OTIS COLLECTION LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2021 (UNAUDITED), WITH CONSOLIDATING SUPPLEMENTAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series Collection Drop 001 Consol. Info
|
|
Series Collection Drop 002 Consol. Info
|
|
Series Collection Drop 003 Consol. Info
|
|
Series Collection Drop 004 Consol. Info
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(7,130)
|
|
$
|
(7,155)
|
|
$
|
(7,128)
|
|
$
|
-
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid Expense
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Total Adjustments
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Net Cash Used In Operating Activities
|
|
|
(7,130)
|
|
|
(7,155)
|
|
|
(7,128)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Due to Manager
|
|
|
2,130
|
|
|
2,155
|
|
|
2,128
|
|
|
-
|
Capital Contributions
|
|
|
5,000
|
|
|
5,000
|
|
|
5,000
|
|
|
-
|
Membership Contributions
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Net Cash Flows Provided By Financing Activities
|
|
|
7,130
|
|
|
7,155
|
|
|
7,128
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Assets
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
39
|
|
|
42
|
|
|
66
|
|
|
-
|
Net Increase (Decrease) In Cash
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
Cash at End of Period
|
|
$
|
39
|
|
$
|
42
|
|
$
|
66
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles by Issuance of Notes Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
6,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Paid for Interest Expense
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
See accompanying notes, which are an integral part of these consolidated financial statements.
OTIS COLLECTION LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2021 (UNAUDITED), WITH CONSOLIDATING SUPPLEMENTAL INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
Series Private Drop 001 Consol. Info
|
|
Unallocated
|
|
Total Consolidated
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
Net Income/(Loss) For the Period
|
|
$
|
(4,088)
|
|
$
|
(1,240)
|
|
$
|
(26,741)
|
Adjustment to reconcile Net Income/(Loss) to Net Cash used in operations:
|
|
|
|
|
|
|
|
|
|
Prepaid Expense
|
|
|
(20,387)
|
|
|
-
|
|
|
(20,387)
|
Total Adjustments
|
|
|
(20,387)
|
|
|
-
|
|
|
(20,387)
|
Net Cash Used In Operating Activities
|
|
|
(24,475)
|
|
|
(1,240)
|
|
|
(47,128)
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
Repayment of Loans – related party
|
|
|
(310,000)
|
|
|
-
|
|
|
(310,000)
|
Due to Manager
|
|
|
(525)
|
|
|
1,240
|
|
|
7,128
|
Capital Contribution
|
|
|
-
|
|
|
-
|
|
|
15,000
|
Membership Contributions
|
|
|
288,500
|
|
|
-
|
|
|
288,500
|
Net Cash Flows Provided By/(Used In) Financing Activities
|
|
|
(22,025)
|
|
|
1,240
|
|
|
628
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
Investment Assets
|
|
|
-
|
|
|
-
|
|
|
-
|
Net Cash Flows Provided By Investing Activities
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
46,577
|
|
|
-
|
|
|
46,724
|
Net Increase (Decrease) In Cash
|
|
|
(46,500)
|
|
|
-
|
|
|
(46,500)
|
Cash at End of Period
|
|
$
|
77
|
|
$
|
-
|
|
$
|
224
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Financing Activities:
|
|
|
|
|
|
|
|
|
|
Purchase of Art and Other Collectibles by Issuance of Notes Payable – related party
|
|
$
|
-
|
|
$
|
-
|
|
$
|
6,088
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
Cash Paid for Interest Expense
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
See accompanying notes, which are an integral part of these consolidated financial statements.
OTIS COLLECTION LLC
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 2022 AND 2021
NOTE 1: NATURE OF OPERATIONS
Otis Collection LLC (the “Company”) is a series limited liability company formed on October 8, 2019 pursuant to Section 18-215 of the Delaware Limited Liability Company Act. The Company was formed to engage in the business of acquiring and managing a collection of investment-grade art, collectibles and non-fungible tokens (“NFTs”; such assets or group of assets, the “Underlying Assets”). The Company has created separate series of the Company (each, a “Series”). Each Underlying Asset is owned by a separate Series, and the assets and liabilities of each Series are separate in accordance with Delaware law. Investors acquire membership interests (the “Interests”) in each Series and will be entitled to share in the return of that particular Series but will not be entitled to share in the return of any other Series.
The Company is dependent upon additional capital resources for its planned principal operations and subject to significant risks and uncertainties, including failure to secure funding to continue to operationalize the Company’s plans or failing to profitably operate the business.
Otis Wealth, Inc. is the manager of the Company (the “Manager”) and serves as the asset manager for each Series (the “Asset Manager”) to manage the Underlying Assets related to each Series. The Series acquired the Underlying Assets (a) from the Manager, financed through interest-bearing promissory notes issued to the Manager, or (b) from asset sellers on consignment following the closings of the offerings related to the given Series, and the Manager developed the financial, offering and other materials to offer the Interests through the mobile app-based investment platform called Otis.
The Company has sold Interests in a number of separate individual Series. Investors in any Series acquire a proportional share of income and liabilities as they pertain to a particular Series, and the sole assets and liabilities of any given Series at the time of the closing of an offering related to that particular Series are an Underlying Asset (plus any cash reserves for future operating expenses). All voting rights, except as specified in the Company’s limited liability company agreement, dated October 10, 2019, as amended and restated from time to time (the “Operating Agreement”), or required by law, remain with the Manager (e.g., determining the type and quantity of general maintenance and other expenses required for the appropriate upkeep of each Underlying Asset, determining how to best commercialize the applicable Underlying Assets, evaluating potential sale offers and the liquidation of a Series). The Manager manages the ongoing operations of each Series in accordance with the Operating Agreement.
Operating Agreement
General
In accordance with the Operating Agreement, each Interest holder in a Series grants a power of attorney to the Manager. The Manager has the right to appoint officers of the Company and each Series.
