| Series | Per interest price to public | Per interest underwriting discounts and commissions(1) | Per interest proceeds to issuer(2)(3) | Total minimum price to public | Total minimum underwriting discounts and commissions(1) | Total minimum proceeds to issuer(2)(3) | Total maximum price to public | Total maximum underwriting discounts and commissions(1) | Total maximum proceeds to issuer(2)(3) |
| Series Collection Drop 005 | $1.00 | $0.01 | $0.99 | $29,000 | $290 | $28,710 | $30,500 | $305 | $30,195 |
| Series Collection Drop 006 | $1.00 | $0.01 | $0.99 | $15,000 | $150 | $14,850 | $15,800 | $158 | $15,642 |
| Series Collection Drop 007 | $1.00 | $0.01 | $0.99 | $19,000 | $190 | $18,810 | $20,000 | $200 | $19,800 |
| Series Collection Drop 008 | $1.00 | $0.01 | $0.99 | $10,600 | $106 | $10,494 | $11,200 | $112 | $11,088 |
| Series Collection Drop 009 | $1.00 | $0.01 | $0.99 | $10,000 | $100 | $9,900 | $10,500 | $105 | $10,395 |
| Series Collection Drop 010 | $1.00 | $0.01 | $0.99 | $24,000 | $240 | $23,760 | $25,300 | $253 | $25,047 |
|
(1)
|
Dalmore Group, LLC, or the Broker, will be acting as our executing broker in connection with each offering and will be paid the Brokerage Fee. See “Plan of Distribution and Selling Securityholders—Fees and Expenses.” We intend to distribute each series of our interests principally through the Otis Platform. See “Plan of Distribution and Selling Securityholders.”
|
|
(2)
|
Because these are best efforts offerings, the actual public offering amounts, Brokerage Fee and proceeds to us are not presently determinable and may be substantially less than each total maximum offering set forth above.
|
|
(3)
|
Our manager has assumed and will not be reimbursed for offering expenses. Note, certain proceeds will be used to pay interest on the promissory note entered between the respective series and our manager. See “Use of Proceeds to Issuer” for additional information.
|
| Series Name | Underlying Asset(s) | Offering Price per Interest | Maximum Offering Size | Minimum / Maximum / Subscribed Membership Interests(1)(2) | Opening Date | Closing Date | Status |
| Series Collection Drop 004 | Collection of two NFTs by Grimes titled Newborn 1 and Newborn 3 | $10.00 | $6,400 | 640 | 06/25/21 | 08/19/21 | Closed |
| Series Collection Drop 005 | NFT by Larva Labs titled CryptoPunk #543 | $1.00 | $30,500 | 29,000 / 30,500 / 30,500 | 08/09/21 | Open | |
| Series Collection Drop 006 | 1985 Nike Air Jordan 1 “Red Metallic” sneakers | $1.00 | $15,800 | 15,000 / 15,800 | Not Yet Launched | ||
| Series Collection Drop 007 | Sealed Apple iPod 5GB M8513LL/A | $1.00 | $20,000 | 19,000 / 20,000 | Not Yet Launched | ||
| Series Collection Drop 008 | 1978 Kenner Star Wars Darth Vader “12-A SKU on Figure Stand” toy | $1.00 | $11,200 | 10,600 / 11,200 | Not Yet Launched | ||
| Series Collection Drop 009 | Jay-Z collaboration Nike Air Force 1 "All Black Everything" for HOV Charity "France" sneakers | $1.00 | $10,500 | 10,000 / 10,500 | Not Yet Launched | ||
| Series Collection Drop 010 | Art Blocks NFT by Snowfro titled Chromie Squiggle #524 | $1.00 | $25,300 | 24,000 / 25,300 | Not Yet Launched |
|
(1)
|
For open offerings, each row states, with respect to the given offering, the minimum and maximum number of interests offered and the number of subscriptions for membership interests received as of the date of this offering circular, but the initial closing of such offering has not yet taken place. For closed offerings, each row states the actual number of interests sold.
|
|
●
|
any and all fees, costs and expenses incurred in connection with the management of our underlying assets, including import taxes, income taxes, storage (including property rental fees should our manager decide to rent a property to store a number of underlying assets), security, valuation, custodial, marketing and utilization of the underlying assets;
|
|
●
|
any fees, costs and expenses incurred in connection with preparing any reports and accounts of each series, including any blue sky filings required in order for a series to be made available to investors in certain states and any annual audit of the accounts of such series (if applicable) and any reports to be filed with the Commission;
|
|
●
|
any and all insurance premiums or expenses, including directors and officer’s insurance of the directors and officers of our manager or asset manager, in connection with the underlying assets;
|
|
●
|
any withholding or transfer taxes imposed on our company or a series or any interest holders as a result of its or their earnings, investments or withdrawals;
|
|
●
|
any governmental fees imposed on the capital of our company or a series or incurred in connection with compliance with applicable regulatory requirements;
|
|
●
|
any legal fees and costs (including settlement costs) arising in connection with any litigation or regulatory investigation instituted against our company, a series or our asset manager in connection with the affairs of our company or a series;
|
|
●
|
the fees and expenses of any administrator, if any, engaged to provide administrative services to our company or a series;
|
|
●
|
all custodial fees, costs and expenses in connection with the holding of an underlying asset;
|
|
●
|
any fees, costs and expenses of a third-party registrar and transfer agent appointed by our managing member in connection with a series;
|
|
●
|
the cost of the audit of the annual financial statements of our company or a series and the preparation of tax returns and circulation of reports to interest holders;
|
|
●
|
any indemnification payments;
|
|
●
|
the fees and expenses of counsel to our company or a series in connection with advice directly relating to its legal affairs;
|
|
●
|
the costs of any other outside appraisers, valuation firms, accountants, attorneys or other experts or consultants engaged by our managing member in connection with the operations of our company or a series; and
|
|
●
|
any similar expenses that may be determined to be Operating Expenses, as determined by our managing member in its reasonable discretion.
|
|
●
|
create the asset maintenance policies for each underlying asset in consultation with the Advisory Board and oversee compliance with such maintenance policies;
|
|
●
|
purchase and maintain insurance coverage for each underlying asset for the benefit of the series related to such asset;
|
|
●
|
engage third-party independent contractors for the care, custody, maintenance and management of each underlying asset;
|
|
●
|
develop standards for the care of each underlying asset while in storage;
|
|
●
|
develop standards for the transportation and care of each underlying asset when outside of storage;
|
|
●
|
reasonably make all determinations regarding the calculation of fees, expenses and other amounts relating to each underlying asset paid by the asset manager;
|
|
●
|
deliver invoices to our manager for the payment of all fees and expenses incurred by the series in connection with the maintenance of its underlying asset and ensure delivery of payments to third parties for any such services; and
|
|
●
|
generally perform any other act necessary to carry out its obligations under the asset management agreement.
|
|
●
|
repay any amounts outstanding under Operating Expenses Reimbursement Obligations plus accrued interest;
|
|
●
|
thereafter to create such reserves as our manager deems necessary, in its sole discretion, to meet future Operating Expenses; and
|
|
●
|
thereafter by way of distribution to holders of the interests of such series (net of corporate income taxes applicable to the series), which may include asset sellers of the underlying asset related to such series or our manager or any of its affiliates.
|
|
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. 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 October 10, 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.
|
|
●
|
not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act;
|
|
●
|
being permitted to comply with reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements; and
|
|
●
|
being exempt from the requirement to hold a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
|
|
Series Name
|
Perk Description
|
Investment Amount
|
Approximate Cash Value(1)
|
|||
|
N/A
|
N/A
|
N/A
|
N/A
|
|
(1)
|
The approximate cash value is equal to the price, after tax, paid by our manager to acquire the perk.
|
|
1.
|
an individual net worth, or joint net worth with the person’s spouse, that exceeds $1,000,000 at the time of the purchase, excluding the value of the primary residence of such person and the mortgage on that primary residence (to the extent not underwater), but including the amount of debt that exceeds the value of that residence and including any increase in debt on that residence within the prior 60 days, other than as a result of the acquisition of that primary residence; or
|
|
2.
|
earned income exceeding $200,000 in each of the two most recent years or joint income with a spouse exceeding $300,000 for those years and a reasonable expectation of the same income level in the current year.
|
|
1.
|
Carefully read this offering circular, and any current supplement, as well as any documents described in the offering circular and attached as exhibits to the offering statement or which you have requested. Consult with your tax, legal and financial advisors to determine whether an investment in our interests is suitable for you.
|
|
2.
|
Review the subscription agreement (including the “Investor Qualification and Attestation” attached thereto), which was pre-populated following your completion of certain questions on the Otis Platform application, and if the responses remain accurate and correct, sign the completed subscription agreement using electronic signature. Except as otherwise required by law, subscriptions may not be withdrawn or cancelled by subscribers.
|
|
3.
|
Once the completed subscription agreement is signed, you will be instructed to transfer funds in an amount equal to the purchase price for interests you have applied to subscribe for (as set out on the front page of your subscription agreement) by ACH into the escrow account. The Escrow Agent will hold such subscription monies in escrow until such time as your subscription agreement is either accepted or rejected by our manager and, if accepted, such further time until you are issued the interests.
|
|
4.
|
Our manager and the Broker will review the subscription documentation completed and signed by you. You may be asked to provide additional information. Our manager will contact you directly if required. We reserve the right to reject any subscriptions, in whole or in part, for any or no reason, and to withdraw any offering at any time prior to closing.
|
|
5.
|
Once the review is complete, our manager will inform you whether or not your application to subscribe for the interests is approved or denied and if approved, the number of interests you are entitled to subscribe for. If your subscription is rejected in whole or in part, then your subscription payments (being the entire amount if your application is rejected in whole or the payments associated with those subscriptions rejected in part) will be refunded promptly, without interest or deduction. Our manager accepts subscriptions on a first-come, first served basis subject to the right to reject or reduce subscriptions.
|
|
6.
|
If all or a part of your subscription is approved, then the number of interests you are entitled to subscribe for will be issued to you upon the closing. Simultaneously with the issuance of the interests, the subscription monies held by the Escrow Agent in escrow on your behalf will be transferred to the account of the applicable series as consideration for such interests.
