| FORM C |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 | OMB APPROVAL |
| OMB Number: ####-#### Estimated average burden hours per response: ##.# |
| Filer CIK: | 0002067432 |
| Filer CCC: | XXXXXXXX |
| Is this a LIVE or TEST Filing? | 
LIVE
TEST
|
| Is this an electronic copy of an official filing submitted in paper format in connection with a hardship exemption? |  |
| Would you like a Return Copy? | |
| Name: | |
| Phone Number: | |
| Contact E-Mail Address: | |
| Notify via Filing Website only? | |
| Name of Issuer: | A&G Collective LLC |
| Form: | Limited Liability Company |
| Jurisdiction of Incorporation/Organization: |
CALIFORNIA
|
| Date of Incorporation/Organization: | 03-04-2021 |
| Address 1: | 1960 UNIVERSITY AVE |
| City: | BERKELEY |
| State/Country: |
CALIFORNIA
|
| Mailing Zip/Postal Code: | 94704 |
| Website of Issuer: | https://www.rosepizzeria.com |
| Is there a Co-issuer? |
Yes
No
|
| CIK: | 0001707214 |
| Company Name: | SMBX LLC |
| Commission File Number: | 007-00129 |
| CRD Number: | 290186 |
| Amount of compensation to be paid to the intermediary, whether as a dollar amount or a percentage of the offering amount, or a good faith estimate if the exact amount is not available at the time of the filing, for conducting the offering, including the amount of referral and any other fees associated with the offering: | SMBX will be charging a sliding scale capital raise fee based on the total raise amount(up to $15,000 based on the total amount raised). Every month until the security is paid off, SMBX will also be charging a $50.00 payment processing fee to the Issuer. |
| Any other financial interest in the issuer held by the intermediary, or any arrangement for the intermediary to acquire such an interest: | N/A |
| Type of Security Offered: | Debt |
| Price: | 10.00000 |
| Price (or Method for Determining Price): | This is a debt security and the yield at which the bonds pay interest is determined by the market rate yield range for similar SBA loans in the market as of January 2025. The yield is fixed and determined upfront at 11.25%. |
| Target Offering Amount: | 10000.00 |
| Maximum Offering Amount (if different from Target Offering Amount): | 250000.00 |
| Oversubscriptions Accepted: |
Yes
No
|
| If yes, disclose how oversubscriptions will be allocated: | First-come, first-served basis |
| Deadline to reach the Target Offering Amount: | 06-26-2025 |
NOTE: If the sum of the investment commitments does not equal or exceed the target offering amount at the offering deadline, no securities will be sold in the offering, investment commitments will be cancelled and committed funds will be returned.
| Current Number of Employees: | 14.00 |
| Total Assets Most Recent Fiscal Year-end: | 363057.00 |
| Total Assets Prior Fiscal Year-end: | 548570.00 |
| Cash and Cash Equivalents Most Recent Fiscal Year-end: | 221591.00 |
| Cash and Cash Equivalents Prior Fiscal Year-end: | 412299.00 |
| Accounts Receivable Most Recent Fiscal Year-end: | 0.00 |
| Accounts Receivable Prior Fiscal Year-end: | 0.00 |
| Short-term Debt Most Recent Fiscal Year-end: | 336034.00 |
| Short-term Debt Prior Fiscal Year-end: | 346458.00 |
| Long-term Debt Most Recent Fiscal Year-end: | 106095.00 |
| Long-term Debt Prior Fiscal Year-end: | 109692.00 |
| Revenue/Sales Most Recent Fiscal Year-end: | 2022302.00 |
| Revenue/Sales Prior Fiscal Year-end: | 1568449.00 |
| Cost of Goods Sold Most Recent Fiscal Year-end: | 540784.00 |
| Cost of Goods Sold Prior Fiscal Year-end: | 436397.00 |
| Taxes Paid Most Recent Fiscal Year-end: | 0.00 |
| Taxes Paid Prior Fiscal Year-end: | 0.00 |
| Net Income Most Recent Fiscal Year-end: | 168787.00 |
| Net Income Prior Fiscal Year-end: | 141387.00 |
| Using the list below, select the jurisdictions in which the issuer intends to offer the securities: |
CALIFORNIA
|
| Issuer: | A&G Collective LLC |
| Signature: | Alexis Rorabaugh |
| Title: | Managing Member |
| Signature: | Alexis Rorabaugh |
| Title: | Managing Member |
| Date: | 05-13-2025 |