Voting Rights
The Manager has broad authority to take action with respect to the Company and any Series. Interest holders do not have any voting rights as an Interest holder in the Company or a Series except with respect to:
●
the removal of the Manager;
●
the dissolution of the Company upon the for-cause removal of the Managing Member; and
●
an amendment to the Operating Agreement that would:
o
adversely affect the rights of an Interest holder in any material respect;
o
reduce the voting percentage required for any action to be taken by the holders of Interests in the Company under the Operating Agreement;
o
change the situations in which the Company and any Series can be dissolved or terminated;
o
change the term of the Company (other than the circumstances provided in the Operating Agreement); or
o
give any person the right to dissolve the Company.
When entitled to vote on a matter, each Interest holder will be entitled to one vote per Interest held by it on all matters submitted to a vote of the Interest holders of an applicable Series or of the Interest holders of all Series of the Company, as applicable. The removal of the Manager as manager of the Company and all Series must be approved by two thirds of the votes that may be cast by all Interest holders in any Series. All other matters to be voted on by the Interest holders must be approved by a majority of the votes cast by all Interest holders in any Series present in person or represented by proxy.
Distributions Upon Liquidation
Upon the occurrence of a liquidation event relating to the Company as a whole or any Series, the Manager (or a liquidator selected by the Manager) is charged with winding up the affairs of the Series or the Company as a whole, as applicable, and liquidating its assets. Upon the liquidation of a Series or the Company as a whole, as applicable, the Underlying Assets will be liquidated and any after-tax proceeds distributed: (i) first, to any third-party creditors; (ii) second, to any creditors that are the Manager or its affiliates (e.g., payment of any outstanding Operating Expenses Reimbursement Obligation (as hereinafter defined)); and thereafter, (iii) first, 100% to the Interest holders of the relevant Series, allocated pro rata based on the number of Interests held by each Interest holder (which may include the Manager, any of its affiliates and asset sellers and which distribution within a Series will be made consistent with any preferences which exist within such Series) until the Interest holders receive back 100% of their capital contribution and second, (A) 10% to the Manager and (B) 90% to the Interest holders of the relevant Series, allocated pro rata based on the number of Interests held by each Interest holder (which may include the Manager, any of its affiliates and asset sellers and which distribution within a Series will be made consistent with any preferences which exist within such Series).
Free Cash Flow Distributions
The Manager has sole discretion in determining what distributions of free cash flow, if any, are made to holders of Interests of each Series. Free cash flow consists of the net income (as determined under accounting principles generally accepted in the United States of America (“GAAP”)) generated by such Series plus any change in net working capital and depreciation and amortization (and any other non-cash operating expenses) and less any capital expenditures related to the Underlying Asset related to such Series. The Manager may maintain free cash flow funds in a deposit account or an investment account for the benefit of the Series.
Any free cash flow generated by a Series from the utilization of the Underlying Asset related to such Series shall be applied within the Series in the following order of priority:
●
repay any amounts outstanding under Operating Expenses Reimbursement Obligations plus accrued interest;
●
thereafter to create such reserves as the 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 the Manager or any of its affiliates.
Manager’s Interest
At the closing of each offering, and unless otherwise set forth in the applicable Series designation, the Manager shall acquire a minimum of 2% and up to a maximum of 19.99% of the Interests sold in connection with each offering (of which the Manager may sell all or any portion from time to time following the closing of such offering) for the same price per share offered to all other potential investors, although such minimum and maximum thresholds may be waived or modified by the Manager in its sole discretion.
NOTE 2: GOING CONCERN
The accompanying consolidated financial statements and Series financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. With the exception of Series Collection Drop 008, which sold the underlying asset of such Series for a gain, neither the Company nor any Series has generated revenues or profits since inception.
Each Series, with the exception of Series Collection Drop 008, incurred net losses for the six-month period ended June 30, 2022, and each Series incurred net losses for the six-month period ended June 30, 2021. On a total consolidated basis, the Company sustained net losses of $157,316 and $26,741 for the six-month periods ended June 30, 2022 and 2021, respectively. On a total consolidated basis, the Company had an accumulated deficit of $329,693 and $146,907 as of June 30, 2022 and December 31, 2021, respectively. The Company has limited liquid assets, with cash of $725 on a total consolidated basis and under $100 for each Series.
The Company’s and each Series’ ability to continue as a going concern for the next twelve months following the date the consolidated financial statements and Series financial statements were available to be issued is dependent upon the ability to obtain additional capital financing from the Manager to cover the Company’s and each Series’ costs and obligations through disposition of the Underlying Asset of such Series and the costs of administering the Company and each Series. No assurance can be given that the Company and each Series will be successful in these efforts.
These factors, among others, raise substantial doubt about the ability of the Company and each Series to continue as a going concern for a reasonable period of time. The consolidated financial statements and Series financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
NOTE 3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Principles of Consolidation
The accounting and reporting policies of the Company conform to GAAP. The Company adopted the calendar year as its basis of reporting.
The accompanying consolidated financial statements include the accounts of the Company as well as its Series required to be consolidated under GAAP. Separate financial statements are presented for each Series. Significant intercompany accounts and transactions have been eliminated.
Use of Estimates
The preparation of consolidated financial statements and the Series financial statements in conformity with GAAP requires the Manager to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the Series financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
The Company and each Series consider short-term, highly liquid investments with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account. As of June 30, 2022 and December 31, 2021, the Company had no cash on hand, respectively. However, Series’ checking accounts hold funds, as presented in the consolidated financials.
Subscriptions Receivable
The Company and each Series record membership contributions at the effective date. If subscriptions are not funded upon issuance, the Company and each Series record a subscription receivable as an asset on the balance sheet. When subscription receivables are not received prior to the issuance of financial statements at a reporting date in satisfaction of the requirements under the Financial Accounting Standards Board (“FASB”) ASC 505-10-45-2, the subscription receivables are reclassified as a contra account to members’ equity/(deficit) on the balance sheet. Each Series has a minimum offering size that, once met, will result in the eventual successful subscription to and closing of the Series. Subscriptions Receivable consists of membership subscriptions sold prior to year ended date for which the minimum subscription requirement was met. As of June 30, 2022, the Company had no Subscriptions Receivable. As of December 31, 2021, the Company had $40,800 in Subscriptions Receivable with respect to Series Collection Drop 018.