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$305
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$29,000
|
95.08%
|
|
|
Acquisition and
|
Storage
|
$61
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$51
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$983
|
3.22%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,400
|
4.59%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.33%
|
|
|
Total Proceeds
|
$30,500
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$158
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$15,000
|
94.94%
|
|
|
Acquisition and
|
Storage
|
$32
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$26
|
0.16%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$484
|
3.06%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$700
|
4.43%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.63%
|
|
|
Total Proceeds
|
$15,800
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$200
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$19,000
|
95.00%
|
|
|
Acquisition and
|
Storage
|
$40
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$33
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$627
|
3.14%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$900
|
4.50%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.50%
|
|
|
Total Proceeds
|
$20,000
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$112
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$10,600
|
94.64%
|
|
|
Acquisition and
|
Storage
|
$22
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$19
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$347
|
3.10%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$500
|
4.46%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.89%
|
|
|
Total Proceeds
|
$11,200
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$105
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$10,000
|
95.24%
|
|
|
Acquisition and
|
Storage
|
$21
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$18
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$256
|
2.44%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$400
|
3.81%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.95%
|
|
|
Total Proceeds
|
$10,500
|
100.00%
|
|
|
Uses
|
|
Dollar Amount
|
Percentage of Gross Cash Proceeds
|
|
Brokerage Fee
|
$253
|
1.00%
|
|
|
Cash Portion of the Asset Cost⁽¹⁾
|
$24,000
|
94.86%
|
|
|
Acquisition and
|
Storage
|
$50
|
0.20%
|
|
Operating Expenses⁽²⁾
|
Shipping & Transportation
|
$0
|
0.00%
|
|
Insurance
|
$42
|
0.17%
|
|
|
Estimated Interest on Note⁽³⁾
|
$0
|
0.00%
|
|
|
Sourcing
Fee⁽⁴⁾
|
$855
|
3.38%
|
|
|
Offering Expenses⁽⁵⁾
|
$0
|
0.00%
|
|
|
Total Fees & Expenses
|
$1,200
|
4.74%
|
|
|
Working Capital Reserves⁽⁶⁾
|
$100
|
0.40%
|
|
|
Total Proceeds
|
$25,300
|
100.00%
|
|
|
Artist
|
Larva Labs
|
|
Collection
|
CryptoPunks
|
|
Edition
|
“Dev Punk”
|
|
Number
|
#543
|
|
Release
Year
|
2017
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$50,000
|
|
Year
Purchased
|
2021
|
|
Brand
|
Nike
|
|
Asset
|
Air
Jordan 1 “Red Metallic” sneakers
|
|
Colorway
|
“Red
Metallic”
|
|
Size
|
9
|
|
Condition
|
Deadstock
|
|
Release
Date
|
1985
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$15,000
|
|
Year
Purchased
|
2021
|
|
Brand
|
Apple
|
|
Model
|
iPod 5GB M8513LL/A
|
|
Production
Year
|
2001
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$19,000
|
|
Year
Purchased
|
2021
|
|
Toy
|
Kenner Star Wars Darth Vader “12-A
SKU on Figure Stand”
|
|
Production
Year
|
1978
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,600
|
|
Year
Purchased
|
2021
|
|
Brand
|
Nike
|
|
Asset
|
Jay-Z
collaboration Air Force 1 “All Black Everything” for HOV Charity sneakers
|
|
Colorway
|
“France”
|
|
Size
|
US 12
|
|
Condition
|
Deadstock
|
|
Release
Date
|
2010
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$10,000
|
|
Year
Purchased
|
2021
|
|
Platform
|
Art Blocks
|
|
Artist
|
Snowfro
|
|
Project
|
Chromie Squiggle
|
|
Number
|
#524
|
|
Release
Year
|
2021
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$24,000
|
|
Year
Purchased
|
2021
|
|
●
|
investors with access to alternative assets for investment, portfolio diversification and secondary market liquidity for their interests (although a secondary market does not currently exist and there can be no guarantee that a secondary market will ever develop or that appropriate registrations to permit such secondary trading will ever be obtained);
|
|
●
|
asset sellers with greater market transparency and insights, lower transaction costs, increased liquidity, a seamless and convenient sale process, portfolio diversification and the ability to retain minority equity positions in assets via the retention of equity interests in offerings conducted through the Otis Platform; and
|
|
●
|
all Otis Platform users with a premium, highly curated, engaging experience.
|
|
●
|
any and all fees, costs and expenses incurred in connection with the management of our underlying assets, including import taxes, income taxes, storage (including property rental fees should our manager decide to rent a property to store a number of underlying assets), security, valuation, custodial, marketing and utilization of the underlying assets;
|
|
●
|
any fees, costs and expenses incurred in connection with preparing any reports and accounts of each series, including any blue sky filings required in order for a series to be made available to investors in certain states and any annual audit of the accounts of such series (if applicable) and any reports to be filed with the Commission;
|
|
●
|
any and all insurance premiums or expenses, including directors and officer’s insurance of the directors and officers of our manager or asset manager, in connection with the underlying assets;
|
|
●
|
any withholding or transfer taxes imposed on our company or a series or any interest holders as a result of its or their earnings, investments or withdrawals;
|
|
●
|
any governmental fees imposed on the capital of our company or a series or incurred in connection with compliance with applicable regulatory requirements;
|
|
●
|
any legal fees and costs (including settlement costs) arising in connection with any litigation or regulatory investigation instituted against our company, a series or our asset manager in connection with the affairs of our company or a series;
|
|
●
|
the fees and expenses of any administrator, if any, engaged to provide administrative services to our company or a series;
|
|
●
|
all custodial fees, costs and expenses in connection with the holding of an underlying asset;
|
|
●
|
any fees, costs and expenses of a third-party registrar and transfer agent appointed by our managing member in connection with a series;
|
|
●
|
the cost of the audit of the annual financial statements of our company or a series and the preparation of tax returns and circulation of reports to interest holders;
|
|
●
|
any indemnification payments;
|
|
●
|
the fees and expenses of counsel to our company or a series in connection with advice directly relating to its legal affairs;
|
|
●
|
the costs of any other outside appraisers, valuation firms, accountants, attorneys or other experts or consultants engaged by our managing member in connection with the operations of our company or a series; and
|
|
●
|
any similar expenses that may be determined to be Operating Expenses, as determined by our managing member in its reasonable discretion.
|
|
●
|
create the asset maintenance policies for each underlying asset in consultation with the Advisory Board and oversee compliance with such maintenance policies;
|
|
●
|
purchase and maintain insurance coverage for each underlying asset for the benefit of the series related to such asset;
|
|
●
|
engage third-party independent contractors for the care, custody, maintenance and management of each underlying asset;
|
|
●
|
develop standards for the care of each underlying asset while in storage;
|
|
●
|
develop standards for the transportation and care of each underlying asset when outside of storage;
|
|
●
|
reasonably make all determinations regarding the calculation of fees, expenses and other amounts relating to each underlying asset paid by the asset manager;
|
|
●
|
deliver invoices to our manager for the payment of all fees and expenses incurred by the series in connection with the maintenance of its underlying asset and ensure delivery of payments to third parties for any such services; and
|
|
●
|
generally perform any other act necessary to carry out its obligations under the asset management agreement.
|
| 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
|
|
●
|
not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act;
|
|
●
|
being permitted to comply with reduced disclosure obligations regarding executive compensation in our period reports and proxy statements; and
|
|
●
|
being exempt from the requirement to hold a non-binding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved.
