Form 1-A Issuer Information UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 1-A
REGULATION A OFFERING STATEMENT
UNDER THE SECURITIES ACT OF 1933
OMB APPROVAL

FORM 1-A

OMB Number: 3235-0286


Estimated average burden hours per response: 608.0

1-A: Filer Information

Issuer CIK
0001688804
Issuer CCC
XXXXXXXX
DOS File Number
Offering File Number
024-10717
Is this a LIVE or TEST Filing? LIVE TEST
Would you like a Return Copy?
Notify via Filing Website only?
Since Last Filing?

Submission Contact Information

Name
Phone
E-Mail Address

1-A: Item 1. Issuer Information

Issuer Infomation

Exact name of issuer as specified in the issuer's charter
RSE Collection, LLC
Jurisdiction of Incorporation / Organization
DELAWARE
Year of Incorporation
2016
CIK
0001688804
Primary Standard Industrial Classification Code
MOTOR VEHICLE PARTS & ACCESSORIES
I.R.S. Employer Identification Number
37-1835270
Total number of full-time employees
0
Total number of part-time employees
0

Contact Infomation

Address of Principal Executive Offices

Address 1
250 LAFAYETTE STREET
Address 2
2ND FLOOR
City
NEW YORK
State/Country
NEW YORK
Mailing Zip/ Postal Code
10012
Phone
3479528058

Provide the following information for the person the Securities and Exchange Commission's staff should call in connection with any pre-qualification review of the offering statement.

Name
Max Niederste-Ostholt
Address 1
Address 2
City
State/Country
Mailing Zip/ Postal Code
Phone

Provide up to two e-mail addresses to which the Securities and Exchange Commission's staff may send any comment letters relating to the offering statement. After qualification of the offering statement, such e-mail addresses are not required to remain active.

Financial Statements

Industry Group (select one) Banking Insurance Other

Use the financial statements for the most recent period contained in this offering statement to provide the following information about the issuer. The following table does not include all of the line items from the financial statements. Long Term Debt would include notes payable, bonds, mortgages, and similar obligations. To determine "Total Revenues" for all companies selecting "Other" for their industry group, refer to Article 5-03(b)(1) of Regulation S-X. For companies selecting "Insurance", refer to Article 7-04 of Regulation S-X for calculation of "Total Revenues" and paragraphs 5 and 7 of Article 7-04 for "Costs and Expenses Applicable to Revenues".

Balance Sheet Information

Cash and Cash Equivalents
$ 109921.00
Investment Securities
$ 0.00
Total Investments
$
Accounts and Notes Receivable
$ 2235.00
Loans
$
Property, Plant and Equipment (PP&E):
$ 7828128.00
Property and Equipment
$
Total Assets
$ 7940284.00
Accounts Payable and Accrued Liabilities
$ 943676.00
Policy Liabilities and Accruals
$
Deposits
$
Long Term Debt
$ 0.00
Total Liabilities
$ 1307048.00
Total Stockholders' Equity
$ 6996608.00
Total Liabilities and Equity
$ 7940284.00

Statement of Comprehensive Income Information

Total Revenues
$ 0.00
Total Interest Income
$
Costs and Expenses Applicable to Revenues
$ 75419.00
Total Interest Expenses
$
Depreciation and Amortization
$ 0.00
Net Income
$ -103275.00
Earnings Per Share - Basic
$ 0.00
Earnings Per Share - Diluted
$ 0.00
Name of Auditor (if any)
EisnerAmper LLP

Outstanding Securities

Common Equity

Name of Class (if any) Common Equity
Series #77LE1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #69BM1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #85FT1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #88LJ1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #55PS1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #95BL1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #90FM1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #89PS1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
Series #83FB1
Common Equity Units Outstanding
5000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Common Equity

Name of Class (if any) Common Equity
#98DV1
Common Equity Units Outstanding
2000
Common Equity CUSIP (if any):
0
Common Equity Units Name of Trading Center or Quotation Medium (if any)
None

Preferred Equity

Preferred Equity Name of Class (if any)
Preferred Equity Units Outstanding
0
Preferred Equity CUSIP (if any)
Preferred Equity Name of Trading Center or Quotation Medium (if any)

Debt Securities

Debt Securities Name of Class (if any)
Debt Securities Units Outstanding
0
Debt Securities CUSIP (if any):
Debt Securities Name of Trading Center or Quotation Medium (if any)

1-A: Item 2. Issuer Eligibility

Issuer Eligibility

Check this box to certify that all of the following statements are true for the issuer(s)

1-A: Item 3. Application of Rule 262

Application Rule 262

Check this box to certify that, as of the time of this filing, each person described in Rule 262 of Regulation A is either not disqualified under that rule or is disqualified but has received a waiver of such disqualification.

Check this box if "bad actor" disclosure under Rule 262(d) is provided in Part II of the offering statement.

1-A: Item 4. Summary Information Regarding the Offering and Other Current or Proposed Offerings

Summary Infomation

Check the appropriate box to indicate whether you are conducting a Tier 1 or Tier 2 offering Tier1 Tier2
Check the appropriate box to indicate whether the financial statements have been audited Unaudited Audited
Types of Securities Offered in this Offering Statement (select all that apply)
Other(describe)
Provide a description
LLC Interests
Does the issuer intend to offer the securities on a delayed or continuous basis pursuant to Rule 251(d)(3)? Yes No
Does the issuer intend this offering to last more than one year? Yes No
Does the issuer intend to price this offering after qualification pursuant to Rule 253(b)? Yes No
Will the issuer be conducting a best efforts offering? Yes No
Has the issuer used solicitation of interest communications in connection with the proposed offering? Yes No
Does the proposed offering involve the resale of securities by affiliates of the issuer? Yes No
Number of securities offered
186076
Number of securities of that class outstanding
0

The information called for by this item below may be omitted if undetermined at the time of filing or submission, except that if a price range has been included in the offering statement, the midpoint of that range must be used to respond. Please refer to Rule 251(a) for the definition of "aggregate offering price" or "aggregate sales" as used in this item. Please leave the field blank if undetermined at this time and include a zero if a particular item is not applicable to the offering.

Price per security
$ 86.1300
The portion of the aggregate offering price attributable to securities being offered on behalf of the issuer
$ 16026480.00
The portion of the aggregate offering price attributable to securities being offered on behalf of selling securityholders
$ 0.00
The portion of the aggregate offering price attributable to all the securities of the issuer sold pursuant to a qualified offering statement within the 12 months before the qualification of this offering statement
$ 0.00
The estimated portion of aggregate sales attributable to securities that may be sold pursuant to any other qualified offering statement concurrently with securities being sold under this offering statement
$ 0.00
Total (the sum of the aggregate offering price and aggregate sales in the four preceding paragraphs)
$ 16026480.00

Anticipated fees in connection with this offering and names of service providers

Underwriters - Name of Service Provider
Underwriters - Fees
$
Sales Commissions - Name of Service Provider
Sales Commissions - Fee
$
Finders' Fees - Name of Service Provider
Finders' Fees - Fees
$
Audit - Name of Service Provider
EisnerAmper LLP
Audit - Fees
$ 0.00
Legal - Name of Service Provider
Duane Morris LLP
Legal - Fees
$ 0.00
Promoters - Name of Service Provider
Dalmore Group, LLC
Promoters - Fees
$ 155954.60
Blue Sky Compliance - Name of Service Provider
Blue Sky Compliance - Fees
$
CRD Number of any broker or dealer listed:
136352
Estimated net proceeds to the issuer
$ 15870525.40
Clarification of responses (if necessary)

1-A: Item 5. Jurisdictions in Which Securities are to be Offered

Jurisdictions in Which Securities are to be Offered

Using the list below, select the jurisdictions in which the issuer intends to offer the securities

Selected States and Jurisdictions
ALABAMA
ALASKA
ARIZONA
ARKANSAS
CALIFORNIA
COLORADO
CONNECTICUT
DELAWARE
DISTRICT OF COLUMBIA
FLORIDA
GEORGIA
HAWAII
IDAHO
ILLINOIS
INDIANA
IOWA
KANSAS
KENTUCKY
LOUISIANA
MAINE
MARYLAND
MASSACHUSETTS
MICHIGAN
MINNESOTA
MISSISSIPPI
MISSOURI
MONTANA
NEBRASKA
NEVADA
NEW HAMPSHIRE
NEW JERSEY
NEW MEXICO
NEW YORK
NORTH CAROLINA
NORTH DAKOTA
OHIO
OKLAHOMA
OREGON
PENNSYLVANIA
RHODE ISLAND
SOUTH CAROLINA
SOUTH DAKOTA
TENNESSEE
TEXAS
UTAH
VERMONT
VIRGINIA
WASHINGTON
WEST VIRGINIA
WISCONSIN
WYOMING

Using the list below, select the jurisdictions in which the securities are to be offered by underwriters, dealers or sales persons or check the appropriate box

None
Same as the jurisdictions in which the issuer intends to offer the securities
Selected States and Jurisdictions

1-A: Item 6. Unregistered Securities Issued or Sold Within One Year

Unregistered Securities Issued or Sold Within One Year

None

Unregistered Securities Issued

As to any unregistered securities issued by the issuer of any of its predecessors or affiliated issuers within one year before the filing of this Form 1-A, state:

(a)Name of such issuer
RSE Collection, LLC
(b)(1) Title of securities issued
Series #77LE1, a series of RSE Collection, LLC
(2) Total Amount of such securities issued
2000
(3) Amount of such securities sold by or for the account of any person who at the time was a director, officer, promoter or principal securityholder of the issuer of such securities, or was an underwriter of any securities of such issuer.
0
(c)(1) Aggregate consideration for which the securities were issued and basis for computing the amount thereof.
Aggregate amount: $77,700 Basis of Computing: 2000 LLC Interests at $38.85 per Interest
(2) Aggregate consideration for which the securities listed in (b)(3) of this item (if any) were issued and the basis for computing the amount thereof (if different from the basis described in (c)(1)).

Unregistered Securities Act

(e) Indicate the section of the Securities Act or Commission rule or regulation relied upon for exemption from the registration requirements of such Act and state briefly the facts relied upon for such exemption
Rule 506(c) - sale to verified accredited investors of interests in Series #77LE1

EXPLANATORY NOTE

 

This is a post-qualification amendment to an offering statement on Form 1-A filed by RSE Collection, LLC. The offering statement was originally filed by RSE Collection, LLC on June 30, 2017 and has been amended by RSE Collection, LLC on multiple occasions since that date. The offering statement, as amended by pre-qualification amendments, was initially qualified by the U.S. Securities and Exchange Commission on August 10, 2017.

 

Different series of RSE Collection, LLC have already been offered or have been qualified but not yet launched as of the date hereof, by RSE Collection, LLC under the offering statement, as amended and qualified. Each such series of RSE Collection, LLC will continue to be offered and sold by RSE Collection, LLC following the filing of this post-qualification amendment subject to the offering conditions contained in the offering statement, as qualified.

 

The purpose of this post-qualification amendment is to amend, update and/or replace certain information contained in the Offering Circular, as amended and qualified. The series already offered, or qualified but not yet launched as of the date hereof, under the offering statement, and the additional series being added to the offering statement by means of this post-qualification amendment, are outlined in the “Master Series Table” contained in the section titled “Interests in Series Covered by This Amendment” of the Offering Circular to this post-qualification amendment.



 

This Post-Qualification Offering Circular Amendment No. 25 amends the Post-Qualification Offering Circular No. 24 of RSE Collection LLC, dated October 9, 2020, as qualified on October 13, 2020, and as may be amended and supplemented from time to time (the “Offering Circular”), to add additional securities to be offered pursuant to the Offering Circular. Unless otherwise defined below, capitalized terms used herein shall have the same meanings as set forth in the Offering Circular. An offering statement pursuant to Regulation A relating to these securities has been filed with the Securities and Exchange Commission. Information contained in this Preliminary Offering Circular is subject to completion or amendment. To the extent not already qualified under Regulation A, these securities may not be sold nor may offers to buy be accepted before the offering statement filed with the Commission is qualified. We may elect to satisfy our obligation to deliver a Final Offering Circular by sending you a notice within two business days after the completion of our sale to you that contains the URL where the Final Offering Circular or the offering statement in which such Final Offering Circular was filed may be obtained.

 

POST-QUALIFICATION OFFERING CIRCULAR AMENDMENT NO. 25

SUBJECT TO COMPLETION; DATED MARCH 26, 2021

 

 


RSE COLLECTION, LLC

 

 

250 LAFAYETTE STREET, 2ND FLOOR, NEW YORK, NY 10012

(347-952-8058) Telephone Number

www.rallyrd.com

 

This Post-Qualification Amendment relates to the offer and sale of series of interest, as described below, to be issued by RSE Collection, LLC (the “Company,” “RSE Collection,” “we,” “us,” or “our”).