Art and Other Collectible Assets
The Underlying Assets, including art and other collectible assets (including NFTs), are recorded at cost. The cost of the Underlying Asset includes the purchase price, including any deposits for the Underlying Asset funded by the Manager and acquisition expenses, which include all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, development and acquisition of the Underlying Asset related to each Series incurred prior to the closing, including brokerage and sales fees and commissions (but excluding the brokerage fee referred to below), appraisal fees, research fees, transfer taxes, third-party industry and due diligence experts, auction house fees and travel and lodging for inspection purposes.
The Company treats the Underlying Assets as long-lived assets, and the Underlying Assets will be subject to an annual test for impairment and will not be depreciated or amortized. These long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset.
The Underlying Assets are purchased by the Series (a) from the Manager in exchange for either a non-interest-bearing or an interest-bearing promissory note and (b) from asset sellers on consignment following the closings of the offerings related to the given Series. The Series use the proceeds of the offerings to pay off the notes or consignors, as applicable. Acquisition expenses are typically paid for in advance by the Manager and are reimbursed by the Series from the proceeds of the offering. The Series also distributes the appropriate amounts for the brokerage fee and, if applicable, the sourcing fee, using cash from the offering.
Acquisition expenses related to a particular Series that are incurred prior to the closing of an offering are initially funded by the Manager but will be reimbursed with the proceeds from an offering related to such Series, to the extent described in the applicable offering document.
To the extent that certain expenses are anticipated prior to the closing of an offering but are to be incurred after the closing (e.g., storage fees), additional cash from the proceeds of the offering will be retained on the Series balance sheet as reserves to cover such future anticipated expenses after the closing of the offering. Acquisition expenses are capitalized into the cost of the Underlying Asset. Should a proposed offering prove to be unsuccessful, the Company will not reimburse the Manager, and these expenses will be accounted for as capital contributions, and the acquisition expenses expensed.
As of June 30, 2022 and December 31, 2021, the Company’s total investment in the Underlying Assets across all Series was $973,858 and $1,021,502, respectively, as detailed in the table below (presented below net of impairments of $134,425 as of June 30, 2022 and $85,900 as of December 31, 2021).
|
|
|
|
|
|
Series
|
Underlying Asset
|
As of June 30, 2022
|
As of December 31, 2021
|
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
|
|
475,000
|
Series Collection Drop 004
|
Collection of two NFTs by Grimes titled Newborn 1 and Newborn 3
|
|
1,874
|
|
6,099
|
Series Collection Drop 005
|
NFT by Larva Labs titled CryptoPunk #543
|
|
50,050
|
|
50,050
|
Series Collection Drop 006
|
1985 Nike Air Jordan 1 “Red Metallic” sneakers
|
|
15,026
|
|
15,026
|
Series Collection Drop 007
|
Sealed Apple iPod 5GB M8513LL/A
|
|
19,033
|
|
19,033
|
Series Collection Drop 008
|
1978 Kenner Star Wars Darth Vader “12-A SKU on Figure Stand” toy
|
|
-
|
|
10,619
|
Series Collection Drop 009
|
Jay-Z collaboration Nike Air Force 1 “All Black Everything” for HOV Charity “France” sneakers
|
|
10,018
|
|
10,018
|
Series Collection Drop 010
|
Art Blocks NFT by Snowfro titled Chromie Squiggle #524
|
|
24,042
|
|
24,042
|
Series Collection Drop 012
|
Metroid game
|
|
40,056
|
|
40,056
|
Series Collection Drop 013
|
NFT by Larva Labs titled Meebit #12536
|
|
11,129
|
|
11,629
|
Series Collection Drop 014
|
NFT by Larva Labs titled CryptoPunk #2142
|
|
184,330
|
|
314,030
|
Series Collection Drop 018
|
Art Blocks NFT by Snowfro titled Chromie Squiggle #2241
|
|
97,400
|
|
-
|
Total
|
$
|
973,858
|
$
|
1,021,502
|
As of June 30, 2022, the Company recorded $134,425 in impairment loss charges for its Underlying Assets, as detailed in the table below:
|
|
|
Series
|
(Loss) on Impairment
|
Series Collection Drop 004
|
$
|
(4,225)
|
Series Collection Drop 013
|
|
(500)
|
Series Collection Drop 014
|
|
(129,700)
|
Total
|
$
|
(134,425)
|
As of December 31, 2021, the Company recorded $85,900 in impairment loss charges for its Underlying Assets, as detailed in the table below:
|
|
|
Series
|
(Loss) on Impairment
|
Series Collection Drop 013
|
$
|
(24,600)
|
Series Collection Drop 014
|
|
(61,300)
|
Total
|
$
|
(85,900)
|
Fair Value of Financial Instruments
FASB guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:
Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.
Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).
Level 3 - Unobservable inputs for the asset or liability. Financial instruments are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.
The carrying amounts reported in the balance sheets approximate their fair value.
Revenue Recognition
The Company adopted ASU 2014-09, Revenue from Contracts with Customers, and its related amendments (collectively known as “ASC 606”), effective at its inception.
The Company determines revenue recognition through the following steps:
●
identification of a contract with a customer;
●
identification of the performance obligations in the contract;
●
determination of the transaction price;
●
allocation of the transaction price to the performance obligations in the contract; and
●
recognition of revenue when or as the performance obligations are satisfied.
No revenue models have been developed at the Company or Series level, and we do not expect the Company or any Series to generate revenue under current operating plans. Gains from sales of Underlying Assets will be presented as other income in the statements of operations as they do not qualify as operating revenues. As of June 30, 2022 and 2021, neither the Company nor any Series had recognized any revenue.
Operating Expenses
After the closing of an offering of Interests, each Series is responsible for its own operating expenses, including any and all fees, costs and expenses incurred in connection with the management of the Underlying Assets. This includes transportation, import taxes, income taxes, storage (including property rental fees should the 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, any annual audit of the accounts of such Series (if applicable) and any reports to be filed with the Securities and Exchange Commission; any and all insurance premiums or expenses, including directors and officers insurance of the directors and officers of the Manager or Asset Manager, in connection with the Underlying Assets; any withholding or transfer taxes imposed on the Company, 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 the 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 the Company, a Series or the Manager in connection with the affairs of the Company or a Series; the fees and expenses of any administrator, if any, engaged to provide administrative services to the 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 the Manager in connection with a Series; the cost of the audit of the annual consolidated financial statements of the 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 the 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 the Manager in connection with the operations of the Company or a Series; and any similar expenses that may be determined to be operating expenses, as determined by the Manager in its reasonable discretion.