|
|
Operating Expense
|
|
|
Year Ended December 31, 2020
|
|
|
Period from October 8, 2019 (Inception) to December 31, 2019
|
|
Organizational costs
|
|
$
|
2,073
|
|
$
|
-
|
|
Insurance
|
|
$
|
75
|
|
$
|
-
|
|
Storage
|
|
$
|
90
|
|
$
|
-
|
|
Transportation
|
|
$
|
152
|
|
$
|
-
|
|
Sourcing fees
|
|
$
|
903
|
|
$
|
-
|
|
Other general and administrative expenses
|
|
$
|
(25)
|
|
$
|
-
|
|
TOTALS
|
|
$
|
3,268
|
|
$
|
-
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Period from October 8, 2019 (Inception) to December 31, 2019
|
|
Series Collection Drop 001
|
|
$
|
701
|
|
$
|
-
|
|
Series Collection Drop 002
|
|
$
|
1,327
|
|
$
|
-
|
|
Series Collection Drop 003
|
|
$
|
792
|
|
$
|
-
|
|
Series Private Drop 001(1)
|
|
$
|
448
|
|
$
|
-
|
|
TOTALS
|
|
$
|
3,268
|
|
$
|
-
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Period from October 8, 2019 (Inception) to December 31, 2019
|
|
Series Collection Drop 001(1)
|
|
$
|
(1,557)
|
|
$
|
114
|
|
Series Collection Drop 002
|
|
$
|
322
|
|
$
|
138
|
|
Series Collection Drop 003(2)
|
|
$
|
(1,557)
|
|
$
|
101
|
|
TOTALS
|
|
$
|
(2,792)
|
|
$
|
353
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Period from October 8, 2019 (Inception) to December 31, 2019
|
|
Series Collection Drop 001
|
|
$
|
856
|
|
$
|
(114)
|
|
Series Collection Drop 002
|
|
$
|
(1,649)
|
|
$
|
(138)
|
|
Series Collection Drop 003
|
|
$
|
765
|
|
$
|
(101)
|
|
Series Private Drop 001
|
|
$
|
(488)
|
|
$
|
-
|
|
TOTALS
|
|
$
|
(476)
|
|
$
|
(353)
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
|
Period from October 8, 2019 (Inception) to December 31, 2019
|
|
Series Collection Drop 001
|
|
$
|
39
|
|
$
|
-
|
|
Series Collection Drop 002
|
|
$
|
42
|
|
$
|
-
|
|
Series Collection Drop 003
|
|
$
|
66
|
|
$
|
-
|
|
Series Private Drop 001
|
|
$
|
46,577
|
|
$
|
-
|
|
TOTALS
|
|
$
|
46,724
|
|
$
|
-
|
|
Series
|
|
Date Issued
|
|
|
Principal Amount
|
|
Interest Rate(1)
|
|
|
Balance December 31, 2020
|
|
|
Balance December 31, 2019
|
|
Series Collection Drop 001(2)
|
|
11/22/19
|
|
$
|
14,000
|
|
7.5%
|
|
$
|
-
|
|
$
|
14,114
|
|
Series Collection Drop 002
|
|
11/25/19
|
|
$
|
18,400
|
|
7.5%
|
|
$
|
-
|
|
$
|
18,538
|
|
Series Collection Drop 003(3)
|
|
11/25/19
|
|
$
|
13,500
|
|
7.5%
|
|
$
|
-
|
|
$
|
13,601
|
|
Series Private Drop 001
|
|
07/21/20
|
|
$
|
475,000
|
|
0%
|
|
$
|
310,000
|
|
$
|
-
|
|
TOTALS
|
|
|
|
$
|
520,900
|
|
|
|
$
|
310,000
|
|
$
|
46,253
|
|
●
|
together with members of the Advisory Board, define and oversee the overall underlying asset sourcing and disposition strategy;
|
|
●
|
manage our asset sourcing activities, including creating the asset acquisition policy, organizing and evaluating due diligence for specific asset acquisition opportunities and structuring partnerships with collectors, brokers and dealers who may provide opportunities to source quality assets;
|
|
●
|
negotiate and structure the terms and conditions of acquisitions of assets with asset sellers;
|
|
●
|
evaluate any potential asset takeover offers from third parties, which may result in asset dispositions, sales or other liquidity transactions;
|
|
●
|
structure and negotiate the terms and conditions of transactions pursuant to which underlying assets may be sold or otherwise disposed;
|
|
●
|
create and manage all series of interests for offerings related to underlying assets on the Otis Platform;
|
|
●
|
develop offering materials, including the determination of its specific terms and structure and description of the underlying assets;
|
|
●
|
create and submit all necessary regulatory filings, including, but not limited to, Commission filings and financial audits, and coordinate with the broker of record, lawyers, accountants and escrow agents as necessary in such processes;
|
|
●
|
prepare all marketing materials related to offerings and obtain approval for such materials from the broker of record;
|
|
●
|
together with the broker of record, coordinate the receipt, collection, processing and acceptance of subscription agreements and other administrative support functions;
|
|
●
|
create and implement various technology services, transactional services and electronic communications related to any offerings;
|
|
●
|
all other necessary offering related services;
|
|
●
|
create and manage all revenue-generating events and determine participation in such programs by any underlying assets;
|
|
●
|
evaluate and enter into service provider contracts related to the operation of revenue-generating events;
|
|
●
|
allocate revenues and costs related to revenue-generating events to the appropriate series in accordance with our allocation policy;
|
|
●
|
approve potential joint ventures, limited partnerships and other such relationships with third parties related to asset monetization and revenue-generating events;
|
|
●
|
provide any appropriate updates related to underlying assets or offerings electronically or through the Otis Platform;
|
|
●
|
manage communications with interest holders, including answering e-mails and preparing and sending written and electronic reports and other communications;
|
|
●
|
establish technology infrastructure to assist in providing interest holder support and services;
|
|
●
|
determine our distribution policy and determine amounts of and authorize Free Cash Flow distributions from time to time;
|
|
●
|
maintain Free Cash Flow funds in deposit accounts or investment accounts for the benefit of a series;
|
|
●
|
manage and perform the various administrative functions necessary for our day-to-day operations;
|
|
●
|
provide financial and operational planning services and collection management functions, including determination, administration and servicing of any Operating Expenses Reimbursement Obligation made to our company or any series by our manager to cover any Operating Expense shortfalls;
|
|
●
|
administer the potential issuance of additional interests to cover any potential Operating Expense shortfalls;
|
|
●
|
maintain accounting data and any other information concerning our activities as will be required to prepare and to file all periodic financial reports and required to be filed with the Commission and any other regulatory agency, including annual and semiannual financial statements;
|
|
●
|
maintain all appropriate books and records for our company and all the series of interests;
|
|
●
|
obtain and update market research and economic and statistical data in connection with the underlying assets and the general art and collectibles markets;
|
|
●
|
oversee tax and compliance services and risk management services and coordinate with appropriate third parties, including independent accountants and other consultants, on related tax matters;
|
|
●
|
supervise the performance of such ministerial and administrative functions as may be necessary in connection with our daily operations;
|
|
●
|
provide all necessary cash management services;
|
|
●
|
manage and coordinate with the transfer agent, if any, the process of making distributions and payments to interest holders or the transfer or resale of securities as may be permitted by law;
|
|
●
|
evaluate and obtain adequate insurance coverage for the underlying assets based upon risk management determinations;
|
|
●
|
provide timely updates related to the overall regulatory environment affecting our company, as well as managing compliance with regulatory matters;
|
|
●
|
evaluate our corporate governance structure and appropriate policies and procedures related thereto; and
|
|
●
|
oversee all reporting, record keeping, internal controls and similar matters in a manner to allow us to comply with applicable law.
|
|
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
|
|
53
|
|
February 2019
|
|
N/A
|
|
Dan Levitan
|
|
Director
|
|
62
|
|
November 2019
|
|
N/A
|
|
●
|
been convicted in a criminal proceeding (excluding traffic violations and other minor offences); or
|
|
●
|
had any petition under the federal bankruptcy laws or any state insolvency law was filed by or against, or a receiver, fiscal agent or similar officer was appointed by a court for the business or property of such person, or any partnership in which he was general partner at or within two years before the time of such filing, or any corporation or business association of which he was an executive officer at or within two years before the time of such filing.
|
|
●
|
approving, permitting deviations from, making changes to and annually reviewing the asset acquisition policy;
|
|
●
|
evaluating all asset acquisitions;
|
|
●
|
evaluating any third-party offers for asset acquisitions and approving asset dispositions that are in the best interest of our company and our interest holders;
|
|
●
|
providing guidance with respect to the appropriate levels of insurance costs specific to each individual asset;
|
|
●
|
reviewing material conflicts of interest that arise, or are reasonably likely to arise, with the managing member, on the one hand, and our company, a series or the other members, on the other hand, or our company or a series, on the one hand, and another series, on the other hand;
|
|
●
|
approving any material transaction between our company or a series, on the one hand, and our manager or any of its affiliates, another series or an interest holder, on the other hand, other than for the purchase of interests;
|
|
●
|
reviewing the total fees, expenses, assets, revenues and availability of funds for distributions to our interest holders at least annually or with sufficient frequency to determine that the expenses incurred are reasonable in light of the investment performance of the assets, and that funds available for distributions to interest holders are in accordance with our policies; and
|
|
●
|
approving any service providers appointed by our manager in respect of the underlying assets.
