Form C: Issuer Information

Issuer Information

Name of Issuer:

A&G Collective LLC

Check box if Amendment is material and investors will have five business days to reconfirm

Describe the Nature of the Amendment:

(Revised for material changes on May 30, 2025) Amendment for: a) filing completed Financial Review and updating disclosures, b) increase Maximum Target Offering Amount from $250,000 to $500,000 and c) change offering close date from 6/26 to 6/12/25

Legal Status of Issuer:

Form:

Limited Liability Company

Jurisdiction of Incorporation/Organization:

CALIFORNIA

Date of Incorporation/Organization:

03-04-2021

Physical Address of Issuer:

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

Intermediary through which the Offering will be Conducted:

CIK:

0001707214

Company Name:

SMBX LLC

Commission File Number:

007-00129

CRD Number:

290186

Form C: Offering Information

Offering Information

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 $30,000 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):

500000.00

Oversubscriptions Accepted:

Yes

If yes, disclose how oversubscriptions will be allocated:

First-come, first-served basis

Deadline to reach the Target Offering Amount:

06-12-2025

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.

Form C: Annual Report Disclosure Requirements

Annual Report Disclosure Requirements

Current Number of Employees:

14.00

Total Assets Most Recent Fiscal Year-end:

920490.00

Total Assets Prior Fiscal Year-end:

879128.00

Cash and Cash Equivalents Most Recent Fiscal Year-end:

221548.00

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:

19697.00

Short-term Debt Most Recent Fiscal Year-end:

134057.00

Short-term Debt Prior Fiscal Year-end:

94227.00

Long-term Debt Most Recent Fiscal Year-end:

695973.00

Long-term Debt Prior Fiscal Year-end:

769206.00

Revenue/Sales Most Recent Fiscal Year-end:

2022783.00

Revenue/Sales Prior Fiscal Year-end:

1566985.00

Cost of Goods Sold Most Recent Fiscal Year-end:

542992.00

Cost of Goods Sold Prior Fiscal Year-end:

438351.00

Taxes Paid Most Recent Fiscal Year-end:

0.00

Taxes Paid Prior Fiscal Year-end:

0.00

Net Income Most Recent Fiscal Year-end:

127407.00

Net Income Prior Fiscal Year-end:

82111.00