Prior to the closing, operating expenses are borne by the Manager and not reimbursed by the Series. The Manager will bear its own expenses of an ordinary nature, including all costs and expenses on account of rent (other than for storage of the Underlying Assets), supplies, secretarial expenses, stationery, charges for furniture, fixtures and equipment, payroll taxes, remuneration and expenses paid to employees and utilities expenditures (excluding utilities expenditures in connection with the storage of the Underlying Assets).
If the operating expenses exceed the amount of net sales proceeds generated from an Underlying Asset and cannot be covered by any operating expense reserves on the balance sheet of such Series, the Manager may (a) pay such operating expenses and not seek reimbursement; (b) loan the amount of the operating expenses to the applicable Series, on which the Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future gains generated by the sale of such Underlying Asset (“Operating Expenses Reimbursement Obligation(s)”); and/or (c) cause additional Interests to be issued in the such Series in order to cover such additional amounts.
Sourcing Fee: The Asset Manager will be paid a 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 the Asset Manager.
Brokerage Fee: The broker of record for each offering is expected to receive a brokerage fee equal to 1% of the amount raised from investors through each offering. The Company complies with the requirements of FASB ASC 340-10-S99-1 with regards to offering costs. Prior to the completion of an offering, offering costs are capitalized. The deferred offering costs are charged to members’ equity upon the completion of an offering or to expense if the offering is not completed.
Organizational Costs: In accordance with FASB ASC 720, organizational costs, including accounting fees, legal fees and costs of incorporation, are expensed as incurred.
Income Taxes
The Company is a series limited liability company. Accordingly, under the Internal Revenue Code (the “IRC”), all Company taxable income or loss flows through to its sole member, the Manager. Therefore, no provision for income tax has been recorded in the statements. Income from the Company is reported and taxed to the members on its individual tax return. However, the Company has elected, in accordance with the IRC, to treat each individual Series as a separate subchapter C corporation for tax purposes. Prior to the sale of the
Underlying Asset of Series Collection Drop 008, the Manager elected, or intends to file a retroactive
election, for each such Series to be treated as a partnership for tax purposes,
instead of as a subchapter C corporation as previously elected. Accordingly,
under the IRC, all such Series’ taxable income or loss flows through to the
members of such Series. Therefore, no provision for income tax has been
recorded in the Series financial statements for such Series other than the
minimum payment.
Each individual Series records a valuation allowance when it is more likely than not that some portion or all of the deferred tax assets, primarily resulting from net operating loss carryforwards (“NOLs”), will not be realized. On a total consolidated basis, the Company’s NOLs as of June 30, 2022 were approximately $94,035, which produced net deferred tax assets of $24,545, using the Company’s estimated future effective tax rate of 26.1%, as detailed in the table below.
|
|
|
|
|
|
|
|
|
Series
|
NOL Balance as of June 30, 2022
|
Deferred Tax Assets from NOLs as of June 30, 2022
|
Valuation Allowance
|
Net Deferred Tax Assets as of June 30, 2022
|
Series Private Drop 001
|
$
|
8,792
|
$
|
2,295
|
$
|
(2,295)
|
$
|
-
|
Series Collection Drop 001
|
|
10,005
|
|
2,611
|
|
(2,611)
|
|
-
|
Series Collection Drop 002
|
|
12,596
|
|
3,288
|
|
(3,288)
|
|
-
|
Series Collection Drop 003
|
|
10,153
|
|
2,650
|
|
(2,650)
|
|
-
|
Series Collection Drop 004
|
|
3,739
|
|
976
|
|
(976)
|
|
-
|
Series Collection Drop 005
|
|
4,887
|
|
1,276
|
|
(1,276)
|
|
-
|
Series Collection Drop 006
|
|
4,043
|
|
1,055
|
|
(1,055)
|
|
-
|
Series Collection Drop 007
|
|
4,232
|
|
1,105
|
|
(1,105)
|
|
-
|
Series Collection Drop 008
|
|
-
|
|
-
|
|
-
|
|
-
|
Series Collection Drop 009
|
|
3,753
|
|
980
|
|
(980)
|
|
-
|
Series Collection Drop 010
|
|
4,520
|
|
1,180
|
|
(1,180)
|
|
-
|
Series Collection Drop 012
|
|
4,854
|
|
1,267
|
|
(1,267)
|
|
-
|
Series Collection Drop 013
|
|
5,003
|
|
1,306
|
|
(1,306)
|
|
-
|
Series Collection Drop 014
|
|
13,998
|
|
3,653
|
|
(3,653)
|
|
-
|
Series Collection Drop 018
|
|
3,460
|
|
903
|
|
(903)
|
|
-
|
Total
|
$
|
94,035
|
$
|
24,545
|
$
|
(24,545)
|
$
|
-
|
On a total consolidated basis, the Company’s NOLs as of December 31, 2021 were approximately $59,687, which produced net deferred tax assets of $15,578, using the Company’s estimated future effective tax rate of 26.1%, as detailed in the table below.