|
|
Series
|
|
|
Year Ended December 31, 2020
|
|
Series Collection Drop 001
|
|
$
|
178
|
|
Series Collection Drop 002
|
|
$
|
802
|
|
Series Collection Drop 003
|
|
$
|
243
|
|
TOTALS
|
|
$
|
1,223
|
| Title of Class | Number of Interests Owned | Percent of Outstanding Interests Owned |
| Series Collection Drop 001 Interests | 11 | 2.12% |
| Series Collection Drop 002 Interests | 16 | 2.00% |
| Series Collection Drop 003 Interests | 9 | 1.80% |
| Series Collection Drop 004 Interests | 1 | 0.16% |
| Series Collection Drop 005 Interests | 1 | 100.00% |
| Series Collection Drop 006 Interests | 1 | 100.00% |
| Series Collection Drop 007 Interests | 1 | 100.00% |
| Series Collection Drop 008 Interests | 1 | 100.00% |
| Series Collection Drop 009 Interests | 1 | 100.00% |
| Series Collection Drop 010 Interests | 1 | 100.00% |
|
●
|
repay any amounts outstanding under Operating Expenses Reimbursement Obligations plus accrued interest;
|
|
●
|
thereafter to create such reserves as our manager deems necessary, in its sole discretion, to meet future Operating Expenses; and
|
|
●
|
thereafter by way of distribution to holders of the interests of such series (net of corporate income taxes applicable to the series), which may include asset sellers of the underlying assets related to such series or our manager or any of its affiliates.
|
|
●
|
the removal of our manager for cause as described below;
|
|
●
|
the dissolution of our company upon the for-cause removal of our manager; and
|
|
●
|
an amendment to the operating agreement that would:
|
|
○
|
adversely affect the rights of an interest holder in any material respect;
|
|
○
|
reduce the voting percentage required for any action to be taken by the holders of interests in our company under the operating agreement;
|
|
○
|
change the situations in which our company and any series can be dissolved or terminated;
|
|
○
|
change the term of our company (other than the circumstances provided in the operating agreement); or
|
|
○
|
give any person the right to dissolve our company.
|
|
●
|
the merger of our company, or the conveyance of all of the assets to, a newly-formed entity if the sole purpose of that merger or conveyance is to effect a mere change in the legal form into another limited liability entity;
|
|
●
|
a change that our manager determines to be necessary or appropriate to implement any state or federal statute, rule, guidance or opinion;
|
|
●
|
a change that our manager determines to be necessary, desirable or appropriate to facilitate the trading of interests;
|
|
●
|
a change that our manager determines to be necessary or appropriate for our company to qualify as a limited liability company under the laws of any state or to ensure that each series will continue to qualify as a corporation for U.S. federal income tax purposes;
|
|
●
|
an amendment that our manager determines, based upon the advice of counsel, to be necessary or appropriate to prevent our company, our manager, or the officers, agents or trustees from in any manner being subjected to the provisions of the Investment Company Act, the Investment Advisers Act or “plan asset” regulations adopted under ERISA, whether or not substantially similar to plan asset regulations currently applied or proposed;
|
|
●
|
any amendment that our manager determines to be necessary or appropriate for the authorization, establishment, creation or issuance of any additional series;
|
|
●
|
an amendment effected, necessitated or contemplated by a merger agreement that has been approved under the terms of the operating agreement;
|
|
●
|
any amendment that our manager determines to be necessary or appropriate for the formation by our company of, or its investment in, any corporation, partnership or other entity, as otherwise permitted by the operating agreement;
|
|
●
|
a change in the fiscal year or taxable year and related changes; and
|
|
●
|
any other amendments which our manager deems necessary or appropriate to enable our manager to exercise its authority under the Agreement.
|
|
●
|
do not adversely affect the interest holders (including any particular series of interests as compared to other series of interests) in any material respect;
|
|
●
|
are necessary or appropriate to satisfy any requirements, conditions or guidelines contained in any opinion, directive, order, ruling or regulation of any federal or state agency or judicial authority or contained in any federal or state statute;
|
|
●
|
are necessary or appropriate to facilitate the trading of interests or to comply with any rule, regulation, guideline or requirement of any securities exchange on which the interests may be listed for trading, compliance with any of which our manager deems to be in the best interests of our company and the interest holders;
|
|
●
|
are necessary or appropriate for any action taken by our manager relating to splits or combinations of interests under the provisions of the operating agreement; or
|
|
●
|
are required to effect the intent expressed in this prospectus or the intent of the provisions of the operating agreement or are otherwise contemplated by the operating agreement.
|
|
●
|
banks, insurance companies or other financial institutions;
|
|
●
|
persons subject to the alternative minimum tax;
|
|
●
|
tax-exempt organizations;
|
|
●
|
dealers in securities or currencies;
|
|
●
|
traders in securities that elect to use a mark-to-market method of accounting for their securities holdings;
|
|
●
|
persons that own, or are deemed to own, more than five percent of the series of interests (except to the extent specifically set forth below);
|
|
●
|
certain former citizens or long-term residents of the United States;
|
|
●
|
persons who hold the interests as a position in a hedging transaction, “straddle,” “conversion transaction” or other risk reduction transaction;
|
|
●
|
persons who do not hold the interests as a capital asset within the meaning of Section 1221 of the Code (generally, for investment purposes); or
|
|
●
|
persons deemed to sell the interests under the constructive sale provisions of the Code.
|
|
|
Page
|
|
Consolidated Financial Statements for the Year Ended December 31, 2020 and the Period from October 8, 2019 (Inception) to December 31, 2019
|
|
|
Independent Auditor’s Report
|
F-1
|
|
Consolidated Balance Sheets as of December 31, 2020, with Consolidating Supplemental Information
|
F-4
|
|
Consolidated Balance Sheets as of December 31, 2019, with Consolidating Supplemental Information
|
F-6
|
|
Consolidated Statements of Operations for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-7
|
|
Consolidated Statements of Operations for the Period from October 8, 2019 (Inception) to December 31, 2019, with Consolidating Supplemental Information
|
F-9
|
|
Consolidated Statements of Changes in Members’ Equity for the Year Ended December 31, 2020 and the Period from October 8, 2019 (Inception) to December 31, 2019, with Consolidating Supplemental Information
|
F-10
|
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2020, with Consolidating Supplemental Information
|
F-11
|
|
Consolidated Statements of Cash Flows for the Period from October 8, 2019 (Inception) to December 31, 2019, with Consolidating Supplemental Information
|
F-13
|
|
Notes to Consolidated Financial Statements for the Year Ended December 31, 2020 and the Period from October 8, 2019 (Inception) to December 31, 2019
|
F-14
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Series Private Drop 001 Consol. Info
|
|||||
|
ASSETS
|
|
|
|
|
|
|
|
|
||||
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
||||
|
Cash and Cash Equivalents
|
|
$
|
39
|
|
$
|
42
|
|
$
|
66
|
|
$
|
46,577
|
|
TOTAL CURRENT ASSETS
|
|
|
39
|
|
|
42
|
|
|
66
|
|
|
46,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
14,000
|
|
|
18,400
|
|
|
13,500
|
|
|
475,000
|
|
TOTAL OTHER ASSETS
|
|
|
14,000
|
|
|
18,400
|
|
|
13,500
|
|
|
475,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
14,039
|
|
$
|
18,442
|
|
$
|
13,566
|
|
$
|
521,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
310,000
|
|
Interest Payable – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
525
|
|
|
525
|
|
|
525
|
|
|
525
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
525
|
|
|
525
|
|
|
525
|
|
|
310,525
|
|
TOTAL CURRENT LIABILITIES
|
|
|
525
|
|
|
525
|
|
|
525
|
|
|
310,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership Contributions
|
|
|
12,772
|
|
|
19,704
|
|
|
12,377
|
|
|
211,500
|
|
Retained Earnings/(Accumulated Deficit)
|
|
|
742
|
|
|
(1,787)
|
|
|
664
|
|
|
(448)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
13,514
|
|
|
17,917
|
|
|
13,041
|
|
|
211,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