 

Series Membership Interests Overview

Price to Public

Underwriting Discounts and Commissions (1)(2)(3)

Proceeds to Issuer

Proceeds to Other Persons

 

 

 

 

 

 

Series #69BM1

Per Unit

$57.50

 

$57.50

 

 

Total Minimum

$103,500

 

$103,500

 

 

Total Maximum

$115,000

 

$115,000

 

 

 

 

 

 

 

Series #85FT1

Per Unit

$82.50

 

$82.50

 

 

Total Minimum

$148,500

 

$148,500

 

 

Total Maximum

$165,000

 

$165,000

 

 

 

 

 

 

 

Series #88LJ1

Per Unit

$67.50

 

$67.50

 

 

Total Minimum

$121,500

 

$121,500

 

 

Total Maximum

$135,000

 

$135,000

 

 

 

 

 

 

 

Series #55PS1

Per Unit

$212.50

 

$212.50

 

 

Total Minimum

$382,500

 

$382,500

 

 

Total Maximum

$425,000

 

$425,000

 

 

 

 

 

 

 

Series #95BL1

Per Unit

$59.25

 

$59.25

 

 

Total Minimum

$106,650

 

$106,650

 

 

Total Maximum

$118,500

 

$118,500

 

 

 

 

 

 

 

Series #89PS1

Per Unit

$82.50

 

$82.50

 

 

Total Minimum

$148,500

 

$148,500

 

 

Total Maximum

$165,000

 

$165,000

 

 

 

 

 

 

 

Series #90FM1

Per Unit

$8.25

 

$8.25

 

 

Total Minimum

$14,850

 

$14,850

 

 

Total Maximum

$16,500

 

$16,500

 

 

 

 

 

 

 

Series #83FB1

Per Unit

$70.00

 

$70.00

 

 

Total Minimum

$315,000

 

$315,000

 

 

Total Maximum

$350,000

 

$350,000

 

 

 

 

 

 

 

Series #98DV1

Per Unit

$65.00

 

$65.00

 

 

Total Minimum

$117,000

 

$117,000

 



 

Total Maximum

$130,000

 

$130,000

 

 

 

 

 

 

 

Series #06FS1

Per Unit

$39.80

 

$39.80

 

 

Total Minimum

$174,125

 

$174,125

 

 

Total Maximum

$209,000

 

$209,000

 

 

 

 

 

 

 

Series #93XJ1

Per Unit

$99.00

 

$99.00

 

 

Total Minimum

$445,500

 

$445,500

 

 

Total Maximum

$495,000

 

$495,000

 

 

 

 

 

 

 

Series #02AX1

Per Unit

$54.00

 

$54.00

 

 

Total Minimum

$97,200

 

$97,200

 

 

Total Maximum

$108,000

 

$108,000

 

 

 

 

 

 

 

Series #99LE1

Per Unit

$34.75

 

$34.75

 

 

Total Minimum

$62,550

 

$62,550

 

 

Total Maximum

$69,500

 

$69,500

 

 

 

 

 

 

 

Series #91MV1

Per Unit

$19.00

 

$19.00

 

 

Total Minimum

$34,200

 

$34,200

 

 

Total Maximum

$38,000

 

$38,000

 

 

 

 

 

 

 

Series #92LD1

Per Unit

$55.00

 

$55.00

 

 

Total Minimum

$148,500

 

$148,500

 

 

Total Maximum

$165,000

 

$165,000

 

 

 

 

 

 

 

Series #94DV1

Per Unit

$28.75

 

$28.75

 

 

Total Minimum

$51,750

 

$51,750

 

 

Total Maximum

$57,500

 

$57,500

 

 

 

 

 

 

 

Series #00FM1

Per Unit

$24.75

 

$24.75

 

 

Total Minimum

$44,550

 

$44,550

 

 

Total Maximum

$49,500

 

$49,500

 

 

 

 

 

 

 

Series #72MC1

Per Unit

$62.25

 

$62.25

 

 

Total Minimum

$112,050

 

$112,050

 

 

Total Maximum

$124,500

 

$124,500

 

 

 

 

 

 

 

Series #06FG1

Per Unit

$64.00

 

$64.00

 

 

Total Minimum

$288,000

 

$288,000

 

 

Total Maximum

$320,000

 

$320,000

 

 

 

 

 

 

 

Series #11BM1

Per Unit

$42.00

 

$42.00

 

 

Total Minimum

$75,600

 

$75,600

 

 

Total Maximum

$84,000

 

$84,000

 

 

 

 

 

 

 

Series #80LC1

Per Unit

$127.00

 

$127.00

 

 

Total Minimum

$571,500

 

$571,500

 

 

Total Maximum

$635,000

 

$635,000

 

 

 

 

 

 

 

Series #02BZ1

Per Unit

$65.00

 

$65.00

 

 

Total Minimum

$175,500

 

$175,500

 

 

Total Maximum

$195,000

 

$195,000

 

 

 

 

 

 

 

Series #88BM1

Per Unit

$47.00

 

$47.00

 

 

Total Minimum

$126,900

 

$126,900

 

 

Total Maximum

$141,000

 

$141,000

 

 

 

 

 

 

 

Series #63CC1

Per Unit

$63.00

 

$63.00

 

 

Total Minimum

$113,400

 

$113,400

 

 

Total Maximum

$126,000

 

$126,000

 

 

 

 

 

 

 

Series #76PT1

Per Unit

$63.30

 

$63.30

 

 

Total Minimum

$170,910

 

$170,910

 

 

Total Maximum

$189,900

 

$189,900

 

 

 

 

 

 

 



Series #75RA1

Per Unit

$28.00

 

$28.00

 

 

Total Minimum

$75,600

 

$75,600

 

 

Total Maximum

$84,000

 

$84,000

 

 

 

 

 

 

 

Series #65AG1

Per Unit

$89.25

 

$89.25

 

 

Total Minimum

$160,650

 

$160,650

 

 

Total Maximum

$178,500

 

$178,500

 

 

 

 

 

 

 

Series #93FS1

Per Unit

$68.75

 

$68.75

 

 

Total Minimum

$123,750

 

$123,750

 

 

Total Maximum

$137,500

 

$137,500

 

 

 

 

 

 

 

Series 2003 Porsche 911 GT2

Per Unit

$0.00

 

$0.00

 

 

Total Minimum

$0

 

$0

 

 

Total Maximum

$0

 

$0

 

 

 

 

 

 

 

Series #61JE1

Per Unit

$82.00

 

$82.00

 

 

Total Minimum

$221,400

 

$221,400

 

 

Total Maximum

$246,000

 

$246,000

 

 

 

 

 

 

 

Series #90MM1

Per Unit

$5.32

 

$5.32

 

 

Total Minimum

$23,940

 

$23,940

 

 

Total Maximum

$26,600

 

$26,600

 

 

 

 

 

 

 

Series #65FM1

Per Unit

$41.25

 

$41.25

 

 

Total Minimum

$74,250

 

$74,250

 

 

Total Maximum

$82,500

 

$82,500

 

 

 

 

 

 

 

Series #88PT1

Per Unit

$30.00

 

$30.00

 

 

Total Minimum

$54,990

 

$54,990

 

 

Total Maximum

$66,000

 

$66,000

 

 

 

 

 

 

 

Series #94LD1

Per Unit

$119.50

 

$119.50

 

 

Total Minimum

$537,750

 

$537,750

 

 

Total Maximum

$597,500

 

$597,500

 

 

 

 

 

 

 

Series #99SS1

Per Unit

$137.50

 

$137.50

 

 

Total Minimum

$110,000

 

$110,000

 

 

Total Maximum

$137,500

 

$137,500

 

 

 

 

 

 

 

Series #94FS1

Per Unit

$72.50

 

$72.50

 

 

Total Minimum

$116,000

 

$116,000

 

 

Total Maximum

$145,000

 

$145,000

 

 

 

 

 

 

 

Series #61MG1

Per Unit

$68.00

 

$68.00

 

 

Total Minimum

$306,000

 

$306,000

 

 

Total Maximum

$340,000

 

$340,000

 

 

 

 

 

 

 

Series #92CC1

Per Unit

$26.25

 

$26.25

 

 

Total Minimum

$42,000

 

$42,000

 

 

Total Maximum

$52,500

 

$52,500

 

 

 

 

 

 

 

Series #89FT1

Per Unit

$45.00

 

$45.00

 

 

Total Minimum

$144,000

 

$144,000

 

 

Total Maximum

$180,000

 

$180,000

 

 

 

 

 

 

 

Series #80PN1

Per Unit

$9.60

 

$9.60

 

 

Total Minimum

$38,400

 

$38,400

 

 

Total Maximum

$48,000

 

$48,000

 

 

 

 

 

 

 

Series #89FG2

Per Unit

$75.00

 

$75.00

 

 

Total Minimum

$120,000

 

$120,000

 

 

Total Maximum

$150,000

 

$150,000

 

 

 

 

 

 

 



Series #88LL1

Per Unit

$146.00

 

$146.00

 

 

Total Minimum

$233,600

 

$233,600

 

 

Total Maximum

$292,000

 

$292,000

 

 

 

 

 

 

 

Series 1990 Mercedes 190E 2.5-16 Evo II

Per Unit

$0.00

 

$0.00

 

 

Total Minimum

$0

 

$0

 

 

Total Maximum

$0

 

$0

 

 

 

 

 

 

 

Series #03SS1

Per Unit

$125.00

 

$125.00

 

 

Total Minimum

$300,000

 

$300,000

 

 

Total Maximum

$375,000

 

$375,000

 

 

 

 

 

 

 

Series 1972 Ferrari 365 GTC/4

Per Unit

$0.00

 

$0.00

 

 

Total Minimum

$0

 

$0

 

 

Total Maximum

$0

 

$0

 

 

 

 

 

 

 

Series #82AB1

Per Unit

$58.86

 

$58.86

 

(4)

Total Minimum

$103,600

 

$103,600

 

 

Total Maximum

$129,500

 

$129,500

 

 

 

 

 

 

 

Series #12MM1

Per Unit

$62.50

 

$62.50

 

(4)

Total Minimum

$100,000

 

$100,000

 

 

Total Maximum

$125,000

 

$125,000

 

 

 

 

 

 

 

Series #55MG1

Per Unit

$1,250.00

 

$1,250.00

 

(4)

Total Minimum

$1,000,000

 

$1,000,000

 

 

Total Maximum

$1,250,000

 

$1,250,000

 

 

 

 

 

 

 

Series #65PT1

Per Unit

$67.50

 

$67.50

 

(4)

Total Minimum

$108,000

 

$108,000

 

 

Total Maximum

$135,000

 

$135,000

 

 

 

 

 

 

 

Series #73FD1

Per Unit

$142.50

 

$142.50

 

(4)

Total Minimum

$228,000

 

$228,000

 

 

Total Maximum

$285,000

 

$285,000

 

 

 

 

 

 

 

Series #76FG1

Per Unit

$37.00

 

$37.00

 

(4)

Total Minimum

$148,000

 

$148,000

 

 

Total Maximum

$185,000

 

$185,000

 

 

 

 

 

 

 

Series #89NG1

Per Unit

$26.67

 

$26.67

 

(4)

Total Minimum

$64,000

 

$64,000

 

 

Total Maximum

$80,000

 

$80,000

 

 

 

 

 

 

 

Series #90FF1

Per Unit

$410.00

 

$410.00

 

(4)

Total Minimum

$984,000

 

$984,000

 

 

Total Maximum

$1,230,000

 

$1,230,000

 

 

 

 

 

 

 

Series #95BE1

Per Unit

$170.00

 

$170.00

 

(4)

Total Minimum

$680,000

 

$680,000

 

 

Total Maximum

$850,000

 

$850,000

 

 

 

 

 

 

 

Series #67FG1

Per Unit

$208.33

 

$208.33

 

(4)

Total Minimum

$500,000

 

$500,000

 

 

Total Maximum

$625,000

 

$625,000

 

 

 

 

 

 

 

Series #67CC1

Per Unit

$100.00

 

$100.00

 

(4)

Total Minimum

$160,000

 

$160,000

 

 

Total Maximum

$200,000

 

$200,000

 

 

 

 

 

 

 

Series #91GS1

Per Unit

$7.90

 

$7.90

 

(4)

Total Minimum

$34,760

 

$34,760

 

 

Total Maximum

$43,450

 

$43,450

 



 

 

 

 

 

 

Series #67FS1

Per Unit

$48.75

 

$48.75

 

(4)

Total Minimum

$156,000

 

$156,000

 

 

Total Maximum

$195,000

 

$195,000

 

 

 

 

 

 

 

Series #72PT1

Per Unit

$110.00

 

$110.00

 

(4)

Total Minimum

$176,000

 

$176,000

 

 

Total Maximum

$220,000

 

$220,000

 

 

 

 

 

 

 

Series #08TR1

Per Unit

$20.00

 

$20.00

 

(4)

Total Minimum

$80,000

 

$80,000

 

 

Total Maximum

$100,000

 

$100,000

 

 

 

 

 

 

 

Series #63PT1

Per Unit

$70.00

 

$70.00

 

(4)

Total Minimum

$123,200

 

$123,200

 

 

Total Maximum

$154,000

 

$154,000

 

 

 

 

 

 

 

Series #55MS1

Per Unit

$97.50

 

$97.50

 

(4)

Total Minimum

$171,600

 

$171,600

 

 

Total Maximum

$214,500

 

$214,500

 

 

 

 

 

 

 

Series #67MS1

Per Unit

$80.00

 

$80.00

 