|
|
|
|
|
|
|
|
|
Series
|
NOL Balance as of December 31, 2021
|
Deferred Tax Assets from NOLs as of December 31, 2021
|
Valuation Allowance
|
Net Deferred Tax Assets as of December 31, 2021
|
Series Private Drop 001
|
$
|
7,536
|
$
|
1,967
|
$
|
(1,967)
|
$
|
-
|
Series Collection Drop 001
|
|
7,557
|
|
1,972
|
|
(1,972)
|
|
-
|
Series Collection Drop 002
|
|
10,133
|
|
2,645
|
|
(2,645)
|
|
-
|
Series Collection Drop 003
|
|
7,631
|
|
1,992
|
|
(1,992)
|
|
-
|
Series Collection Drop 004
|
|
1,243
|
|
324
|
|
(324)
|
|
-
|
Series Collection Drop 005
|
|
2,318
|
|
605
|
|
(605)
|
|
-
|
Series Collection Drop 006
|
|
1,591
|
|
415
|
|
(415)
|
|
-
|
Series Collection Drop 007
|
|
1,768
|
|
461
|
|
(461)
|
|
-
|
Series Collection Drop 008
|
|
1,414
|
|
369
|
|
(369)
|
|
-
|
Series Collection Drop 009
|
|
1,318
|
|
344
|
|
(344)
|
|
-
|
Series Collection Drop 010
|
|
2,038
|
|
532
|
|
(532)
|
|
-
|
Series Collection Drop 012
|
|
2,319
|
|
605
|
|
(605)
|
|
-
|
Series Collection Drop 013
|
|
2,481
|
|
648
|
|
(648)
|
|
-
|
Series Collection Drop 014
|
|
10,340
|
|
2,699
|
|
(2,699)
|
|
-
|
Total
|
$
|
59,687
|
$
|
15,578
|
$
|
(15,578)
|
$
|
-
|
Based on consideration of the available evidence, including historical losses, the Company’s net deferred tax assets from its NOLs as of June 30, 2022 and December 31, 2021 are fully offset by a valuation allowance, and therefore, no tax benefit applicable to the loss for each individual Series for the period ended June 30, 2022 and the year ended December 31, 2021 has been recognized. The net losses do not expire for federal income tax purposes.
The Company complies with FASB ASC 740 for accounting for uncertainty in income taxes recognized in a company’s consolidated financial statements, which prescribes a recognition threshold and measurement process for consolidated financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. FASB ASC 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition in the Company’s consolidated financial statements or any Series financial statements. The Company believes that its income tax positions would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial position.
The Company and each Series may in the future become subject to federal, state and local income taxation though it has not been since its inception. The Company is not presently subject to any income tax audit in any taxing jurisdiction.
Members’ Equity
Members’ equity for the Company and any Series consists of capital contributions, equity to artists or third parties, membership contributions and accumulated deficit.
Capital contributions are made by the Manager to cover operating expenses for which the Manager has elected not to be reimbursed.
With respect to equity issued to artists or third parties, in certain instances, Interests in a particular Series are issued as part of the total purchase consideration for and/or in connection with the acquisition of the Underlying Asset of such Series (for example, Interests issued to an asset seller or consignor as partial consideration for an Underlying Asset), in each case as described in the respective offering statement filed with the Commission on Form 1-A, as amended and supplemented from time to time.
Membership contributions are made to a Series from a successful closing of the offering of such Series’ Interests and are calculated as the value of Interests sold in such offering net of brokerage fee (paid from the proceeds of the successfully such offering). Membership contributions may be made by both third parties and the Manager.
Earnings / (Loss) per Membership Interest
Upon completion of an offering, each Series intends to comply with accounting and disclosure requirement of ASC Topic 260, “Earnings per Share.” For each Series, earnings / (loss) per Interest (“EPI”) will be computed by dividing net (loss) / income for a particular Series by the weighted average number of outstanding Interests in that particular Series during the year.
As of June 30, 2022 and 2021, the following Series had closed offerings, and the EPI for each Series was as follows (the following table excludes each Series that had only one Interest outstanding, held by the Manager, as of June 30, 2022 and 2021):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022
|
June 30, 2021
|
Series
|
Membership Interests
|
Net Earnings / (Loss)
|
EPI
|
Membership Interests
|
Net Earnings / (Loss)
|
EPI
|
Series Collection Drop 001
|
520
|
$
|
(2,448)
|
$
|
(4.71)
|
520
|
$
|
(7,130)
|
$
|
(13.71)
|
Series Collection Drop 002
|
800
|
|
(2,463)
|
|
(3.08)
|
800
|
|
(7,155)
|
|
(8.94)
|
Series Collection Drop 003
|
500
|
|
(2,522)
|
|
(5.04)
|
500
|
|
(7,128)
|
|
(14.26)
|
Series Private Drop 001
|
10,000
|
|
(1,256)
|
|
(0.13)
|
10,000
|
|
(4,088)
|
|
(0.41)
|
Series Collection Drop 004
|
640
|
|
(6,721)
|
|
(10.50)
|
-
|
|
-
|
|
-
|
Series Collection Drop 005
|
51,500
|
|
(2,569)
|
|
(0.05)
|
-
|
|
-
|
|
-
|
Series Collection Drop 006
|
15,800
|
|
(2,452)
|
|
(0.16)
|
-
|
|
-
|
|
-
|
Series Collection Drop 007
|
20,000
|
|
(2,464)
|
|
(0.12)
|
-
|
|
-
|
|
-
|
Series Collection Drop 008
|
11,200
|
|
12,871
|
|
1.15
|
-
|
|
-
|
|
-
|
Series Collection Drop 009
|
10,500
|
|
(2,435)
|
|
(0.23)
|
-
|
|
-
|
|
-
|
Series Collection Drop 010
|
25,300
|
|
(2,482)
|
|
(0.10)
|
-
|
|
-
|
|
-
|
Series Collection Drop 012
|
41,700
|
|
(2,535)
|
|
(0.06)
|
-
|
|
-
|
|
-
|
Series Collection Drop 013
|
38,100
|
|
(3,022)
|
|
(0.08)
|
-
|
|
-
|
|
-
|
Series Collection Drop 014
|
384,900
|
|
(133,358)
|
|
(0.35)
|
-
|
|
-
|
|
-
|
Series Collection Drop 018
|
99,440
|
$
|
(3,460)
|
$
|
(0.03)
|
-
|
$
|
-
|
$
|
-
|
Allocation Methodology
To the extent relevant, offering expenses, acquisition expenses, operating expenses, revenue generated from Underlying Assets and any indemnification payments made by the Company will be allocated amongst the various Interests in accordance with the Manager’s allocation policy. The allocation policy requires the Manager to allocate items that are allocable to a specific Series to be borne by, or distributed to, as applicable, the applicable Series. If, however, an item is not allocable to a specific Series but to the Company in general, it will be allocated pro rata based on the value of Underlying Assets or the number of Interests, as reasonably determined by the Manager or as otherwise set forth in the allocation policy. By way of example, it is anticipated that revenues and expenses will be allocated as follows:
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
|
Notwithstanding the foregoing, the Manager may revise and update the allocation policy from time to time in its reasonable discretion without further notice.