14,039
|
|
$
|
18,442
|
|
$
|
13,566
|
|
$
|
521,577
|
|
|
|
Total Consolidated
|
|
|
ASSETS
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
46,724
|
|
TOTAL CURRENT ASSETS
|
|
|
46,724
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
520,900
|
|
TOTAL OTHER ASSETS
|
|
|
520,900
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
567,624
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
Notes Payable – related party
|
|
$
|
310,000
|
|
Interest Payable – related party
|
|
|
-
|
|
Due to Manager
|
|
|
2,100
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
312,100
|
|
TOTAL CURRENT LIABILITIES
|
|
|
312,100
|
|
|
|
|
|
|
MEMBERS’ EQUITY/(DEFICIT)
|
|
|
|
|
Membership Contributions
|
|
|
256,353
|
|
Accumulated Deficit
|
|
|
(829)
|
|
TOTAL MEMBERS’ EQUITY
|
|
|
255,524
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
|
$
|
567,624
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Total Consolidated
|
|||||
|
ASSETS
|
|
|
|
|
|
|
|
|
||||
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
||||
|
Cash and Cash Equivalents
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
TOTAL CURRENT ASSETS
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art and Other Collectible Assets
|
|
|
14,000
|
|
|
18,400
|
|
|
13,500
|
|
|
45,900
|
|
TOTAL OTHER ASSETS
|
|
|
14,000
|
|
|
18,400
|
|
|
13,500
|
|
|
45,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
14,000
|
|
$
|
18,400
|
|
$
|
13,500
|
|
$
|
45,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ EQUITY/(DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes Payable – related party
|
|
$
|
14,000
|
|
$
|
18,400
|
|
$
|
13,500
|
|
$
|
45,900
|
|
Interest Payable – related party
|
|
|
114
|
|
|
138
|
|
|
101
|
|
|
353
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
TOTAL OTHER CURRENT LIABILITIES
|
|
|
14,114
|
|
|
18,538
|
|
|
13,601
|
|
|
46,253
|
|
TOTAL CURRENT LIABILITIES
|
|
|
14,114
|
|
|
18,538
|
|
|
13,601
|
|
|
46,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEMBERS’ EQUITY/(DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Accumulated Deficit
|
|
|
(114)
|
|
|
(138)
|
|
|
(101)
|
|
|
(353)
|
|
TOTAL MEMBERS’ EQUITY/(DEFICIT)
|
|
|
(114)
|
|
|
(138)
|
|
|
(101)
|
|
|
(353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND MEMBERS’ EQUITY/(DEFICIT)
|
|
$
|
14,000
|
|
$
|
18,400
|
|
$
|
13,500
|
|
$
|
45,900
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Series Private Drop 001 Consol. Info
|
|||||
|
Operating Income
|
|
|
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
550
|
|
|
550
|
|
|
525
|
|
|
448
|
|
Sourcing Fees
|
|
|
120
|
|
|
645
|
|
|
138
|
|
|
-
|
|
Other Fees
|
|
|
31
|
|
|
132
|
|
|
129
|
|
|
-
|
|
Total Operating Expenses
|
|
|
701
|
|
|
1,327
|
|
|
792
|
|
|
448
|
|
Net Loss from Operations
|
|
|
(701)
|
|
|
(1,327)
|
|
|
(792)
|
|
|
(448)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Income/(Expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Loan Amendment
|
|
|
(1,750)
|
|
|
-
|
|
|
(1,750)
|
|
|
-
|
|
Interest Expense
|
|
|
193
|
|
|
322
|
|
|
193
|
|
|
-
|
|
Total Other Income/(Expenses)
|
|
|
(1,557)
|
|
|
322
|
|
|
(1,557)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
856
|
|
$
|
(1,649)
|
|
$
|
765
|
|
$
|
(448)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
1.65
|
|
$
|
(2.06)
|
|
$
|
1.53
|
|
$
|
(0.12)
|
|
Weighted Average Membership Interests
|
|
|
520
|
|
|
800
|
|
|
500
|
|
|
4,230
|
|
|
|
Total Consolidated
|
|
|
Operating Income
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
Organizational Costs
|
|
|
2,073
|
|
Sourcing Fees
|
|
|
903
|
|
Other Fees
|
|
|
292
|
|
Total Operating Expenses
|
|
|
3,268
|
|
Net Loss from Operations
|
|
|
(3,268)
|
|
|
|
|
|
|
Other Income/(Expenses)
|
|
|
|
|
Gain on Loan Amendment
|
|
|
(3,500)
|
|
Interest Expense
|
|
|
708
|
|
Total Other Income/(Expenses)
|
|
|
(2,792)
|
|
|
|
|
|
|
Net Income/(Loss)
|
|
$
|
(476)
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
N/A
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Total Consolidated
|
|||||
|
Operating Income
|
|
|
|
|
|
|
|
|
||||
|
Revenue
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Gross Profit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Organizational Costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Sourcing Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other Fees
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total Operating Expenses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Loss from Operations
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Loan Amendment
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest Expense
|
|
|
114
|
|
|
138
|
|
|
101
|
|
|
353
|
|
Total Other Expenses
|
|
|
114
|
|
|
138
|
|
|
101
|
|
|
353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(114)
|
|
$
|
(138)
|
|
$
|
(101)
|
|
$
|
(353)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income/(Loss) per Membership Interest
|
|
$
|
(114)
|
|
$
|
(138)
|
|
$
|
(101)
|
|
|
N/A
|
|
Weighted Average Membership Interests
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
N/A
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Series Private Drop 001 Consol. Info
|
|||||
|
Balance October 8, 2019 (Inception)
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Net Loss
|
|
|
(114)
|
|
(138)
|
|
|
(101)
|
|
|
-
|
|
|
Membership Contributions
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Less Brokerage Fees
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Balance December 31, 2019
|
|
$
|
(114)
|
|
$
|
(138)
|
|
$
|
(101)
|
|
$
|
-
|
|
Net Income/(Loss)
|
|
|
856
|
|
|
(1,649)
|
|
|
765
|
|
|
(448)
|
|
Membership Contributions
|
|
|
13,000
|
|
|
20,000
|
|
|
12,500
|
|
|
211,500
|
|
Less Brokerage Fees
|
|
|
(228)
|
|
|
(296)
|
|
|
(123)
|
|
|
-
|
|
Balance December 31, 2020
|
|
$
|
13,514
|
|
$
|
17,917
|
|
$
|
13,041
|
|
$
|
211,052
|
|
|
|
Total Consolidated
|
|
|
Balance October 8, 2019 (Inception)
|
|
$
|
-
|
|
Net Loss
|
|
|
(353)
|
|
Membership Contributions
|
|
|
-
|
|
Less Brokerage Fees
|
|
|
-
|
|
Balance December 31, 2019
|
|
$
|
(353)
|
|
Net Income/(Loss)
|
|
|
(476)
|
|
Membership Contributions
|
|
|
257,000
|
|
Less Brokerage Fees
|
|
|
(647)
|
|
Balance December 31, 2020
|
|
$
|
255,524
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Series Private Drop 001 Consol. Info
|
|||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
||||
|
Net Income/(Loss) For the Period
|
|
$
|
856
|
|
$
|
(1,649)
|
|
$
|
765
|
|
$
|
(448)
|
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on Loan Amendment
|
|
|
(1,750)
|
|
|
-
|
|
|
(1,750)
|
|
|
-
|
|
Interest Payable – related party
|
|
|
(114)
|
|
|
(138)
|
|
|
(101)
|
|
|
-
|
|
Total Adjustments
|
|
|
(1,864)
|
|
|
(138)
|
|
|
(1,851)
|
|
|
-
|
|
Net Cash Used In Operating Activities
|
|
|
(1,008)
|
|
|
(1,787)
|
|
|
(1,086)
|
|
|
(448)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(12,250)
|
|
|
(18,400)
|
|
|
(11,750)
|
|
|
(165,000)
|
|
Due to Manager
|
|
|
525
|
|
|
525
|
|
|
525
|
|
|
525
|
|
Membership Contributions
|
|
|
12,772
|
|
|
19,704
|
|
|
12,377
|
|
|
211,500
|
|
Net Cash Flows Provided By Financing Activities
|
|
|
1,047
|
|
|
1,829
|
|
|
1,152
|
|
|
47,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
39
|
|
|
42
|
|
|
66
|
|
|
46,577
|
|
Cash at End of Period
|
|
$
|
39
|
|
$
|
42
|
|
$
|
66
|
|
$
|
46,577
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles by Issuance of Notes Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
475,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Paid for Interest Expense
|
|
$
|
114
|
|
$
|
138
|
|
$
|
101
|
|
$
|
-
|
|
|
|
Total Consolidated
|
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
Net Loss For the Period
|
|
$
|
(476)
|
|
Adjustment to reconcile Net Loss to Net Cash used in operations:
|
|
|
|
|
Gain on Loan Amendment
|
|
|
(3,500)
|
|
Interest Payable – related party
|
|
|
(353)
|
|
Total Adjustments
|
|
|
(3,853)
|
|
Net Cash Used In Operating Activities
|
|
|
(4,329)
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(207,400)
|
|
Due to Manager
|
|
|
2,100
|
|
Membership Contributions
|
|
|
256,353
|
|
Net Cash Flows Provided By Financing Activities
|
|
|
51,053
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
46,724
|
|
Cash at End of Period
|
|
$
|
46,724
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
Purchase of Art and Other Collectibles by Issuance of Notes Payable – related party
|
|
$
|
475,000
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
Cash Paid for Interest Expense
|
|
$
|
353
|
|
|
|
Series Collection Drop 001 Consol. Info
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Total Consolidated
|
|||||
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