(4)

Total Minimum

$128,000

 

$128,000

 

 

Total Maximum

$160,000

 

$160,000

 

 

 

 

 

 

 

Series #99FF1

Per Unit

$62.50

 

$62.50

 

(4)

Total Minimum

$110,000

 

$110,000

 

 

Total Maximum

$137,500

 

$137,500

 

 

 

 

 

 

 

Series #69PN1

Per Unit

$19.00

 

$19.00

 

(4)

Total Minimum

$76,000

 

$76,000

 

 

Total Maximum

$95,000

 

$95,000

 

 

 

 

 

 

 

Series #90FT1

Per Unit

$41.25

 

$41.25

 

(4)

Total Minimum

$66,000

 

$66,000

 

 

Total Maximum

$82,500

 

$82,500

 

 

 

 

 

 

 

Series #91JX1

Per Unit

$310.00

 

$310.00

 

(4)

Total Minimum

$1,240,000

 

$1,240,000

 

 

Total Maximum

$1,550,000

 

$1,550,000

 

 

 

 

 

 

 

Series #87FF1

Per Unit

$129.80

 

$129.80

 

(4)

Total Minimum

$114,224

 

$114,224

 

 

Total Maximum

$142,780

 

$142,780

 

 

 

 

 

 

 

Series #72FG1

Per Unit

$63.00

 

$63.00

 

(4)

Total Minimum

$276,000

 

$276,000

 

 

Total Maximum

$345,000

 

$345,000

 

 

 

 

 

 

 

Series #99FG1

Per Unit

$66.25

 

$66.25

 

(4)

Total Minimum

$116,600

 

$116,600

 

 

Total Maximum

$145,750

 

$145,750

 

 

 

 

 

 

 

Series #91DP1

Per Unit

$79.50

 

$79.50

 

(4)

Total Minimum

$318,000

 

$318,000

 

 

Total Maximum

$397,500

 

$397,500

 

 

 

 

 

 

 

Series #89FG1

Per Unit

$27.50

 

$27.50

 

(4)

Total Minimum

$88,000

 

$88,000

 

 

Total Maximum

$110,000

 

$110,000

 

 

 

 

 

 

 

Series #66AV1

Per Unit

$161.67

 

$161.67

 

(4)

Total Minimum

$388,000

 

$388,000

 

 

Total Maximum

$485,000

 

$485,000

 

 

 

 

 

 

 

Series #99LD1

Per Unit

$172.50

 

$172.50

 



(4)

Total Minimum

$276,000

 

$276,000

 

 

Total Maximum

$345,000

 

$345,000

 

 

 

 

 

 

 

Series #64AD1

Per Unit

$189.00

 

$189.00

 

(4)

Total Minimum

$756,000

 

$756,000

 

 

Total Maximum

$945,000

 

$945,000

 

 

 

 

 

 

 

Series #95FM1

Per Unit

$230.00

 

$230.00

 

(4)

Total Minimum

$368,000

 

$368,000

 

 

Total Maximum

$460,000

 

$460,000

 

 

 

 

 

 

 

Series #61JC1

Per Unit

$65.00

 

$65.00

 

(4)

Total Minimum

$156,000

 

$156,000

 

 

Total Maximum

$195,000

 

$195,000

 

 

 

 

 

 

 

Series #94BE1

Per Unit

$200.00

 

$200.00

 

(4)

Total Minimum

$800,000

 

$800,000

 

 

Total Maximum

$1,000,000

 

$1,000,000

 

 

 

 

 

 

 

Series #79PT1

Per Unit

$77.50

 

$77.50

 

(4)

Total Minimum

$124,000

 

$124,000

 

 

Total Maximum

$155,000

 

$155,000

 

 

 

 

 

 

 

Series #68CC1

Per Unit

$67.50

 

$67.50

 

(4)

Total Minimum

$108,000

 

$108,000

 

 

Total Maximum

$135,000

 

$135,000

 

 

 

 

 

 

 

Series #78MM1

Per Unit

$97.50

 

$97.50

 

(4)

Total Minimum

$78,000

 

$78,000

 

 

Total Maximum

$97,500

 

$97,500

 

 

 

 

 

 

 

Series #81DD1

Per Unit

$24.00

 

$24.00

 

(4)

Total Minimum

$57,600

 

$57,600

 

 

Total Maximum

$72,000

 

$72,000

 

 

 

 

 

 

 

Series #98AX1

Per Unit

$110.00

 

$110.00

 

(4)

Total Minimum

$88,000

 

$88,000

 

 

Total Maximum

$110,000

 

$110,000

 

 

 

 

 

 

 

Series #08MS1

Per Unit

$106.67

 

$106.67

 

(4)

Total Minimum

$256,000

 

$256,000

 

 

Total Maximum

$320,000

 

$320,000

 

 

 

 

 

 

 

Series #11FG1

Per Unit

$142.50

 

$142.50

 

(4)

Total Minimum

$456,000

 

$456,000

 

 

Total Maximum

$570,000

 

$570,000

 

 

 

 

 

 

 

Series #06FG2

Per Unit

$97.50

 

$97.50

 

(4)

Total Minimum

$312,000

 

$312,000

 

 

Total Maximum

$390,000

 

$390,000

 

 

 

 

 

 

 

Series #74AM1

Per Unit

$15.60

 

$15.60

 

(4)

Total Minimum

$62,400

 

$62,400

 

 

Total Maximum

$78,000

 

$78,000

 

 

 

 

 

 

 

Series #74PN1

Per Unit

$20.50

 

$20.50

 

(4)

Total Minimum

$65,600

 

$65,600

 

 

Total Maximum

$82,000

 

$82,000

 

 

 

 

 

 

 

Series #74AV1

Per Unit

$27.50

 

$27.50

 

(4)

Total Minimum

$44,000

 

$44,000

 

 

Total Maximum

$55,000

 

$55,000

 

 

 

 

 

 

 

Series #93MR1

Per Unit

$29.75

 

$29.75

 

(4)

Total Minimum

$47,600

 

$47,600

 

 

Total Maximum

$59,500

 

$59,500

 



 

 

 

 

 

 

Series #91AX1

Per Unit

$50.00

 

$50.00

 

(4)

Total Minimum

$120,000

 

$120,000

 

 

Total Maximum

$150,000

 

$150,000

 

 

 

 

 

 

 

Series #71DZ1

Per Unit

$30.00

 

$30.00

 

(4)

Total Minimum

$96,000

 

$96,000

 

 

Total Maximum

$120,000

 

$120,000

 

 

 

 

 

 

 

Series #84PN1

Per Unit

$9.25

 

$9.25

 

(4)

Total Minimum

$29,600

 

$29,600

 

 

Total Maximum

$37,000

 

$37,000

 

 

 

 

 

 

 

Series #69CC1

Per Unit

$55.00

 

$55.00

 

(4)

Total Minimum

$132,000

 

$132,000

 

 

Total Maximum

$165,000

 

$165,000

 

 

 

 

 

 

 

Series #64VP1

Per Unit

$16.00

 

$16.00

 

(4)

Total Minimum

$38,400

 

$38,400

 

 

Total Maximum

$48,000

 

$48,000

 

 

 

 

 

 

 

Series #93PN1

Per Unit

$46.00

 

$46.00

 

(4)

Total Minimum

$73,600

 

$73,600

 

 

Total Maximum

$92,000

 

$92,000

 

 

 

 

 

 

 

Series #74DP1

Per Unit

$42.00

 

$42.00

 

(4)

Total Minimum

$134,400

 

$134,400

 

 

Total Maximum

$168,000

 

$168,000

 

 

 

 

 

 

 

Series #93FM1

Per Unit

$8.50

 

$8.50

 

(4)

Total Minimum

$34,000

 

$34,000

 

 

Total Maximum

$42,500

 

$42,500

 

 

 

 

 

 

 

Series #63VK1

Per Unit

$15.00

 

$15.00

 

(4)

Total Minimum

$36,000

 

$36,000

 

 

Total Maximum

$45,000

 

$45,000

 

 

 

 

 

 

 

Series #82AV1

Per Unit

$59.50

 

$59.50

 

 

Total Minimum

$238,000

 

$238,000

 

 

Total Maximum

$297,500

 

$297,500

 

 

 

 

 

 

 

Series #95FF1

Per Unit

$10.00

 

$10.00

 

 

Total Minimum

$96,000

 

$96,000

 

 

Total Maximum

$120,000

 

$120,000

 

 

(1) Dalmore Group, LLC (the “BOR”) will be acting as a broker of record and entitled to a Brokerage Fee (as described in “Offering Summary” – “Use of Proceeds”) and described in greater detail under “Plan of Distribution and Subscription Procedure – Broker” and “– Fees and Expenses” for additional information.

(2) DriveWealth, LLC (the “Custodian”) will be acting as custodian of interests and hold brokerage accounts for interest holders in connection with the Company’s offerings and will be entitled to a Custody Fee (as described in “Offering Summary” – “Use of Proceeds”) and described in greater detail under “Plan of Distribution and Subscription Procedure – Custodian” and “– Fees and Expenses” for additional information. For all offerings of the Company which closed or launch prior to the agreement with the Custodian, signed on March 2, 2018, interests are transferred into the Custodian brokerage accounts upon consent of the individual investors who purchased such shares or have transferred money into escrow in anticipation of purchasing such shares at the close of the currently ongoing offerings.

(3) No underwriter has been engaged in connection with the Offering (as defined below) and neither the BOR, nor any other entity, receives a finder’s fee or any underwriting or placement agent discounts or commissions in relation to any Offering of Interests (as defined below). We intend to distribute all offerings of membership interests in any series of the Company principally through the Rally Rd.™ platform and any successor platform used by the Company for the offer and sale of interests, (the “Rally Rd.™ Platform” or the “Platform”), as described in greater detail under “Plan of Distribution and Subscription Procedure” and “Description of the Business – Liquidity Platform.”

(4) Amounts for Series (as defined below) are subject to final execution of purchase option agreements or purchase agreements.

 

The Company is offering, on a best efforts basis, a minimum (the “Total Minimum”) to a maximum (the “Total Maximum”) of membership interests of each of the following series of the Company, highlighted in gray in the “Master Series Table” in the “Interests In Series Covered By This Amendment” section. Series not highlighted in gray have completed their respective offerings at the time of this filing and the number of interests in the table represents the actual interests sold. The sale of membership interests is being facilitated by the BOR, a broker-dealer registered under



the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and member of FINRA and is registered in each state where the offer or sales of the Interests (as defined below) will occur. It is anticipated that Interests will be offered and sold only in states where the BOR is registered as a broker-dealer.  For the avoidance of doubt, the BOR does not and will not solicit purchases of Interests or make any recommendations regarding the Interests to prospective investors.

All of the series of the Company offered hereunder may collectively be referred to herein as the “Series.”  The interests of all Series described above may collectively be referred to herein as the “Interests” and the offerings of the Interests may collectively be referred to herein as the “Offerings.”  See “Description of the Interests Offered” for additional information regarding the Interests.

The Company is managed by RSE Collection Manager, LLC, a Delaware limited liability company (the “Manager”). The Manager is a single-member Delaware limited liability company wholly owned by Rally Holdings LLC (“Rally Holdings”).   Rally Holdings is a single-member Delaware limited liability company wholly owned by RSE Markets, Inc., a Delaware corporation (“RSE Markets” together with the Manager, Rally Holdings, and each of their respective, direct and indirect, subsidiaries and affiliates, the “Rally Entities”).

It is anticipated that the Company’s core business will be the identification, acquisition, marketing and management of collectible automobiles, collectively referred to as “Automobile Assets” or the “Asset Class,” for the benefit of the investors. The Series assets referenced in the “Interests In Series Covered By This Amendment” section may be referred to herein, collectively, as the “Underlying Assets,” Any individuals, dealers or auction company which owns an Underlying Asset prior to a purchase of an Underlying Asset by the Company in advance of a potential Offering or the closing of an Offering from which proceeds are used to acquire the Underlying Asset may be referred to herein as an “Asset Seller.” See “Description of the Business” for additional information regarding the Asset Class.

Rally Holdings will serve as the asset manager (the “Asset Manager”) for each Series of the Company and provides services to the Underlying Assets in accordance with each Series’ Asset Management Agreement (see “Description of the Business” – “Description of the Asset Management Agreement” for additional information).

This Offering Circular describes each individual Series found in the “Interests In Series Covered By This Amendment” section.

The Interests represent an investment in a particular Series and thus indirectly the Underlying Asset and do not represent an investment in the Company or the Manager generally.  We do not anticipate that any Series will own any assets other than the Underlying Asset associated with such Series.  However, we expect that the operations of the Company, including the issuance of additional Series of Interests and their acquisition of additional assets, will benefit investors by enabling each Series to benefit from economies of scale and by allowing investors to enjoy the Company’s Underlying Asset collection at the Membership Experience Programs (as described in “Description of the Business – Business of the Company”).  