NOTE 4: RELATED PARTY TRANSACTIONS
In the normal course of business, the Series acquire Underlying Assets from the Manager in exchange for promissory notes, which may or may not be interest bearing. Principal and accrued interest are due within fourteen days of the closing of the offering for the associated Series.
No principal balance or interest was owed to the Manager as of June 30, 2022 or December 31, 2021. No promissory notes were issued, outstanding or repaid during the six-month period ended June 30, 2022.
During the year ended December 31, 2021, the Manager issued, and Series repaid, the following promissory notes, as detailed in the table below:
Series
|
Note Issuance Date
|
Note Principal Amount(1)
|
Note Repayment Date
|
Series Collection Drop 004
|
03/29/21
|
$
|
6,088
|
08/19/21
|
Series Collection Drop 005
|
07/27/21
|
|
29,000
|
09/01/21
|
Series Collection Drop 006
|
08/17/21
|
|
15,000
|
10/21/21
|
Series Collection Drop 007
|
08/17/21
|
|
19,000
|
11/01/21
|
Series Collection Drop 008
|
08/17/21
|
|
10,600
|
10/14/21
|
Series Collection Drop 009
|
08/19/21
|
|
10,000
|
11/01/21
|
Series Collection Drop 010
|
08/19/21
|
$
|
24,000
|
10/04/21
|
(1)
Each note was non-interest bearing.
Because these are related party transactions, no guarantee can be made that the terms of the arrangements are at arm’s length.
On February 24, 2021, Series Private Drop 001 held a final closing and raised $500,000 in the aggregate, and repaid the outstanding $310,000 note principal payable on the promissory note issued to the Manager on August 3, 2020 in the original principal amount of $475,000 ($165,000 of note principal payable was repaid by Series Private Drop 001 in October 2020), which note did not bear interest. Additionally, Series Private Drop 001 paid the Manager $25,000 in acquisition expense reimbursements, which include storage, shipping and transportation and insurance costs, and, to the extent not allocated to acquisition expense reimbursements, as a prepayment to the Manager for operating expenses incurred by the Manager on behalf of Series Private Drop 001. The remaining prepayment balance outstanding was $16,131 and $17,387 as of June 30, 2022 and December 31, 2021, respectively.
To fund its organizational and start-up activities as well as to advance funds on behalf of a Series to purchase assets, the Manager has covered the expenses and costs of the Company and its Series thus far on a non-interest-bearing extension of revolving credit. The Company will evaluate when is best to repay the Manager depending on operations and fundraising ability. In general, the Company will repay the Manager for funds extended to acquire assets from the Series subscription proceeds (less the applicable management fees), as they are received. As of June 30, 2022, the Company had $55,767 due to the Manager for legal, accounting, storage and insurance fees and expenses associated with and incurred on behalf of the Series, as detailed in the table below:
|
|
|
|
|
|
|
|
|
|
|
Series
|
Legal
|
Accounting
|
Storage
|
Insurance
|
Total
|
Series Collection Drop 001
|
$
|
1,533
|
$
|
4,548
|
$
|
123
|
$
|
68
|
$
|
6,272
|
Series Collection Drop 002
|
|
1,533
|
|
4,548
|
|
162
|
|
91
|
|
6,334
|
Series Collection Drop 003
|
|
1,533
|
|
4,623
|
|
119
|
|
67
|
|
6,342
|
Series Collection Drop 004
|
|
1,533
|
|
1,949
|
|
40
|
|
30
|
|
3,552
|
Series Collection Drop 005
|
|
1,533
|
|
1,834
|
|
228
|
|
197
|
|
3,792
|
Series Collection Drop 006
|
|
1,533
|
|
1,794
|
|
101
|
|
49
|
|
3,477
|
Series Collection Drop 007
|
|
1,533
|
|
1,794
|
|
127
|
|
61
|
|
3,515
|
Series Collection Drop 009
|
|
1,533
|
|
1,794
|
|
67
|
|
32
|
|
3,426
|
Series Collection Drop 010
|
|
1,533
|
|
1,794
|
|
161
|
|
77
|
|
3,565
|
Series Collection Drop 012
|
|
1,533
|
|
1,754
|
|
168
|
|
142
|
|
3,597
|
Series Collection Drop 013
|
|
1,533
|
|
1,754
|
|
161
|
|
115
|
|
3,563
|
Series Collection Drop 014
|
|
1,533
|
|
1,754
|
|
1,638
|
|
1,527
|
|
6,452
|
Series Collection Drop 018.
|
|
727
|
|
840
|
|
153
|
|
160
|
|
1,880
|
Total
|
$
|
19,123
|
$
|
30,780
|
$
|
3,248
|
$
|
2,616
|
$
|
55,767
|
As of December 31, 2021, the Company had $25,156 due to the Manager for legal, accounting, storage and insurance fees and expenses associated with and incurred on behalf of the Series, as detailed in the table below:
|
|
|
|
|
|
|
|
|
|
|
Series
|
Legal
|
Accounting
|
Storage
|
Insurance
|
Total
|
Series Collection Drop 001
|
$
|
806
|
$
|
2,873
|
$
|
99
|
$
|
46
|
$
|
3,824
|
Series Collection Drop 002
|
|
806
|
|
2,873
|
|
131
|
|
61
|
|
3,871
|
Series Collection Drop 003
|
|
806
|
|
2,873
|
|
96
|
|
45
|
|
3,820
|
Series Collection Drop 004
|
|
806
|
|
200
|
|
30
|
|
20
|
|
1,056
|
Series Collection Drop 005
|
|
806
|
|
160
|
|
143
|
|
114
|
|
1,223
|
Series Collection Drop 006
|
|
806
|
|
120
|
|
75
|
|
24
|
|
1,025
|
Series Collection Drop 007
|
|
806
|
|
120
|
|
95
|
|
30
|
|
1,051
|
Series Collection Drop 008
|
|
806
|
|
120
|
|
53
|
|
16
|
|
995
|
Series Collection Drop 009
|
|
806
|
|
120
|
|
50
|
|
15
|
|
991
|
Series Collection Drop 010
|
|
806
|
|
120
|
|
120
|
|
37
|
|
1,083
|
Series Collection Drop 012
|
|
806
|
|
80
|
|
100
|
|
76
|
|
1,062
|
Series Collection Drop 013
|
|
806
|
|
80
|
|
100
|
|
55
|
|
1,041
|
Series Collection Drop 014
|
|
806
|
|
80
|
|
1,000
|
|
908
|
|
2,794
|
Unallocated
|
|
-
|
|
1,320
|
|
-
|
|
-
|
|
1,320
|
Total
|
$
|
10,478
|
$
|
11,139
|
$
|
2,092
|
$
|
1,447
|
$
|
25,156
|
NOTE 5: MEMBERS’ LIABILITY
The Company is organized as a series limited liability company. As such, the liability of the members of the Company for the financial obligations of the Company is limited to each member’s contribution of capital.