||||
|
Net Loss For the Period
|
|
$
|
(114)
|
|
$
|
(138)
|
|
$
|
(101)
|
|
$
|
(353)
|
|
Adjustment to reconcile Net Loss to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Payable – related party
|
|
|
114
|
|
|
138
|
|
|
101
|
|
|
353
|
|
Total Adjustments
|
|
|
114
|
|
|
138
|
|
|
101
|
|
|
353
|
|
Net Cash Used In Operating Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Due to Manager
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Cash Flows Provided By Financing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Cash at End of Period
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles by Issuance of Notes Payable – related party
|
|
$
|
14,000
|
|
$
|
18,400
|
|
$
|
13,500
|
|
$
|
45,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Paid for Interest Expense
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Series
|
Series Description
|
As of December 31, 2020
|
As of December 31, 2019
|
||
|
Series Collection Drop 001
|
Amazing Spider-Man #129
|
$
|
14,000
|
$
|
14,000
|
|
Series Collection Drop 002
|
Nike x Off White: The Ten
|
|
18,400
|
|
18,400
|
|
Series Collection Drop 003
|
Giant Size X-Men #1
|
|
13,500
|
|
13,500
|
|
Series Private Drop 001
|
Untitled Escape Collage painting by Rashid Johnson
|
|
475,000
|
|
-
|
|
Total
|
$
|
520,900
|
$
|
45,900
|
|
|
|
12/31/2020
|
||||
|
Series
|
Membership Interests
|
Net (Loss) / Income
|
EPI
|
||
|
Series Collection Drop 001
|
520
|
$
|
856
|
$
|
1.65
|
|
Series Collection Drop 002
|
800
|
|
(1,649)
|
|
(2.06)
|
|
Series Collection Drop 003
|
500
|
|
765
|
|
1.53
|
|
Series Private Drop 001
|
4,230
|
$
|
(448)
|
$
|
(0.12)
|
|
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 Expense
|
|
Appraisal and valuation fees
|
|
Allocable pro rata to the number of Underlying Assets
|
|
|
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 Private Drop 001(2)
|
0%
|
$
|
310,000
|
$
|
-
|
$
|
310,000
|
|
Total
|
|
$
|
310,000
|
$
|
-
|
$
|
310,000
|
|
Series
|
Interest Rate(1)
|
Note Principal Payable
|
Note Interest Payable
|
Total Due to Manager
|
|||
|
Series Collection Drop 001(2)
|
7.5%
|
$
|
14,000
|
$
|
114
|
$
|
14,114
|
|
Series Collection Drop 002
|
7.5%
|
18,400
|
138
|
18,538
|
|||
|
Series Collection Drop 003(3)
|
7.5%
|
13,500
|
101
|
13,601
|
|||
|
Total
|
|
$
|
45,900
|
$
|
353
|
$
|
46,253
|
|
Series
|
Accounting Fees
|
|
|
Series Collection Drop 001
|
$
|
525
|
|
Series Collection Drop 002
|
525
|
|
|
Series Collection Drop 003
|
525
|
|
|
Series Private Drop 001
|
525
|
|
|
Total
|
$
|
2,100
|
|
Series
|
Interests Sold as of 12/31/2020
|
Subscription Amount
|
Closed Date
|
|
|
Series Collection Drop 001
|
520
|
$
|
13,000
|
08/27/20
|
|
Series Collection Drop 002
|
800
|
20,000
|
09/04/20
|
|
|
Series Collection Drop 003
|
500
|
12,500
|
09/22/20
|
|
|
Series Private Drop 001(1)
|
4,230
|
211,500
|
10/07/20
|
|
|
Total
|
6,050
|
$
|
257,000
|
|
|
Exhibit No.
|
Description
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
3.5
|
|
|
3.6*
|
|
|
3.7*
|
|
|
3.8*
|
|
3.9*
|
|
3.10*
|
|
|
4.1
|
|
|
4.2
|
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6*
|
|
|
4.7*
|
|
|
4.8*
|
|
|
4.9*
|
|
|
4.10*
|
|
|
6.1.1
|
|
6.1.2
|
|
6.1.3
|
|
6.2.1
|
|
|
6.2.2
|
|
|
6.3.1
|
|
|
6.3.2
|
|
|
6.4
|
|
|
6.5
|
|
|
6.6
|
|
|
6.7
|
|
6.8.1
|
|
|
6.8.2
|
|
|
6.9.1
|
|
|
6.9.2
|
|
|
6.10
|
|
6.11.1
|
|
|
6.11.2
|
|
|
6.12.1
|
|
6.12.2
|
|
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*
|
|
|
8.1.1
|
|
|
8.2.2
|
|
|
8.2
|
|
|
8.3.1
|
|
|
8.3.2
|
|
8.4
|
|
8.5
|
|
|
8.6*
|
|
|
8.7*
|
|
|
8.8*
|
|
|
8.9*
|
|
|
8.10*
|
|
|
11.1*
|
|
|
11.2*
|
|
|
12.1*
|
|
13.1
|
|
|
13.2
|
|
|
OTIS COLLECTION 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)
|
August 20, 2021
|
|
|
Michael Karnjanaprakorn
|
|
|
||
|
|
|
|
||
|
Otis Wealth, Inc.
|
Managing Member
|
August 20, 2021
|
||
|
|
|
|
||
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
|
|
Name: Michael Karnjanaprakorn
|
|
|
||
|
Title: Chief Executive Officer
|
| |||
|
Name of Series
|
Series Collection Drop 006, a Series of Otis Collection LLC (“Series Collection Drop 006”).
|
|
Effective Date of Establishment
|
August 17, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Collection Drop 006 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Collection Drop 006 until dissolution of Series Collection Drop 006 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Collection Drop 006 Asset
|
The Series Collection Drop 006 Asset shall be a pair of 1985 Nike Air Jordan 1 “Red Metallic” sneakers acquired by Series Collection Drop 006 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Collection Drop 006 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Collection Drop 006 Asset that is equal to 3.06% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Collection Drop 006 Interests the Company can issue is 15,800.
|
|
Number of Series Collection Drop 006 Interests held by the Managing Member
|
On the date hereof, Series Collection Drop 006 hereby grants to the Managing Member a single Series Collection Drop 006 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Collection Drop 006 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Collection Drop 006 Interests sold in the Initial Offering of the Series Collection Drop 006 Interests.
|
Other Rights |
Holders of Series Collection Drop 006 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Collection Drop 006 Interests. |
Officers |
There shall initially be no specific officers associated with Series Collection Drop 006, although the Managing Member may appoint officers of Series Collection Drop 006 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Collection Drop 006 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Collection Drop 007, a Series of Otis Collection LLC (“Series Collection Drop 007”).
|
|
Effective Date of Establishment
|
August 17, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Collection Drop 007 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Collection Drop 007 until dissolution of Series Collection Drop 007 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Collection Drop 007 Asset
|
The Series Collection Drop 007 Asset shall be a first-generation, sealed Apple iPod 5GB M8513LL/A acquired by Series Collection Drop 007 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Collection Drop 007 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Collection Drop 007 Asset that is equal to 3.14% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Collection Drop 007 Interests the Company can issue is 20,000.
|
|
Number of Series Collection Drop 007 Interests held by the Managing Member
|
On the date hereof, Series Collection Drop 007 hereby grants to the Managing Member a single Series Collection Drop 007 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Collection Drop 007 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Collection Drop 007 Interests sold in the Initial Offering of the Series Collection Drop 007 Interests.
|
Other Rights |
Holders of Series Collection Drop 007 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Collection Drop 007 Interests. |
Officers |
There shall initially be no specific officers associated with Series Collection Drop 007, although the Managing Member may appoint officers of Series Collection Drop 007 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Collection Drop 007 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Collection Drop 008, a Series of Otis Collection LLC (“Series Collection Drop 008”).
|
|
Effective Date of Establishment
|
August 17, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Collection Drop 008 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Collection Drop 008 until dissolution of Series Collection Drop 008 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Collection Drop 008 Asset
|
The Series Collection Drop 008 Asset shall be an AFA 85-graded 1978 Kenner Star Wars Darth Vader “12-A SKU on Figure Stand” toy acquired by Series Collection Drop 008 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Collection Drop 008 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Collection Drop 008 Asset that is equal to 3.1% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Collection Drop 008 Interests the Company can issue is 11,200.
|
|
Number of Series Collection Drop 008 Interests held by the Managing Member
|
On the date hereof, Series Collection Drop 008 hereby grants to the Managing Member a single Series Collection Drop 008 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Collection Drop 008 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Collection Drop 008 Interests sold in the Initial Offering of the Series Collection Drop 008 Interests.