A purchaser of the Interests may be referred to herein as an “Investor” or “Interest Holder.”  There will be a separate closing with respect to each Offering (each, a “Closing”). The Closing of an Offering will occur on the earliest to occur of (i) the date subscriptions for the Total Maximum Interests for a Series have been accepted or (ii) a date determined by the Manager in its sole discretion, provided that subscriptions for the Total Minimum Interests of such 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, as applicable, is qualified by the U.S. Securities and Exchange Commission, or the “Commission,” which period may be extended with respect to a particular Series by an additional six months by the Manager in its sole discretion, or (ii) any date on which the Manager elects to terminate the Offering for a particular Series in its sole discretion.  

No securities are being offered by existing security-holders.

Each Offering is being conducted under Tier II of Regulation A (17 CFR 230.251 et. seq.) and the information contained herein is being presented in Offering Circular format.  The Company is not offering, and does not anticipate selling, Interests in any of the Offerings in any state where the BOR is not registered as a broker-dealer. The subscription funds advanced by prospective Investors as part of the subscription process will be held in a non-interest-bearing escrow account with Atlantic Capital Bank, N.A., the “Escrow Agent,” and will not be commingled with the operating account of the Series, until, if and when there is a Closing with respect to that Series.  See “Plan of Distribution and Subscription Procedure” and “Description of Interests Offered” for additional information.

A purchase of Interests in a Series does not constitute an investment in either the Company or an Underlying Asset directly, or in any other Series of Interest. This results in limited voting rights of the Investor, which are solely related to a particular Series, and are further limited by the Limited Liability Company Agreement of the Company (as amended from time to time, the “Operating Agreement”), described further herein.  Investors will have voting rights only with respect to certain matters, primarily relating to amendments to the Operating Agreement that would adversely change the rights of the Interest Holders and removal of the Manager for “cause.”  The Manager and the Asset Manager thus retain significant control over the management of the Company, each Series and the Underlying Assets.  Furthermore, because the Interests in a Series do not constitute an investment in the Company as a whole, holders of the Interests in a Series are not expected to receive any economic benefit from, or be subject to the liabilities of, the assets of any other Series.  In addition, the economic Interest of a holder in a Series will not be identical to owning a direct undivided Interest in an Underlying Asset because, among other things, a Series will be required to pay corporate taxes before distributions are made to the holders, and the Asset Manager will receive a fee in respect of its management of the Underlying Asset.

This Offering Circular contains forward-looking statements which are based on current expectations and beliefs concerning future developments that are difficult to predict.  Neither the Company nor the Manager or Asset Manager can guarantee future performance, or that future developments affecting the Company, the Manager, the Asset Manager, or the Platform will be as currently anticipated.  These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. Please see “Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” for additional information.



There is currently no public trading market for any Interests, and an active market may not develop or be sustained.  If an active public or private trading market for our securities does not develop or is not sustained, it may be difficult or impossible for you to resell your Interests at any price.  Even if a public or private market does develop, the market price could decline below the amount you paid for your Interests.

The Interests offered hereby are highly speculative in nature, involve a high degree of risk and should be purchased only by persons who can afford to lose their entire investment. There can be no assurance that the Company’s investment objectives will be achieved or that a secondary market would ever develop for the Interests, whether via the Platform, via third party registered broker-dealers or otherwise. Prospective Investors should obtain their own legal and tax advice prior to making an investment in the Interests and should be aware that an investment in the Interests may be exposed to other risks of an exceptional nature from time to time. Please see “Risk Factors” for additional information.

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 HTTP://WWW.INVESTOR.GOV.

 

NOTICE TO RESIDENTS OF THE STATES OF TEXAS AND WASHINGTON:

WE ARE LIMITING THE OFFER AND SALE OF SECURITIES IN THE STATES OF TEXAS AND WASHINGTON TO A MAXIMUM OF $5 MILLION IN ANY 12-MONTH PERIOD. WE RESERVE THE RIGHT TO REMOVE OR MODIFY SUCH LIMIT AND, IN THE EVENT WE DECIDE TO OFFER AND SELL ADDITIONAL SECURITIES IN THESE STATES, WE WILL FILE A POST-QUALIFICATION SUPPLEMENT TO THE OFFERING STATEMENT OF WHICH THIS OFFERING CIRCULAR IS A PART IDENTIFYING SUCH CHANGE.

 

The United States Securities and Exchange Commission does not pass upon the merits of or give its approval to any securities offered or the terms of the Offering, nor does it pass upon the accuracy or completeness of any Offering Circular or other solicitation materials. These securities are offered pursuant to an exemption from registration with the Commission; however, the Commission has not made an independent determination that the securities offered are exempt from registration. This Preliminary Offering Circular shall not constitute an offer to sell or the solicitation of an offer to buy, nor may there be any sales of these securities in, any state in which such offer, solicitation or sale would be unlawful before registration or qualification of the offer and sale under the laws of such state.

An investment in the Interests involves a high degree of risk. See “Risk Factors” for a description of some of the risks that should be considered before investing in the Interests.



TABLE OF CONTENTS

RSE COLLECTION, LLC

 

SECTIONPAGE 

EXPLANATORY NOTE1 

INCORPORATION BY REFERENCE OF OFFERING CIRCULAR2 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS3 

INTERESTS IN SERIES COVERED BY THIS AMENDMENT5 

OFFERING SUMMARY14 

RISK FACTORS21 

POTENTIAL CONFLICTS OF INTEREST38 

DILUTION43 

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION44 

PLAN OF DISTRIBUTION AND SUBSCRIPTION PROCEDURE61 

DESCRIPTION OF THE BUSINESS71 

MANAGEMENT83 

COMPENSATION91 

PRINCIPAL INTEREST HOLDERS92 

DESCRIPTION OF INTERESTS OFFERED95 

MATERIAL UNITED STATES TAX CONSIDERATIONS102 

WHERE TO FIND ADDITIONAL INFORMATION104 

FINANCIAL STATEMENTSF-1 

EXHIBIT INDEXIII-1 





INCORPORATION BY REFERENCE OF OFFERING CIRCULAR

 

The Offering Circular, including this Post-Qualification Amendment, is part of an offering statement (File No. 024-10717) that was filed with the Securities and Exchange Commission. We hereby incorporate by reference into this Post-Qualification Amendment all of the information contained in the following:

 

1.Part II of the Post-Qualification Amendment to Offering Circular No. 21 including the sections bulleted below, to the extent not otherwise modified or replaced by offering circular supplement and/or Post-Qualification Amendment. 

·Use of Proceeds and Asset Descriptions in Post-Qualification Amendment to Offering Circular No. 21. 

2.Part II of the Post-Qualification Amendment to Offering Circular No. 20 including the sections bulleted below, to the extent not otherwise modified or replaced by offering circular supplement and/or Post-Qualification Amendment. 

Use of Proceeds and Asset Descriptions in Post-Qualification Amendment to Offering Circular No. 20. 

 

Note that any statement we make in this Post-Qualification Amendment (or have made in the Offering Circular) will be modified or superseded by an inconsistent statement made by us in a subsequent offering circular supplement or Post-Qualification Amendment.


3


 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

The information contained in this Offering Circular includes some statements that are not historical and that are considered “forward-looking statements.”  Such forward-looking statements include, but are not limited to, statements regarding our development plans for our business; our strategies and business outlook; anticipated development of the Company, the Manager, each Series of the Company and the Platform (defined below); and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and interpretations).  These forward-looking statements express the Manager’s expectations, hopes, beliefs, and intentions regarding the future.  In addition, without limiting the foregoing, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements.  The words “anticipates,” “believes,” “continue,” “could,” “estimates,” “expects,” “intends,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “seeks,” “should,” “will,” “would” and similar expressions and variations, or comparable terminology, or the negatives of any of the foregoing, may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.

The forward-looking statements contained in this Offering Circular are based on current expectations and beliefs concerning future developments that are difficult to predict.  Neither the Company nor the Manager can guarantee future performance, or that future developments affecting the Company, the Manager or the Platform will be as currently anticipated.  These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements.

All forward-looking statements attributable to us are expressly qualified in their entirety by these risks and uncertainties.  These risks and uncertainties, along with others, are also described below under the heading “Risk Factors.” Should one or more of these risks or uncertainties materialize, or should any of the parties’ assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.  You should not place undue reliance on any forward-looking statements and should not make an investment decision based solely on these forward-looking statements.  We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.


4


 

Trademarks and Trade Names

From time to time, we own or have rights to various trademarks, service marks and trade names that we use in connection with the operation of our business. This Offering Circular may also contain trademarks, service marks and trade names of third parties, which are the property of their respective owners. Our use or display of third parties’ trademarks, service marks, trade names or products in this Offering Circular is not intended to, and does not imply, a relationship with us or an endorsement or sponsorship by or of us. Solely for convenience, the trademarks, service marks and trade names referred to in this Offering Circular may appear without the ®, TM or SM symbols, but such references are not intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our rights or the right of the applicable licensor to these trademarks, service marks and trade names.

Additional Information

You should rely only on the information contained in this Offering Circular. We have not authorized anyone to provide you with additional information or information different from that contained in this Offering Circular filed with the Commission. We take no responsibility for, and can provide no assurance as to the reliability of, any other information that others may give you. We are offering to sell, and seeking offers to buy, certain Series of Interests only in jurisdictions where offers and sales are permitted. The information contained in this Offering Circular is accurate only as of the date of this document, regardless of the time of delivery of this Offering Circular or any sale of a Series of Interests. Our business, financial condition, results of operations, and prospects may have changed since that date.


5



INTERESTS IN SERIES COVERED BY THIS AMENDMENT

 

The master series table below, referred to at times as the “Master Series Table,” shows key information related to each Series. This information will be referenced in the following sections when referring to the Master Series Table. In addition, see the “Description of Underlying Asset” and “Use of Proceeds” section for each individual Series for further details.

Series / Series Name

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (6)

#77LE1 / Series #77LE1 (5)

 

1977 Lotus Esprit S1

Upfront Purchase

Closed

11/17/2016

4/13/2017

$38.85

2,000

$77,700
(3)

$3,443

2/4/2021

#69BM1 / Series Boss Mustang

8/10/2017

1969 Ford Mustang Boss 302

Upfront Purchase

Closed

11/20/2017

2/7/2018

$57.50

2,000

$115,000
(3)

$2,986

3/25/2021

#85FT1 / Series Ferrari Testarossa

9/14/2017

1985 Ferrari Testarossa

Upfront Purchase

Closed

11/23/2017

2/15/2018

$82.50

2,000

$165,000
(3)

($17,859)

3/18/2021

#88LJ1 / Series Lamborghini Jalpa

9/14/2017

1988 Lamborghini Jalpa

Upfront Purchase

Closed

2/9/2018

4/12/2018

$67.50

2,000

$135,000
(3)

$578

1/28/2021

#55PS1 / Series Porsche Speedster

9/14/2017

1955 Porsche 356 Speedster

Purchase Option Agreement

Closed

4/2/2018

6/6/2018

$212.50

2,000

$425,000
(3)

($3,357)

3/2/2021

#95BL1 / Series BMW M3 Lightweight

5/24/2018

1995 BMW E36 M3 Lightweight

Upfront Purchase

Closed

6/1/2018

7/12/2018

$59.25

2,000

$118,500
(3)

($444)

3/4/2021

#89PS1 / Series Porsche 911 Speedster

7/20/2018

1989 Porsche 911 Speedster

Purchase Agreement

Closed

7/23/2018

7/31/2018

$82.50

2,000

$165,000
(3)

$1,771

2/4/2021

#90FM1 / Series Ford Mustang 7-Up Edition

7/20/2018

1990 Ford Mustang 7Up Edition

Purchase Agreement

Closed

7/24/2018

7/31/2018

$8.25

2,000

$16,500
(3)

$464

2/9/2021

#83FB1 / Series Ferrari 512

3/29/2018

1983 Ferrari 512 BBi

Purchase Option Agreement

Closed

7/23/2018

9/5/2018

$70.00

5,000

$350,000
(3)

$9,162

2/18/2021

#98DV1 / Series Dodge Viper GTS-R

9/17/2018

1998 Dodge Viper GTS-R

Upfront Purchase

Closed

9/27/2018

10/10/2018

$65.00

2,000

$130,000
(3)

$2,314

3/25/2021


6



#06FS1 / Series Ferrari F430 Spider

9/17/2018

2006 Ferrari F430 Spider "Manual"

Purchase Option Agreement

Sold -$227,500 Acquisition Offer Accepted on 05/10/2019

10/12/2018

10/19/2018

$39.80

5,000

$199,000

($8,327)

5/23/2019

#93XJ1 / Series Jaguar XJ220

3/29/2018

1993 Jaguar XJ220

Purchase Option Agreement

Closed

8/22/2018

11/6/2018

$99.00

5,000

$495,000
(3)

($7,373)

2/2/2021

#02AX1 / Series Acura NSX-T

11/16/2018

2002 Acura NSX-T

Upfront Purchase

Closed

11/16/2018

11/30/2018

$54.00

2,000

$108,000
(3)

$1,944

2/25/2021

#99LE1 / Series Lotus Sport 350

11/16/2018

1999 Lotus Esprit Sport 350

Upfront Purchase

Closed

11/23/2018

12/4/2018

$34.75

2,000

$69,500
(3)

$1,770

2/11/2021

#91MV1 / Series Mitsubishi VR4

11/16/2018

1991 Mitsubishi 3000GT VR4

Upfront Purchase

Closed

11/28/2018

12/7/2018

$19.00

2,000

$38,000
(3)