NOTE 6: MEMBERS’ EQUITY
The members of each Series have certain rights with respect to the Series to which they are subscribed. Each Series generally holds a single asset or a collection of assets. A Series member is entitled to their pro rata share of the net profits derived from the Underlying Asset held in that series after deduction of expense allocations and direct expenses attributable to the Underlying Asset, based on their percentage of the total outstanding Interests in that Series.
The debts, obligations and liabilities of the Company, whether arising in contract, tort or otherwise, are solely the debts, obligations and liabilities of the Company, and no member of the Company is obligated personally for any such debt, obligation or liability.
Interests Outstanding, Series Subscriptions & Subscriptions Receivable
The table below details Interests outstanding as of June 30, 2022. During the six-month period ended June 30, 2022, the Company received cash on period subscriptions of $200 (which amount excludes $40,800 in cash subscriptions previously recorded as Subsriptions Receivable as of December 31, 2021), as detailed in the table below:
|
|
|
|
|
|
Series
|
Interests Sold During Six-Month Period Ended June 30, 2022
|
Interests Outstanding as of June 30, 2022
|
Subscription Amount(1)
|
Closed Date
|
Series Collection Drop 001
|
-
|
520
|
$
|
-
|
08/27/20
|
Series Collection Drop 002
|
-
|
800
|
|
-
|
09/04/20
|
Series Collection Drop 003
|
-
|
500
|
|
-
|
09/23/20
|
Series Private Drop 001
|
-
|
10,000
|
|
-
|
02/24/21
|
Series Collection Drop 004
|
-
|
640
|
|
-
|
08/19/21
|
Series Collection Drop 005
|
-
|
51,500
|
|
-
|
08/31/21
|
Series Collection Drop 006
|
-
|
15,800
|
|
-
|
10/18/21
|
Series Collection Drop 007
|
-
|
20,000
|
|
-
|
11/01/21
|
Series Collection Drop 008
|
-
|
11,200
|
|
-
|
10/12/21
|
Series Collection Drop 009
|
-
|
10,500
|
|
-
|
11/01/21
|
Series Collection Drop 010
|
-
|
25,300
|
|
-
|
09/30/21
|
Series Collection Drop 012
|
-
|
41,700
|
|
-
|
11/22/21
|
Series Collection Drop 013
|
-
|
38,100
|
|
-
|
11/22/21
|
Series Collection Drop 014
|
-
|
384,900
|
|
-
|
11/29/21
|
Series Collection Drop 018(1)
|
200
|
99,440
|
|
200
|
02/28/22
|
Total
|
|
|
$
|
200
|
|
(1)
In addition to the 41,000 Series Collection Drop 018 Interests sold pursuant to Regulation A of Section 3(b) of the Securities Act of 1933, as amended, 58,440 Series Collection Drop 018 Interests were sold to the asset seller in a private placement transaction.
The table below details Interests outstanding as of December 31, 2021. During the year ended December 31, 2021, the Company received cash on 2021 subscriptions of $718,200 (which amount includes $40,800 in cash subscriptions recorded as Subscriptions Receivable as of December 31, 2021), as detailed in the table below:
|
|
|
|
|
|
Series
|
Interests Sold During Year Ended December 31, 2021
|
Interests Outstanding as of December 31, 2021
|
Subscription Amount(1)
|
Closed Date
|
Series Collection Drop 001
|
-
|
520
|
$
|
-
|
08/27/20
|
Series Collection Drop 002
|
-
|
800
|
|
-
|
09/04/20
|
Series Collection Drop 003
|
-
|
500
|
|
-
|
09/23/20
|
Series Private Drop 001(1)
|
5,770
|
10,000
|
|
288,500
|
02/24/21
|
Series Collection Drop 004
|
640
|
640
|
|
6,400
|
08/19/21
|
Series Collection Drop 005(2)
|
30,500
|
51,500
|
|
30,500
|
08/31/21
|
Series Collection Drop 006
|
15,800
|
15,800
|
|
15,800
|
10/18/21
|
Series Collection Drop 007
|
20,000
|
20,000
|
|
20,000
|
11/01/21
|
Series Collection Drop 008
|
11,200
|
11,200
|
|
11,200
|
10/12/21
|
Series Collection Drop 009
|
10,500
|
10,500
|
|
10,500
|
11/01/21
|
Series Collection Drop 010
|
25,300
|
25,300
|
|
25,300
|
09/30/21
|
Series Collection Drop 012(3)
|
33,700
|
41,700
|
|
33,700
|
11/22/21
|
Series Collection Drop 013
|
38,100
|
38,100
|
|
38,100
|
11/22/21
|
Series Collection Drop 014(4)
|
197,400
|
384,900
|
|
197,400
|
11/29/21
|
Series Collection Drop 018(5)
|
40,800
|
1
|
|
40,800
|
02/28/22
|
Total
|
|
|
$
|
718,200
|
|
(1)
Series Private Drop 001 interests were offered in a private placement offering pursuant to Rule 506(c) of Regulation D of the Securities Act of 1933, as amended (the “Securities Act”).
(2)
In addition to the 30,500 Series Collection Drop 005 Interests sold pursuant to Regulation A of Section 3(b) of the Securities Act (“Regulation A”), 21,000 Series Collection Drop 005 Interests were sold to the asset seller in a private placement transaction.
