
|
57,271
|
|
|
09/03/21
|
Series Gallery Drop 114
|
13,315
|
|
|
09/14/21
|
Series Gallery Drop 111
|
18,661
|
|
|
09/23/21
|
Series Gallery Drop 105
|
$
|
64,300
|
|
Repayment Date
|
Series
|
Note Issuance Date
|
Note Principal Amount
|
Interest Rate(1)
|
|
|
07/06/21
|
Series Gallery Drop 102
|
04/23/2021
|
$
|
14,060
|
0%
|
|
07/09/21
|
Series Gallery Drop 075
|
02/05/2021
|
55,350
|
0%
|
|
|
07/09/21
|
Series Gallery Drop 094
|
03/09/2021
|
21,631
|
0%
|
|
|
07/28/21
|
Series Gallery Drop 109
|
05/03/2021
|
30,746
|
0%
|
|
|
08/04/21
|
Series Gallery Drop 091
|
03/09/2021
|
37,473
|
0%
|
|
|
08/04/21
|
Series Gallery Drop 101
|
03/10/2021
|
200,750
|
0%
|
|
|
08/11/21
|
Series Gallery Drop 110
|
06/08/2021
|
10,080
|
0%
|
|
|
08/13/21
|
Series Gallery Drop 099
|
03/10/2021
|
130,000
|
0%
|
|
|
08/19/21
|
Series Gallery Drop 103
|
04/23/2021
|
17,500
|
0%
|
|
|
08/30/21
|
Series Gallery Drop 115
|
07/08/2021
|
15,700
|
0%
|
|
|
09/01/21
|
Series Gallery Drop 112
|
06/08/2021
|
57,000
|
0%
|
|
|
09/01/21
|
Series Gallery Drop 113
|
07/08/2021
|
55,000
|
0%
|
|
|
09/03/21
|
Series Gallery Drop 114
|
07/08/2021
|
12,807
|
0%
|
|
|
09/15/21
|
Series Gallery Drop 111
|
06/08/2021
|
18,000
|
0%
|
|
|
09/23/21
|
Series Gallery Drop 105
|
04/23/2021
|
$
|
61,780
|
0%
|
|
|
|
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
|
|
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
|
|
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
|
|
|
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
|
|
|
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)
|
October 4, 2021
|
|
|
Michael Karnjanaprakorn
|
|
|
||
|
|
|
|
||
|
Otis Wealth, Inc.
|
Managing Member
|
October 4, 2021
|
||
|
|
|
|
||
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
|
|
Name: Michael Karnjanaprakorn
|
|
|
||
|
Title: Chief Executive Officer
|
|
|
||
4\&?'#BW371"%"K6L 1&(6M8C$2LAI5'9[EC_(
M@:LM+H84$_*/S0#7-HJ)J&]J*Y%UO%9&.M91@!&HQ[.\I#B6*<:.7)G .PK#
M.D2(=.<0
MWGFQ5SO,Y$L:0 ,P/$(9\/"DHMA4E&VX(A!C\ $(VIA*7KK("]XC$/5>Y8_,
M]5(K2&@?]H+YJ^1I(BHD$ 2%KJ
M9;Y9R$PHI4= ,W6)X,QSBK83,(:QHMA?]W0U2 M0$YC)?CCU>#%F1Q
MB_N8% 1D$1M;56A4VT6#-C&D8RQT$E\Y$!\;3B/D1$*YD#=$ *0"1U)DE&]D
M;;A"$K!XDQ?8!NQD'.\+'[3=#XQQ5=HQQ_8M4N:YN/DX'UO'F#O$$RR'&,,Q
M&:\Q?>"#*6A!"23AF[M6)6QF8"IRMMS#H!N8*DQF9](G.4"Z7U3R76(F)@ L 0ZX.;A_TMTE3#T+EF'4=\>Q@(T^73H;#FN/,#U+O#U7]7[P]T%Z
MB[U#A $0S,67*,-_J<)C?,GO FLZA-13H#_9B(:VH@0I1%.4&!20 2QYDJQ
MH.2LL'%+K*0:%B$*0*#O%N,"BJ /@(&O8DM+@BBQ\&L=P:P@R,'31"@$LO$=
M*Z5%ML$,T"TG,@ *+$$=J@059K%#X'&PV# QM. @NS&(U"JPN'$=*J$)&$TN
M5N /T,$;U3$?&Q(FU& :0=)1G$#W-J52;LM#U 2V3+*R0"LE^0$=>@$2Y. )
M;J $. #'H 2$( &* "-D $8B )V$ 19H&8;(LE<4M3EF8E4PLEMT*T"*(/
M%,"*S,I2/L8IE;*VS@<,H+2+>?N/[CM,.(AT+",H_(OE6
M=N!X'D->(=80 . U+YH77,[.?A;CYFT"B<:!?D]F,':@[ZR0Q=^'S7RLV9OC
M%H\VQS[+'Q)][C>C_XQ#[TEVDM;]2[C[:-D%#*+OH33Q%]5Z^]Q[U*]VR-N?
M @+?N;KW0N%R\+6_E2'>JY)Y]]FA2"8"A&
M%526/N44$T]*2=<5H1,R&9Y6B297#2^N>!+)(7W4X08852@1A XY^(#$$UJL
M(0@SRBR2JV'(./H$DZ.B:DBB8XZ("S;HAHI+S:N9Z?P7YDRJ/8V1IK;!4
M9 %OW, WFM<374X\Q,$;:6[]/,$5ZB 5&F$ET%X63"&QMJ$).4+?KJ'Q/&'*
M]L>/U@P3CN%*R"(4)B_TX@+.ZD8 5$+XOB%/(,.T&6_]O% BJJ(@1@K9<9[5
M3>(JDN*;D>R,(%K^#MC@;B(IIB+M8D0*[&%V1N>,0 )[I$ L.5(G1L+)N:\*
MX<$XEE(OKJ,
LZ@T$,H/A6Z*@LYLP$QW I#M9:
M9;;NHAVY9SYI1:")JBD"##@ 0 M#@ 8<:%*-9-])2SC.$Y93<@38SG&4$X'C
M$(< .&7->[C#QI% X(\$*"D1@35/,*F4(BG=J%2U*E6==C.C5MUJ6'G7U?!]
M-:MB1>M8J5JGLUH$JSY-:UR71U98FA6N >TR,"9RO]:0/(PC1GEB F]"!.U0+"HM:V 3Z_C49:(T< 2
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MX]2:T*7_;*>*!(!$$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