$600

1/26/2021

#92LD1 / Series Lancia Martini 5

11/16/2018

1992 Lancia Delta Integrale Evo "Martini 5"

Upfront Purchase

Closed

12/7/2018

12/26/2018

$55.00

3,000

$165,000
(3)

$2,219

2/16/2021

#94DV1 / Series Dodge Viper RT/10

11/16/2018

1994 Dodge Viper RT/10

Purchase Option Agreement

Closed

12/11/2018

12/26/2018

$28.75

2,000

$57,500
(3)

$1,841

3/11/2021

#00FM1 / Series Ford Mustang Cobra R

12/6/2018

2000 Ford Mustang Cobra R

Upfront Purchase

Sold -$60,000 Acquisition Offer Accepted on 04/15/2019

12/21/2018

1/4/2019

$24.75

2,000

$49,500

$965

4/24/2019

#72MC1 / Series Mazda Cosmo Sport

12/6/2018

1972 Mazda Cosmo Sport Series II

Purchase Agreement

Closed

12/28/2018

1/4/2019

$62.25

2,000

$124,500
(3)

$2,474

2/23/2021

#06FG1 / Series Ford GT

12/6/2018

2006 Ford GT

Purchase Agreement

Closed

12/14/2018

1/8/2019

$64.00

5,000

$320,000
(3)

$3,198

2/11/2021

#11BM1 / Series BMW 1M

12/6/2018

2011 BMW 1M

Purchase Option Agreement

Closed

1/8/2019

1/25/2019

$42.00

2,000

$84,000
(3)

$517

3/11/2021


7



#80LC1 / Series Lamborghini Countach LP400 S Turbo

9/17/2018

1980 Lamborghini Countach LP400 S Turbo

Purchase Agreement

Closed

1/17/2019

2/8/2019

$127.00

5,000

$635,000
(3)

$9,216

2/16/2021

#02BZ1 / Series BMW Z8

12/6/2018

2002 BMW Z8

Purchase Agreement

Closed

1/6/2019

2/8/2019

$65.00

3,000

$195,000
(3)

$2,620

3/25/2021

#88BM1 / Series BMW E30 M3

12/6/2018

1988 BMW E30 M3

Upfront Purchase

Closed

1/11/2019

2/25/2019

$47.00

3,000

$141,000
(3)

$226

2/18/2021

#63CC1 / Series Corvette Split Window

3/6/2019

1963 Chevrolet Corvette Split Window

Upfront Purchase

Closed

3/8/2019

3/18/2019

$63.00

2,000

$126,000
(3)

$1,553

2/9/2021

#76PT1 / Series Porsche Turbo Carrera

3/6/2019

1976 Porsche 911 Turbo Carrera

Upfront Purchase

Closed

3/15/2019

3/22/2019

$63.30

3,000

$189,900
(3)

$1,793

1/26/2021

#75RA1 / Series Renault Alpine A110

3/6/2019

1975 Renault Alpine A110 1300

Purchase Agreement

Closed

3/29/2019

4/9/2019

$28.00

3,000

$84,000
(3)

$3,732

3/18/2021

#65AG1 / Series Alfa Romeo Giulia SS

3/6/2019

1965 Alfa Romeo Giulia Sprint Speciale

Upfront Purchase

Closed

4/5/2019

4/16/2019

$89.25

2,000

$178,500
(3)

$1,903

2/25/2021

#93FS1 / Series Ferrari 348TS SS

3/6/2019

1993 Ferrari 348TS Serie Speciale

Purchase Option Agreement

Closed

4/12/2019

4/22/2019

$68.75

2,000

$137,500
(3)

$1,272

1/26/2021

2003 Porsche 911 GT2 /

Cancelled / Underlying Asset Sold Pre-Offering

 

#61JE1 / Series Jaguar E-Type

3/6/2019

1961 Jaguar E-Type

Upfront Purchase

Closed

4/19/2019

4/26/2019

$82.00

3,000

$246,000
(3)

$3,858

1/28/2021

#90MM1 / Series Mazda Miata

3/6/2019

1990 Mazda Miata MX-5

Purchase Option Agreement

Closed

4/17/2019

4/26/2019

$5.32

5,000

$26,600
(3)

$918

1/19/2021

#65FM1 / Series Mustang Fastback

3/6/2019

1965 Ford Mustang 2+2 Fastback

Purchase Agreement

Closed

5/3/2019

7/18/2019

$41.25

2,000

$82,500
(3)

$1,966

2/11/2021


8



#88PT1 / Series Porsche 944 Turbo S

11/16/2018

1988 Porsche 944 Turbo S

Purchase Option Agreement

Closed

5/10/2019

7/18/2019

$30.00

2,200

$66,000
(3)

($2,214)

1/28/2021

#94LD1 / Series Lamborghini Diablo Jota

12/6/2018

1994 Lamborghini Diablo SE30 Jota

Purchase Agreement

Closed

7/12/2019

8/6/2019

$119.50

5,000

$597,500
(3)

$11,251

2/4/2021

#99SS1 / Series Shelby Series 1

8/9/2019

1999 Shelby Series 1

Upfront Purchase

Closed

9/4/2019

9/11/2019

$137.50

1,000

$137,500
(3)

$1,815

2/2/2021

#94FS1 / Series Ferrari 348 Spider

8/9/2019

1994 Ferrari 348 Spider

Purchase Agreement

Closed

9/12/2019

9/17/2019

$72.50

2,000

$145,000
(3)

$669

2/11/2021

#61MG1 / Series Maserati 3500GT

3/6/2019

1961 Maserati 3500GT

Purchase Agreement

Closed

9/20/2019

9/30/2019

$68.00

5,000

$340,000
(3)

$4,613

2/9/2021

#92CC1 / Series Corvette ZR1

8/9/2019

1992 Chevrolet Corvette ZR1

Purchase Option Agreement

Closed

9/27/2019

10/2/2019

$26.25

2,000

$52,500
(3)

$2,875

2/4/2021

#89FT1 / Series 1989 Ferrari Testarossa

8/9/2019

1989 Ferrari Testarossa

Purchase Option Agreement

Closed

10/4/2019

10/11/2019

$45.00

4,000

$180,000
(3)

($400)

3/16/2021

#80PN1 / Series 1980 Porsche 928

10/23/2019

1980 Porsche 928

Upfront Purchase

Closed

11/1/2019

11/6/2019

$9.60

5,000

$48,000
(3)

($4,030)

3/9/2021

#89FG2 / Series 1989 Ferrari 328 II

10/23/2019

1989 Ferrari 328 GTS

Upfront Purchase

Closed

11/8/2019

11/14/2019

$75.00

1,700

$127,500
(3)

$1,719

3/23/2021

#88LL1 / Series Lamborghini LM002

8/9/2019

1988 Lamborghini LM002

Purchase Option Agreement

Closed

11/18/2019

12/8/2019

$146.00

2,000

$292,000
(3)

$3,115

3/4/2021

1990 Mercedes 190E 2.5-16 Evo II /

Cancelled / Underlying Asset Sold Pre-Offering

#03SS1 / Series Saleen S7

12/9/2019

2003 Saleen S7

Upfront Purchase

Sold -$420,000 Acquisition Offer Accepted on 09/27/2020

7/6/2020

9/22/2020

$125.00

3,000

$375,000

$29,638

10/1/2020

1972 Ferrari 365 GTC/4 /

Cancelled / Underlying Asset Sold Pre-Offering


9



#82AB1 / Series Alpina B6

11/16/2018

1982 Alpina B6 2.8

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$58.86

1,760 / 2,200

$103,600 / $129,500

$13,110

 

#12MM1 / Series McLaren MP4-12C

3/6/2019

2012 McLaren MP4-12C

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$62.50

1,600 / 2,000

$100,000 / $125,000

$5,794

 

#55MG1 / Series Mercedes 300SL

8/9/2019

1955 Mercedes-Benz 300SL

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$1,250.00

800 / 1,000

$1,000,000 / $1,250,000

$16,325

 

#65PT1 / Series Porsche 356 SC

8/9/2019

1965 Porsche 356 SC

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$67.50

1,600 / 2,000

$108,000 / $135,000

$8,838

 

#73FD1 / Series Ferrari Dino GTS

8/9/2019

1973 Ferrari 246 Dino GTS

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$142.50

1,600 / 2,000

$228,000 / $285,000

$13,213

 

#76FG1 / Series Ferrari 308 Vetroresina

8/9/2019

1976 Ferrari 308 GTB

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$37.00

4,000 / 5,000

$148,000 / $185,000

$3,133

 

#89NG1 / Series Nissan GT-R

8/9/2019

1989 Nissan GT-R Skyline

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$26.67

2,400 / 3,000

$64,000 / $80,000

$3,900

 

#90FF1 / Series Ferrari F40

8/9/2019

1990 Ferrari F40

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$410.00

2,400 / 3,000

$984,000 / $1,230,000

$65,175

 

#95BE1 / Series Bugatti EB110

8/9/2019

1995 Bugatti EB110

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$170.00

4,000 / 5,000

$680,000 / $850,000

$49,525

 

#67FG1 / Series 1967  Ferrari 330 GTC

9/11/2019

1967 Ferrari 330 GTC

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$208.33

2,400 / 3,000

$500,000 / $625,000

$30,263

 

#67CC1 / Series 1967 Chevrolet Corvette

9/11/2019

1967 Chevrolet Corvette 427/435 L71

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$100.00

1,600 / 2,000

$160,000 / $200,000

$11,200

 

#91GS1 / Series GMC Syclone

10/23/2019

1991 GMC Syclone

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$7.90

4,400 / 5,500

$34,760 / $43,450

$5,653

 

#67FS1 / Series Ford Shelby GT500

10/23/2019

1967 Ford Shelby GT500

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$48.75

3,200 / 4,000

$156,000 / $195,000

$17,788

 


10



#72PT1 / Series 1972 911S Targa

10/23/2019

1972 Porsche 911S Targa

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$110.00

1,600 / 2,000

$176,000 / $220,000

$5,850

 

#08TR1 / Series 2008 Tesla Signature 100 Roadster

10/23/2019

2008 Tesla Signature 100 Roadster

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$20.00

4,000 / 5,000

$80,000 / $100,000

$17,950

 

#63PT1 / Series Porsche 356 Super 90

10/23/2019

1963 Porsche 356 Super 90

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$70.00

1,760 / 2,200

$123,200 / $154,000

$12,250

 

#55MS1 / Series Mercedes 190SL

10/23/2019

1955 Mercedes-Benz 190SL

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$97.50

1,760 / 2,200

$171,600 / $214,500

$6,288

 

#67MS1 / Series Mercedes-Benz 250SL

10/23/2019

1967 Mercedes-Benz 250SL 5-Speed

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$80.00

1,600 / 2,000

$128,000 / $160,000

$12,900

 

#99FF1 / Series 1999 Ferrari F355

10/23/2019

1999 Ferrari 355

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$62.50

1,760 / 2,200

$110,000 / $137,500

$6,763

 

#69PN1 / Series 1969 Porsche 912

10/23/2019

1969 Porsche 912

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$19.00

4,000 / 5,000

$76,000 / $95,000

$9,788

 

#90FT1 / Series 1990 Ferrari Mondial t

10/23/2019

1990 Ferrari Mondial t

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$41.25

1,600 / 2,000

$66,000 / $82,500

$5,256

 

#91JX1 / Series Jaguar XJR-15

12/9/2019

1991 Jaguar XJR-15

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$310.00

4,000 / 5,000

$1,240,000 / $1,550,000

$22,875

 

#87FF1 / Series Ferrari 412

5/6/2020

1987 Ferrari 412

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$129.80

880 / 1,100

$114,224 / $142,780

$12,603

 

#72FG1 / Series Ferrari 365 GTC/4

5/6/2020

1972 Ferrari 365 GTC/4

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$63.00

4,381 / 5,476

$276,000 / $345,000

$27,356

 

#99FG1 / Series Ferrari 456M GT

5/6/2020

1999 Ferrari 456M GT

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$66.25

1,760 / 2,200

$116,600 / $145,750

$5,815

 

#91DP1 / Series DeTomaso Pantera

5/6/2020

1991 DeTomaso Pantera Si

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$79.50

4,000 / 5,000

$318,000 / $397,500

$15,362

 


11



#89FG1 / Series Ferrari 328 GTS

5/6/2020

1989 Ferrari 328 GTS

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$27.50

3,200 / 4,000

$88,000 / $110,000

$9,363

 

#66AV1 / Series Aston Martin DB6 Vantage

5/6/2020

1966 Aston Martin DB6 Vantage

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$161.67

2,400 / 3,000

$388,000 / $485,000

$21,413

 

#99LD1 / Series Lamborghini VT Roadster

5/6/2020

1999 Lamborghini VT Roadster

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$172.50

1,600 / 2,000

$276,000 / $345,000

$13,863

 

#64AD1 / Series Aston Martin DB5

5/6/2020

1964 Aston Martin DB5

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$189.00

4,000 / 5,000

$756,000 / $945,000

$21,163

 