|
Other Rights |
Holders of Series Collection Drop 008 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Collection Drop 008 Interests. |
Officers |
There shall initially be no specific officers associated with Series Collection Drop 008, although the Managing Member may appoint officers of Series Collection Drop 008 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Collection Drop 008 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Collection Drop 009, a Series of Otis Collection LLC (“Series Collection Drop 009”).
|
|
Effective Date of Establishment
|
August 19, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Collection Drop 009 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Collection Drop 009 until dissolution of Series Collection Drop 009 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Collection Drop 009 Asset
|
The Series Collection Drop 009 Asset shall be a pair of Jay-Z collaboration Nike Air Force 1 "All Black Everything" for HOV Charity "France" sneakers acquired by Series Collection Drop 009 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Collection Drop 009 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Collection Drop 009 Asset that is equal to 2.44% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Collection Drop 009 Interests the Company can issue is 10,500.
|
|
Number of Series Collection Drop 009 Interests held by the Managing Member
|
On the date hereof, Series Collection Drop 009 hereby grants to the Managing Member a single Series Collection Drop 009 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Collection Drop 009 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Collection Drop 009 Interests sold in the Initial Offering of the Series Collection Drop 009 Interests.
|
Other Rights |
Holders of Series Collection Drop 009 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Collection Drop 009 Interests. |
Officers |
There shall initially be no specific officers associated with Series Collection Drop 009, although the Managing Member may appoint officers of Series Collection Drop 009 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Collection Drop 009 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Name of Series
|
Series Collection Drop 010, a Series of Otis Collection LLC (“Series Collection Drop 010”).
|
|
Effective Date of Establishment
|
August 19, 2021.
|
|
Managing Member
|
Otis Wealth, Inc. was appointed as the Managing Member of Series Collection Drop 010 with effect from the date of the Operating Agreement and shall continue to act as the Managing Member of Series Collection Drop 010 until dissolution of Series Collection Drop 010 pursuant to Section 11.01(b) or its removal and replacement pursuant to Section 4.03 or ARTICLE X.
|
|
Initial Member
|
Otis Wealth, Inc.
|
|
Series Collection Drop 010 Asset
|
The Series Collection Drop 010 Asset shall be an Art Blocks NFT by Snowfro titled Chromie Squiggle #524 acquired by Series Collection Drop 010 as at the date of this Series Designation and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series Collection Drop 010 from time to time, as determined by the Managing Member in its sole discretion.
|
|
Asset Manager
|
Otis Wealth, Inc.
|
|
Asset Management Fee
|
Pursuant to the Asset Management Agreement, the Asset Manager is entitled to a Sourcing Fee as compensation for sourcing the Series Collection Drop 010 Asset that is equal to 3.38% of the gross proceeds of the Initial Offering, which the Asset Manager may waive in its sole discretion.
|
|
Issuance
|
Subject to Section 6.03(a), the maximum number of Series Collection Drop 010 Interests the Company can issue is 25,300.
|
|
Number of Series Collection Drop 010 Interests held by the Managing Member
|
On the date hereof, Series Collection Drop 010 hereby grants to the Managing Member a single Series Collection Drop 010 Interest, which Interest shall be considered issued and outstanding as of the date hereof but may not be recorded in the books of the Company until the closing of the Initial Offering of Series Collection Drop 010 Interests. Consideration for such initial issuance shall be paid after the date hereof but prior to the closing of the Initial Offering.
|
|
Broker
|
Dalmore Group, LLC.
|
|
Brokerage Fee
|
1% of the purchase price of the Series Collection Drop 010 Interests sold in the Initial Offering of the Series Collection Drop 010 Interests.
|
Other Rights |
Holders of Series Collection Drop 010 Interests shall have no conversion, exchange, sinking fund, redemption or appraisal rights, no preemptive rights to subscribe for any securities of the Company and no preferential rights to distributions of Series Collection Drop 010 Interests. |
Officers |
There shall initially be no specific officers associated with Series Collection Drop 010, although the Managing Member may appoint officers of Series Collection Drop 010 from time to time, in its sole discretion. |
|
Minimum Interests
|
One (1) Interest per Member.
|
| Managing Member Minimum and Maximum Interests | The Managing Member may purchase a minimum of 2% and a maximum of 19.99% of Series Collection Drop 010 Interests at the closing of the Initial Offering, although such minimum and maximum thresholds may be waived or modified by the Managing Member in its sole discretion. |
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Collection Drop 006 Interests subscribed for
|
|
|
|
|
|
Price of Series Collection Drop 006 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Collection Drop 007 Interests subscribed for
|
|
|
|
|
|
Price of Series Collection Drop 007 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Collection Drop 008 Interests subscribed for
|
|
|
|
|
|
Price of Series Collection Drop 008 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Collection Drop 009 Interests subscribed for
|
|
|
|
|
|
Price of Series Collection Drop 009 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Legal name of Purchaser
|
|
|
|
|
|
Number of Series Collection Drop 010 Interests subscribed for
|
|
|
|
|
|
Price of Series Collection Drop 010 Interests subscribed for
|
$
|
|
Account Number:
|
|
|
|
|
|
Routing Number:
|
|
|
Date:
|
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
Date:
|
|
|
|
|
|
By:
|
|
|
Name
|
|
|
|
|
|
Date of Birth
|
|
|
|
|
|
Address
|
|
|
|
|
|
|
|
|
|
|
|
Phone Number
|
|
|
|
|
|
E-mail Address
|
|
|
|
|
|
Check the applicable box:
|
|
|
(a) I am an “accredited investor,” and have checked the appropriate box on the attached Certificate of Accredited Investor Status indicating the basis of such accredited investor status, which Certificate of Accredited Investor Status is true and correct; or ☐
|
|
|
(b) The amount set forth on the first page of this Subscription Agreement, together with any previous investments in securities pursuant to this offering, does not exceed 10% of the greater of my net worth or annual income. ☐
|
|
|
Are you or anyone in your immediate household associated with a FINRA member or organization, or the SEC (Y / N)
|
|
|
If yes, please provide name of the FINRA institution
|
|
|
Are you or anyone in your household or immediate family a 10% shareholder, officer or member of the board of directors of a publicly traded company? (Y / N)
|
|
|
If yes, please list ticker symbols of the publicly traded Company(s)
|
|
|
|
|
Print Name of Purchaser
|
|
|
|
|
|
By:
|
|
|
|
Signature of Authorized Signatory
|
|
|
|
|
Name of Authorized Signatory (if an entity)
|
|
|
|
|
|
Title of Authorized Signatory (if an entity)
|
|
|
|
|
|
☐
|
(a) an individual with a net worth, or a joint net worth together with his or her spouse, in excess of $1,000,000. (In calculating net worth, you may include equity in personal property and real estate (however, you cannot include your primary residence), cash, short term investments, stock and securities. Equity in personal property and real estate (excluding your primary residence) should be based on the fair market value of such property minus debt secured by such property.)
|
|
☐
|
(b) an individual that had an individual income in excess of $200,000 in each of the prior two years and reasonably expects an income in excess of $200,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(c) an individual that had with his/her spouse joint income in excess of $300,000 in each of the prior two years and reasonably expects joint income in excess of $300,000 in the current year. (In calculating net income, you may include earned income and other ordinary income, such as interest, dividends and royalties.)
|
|
☐
|
(a) an entity, including a revocable trust, in which all of the equity owners (or in the case of a revocable trust the grantors) are “accredited investors” because each equity owner meets one of the criteria set forth in paragraphs (a) through (c) in the Questionnaire for Individuals in Part B.1 of this Questionnaire above or paragraphs (b) through (p) below;
|
|
☐
|
(b) a trust (other than an employee benefit or pension plan) with total assets in excess of $5,000,000 not formed for the specific purpose of acquiring securities in connection with the proposed Investment, whose voting decision with respect to the proposed Investment would be directed by a person who has such knowledge and experience in financial and business matters that he or she is capable of evaluating the merits and risks of the Investment and of the consideration that would be received in the Investment;
|
|
☐
|
(c) a partnership, a corporation or a Massachusetts or similar business trust, not formed for the specific purpose of acquiring securities in the Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(d) an organization described in Section 501(c)(3) of the Internal Revenue Code of 1986, as amended, not formed for the specific purpose of acquiring securities in the proposed Investment, with total assets in excess of $5,000,000;
|
|
☐
|
(e) a bank as defined in Section 3(a)(2) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(f) a savings and loan association or other institution as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or fiduciary capacity;
|
|
☐
|
(g) a broker dealer registered pursuant to Section 15 of the Securities Exchange Act of 1934, as amended;
|
|
☐
|
(h) an insurance company as defined in Section 2(13) of the Act;
|
|
☐
|
(i) an investment company registered under the Investment Company Act of 1940, as amended (the “Investment Company Act”);
|
|
☐
|
(j) a business development company as defined in Section 2(a)(48) of the Investment Company Act;
|
|
☐
|
(k) a Small Business Investment Company licensed by the U.S. Small Business Administration under Section 301(c) or (d) of the Small Business Investment Act of 1958;
|
|
☐
|
(l) a plan established and maintained by a state, its political subdivisions, or any agency or instrumentality of a state or its political subdivisions, for the benefit of its employees, with total assets in excess of $5,000,000;
|
|
☐
|
(m) an employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), if the investment decision to vote in favor of an Investment is made by a plan fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings and loan association, insurance company or registered investment adviser;
|
|
☐
|
(n) an employee benefit plan within the meaning of ERISA with assets in excess of $5,000,000;
|
|
☐
|
(o) a self-directed employee benefit plan within the meaning of ERISA with investment decisions made solely by persons that are “accredited investors” as defined in Rule 501(a) of the Act; or
|
|
☐
|
(p) a private business development company as defined in Section 202(a)(22) of the Investment Advisers Act of 1940.