(3)
In addition to the 33,700 Series Collection Drop 012 Interests sold pursuant to Regulation A, 8,000 Series Collection Drop 012 Interests were sold to the consignor in a private placement transaction.
(4)
In addition to the 197,400 Series Collection Drop 014 Interests sold pursuant to Regulation A, 187,500 Series Collection Drop 014 Interests were sold to the consignor in a private placement transaction.
(5)
The offering of Series Collection Drop 018 Interests had not closed as of December 31, 2021, but the Company recorded a subscription receivable of $40,800, corresponding to subscriptions for 40,800 Series Collection Drop 018 Interests. As of December 31, 2021, only one Series Collection Drop 018 Interest, the Interest issued to the Manager on formation of Series Collection Drop 018, was outstanding.
Interest Issuances Related to Underlying Asset Acquisitions
In certain instances, Interests in a particular Series are issued as part of the total purchase consideration for and/or in connection with the acquisition of the Underlying Asset of such Series (for example, Interests issued to an asset seller or consignor as partial consideration for an Underlying Asset), in each case as described in the respective offering statement filed with the Commission on Form 1-A, as amended and supplemented from time to time. During the six-month period ended June 30, 2022, the Company issued the following such Interests:
Series
|
Interests Issued During Year Ended December 31, 2021
|
Series Collection Drop 018
|
58,440
|
During the year ended December 31, 2021, the Company issued the following such Interests:
Series
|
Interests Issued During Year Ended December 31, 2021
|
Series Collection Drop 005
|
21,000
|
Series Collection Drop 012
|
8,000
|
Series Collection Drop 014
|
187,500
|
Distributions
During the six-month period ended June 30, 2022, the Company made distributions of $25,470, in connection with the disposition of the underlying asset of Series Collection Drop 008.
During the year ended December 31, 2021, the Company made no distributions.
NOTE 7: RECENT ACCOUNTING PRONOUNCEMENTS
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). This ASU requires a lessee to recognize a right-of-use asset and a lease liability under most operating leases in its balance sheet. The ASU is effective for annual and interim periods beginning after December 15, 2021, including interim periods within those fiscal years. Early adoption is permitted. The Company is continuing to evaluate the impact of this new standard on our financial reporting and disclosures.
The Company does not believe that any other recently issued, but not yet effective, accounting standards could have a material effect on the accompanying consolidated financial statements and Series financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.
NOTE 8: COMMITMENTS AND CONTINGENCIES
The Company is not currently involved with and does not know of any pending or threatened litigation against the Company or the Manager.
In December 2019, a novel strain of coronavirus, referred to as COVID-19, was reported in Wuhan, China. COVID-19 spread to other countries, including the United States, and was declared a pandemic by the World Health Organization. The continuing impact and effects of the COVID-19 pandemic on the operation and financial performance of the Company are unknown. However, the Company currently does not expect the COVID-19 pandemic to have a material adverse effect on the business or financial results at this time.
NOTE 9: SUBSEQUENT EVENTS
The Company and each Series has evaluated subsequent events through September 27, 2022, the date the consolidated financial statements were available to be issued. Based on this evaluation, no additional material events were identified which require adjustment or disclosure in these consolidated financial statements and Series financial statements, except as set forth below.
On July 23, 2022, Series Collection Drop 010 sold the Underlying Asset of such series, an Art Blocks NFT by Snowfro titled Chromie Squiggle #524 (the “Series Collection Drop 010 Asset”), for $16,574 net of platform fees and artist resale royalties, versus the Series Collection Drop 010 offering amount of $25,300. In connection with the sale, the Manager assumed all outstanding but unpaid Series Collection Drop 010 expenses. The sale resulted in a net loss to holders of Series Collection Drop 010 Interests. The Manager, as the manager of Series Collection Drop 010, was appointed as liquidator and distributed to holders of Series Collection Drop 010 Interests all of the remaining assets (which consist only of cash) of Series Collection Drop 010. After making such distribution, the Manager began winding up Series Collection Drop 010 as the Series no longer has any assets or liabilities.
On August 18, 2022, Series Collection Drop 007 sold the Underlying Asset of such series, a first-generation, sealed Apple iPod 5GB M8513LL/A (the “Series Collection Drop 007 Asset”), for $18,000 net of fees, versus the Series Collection Drop 007 offering amount of $20,000. In connection with the sale, the Manager assumed all outstanding but unpaid Series Collection Drop 007 expenses. The sale resulted in a net loss to holders of Series Collection Drop 007 Interests. The Manager, as the manager of Series Collection Drop 007, was appointed as liquidator and will distribute to holders of Series Collection Drop 007 Interests all of the remaining assets (which consist only of cash) of Series Collection Drop 007. After making such distribution, the Manager will begin winding up Series Collection Drop 007 as the Series will no longer have any assets or liabilities.
SIGNATURES
Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of New York, State of New York, on September 28, 2022.
|
|
|
|
OTIS COLLECTION LLC
By: Otis Wealth, Inc., its managing member
|
|
By:
|
/s/ Keith Marshall
|
|
|
Keith Marshall
President, Secretary, Treasurer & Sole Director
|
Pursuant to the requirements of Regulation A, this report has been signed below by the following persons on behalf of the issuer and in the capacities and on the dates indicated.
|
|
|
|
|
SIGNATURE
|
TITLE
|
DATE
|
|
|
|
/s/ Keith Marshall
|
|
President, Secretary, Treasurer & Sole Director of Otis Wealth, Inc. (as principal executive officer, principal financial officer, principal accounting officer and sole member of the board of directors of Otis Wealth, Inc.)
|
September 28, 2022
|
Keith Marshall
|
|
|
|
|
|
Otis Wealth, Inc.
|
Managing Member
|
September 28, 2022
|
|
|
|
By:
|
/s/ Keith Marshall
|
|
|
|
Name: Keith Marshall
|
|
|
Title: President, Secretary, Treasurer & Sole Director
|
|
|
Otis Collection (GM) (USOTC:OTCGS)
Historical Stock Chart
From Nov 2024 to Dec 2024
Otis Collection (GM) (USOTC:OTCGS)
Historical Stock Chart
From Dec 2023 to Dec 2024