#95FM1 / Series Ferrari 512 M

5/6/2020

1995 Ferrari 512 M

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$230.00

1,600 / 2,000

$368,000 / $460,000

$27,150

 

#61JC1 / Series 1961 Jaguar E-Type Coupe

5/6/2020

1961 Jaguar E-Type FHC

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$65.00

2,400 / 3,000

$156,000 / $195,000

$11,288

 

#94BE1 / Series 1994 Bugatti EB110 SS

5/6/2020

1994 EB110 SS Dauer SportWagen S

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$200.00

4,000 / 5,000

$800,000 / $1,000,000

$38,700

 

#79PT1 / Series 1979 Porsche 930 Turbo

5/6/2020

1979 Porsche 930 Turbo

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$77.50

1,600 / 2,000

$124,000 / $155,000

$7,334

 

#68CC1 / Series 1968 Chevrolet Corvette

5/6/2020

1968 Chevrolet Corvette

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$67.50

1,600 / 2,000

$108,000 / $135,000

$11,763

 

#78MM1 / Series 1978 Maserati Merak

5/6/2020

1978 Maserati Merak

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$97.50

800 / 1,000

$78,000 / $97,500

$4,994

 

#81DD1 / Series 1981 DeLorean DMC-12

5/6/2020

1981 DeLorean DMC-12

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$24.00

2,400 / 3,000

$57,600 / $72,000

$5,019

 

#98AX1 / Series 1998 Acura NSX

5/6/2020

1998 Acura NSX

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$110.00

800 / 1,000

$88,000 / $110,000

$7,363

 


12



#08MS1 / Series Mercedes-Benz SLR McLaren

5/6/2020

2008 Mercedes-Benz SLR McLaren

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$106.67

2,400 / 3,000

$256,000 / $320,000

$7,600

 

#11FG1 / Series Ferrari 599 GTO

5/6/2020

2011 Ferrari 599 GTO

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$142.50

3,200 / 4,000

$456,000 / $570,000

$26,225

 

#06FG2 / Series 2006 Ford GT Heritage

5/6/2020

2006 Ford GT Heritage

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$97.50

3,200 / 4,000

$312,000 / $390,000

$16,375

 

#74AM1 / Series Alfa Romeo Montreal

5/6/2020

1974 Alfa Romeo Montreal

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$15.60

4,000 / 5,000

$62,400 / $78,000

$4,535

 

#74PN1 / Series 1974 Porsche 911

5/6/2020

1974 Porsche 911

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$20.50

3,200 / 4,000

$65,600 / $82,000

$3,465

 

#74AV1 / Series 1974 Alfa Romeo GTV

5/6/2020

1974 Alfa Romeo GTV

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$27.50

1,600 / 2,000

$44,000 / $55,000

$4,650

 

#93MR1 / Series Mazda RX-7

5/6/2020

1993 Mazda RX-7

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$29.75

1,600 / 2,000

$47,600 / $59,500

$1,305

 

#91AX1 / Series Acura NSX

6/30/2020

1991 Acura NSX

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$50.00

2,400 / 3,000

$120,000 / $150,000

$2,475

 

#71DZ1 / Series Datsun 240Z

6/30/2020

1971 Datsun 240Z

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$30.00

3,200 / 4,000

$96,000 / $120,000

$4,200

 

#84PN1 / Series Porsche 944

6/30/2020

1984 Porsche 944

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$9.25

3,200 / 4,000

$29,600 / $37,000

$1,430

 

#69CC1 / Series COPO Camaro

6/30/2020

1969 Chevrolet COPO Camaro

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$55.00

2,400 / 3,000

$132,000 / $165,000

$5,213

 

#64VP1 / Series Volvo P1800

6/30/2020

1964 Volvo P1800

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$16.00

2,400 / 3,000

$38,400 / $48,000

$2,120

2/1/2020

#93PN1 / Series Porsche 968 CS

6/30/2020

1993 Porsche 968 CS

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$46.00

1,600 / 2,000

$73,600 / $92,000

$3,490

 

#74DP1 / Series Pantera GTS

6/30/2020

1974 Detomaso Pantera GTS

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$42.00

3,200 / 4,000

$134,400 / $168,000

$2,160

 


13



#93FM1 / Series Mustang Feature Edition

6/30/2020

1993 Ford Mustang Feature Edition

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$8.50

4,000 / 5,000

$34,000 / $42,500

$1,375

 

#63VK1 / Series Volkswagen Karmann Ghia

6/30/2020

1963 Volkswagen Karmann Ghia

Purchase Option Agreement  (4)

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$15.00

2,400 / 3,000

$36,000 / $45,000

$3,150

 

#82AV1 / Series Aston Martin Oscar India

6/30/2020

1982 Aston Martin V8 Vantage 'Oscar India'

Upfront Purchase

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$59.50

4,000 / 5,000

$238,000 / $297,500

$3,911

 

#95FF1 / Series Ferrari 355 Spider

 

1995 Ferrari 355 Spider

Upfront Purchase

Upcoming

Q1 2021 or Q2 2021

Q1 2021 or Q2 2021

$10.00

9,600 / 12,000

$96,000 / $120,000

$4,500

 

Note: Gray shading represents Series for which no Closing of an Offering has occurred. Orange represents sale of Series’ Underlying Asset.

(1)If exact Offering dates (specified as Month Day, Year) are not shown, then expected Offering dates are presented.  

(2)Interests sold in Series is limited to 2,000 “qualified purchasers” with a maximum of 500 non - “accredited investors.”  

(3)Represents the actual Offering Size, number of Interests sold and fees at the Closing of the Offering.  

(4)Values are based on current or anticipated negotiations of the terms of the respective purchase option agreements or purchase agreements and may be subject to change.  

(5)Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s Offering Circular (as amended). All other Interests in Series of the Company were issued under Tier 2 of Regulation A+. 

(6)Represents most recent Trading Window for Series as of the date of this filing. Blank cells indicate that no Trading Window for Series has yet occurred as of the date of this filing.  


14



OFFERING SUMMARY

The following summary is qualified in its entirety by the more detailed information appearing elsewhere herein and, in the Exhibits, hereto.  You should read the entire Offering Circular and carefully consider, among other things, the matters set forth in the section captioned Risk Factors.”  You are encouraged to seek the advice of your attorney, tax consultant, and business advisor with respect to the legal, tax, and business aspects of an investment in the Interests.  All references in this Offering Circular to “$” or “dollars” are to United States dollars.

 

The Company:The Company is RSE Collection, LLC, a Delaware series limited liability company formed August 24, 2016. 

Underlying Assets  
and Offering Price

Per Interest: It is anticipated that the Company’s core business will be the identification, acquisition, marketing and management of collectible automobiles, the Automobile Assets, as the Underlying Assets of the Company. 

It is not anticipated that any Series would own any assets other than its respective Underlying Asset, plus cash reserves for maintenance, storage, insurance and other expenses pertaining to each Underlying Asset and amounts earned by each Series from the monetization of the Underlying Asset.

The Underlying Asset for each Series and the Offering Price per Interest for each Series is detailed in the Master Series Table.

Securities offered:Investors will acquire membership Interests in a Series of the Company, each of which is intended to be separate for purposes of assets and liabilities.  It is intended that owners of Interest in a Series will only have an Interest in assets, liabilities, profits and losses pertaining to the specific Underlying Assets owned by that Series.  For example, an owner of Interests in Series #69BM1 will only have an Interest in the assets, liabilities, profits and losses pertaining to the Series Boss Mustang and its related operations.  See the “Description of Interests Offered” section for further details.  The Interests will be non-voting except with respect to certain matters set forth in the Operating Agreement.  The purchase of membership Interests in a Series of the Company is an investment only in that Series (and with respect to that Series’ Underlying Asset) and not, for the avoidance of doubt, in (i) the Company, (ii) any other Series of Interests, (iii) Rally Holdings, (iv) the Manager, (v) the Asset Manager, (vi) the Platform or (vii) the Underlying Asset associated with the Series or any Underlying Asset owned by any other Series of Interests. 

Investors:Each Investor must be a “qualified purchaser.” See “Plan of Distribution and Subscription Procedure – Investor Suitability Standards” for further details. The 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, the Manager anticipates only accepting subscriptions from prospective Investors located in states where the BOR is registered. 

Manager:RSE Collection Manager, LLC, a Delaware limited liability company, will be the Manager of the Company and of each Series. The Manager, together with its affiliates, will own a minimum of 1% of each Series upon the Closing of an Offering.     


15



Advisory Board:  The Manager has assembled an expert network of advisors with experience in the Asset Class (an “Advisory Board”) to assist the Manager in identifying, acquiring and managing Underlying Assets, as well as other aspects of the Platform.  

Broker: Rally Holdings, on behalf of the Company, has entered into an agreement with the BOR. The BOR will be acting as broker of record and is entitled to a Brokerage Fee (as defined below). The sale of membership Interests is being facilitated by the BOR, a broker-dealer registered under the Exchange Act, and member of FINRA and SIPC, and is registered in each state where the offer or sales of the Interests will occur. It is anticipated that Interests will be offered and sold only in states where the BOR is registered as a broker-dealer. For the avoidance of doubt, the BOR does not and will not solicit purchases of Interests or make any recommendations regarding the Interests to prospective Investors. 

Custodian: The Company has entered into an agreement with the Custodian, a New Jersey limited liability company and a broker-dealer which is registered with the Commission and in each state where Interests in Series’ of the Company will be sold and with such other regulators as may be required to create brokerage accounts for each Investor for the purpose of holding the Interests issued in any of the Company’s Offerings.  Each Investors’ brokerage account will be created as part of the account creation process on the Platform and all Investors who previously purchased Interests in Offerings of the Company, ongoing or closed, of the Company will be required to opt-in to allow the Custodian to create a brokerage account for them and transfer previously issued Interests into such brokerage accounts. The Custodian is a member of FINRA and SIPC. 

Minimum

Interest purchase:The minimum subscription by an Investor is one (1) Interest in a Series. The Manager and/or its affiliates must purchase a minimum of 1% of Interests of each Series at the Closing of its each Offering. The purchase price, the Offering Price per Interest times the number of Interests purchased, will be payable in cash at the time of subscription.  

 

Offering size:The Company may offer a Total Minimum and a Total Maximum of Interests in each Series Offering as detailed for each Series highlighted in gray in the Master Series Table. Series not highlighted in gray have completed their respective Offerings at the time of this filing and the number of Interests in the table represents the actual Interests sold in each respective Offering. 

Escrow Agent:Atlantic Capital Bank, N.A., a Georgia banking corporation. 

Escrow:The subscription funds advanced by prospective Investors as part of the subscription process will be held in a non-interest-bearing escrow account with 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 the Manager or the BOR that the 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 Series. Amounts paid to the Escrow Agent are categorized as Offering Expenses (as defined below).

If the applicable 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 the Manager.


16



Offering Period:There will be a separate Closing for each Offering. The Closing of an Offering for a particular Series will occur on the earliest to occur of (i) the date subscriptions for the Total Maximum Interests of such Series have been accepted by the Manager or (ii) a date determined by the Manager in its sole discretion, provided that subscriptions for the Total Minimum Interests of such Series have been accepted.  If the Closing for a Series has not occurred, the applicable Offering shall be terminated upon (i) the date which is one year from the date this Offering Circular is qualified by the Commission, which period may be extended by an additional six months by the Manager in its sole discretion, or (ii) any date on which the Manager elects to terminate such Offering in its sole discretion. In the case, where the Company enters into a purchase options agreement, the Offering may never be launched, or a Closing may not occur, in the case the Company does not exercise the purchase option before the purchase option agreement’s expiration date, or the expiration date is not extended. 

Lock-Up Period:The Rally Entities shall be subject to a 90-day lock-up period starting the day of Closing for any Interests which it purchases in an Offering.  

Additional Investors:An Asset Seller may be issued Interests of such applicable Series as a portion of the total purchase consideration for such Underlying Asset. Any Asset Seller may also purchase a portion of the Interests in a Series beyond such Interests issued as consideration. 

Use of Proceeds: The proceeds received by a Series from its respective Offering will be applied in the following order of priority upon the Closing:  

 

(i) “Brokerage Fee”: A fee payable to the BOR equal to 1.00% of the gross proceeds of each Offering, as compensation for brokerage services, except in the case of Series #72FG1, Series #82AB1, Series #99FG1, Series #91GS1, Series #91DP1, Series #12MM1, Series #87FF1 and Series #82AV1, where the Brokerage Fee is 0.75% of gross proceeds less any proceeds from Interests purchased by the Manager, its affiliates or the Asset Sellers;

 

(ii) Acquisition Cost of the Underlying Asset: Actual cost of the Underlying Asset paid to the Asset Sellers (which may have occurred prior to the Closing).

 

The Company will typically acquire Underlying Assets through the following methods:

 

1.Upfront purchase - the Company acquires an Underlying Asset from an Asset Seller prior to the launch of the Offering related to the Series 

2.Purchase agreement - the Company enters into an agreement with an Asset Seller to acquire an Underlying Asset, which may expire prior to the Closing of the Offering for the related Series, in which case the Company is obligated to acquire the Underlying Asset prior to the Closing 

3.Purchase option agreement - the Company enters into a purchase option agreement with an Asset Seller, which gives the Company the right, but not the obligation, to acquire the Underlying Asset 

 

The Company’s acquisition method for each Underlying Asset is noted in the Master Series Table.