|
|
Brand
|
Nike
|
|
Asset
|
Air
Jordan 1 “Red Metallic” sneakers
|
|
Colorway
|
“Red
Metallic”
|
|
Size
|
9
|
|
Condition
|
Deadstock
|
|
Release
Date
|
1985
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$15,000
|
|
Year
Purchased
|
2021
|
|
Brand
|
Nike
|
|
Asset
|
Air
Jordan 1 “Red Metallic” sneakers
|
|
Colorway
|
“Red
Metallic”
|
|
Size
|
9
|
|
Condition
|
Deadstock
|
|
Release
Date
|
1985
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$15,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $15,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 006, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Collection Drop 006, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $15,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 006, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Brand
|
Apple
|
|
Model
|
iPod 5GB M8513LL/A
|
|
Production
Year
|
2001
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$19,000
|
|
Year
Purchased
|
2021
|
|
Brand
|
Apple
|
|
Model
|
iPod 5GB M8513LL/A
|
|
Production
Year
|
2001
|
|
Condition
|
New and factory sealed
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$19,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $19,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 007, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Collection Drop 007, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $19,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 007, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Toy
|
Kenner Star Wars Darth Vader “12-A
SKU on Figure Stand”
|
|
Production
Year
|
1978
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,600
|
|
Year
Purchased
|
2021
|
|
Toy
|
Kenner Star Wars Darth Vader “12-A
SKU on Figure Stand”
|
|
Production
Year
|
1978
|
|
AFA
Grade
|
85
|
|
Purchased
From
|
eBay
|
|
Purchased
For
|
$10,600
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $10,600
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 008, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Collection Drop 008, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: August 17, 2021
|
|
Principal Amount: $10,600
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 008, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Brand
|
Nike
|
|
Asset
|
Jay-Z
collaboration Air Force 1 “All Black Everything” for HOV Charity sneakers
|
|
Colorway
|
“France”
|
|
Size
|
US 12
|
|
Condition
|
Deadstock
|
|
Release
Date
|
2010
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$10,000
|
|
Year
Purchased
|
2021
|
|
Brand
|
Nike
|
|
Asset
|
Jay-Z
collaboration Air Force 1 “All Black Everything” for HOV Charity sneakers
|
|
Colorway
|
“France”
|
|
Size
|
US 12
|
|
Condition
|
Deadstock
|
|
Release
Date
|
2010
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$10,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: August 19, 2021
|
|
Principal Amount: $10,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 009, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Collection Drop 009, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: August 19, 2021
|
|
Principal Amount: $10,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 009, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Platform
|
Art Blocks
|
|
Artist
|
Snowfro
|
|
Project
|
Chromie Squiggle
|
|
Number
|
#524
|
|
Release
Year
|
2021
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$24,000
|
|
Year
Purchased
|
2021
|
|
Platform
|
Art Blocks
|
|
Artist
|
Snowfro
|
|
Project
|
Chromie Squiggle
|
|
Number
|
#524
|
|
Release
Year
|
2021
|
|
Purchased
From
|
Private Collector
|
|
Purchased
For
|
$24,000
|
|
Year
Purchased
|
2021
|
|
Note No. 1
|
Date: August 19, 2021
|
|
Principal Amount: $24,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 010, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Series Collection Drop 010, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
||
|
|
|
|
|
By:
|
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Note No. 1
|
Date: August 19, 2021
|
|
Principal Amount: $24,000
|
New York, NY
|
|
COMPANY:
|
|
|
|
|
|
|
|
Series Collection Drop 010, a Series of Otis Collection LLC
|
||
|
By: Otis Wealth, Inc., as managing member
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
THE FOREGOING NOTE IS HEREBY
|
|
|
|
AGREED TO AND ACCEPTED BY THE UNDERSIGNED:
|
||
|
|
|
|
|
Otis Wealth, Inc.
|
|
|
|
|
|
|
|
By:
|
/s/ Michael Karnjanaprakorn
|
|
|
Name:
|
Michael Karnjanaprakorn
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Address:
|
335 Madison Avenue, 16th Floor
|
|
|
New York, NY 10017
|
|
|
ISSUER:
|
|
|
|
Series Collection Drop 006, a Series of Otis Collection LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Collection Drop 007, a Series of Otis Collection LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Collection Drop 008, a Series of Otis Collection LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Collection Drop 009, a Series of Otis Collection LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
|
|
ISSUER:
|
|
|
|
Series Collection Drop 010, a Series of Otis Collection LLC
|
|
|
|
By: Otis Wealth, Inc., its manager
|
|
|
|
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
Printed Name: Keith Marshall
|
|
|
|
Title: General Counsel
|
|
|
|
BROKER:
|
|
|
|
Dalmore Group, LLC
|
|
|
|
|
|
|
|
By:
|
/s/ Etan Butler
|
|
|
Printed Name: Etan Butler
|
|
|
|
Title: Chairman
|
|
|
|
ESCROW AGENT:
|
|
|
|
North Capital Private Securities Corporation
|
|
|
|
|
|
|
|
By:
|
/s/ Linsey Harkness
|
|
|
Printed Name: Linsey Harkness
|
|
|
|
Title: Director of Operations
|
|
Exhibit 12.1

Otis Collection LLC
c/o Otis Wealth, Inc.
335 Madison Avenue, 16th Floor
New York, NY 10017
August 20, 2021
To the Manager of Otis Collection LLC:
We are acting as counsel to Otis Collection LLC, a Delawareseries limited liability company (the “Company”), with respect to the preparation and filing of an offering statement on Form 1-A, and post-qualification amendments. The offering statement covers the contemplated sale of membership interest (the “Interests”) in each of the applicable series of the Company (each, a “Series”) as set forth on Schedule 1 hereto (each, an “Offering”).
In connection with the opinion contained herein, we have examined the offering statement, the certificate of formation of the Company, its Limited Liability Company Agreement, and the Series Designation of each Series undertaking an Offering, as well as all other documents necessary to render an opinion. In our examination, we have assumed the legal capacity of all natural persons, the genuineness of all signatures, the authenticity of all documents submitted to us as originals, the conformity to original documents of all documents submitted to us as certified or photostatic copies and the authenticity of the originals of such copies.
Based upon the foregoing, we are of the opinion that the Interests being sold pursuant to the offering statement have been authorized by all necessary series limited liability company actions of the Company and, when issued in the manner described in the offering statement, validly issued, fully paid and non-assessable. No opinion is being rendered hereby with respect to the truth and accuracy, or completeness of the offering statement or any portion thereof.
We further consent to the use of this opinion as an exhibit to the offering statement. In giving such consent, we do not admit that any member of this firm is an “expert” within the meaning of the Securities Act or the rules and regulations of the Commission thereunder.
Yours truly,
/s/ CrowdCheck Law LLP
AS
SCHEDULE 1
| Series Name | Offering Price per Interest | Maximum Offering Size | Maximum Membership Interests | |||||||||
| Series Collection Drop 001 | $ | 25.00 | $ | 15,000 | 600 | |||||||
| Series Collection Drop 002 | $ | 25.00 | $ | 20,000 | 800 | |||||||
| Series Collection Drop 003 | $ | 25.00 | $ | 14,500 | 580 | |||||||
| Series Collection Drop 004 | $ | 10.00 | $ | 6,400 | 640 | |||||||
| Series Collection Drop 005 | $ | 1.00 | $ | 30,500 | 30,500 | |||||||
| Series Collection Drop 006 | $ | 1.00 | $ | 15,800 | 15,800 | |||||||
| Series Collection Drop 007 | $ | 1.00 | $ | 20,000 | 20,000 | |||||||
| Series Collection Drop 008 | $ | 1.00 | $ | 11,200 | 11,200 | |||||||
| Series Collection Drop 009 | $ | 1.00 | $ | 10,500 | 10,500 | |||||||
| Series Collection Drop 010 | $ | 1.00 | $ | 25,300 | 25,300 | |||||||
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