 

(iii) “Offering Expenses”: In general, these costs include actual legal, accounting, escrow, filing, wire-transfer, compliance costs and custody fees incurred by the Company in connection with an Offering (and excludes ongoing costs described in Operating Expenses (as defined below)), as applicable, paid to legal advisors, brokerage, escrow, underwriters, printing, financial institutions, accounting firms and the Custodian, as the case may be. The custody fee, as of the date hereof, is a fee payable to the Custodian equal to 0.75% of the


17



amount raised through the Offering, but at a minimum $500 per Offering (the “Custody Fee”), as compensation for custody service related to the Interests issued and placed into Custodian brokerage accounts on behalf of the Interest Holders; In the case of each Series notated in the Master Series Table, the Custody Fee will be funded from proceeds of the respective Offering unless otherwise noted.

 

(iv) “Acquisition Expenses”: These include costs associated with the evaluation, investigation and acquisition of the Underlying Asset, plus any interest accrued on loans made to the Company by the Manager or the Asset Manager, an affiliate of the Manager or Asset Manager, a director, an officer or a third party for funds used to acquire the Underlying Asset or any options in respect of such purchase. Except as otherwise noted, any such loans to affiliates of the Company accrue interest at the Applicable Federal Rate (as defined in the Internal Revenue Code) and other loans and options accrue as described herein.

 

(v) “Sourcing Fee”: A fee paid to the Manager as compensation for identifying and managing the acquisition of the Underlying Asset, not to exceed the maximum Sourcing Fee for the applicable Series, as detailed in Master Series Table for each Series.

 

The Manager or the Asset Manager pays the Offering Expenses and Acquisition Expenses on behalf of each Series and is reimbursed by the Series from the proceeds of a successful Offering. See “Use of Proceeds and “Plan of Distribution and Subscription Procedure - Fees and Expenses sections for further details.

Operating expenses:Operating Expenses” are costs and expenses, allocated in accordance with the Company’s expense allocation policy (see “Description of the Business – Allocations of Expenses” section), attributable to the activities of each Series including: 

·costs incurred in managing the Underlying Asset, including, but not limited to storage, maintenance and transportation costs (other than transportation costs described in Acquisition Expenses); 

·costs incurred in preparing any reports and accounts of the Series, including any tax filings and any annual audit of the accounts of the Series (if applicable) or costs payable to any third-party registrar or transfer agent and any reports to be filed with the Commission including periodic reports on Forms 1-K, 1-SA and 1-U; 

·any indemnification payments; and 

·any and all insurance premiums or expenses in connection with the Underlying Asset, including insurance required for utilization at and transportation of the Underlying Asset to events under Membership Experience Programs (as described in “Description of the Business – Business of the Company”) (excluding any insurance taken out by a corporate sponsor or individual paying to showcase an asset at an event but including, if obtained, directors and officers insurance of the directors and officers of the Manager or the Asset Manager). 

 

The Manager or the Asset Manager has agreed to pay and not be reimbursed for Operating Expenses incurred prior to the Closing with respect to each Offering notated in the Master Series Table. Offerings, for which no Closing has occurred are highlighted in gray in the Master Series Table.

Operating Expenses of a Series incurred post-Closing shall be the responsibility of the applicable Series.  However, if the Operating Expenses of a particular Series exceed the amount of reserves retained by or revenues generated from the applicable Underlying Asset, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to such Series, on which the Manager or the Asset Manager may impose a reasonable rate of interest, which


18



shall not be lower than the Applicable Federal Rate (as defined in the Internal Revenue Code), and be entitled to reimbursement of such amount from future revenues generated by the applicable Underlying Asset (an “Operating Expenses Reimbursement Obligation”), or (c) cause additional Interests to be issued in the applicable Series in order to cover such additional amounts.

No Series generated any revenues and we don’t expect any Series to generate any revenue until late 2021, if at all, and expect each Series to incur Operating Expenses Reimbursement Obligations, or for the Manager or the Asset Manager to pay such Operating Expenses incurred and not seek reimbursement, to the extent such Series does not have sufficient reserves for such expenses.  See discussion of “Description of the Business – Operating Expenses” for additional information.

Further issuance of

Interests: A further issuance of Interests of a Series may be made in the event the Operating Expenses of that Series exceed the income generated from its Underlying Asset and cash reserves of that Series.  This may occur if the Company does not take out sufficient amounts under an Operating Expenses Reimbursement Obligation or if the Manager or the Asset Manager does not pay for such Operating Expenses without seeking reimbursement. See “Dilution” for additional information. 

Asset Manager:The Asset Manager is Rally Holdings LLC, a Delaware limited liability company.  

Platform:Rally Holdings owns and operates the Rally Rd.™ Platform through which the Interests are sold. 

Free Cash Flow: Free Cash Flow for a particular Series equals its net income (as determined under U.S. Generally Accepted Accounting Principles) plus any change in net working capital and depreciation and amortization (and any other non-cash Operating Expenses) less any capital expenditures related to its Underlying Asset.  The Manager may maintain Free Cash Flow funds in separate deposit accounts or investment accounts for the benefit of each Series. 

Management Fee:As compensation for the services provided by the Asset Manager under the Asset Management Agreement (see “Description of the Business” – “Description of the Asset Management Agreement” for additional information) for each Series, the Asset Manager will be paid a semi-annual fee of up to 50% of any Free Cash Flow generated by a particular Series.  The Management Fee will only become due and payable if there is sufficient Free Cash Flow to distribute as described in Distribution Rights below.  For tax and accounting purposes the Management Fee will be accounted for as an expense on the books of the Series. 

Distribution Rights:The Manager has sole discretion in determining what distributions of Free Cash Flow, if any, are made to Interest Holders of a Series. Any Free Cash Flow generated by a Series from the utilization of its Underlying Asset shall be applied by that Series in the following order of priority: 

·repay any amounts outstanding under Operating Expenses Reimbursement Obligations for that Series, plus accrued interest; 

·thereafter to create such reserves for that Series as the Manager deems necessary, in its sole discretion, to meet future Operating Expenses of that Series; and; 

·thereafter, no less than 50% (net of corporate income taxes applicable to that Series) by way of distribution to the Interest Holders of that Series, which may include the  


19



Asset Sellers of its Underlying Asset or the Manager or any of its affiliates, and;

·up to 50% to the Asset Manager in payment of the Management Fee for that Series. 

Timing of Distributions:The Manager may make semi-annual distributions of Free Cash Flow remaining to Interest Holders of a Series, subject to the Manager’s right, in its sole discretion, to withhold distributions, including the Management Fee, to meet anticipated costs and liabilities of such Series.  The Manager may change the timing of potential distributions to a Series in its sole discretion. 

Fiduciary Duties:The Manager may not be liable to the Company, any Series or the Investors for errors in judgment or other acts or omissions not amounting to willful misconduct or gross negligence, since provision has been made in the Operating Agreement for exculpation of the Manager. Therefore, Investors have a more limited right of action than they would have absent the limitation in the Operating Agreement. 

Indemnification:None of the Rally Entities,  nor any of their respective current or former directors, officers, employees, partners, shareholders, members, controlling persons, agents or independent contractors, members of the Advisory Board, nor persons acting at the request of the Company or any Series in certain capacities with respect to other Rally Entities (collectively, the “Indemnified Parties”) will be liable to the Company, any Series or any Interest Holders for any act or omission taken by the Indemnified Parties in connection with the business of the Company or a Series that has not been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence. 

The Company or, where relevant, each Series of the Company (whether offered hereunder or otherwise) will indemnify the Indemnified Parties out of its assets against all liabilities and losses (including amounts paid in respect of judgments, fines, penalties or settlement of litigation, including legal fees and expenses) to which they become subject by virtue of serving as Indemnified Parties with respect to any act or omission that has not been determined by a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence. Unless attributable to a specific Series or a specific Underlying Asset, the costs of meeting any indemnification will be allocated pro rata across each Series based on the value of each Underlying Asset.

Transfers:The Manager may refuse a transfer by an Interest Holder of its Interest if such transfer would result in (a) there being more than 2,000 beneficial owners in a Series or more than 500 beneficial owners that are not “accredited investors,”  (b) the assets of a Series being deemed plan assets for purposes of ERISA (as described in “Plan of Distribution” – “Investor Suitability Standards”), (c) such Interest Holder holding in excess of 19.9% of a Series, (d) result in a change of U.S. federal income tax treatment of the Company and/or a Series, or (e) the Company, any Series, the Manager, its affiliates, or the Asset Manager being subject to additional regulatory requirements. Furthermore, as the Interests are not registered under the Securities Act of 1933, as amended (the “Securities Act”), transfers of Interests may only be effected pursuant to exemptions under the Securities Act and permitted by applicable state securities laws.  See “Description of Interests Offered – Transfer Restrictions” for more information. 

 

Governing law:To the fullest extent permitted by applicable law, the Company and the Operating Agreement will be governed by Delaware law and any dispute in relation to the Company and the Operating Agreement is subject to the exclusive jurisdiction of the Court of Chancery of the State of Delaware, except where Federal law requires that certain claims  


20



be brought in Federal courts, as in the case of claims brought under the Securities Exchange Act of 1934, as amended.   Section 27 of the Exchange Act creates exclusive federal jurisdiction over all suits brought to enforce any duty or liability created by the Exchange Act or the rules and regulations thereunder. Furthermore, Section 22 of the Securities Act creates concurrent jurisdiction for federal and state courts over all suits brought to enforce any duty or liability created by the Securities Act or the rules and regulations thereunder. As a result, the Delaware exclusive forum provision set forth in the Operating Agreement will not preclude or contract the scope of exclusive federal or concurrent jurisdiction for actions brought under the Exchange Act or the Securities Act, or the respective rules and regulations promulgated thereunder, or otherwise limit the rights of any Investor to bring any claim under such laws, rules or regulations in any United States federal district court of competent jurisdiction.  If an Interest Holder were to bring a claim against the Company or the Manager pursuant to the Operating Agreement, it would be required to do so in the Delaware Court of Chancery to the extent the claim isn’t vested in the exclusive jurisdiction of a court or forum other than the Delaware Court of Chancery, or for which the Delaware Court of Chancery does not have subject matter jurisdiction, or where exclusive jurisdiction is not permitted under applicable law.


21



RISK FACTORS

The Interests offered hereby are highly speculative in nature, involve a high degree of risk and should be purchased only by persons who can afford to lose their entire investment. There can be no assurance that the Company’s investment objectives will be achieved, that you will earn a return on your investment in Interests or that a secondary market would ever develop for the Interests, whether through the Platform (see “Description of the Business – Liquidity Platform” for additional information), via the Platform, via third party registered broker-dealers or otherwise. The risks set out below are not the only risks we face. Additional risks and uncertainties not presently known to us or not presently deemed material by us might also impair our operations and performance and/or the value of the Interests. If any of these risks actually occurs, the value of the Interests may be materially adversely affected. Prospective Investors should obtain their own legal and tax advice prior to making an investment in the Interests and should be aware that an investment in the Interests may be exposed to other risks of an exceptional nature from time to time. The following considerations are among those that should be carefully evaluated before making an investment in the Interests.

Risks relating to the structure, operation and performance of the Company.

An investment in an Offering constitutes only an investment in that Series and not in the Company or directly in any Underlying Asset.

 

An Investor in an Offering will acquire an ownership Interest in the Series of Interests related to that Offering and not, for the avoidance of doubt, in (i) the Company, (ii) any other Series of Interests, (iii) the Manager, (iv) the Asset Manager, (v) the Platform or (vi) directly in the Underlying Asset associated with the Series or any Underlying Asset owned by any other Series of Interests. This results in limited voting rights of the Investor, which are solely related to a particular Series, and are further limited by the Operating Agreement of the Company, described further herein.  Investors will have voting rights only with respect to certain matters, primarily relating to amendments to the Operating Agreement that would adversely change the rights of the Interest Holders and removal of the Manager for “cause.”  The Manager thus retains significant control over the management of the Company and each Series and the Asset Manager thus retains significant control over the Underlying Assets.  Furthermore, because the Interests in a Series do not constitute an investment in the Company as a whole, holders of the Interests in a Series are not expected to receive any economic benefit from, or be subject to the liabilities of, the assets of any other Series.  In addition, the economic Interest of a holder in a Series will not be identical to owning a direct undivided Interest in an Underlying Asset because, among other things, a Series will be required to pay corporate taxes before distributions are made to the holders, and the Asset Manager will receive a fee in respect of its management of the Underlying Asset.

 

There is currently no trading market for our securities. An active market in which Investors can resell their Interests may not develop.

Currently no public trading market for any Interests exists and an active market may not develop or be sustainable.  If an active public or private trading market for our securities do not develop or is not sustainable, it may be difficult or impossible for you to resell your Interests at any price.  Although there is a possibility that the Platform (see “Description of the Business – Liquidity Platform” for additional information), which is a discretionary and irregular matching service of a registered broker-dealer, may permit some liquidity, the resulting auction process does not operate like a stock exchange or other traditional trading markets. The Trading Windows (as described in “Description of the Business – Liquidity Platform”) for Interests may occur infrequently and be open for only short time periods. There can be no assurance that a matching transaction will be found for any given Investor who attempts to purchase or sell an Interest in a Trading Window. Furthermore, there can be no guarantee that the broker will continue to provide these services or that the Company or its Managing Member will pay any fees or other amounts that would be required to maintain that service. Without any such matching service, it may be difficult or impossible for you to dispose of your Interests, and even if there is such a matching service you might not be able to effect a resale through the Platform. Accordingly, you may have no liquidity for your Interests, particularly if the Underlying Asset in respect of that Interest is never sold. Even if a public or private market does develop through the Platform or otherwise, the price of the Interests at which you could sell your Interests might be below the amount you paid for them.  


22



There may be state law restrictions on an Investor’s ability to sell the Interests.

Each state has its own securities laws, often called “Blue Sky” laws, which (1) limit sales of securities to a state’s residents unless the securities are registered in that state or qualify for an exemption from registration and (2) govern the reporting requirements for brokers and dealers doing business directly or indirectly in the state.  Before a security is sold in a state, there must be a registration in place to cover the transaction, or it must be exempt from registration.  Also, the broker or dealer must be registered in that state.  We do not know whether our securities will be registered, or exempt, under the laws of any states.  A determination regarding registration will be made by the broker-dealers, if any, who agree to serve as the market-makers for our Interests.  There may be significant state Blue Sky law restrictions on the ability of Investors to sell, and on purchasers to buy, our Interests.  In addition, Tier 2 of Regulation A limits qualified resales of our Interests to 30% of the aggregate Offering price of a particular Offering.  Investors should consider the resale market for our securities to be limited.  Investors may be unable to resell their securities, or they may be unable to resell them without the significant expense of state registration or qualification, or opinions to our satisfaction that no such registration or qualification is required.

We do not have a significant operating history and, as a result, there is a limited amount of information about us on which to base an investment decision.

 

The Company and each Series were recently formed in August 2016 and have not generated any revenues and have no operating history upon which prospective Investors may evaluate their performance.  No guarantee can be given that the Company or any Series will achieve their investment objectives, the value of any Underlying Asset will increase or that any Underlying Asset will be successfully monetized.

There can be no guarantee that the Company will reach its funding target from potential Investors with respect to any Series or future proposed Series of Interests.

Due to the start-up nature of the Company and the Manager, there can be no guarantee that the Company will reach its funding target from potential Investors with respect to any Series or future proposed Series of Interests.  In the event the Company does not reach a funding target, it may not be able to achieve its investment objectives by acquiring additional Underlying Assets through the issuance of further Series of Interests and monetizing them to generate distributions for Investors.  In addition, if the Company is unable to raise funding for additional Series of Interests, this may impact any Investors already holding Interests as they will not see the benefits which arise from economies of scale following the acquisition by other Series of Interests of additional Underlying Assets and other monetization opportunities (e.g., hosting events with the collection of Automobile Assets).

There is substantial doubt about our ability to continue as a going concern.

The Company's and each listed Series’ ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they become due.

There are few businesses that have pursued a strategy or investment objective similar to the Company’s.

We believe the number of other companies crowdfunding the Asset Class or proposing to run a platform for crowdfunding of Interests in the Asset Class is very limited to date. One business that is affiliated with the Company has pursued a similar strategy with a different asset class. The Company and the Interests may not gain market acceptance from potential Investors, potential Asset Sellers or service providers within the Asset Class’ industry, including insurance companies, storage facilities or maintenance partners.  This could result in an inability of the Manager to operate the Underlying Assets profitably. This could impact the issuance of further Series of Interests and additional Underlying Assets being acquired by the Company.  This would further inhibit market acceptance of the Company and if the Company does not acquire any additional Underlying Assets, Investors would not receive any benefits which arise from economies of scale (such as reduction in storage costs as a large number of Underlying Assets are stored at the same facility, group discounts on insurance and the ability to monetize Underlying Assets through Museums or other Membership Experience Programs (as described in “Description of the Business – Business of the Company”) that would require the Company to own a substantial number of Underlying Assets).


23



Offering amount exceeds value of Underlying Asset.

The size of each Offering will exceed the purchase price of the related Underlying Asset as at the date of such Offering (as the proceeds of the Offering in excess of the purchase price of the Underlying Asset will be used to pay fees, costs and expenses incurred in making the Offering and acquiring the Underlying Asset).  If an Underlying Asset had to be sold and there has not been substantial appreciation of the value of the Underlying Asset prior to such sale, there may not be sufficient proceeds from the sale of the Underlying Asset to repay Investors the amount of their initial investment (after first paying off any liabilities on the Underlying Asset at the time of the sale including but not limited to any outstanding Operating Expenses Reimbursement Obligation) or any additional profits in excess of this amount.

Excess Operating Expenses could materially and adversely affect the value of Interests and result in dilution to Investors.

Operating Expenses related to a particular Series incurred post-Closing shall be the responsibility of the Series.  However, if the Operating Expenses of a particular Series exceed the amount of revenues generated from the Underlying Asset of such Series, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the particular Series, on which the Manager or the Asset Manager may impose a reasonable rate of interest, and be entitled to Operating Expenses Reimbursement Obligations, or (c) cause additional Interests to be issued in such Series in order to cover such additional amounts.

If there is an Operating Expenses Reimbursement Obligation, this reimbursable amount between related parties would be repaid from the Free Cash Flow generated by the applicable Series and could reduce the amount of any future distributions payable to Investors in that Series.  If additional Interests are issued in a particular Series, this would dilute the current value of the Interests of that Series held by existing Investors and the amount of any future distributions payable to such existing Investors.  Further, any additional issuance of Interests of a Series could result in dilution of the holders of that Series.

We are reliant on the Manager and Asset Manager and their respective personnel. Our business and operations could be adversely affected if the Manager or Asset Manager lose key personnel.

 

The successful operation of the Company (and therefore, the success of the Interests) is in part dependent on the ability of the Manager and the Asset Manager to source, acquire and manage the Underlying Assets and for Rally Holdings to maintain the Platform.  As the Manager and Asset Manager have only been in existence since March 2021 and February 2021, respectively, and are early-stage startup companies, they have no significant operating history. Further, while the Asset Manager will also be the Asset Manager for RSE Archive, LLC, another series limited liability company with a similar business model in the collectible and memorabilia asset class, and thus has some similar management experience, its experience is limited, and it has no experience selecting or managing assets in the Asset Class.

In addition, the success of the Company (and therefore, the Interests) will be highly dependent on the expertise and performance of the Manager and the Asset Manager and their respective teams, the Asset Manager’s expert network and other investment professionals (which may include third parties) to source, acquire and manage the Underlying Assets.  There can be no assurance that these individuals will continue to be associated with the Manager or the Asset Manager.  The loss of the services of one or more of these individuals could have a material and adverse effect on the Underlying Assets and, in particular, their ongoing management and use to support the investment of the Interest Holders.

Furthermore, the success of the Company and the value of the Interests is dependent on there being a critical mass from the market for the Interests and that the Company is able to acquire a number of Underlying Assets in multiple Series of Interests so that the Investors can benefit from economies of scale which arise from holding more than one Underlying Asset (e.g., a reduction in transport costs if a large number of Underlying Assets are transported at the same time).  In the event that the Company is unable to source additional Underlying Assets due to, for example, competition for such Underlying Assets or lack of Underlying Assets available in the marketplace, then this could materially impact the success of the Company and each Series by hindering its ability to acquire additional Underlying Assets through the issuance of further Series of Interests and monetizing them together with the Underlying Assets at


24



the Membership Experience Programs (as described in “Description of the Business – Business of the Company”) to generate distributions for Investors.

If the Company’s series limited liability company structure is not respected, then Investors may have to share any liabilities of the Company with all Investors and not just those who hold the same Series of Interests as them.

The Company is structured as a Delaware series limited liability company that issues a separate Series of Interests for each Underlying Asset.  Each Series of Interests will merely be a separate Series and not a separate legal entity.  Under the Delaware Limited Liability Company Act (the “LLC Act”), if certain conditions (as set forth in Section 18-215(b) of the LLC Act) are met, the liability of Investors holding one Series of Interests is segregated from the liability of Investors holding another Series of Interests and the assets of one Series of Interests are not available to satisfy the liabilities of other Series of Interests.  Although this limitation of liability is recognized by the courts of Delaware, there is no guarantee that if challenged in the courts of another U.S. State or a foreign jurisdiction, such courts will uphold a similar interpretation of Delaware corporation law, and in the past certain jurisdictions have not honored such interpretation.  If the Company’s series limited liability company structure is not respected, then Investors may have to share any liabilities of the Company with all Investors and not just those who hold the same Series of Interests as them.  Furthermore, while we intend to maintain separate and distinct records for each Series of Interests and account for them separately and otherwise meet the requirements of the LLC Act, it is possible a court could conclude that the methods used did not satisfy Section 18-215(b) of the LLC Act and thus potentially expose the assets of a Series to the liabilities of another Series of Interests.  The consequence of this is that Investors may have to bear higher than anticipated expenses which would adversely affect the value of their Interests or the likelihood of any distributions being made by a particular Series to its Investors.  In addition, we are not aware of any court case that has tested the limitations on inter-series liability provided by Section 18-215(b) in federal bankruptcy courts and it is possible that a bankruptcy court could determine that the assets of one Series of Interests should be applied to meet the liabilities of the other Series of Interests or the liabilities of the Company generally where the assets of such other Series of Interests or of the Company generally are insufficient to meet our liabilities.

For the avoidance of doubt, at the time of this filing, the Company and the Series highlighted in gray in the Master Series Table have not commenced operations, are not capitalized and have no assets or liabilities and no Series will commence operations, be capitalized or have assets and liabilities until such time as a Closing related to such Series has occurred.

If any fees, costs and expenses of the Company are not allocable to a specific Series of Interests, they will be borne proportionately across all of the Series of Interests (which may include future Series of Interests to be issued).  Although the Manager will allocate fees, costs and expenses acting reasonably and in accordance with its allocation policy (see “Description of the Business – Allocations of Expenses” section), there may be situations where it is difficult to allocate fees, costs and expenses to a specific Series of Interests and therefore, there is a risk that a Series of Interests may bear a proportion of the fees, costs and expenses for a service or product for which another Series of Interests received a disproportionately high benefit.

We are currently expanding and improving our information technology systems and use security measures designed to protect our systems against breaches and cyber-attacks.  If these efforts are not successful, our business and operations could be disrupted, our operating results and reputation could be harmed, and the value of the Interests could be materially and adversely affected.

The highly automated nature of the Platform through which potential Investors may acquire or transfer Interests may make it an attractive target and potentially vulnerable to cyber-attacks, computer viruses, physical or electronic break-ins or similar disruptions.  The Platform processes certain confidential information about Investors, the Asset Sellers and the Underlying Assets.  While we intend to take commercially reasonable measures to protect the confidential information and maintain appropriate cybersecurity, the security measures of the Platform, the Company, the Asset Manager, the Manager, or any of their respective service providers could be breached.  Any accidental or willful security breaches or other unauthorized access to the Platform could cause confidential information to be stolen and used for criminal purposes or have other harmful effects.  Security breaches or unauthorized access to confidential information could also expose the Company to liability related to the loss of the information, time-consuming and expensive litigation and negative publicity, or loss of the proprietary nature of the Asset Manager’s, the Manager’s, and the Company’s trade secrets.  If security measures are breached because of third-


25



party action, employee error, malfeasance or otherwise, or if design flaws in the Platform software are exposed and exploited, the relationships between the Company, Investors, users and the Asset Sellers could be severely damaged, and the Company, the Asset Manager, or the Manager could incur significant liability or have their attention significantly diverted from utilization of the Underlying Assets, which could have a material negative impact on the value of Interests or the potential for distributions to be made on the Interests.

Because techniques used to sabotage or obtain unauthorized access to systems change frequently and generally are not recognized until they are launched against a target, the Company, the third-party hosting used by the Platform and other third-party service providers may be unable to anticipate these techniques or to implement adequate preventative measures.  In addition, federal regulators and many federal and state laws and regulations require companies to notify individuals of data security breaches involving their personal data.  These mandatory disclosures regarding a security breach are costly to implement and often lead to widespread negative publicity, which may cause Investors, the Asset Sellers or service providers within the industry, including insurance companies, to lose confidence in the effectiveness of the secure nature of the Platform.  Any security breach, whether actual or perceived, would harm the reputation of the Asset Manager, the Manager, the Company, and the Platform and the Company could lose Investors and the Asset Sellers.  This would impair the ability of the Company to achieve its objectives of acquiring additional Underlying Assets through the issuance of further Series of Interests and monetizing them at the Membership Experience Programs (as described in “Description of the Business – Business of the Company”).

System limitations or failures could harm our business and may cause the Asset Manager or Manager to intervene into activity on our Platform.

Our business depends in large part on the integrity and performance of the technology, computer and communications systems supporting them. If new systems fail to operate as intended or our existing systems cannot expand to cope with increased demand or otherwise fail to perform, we could experience unanticipated disruptions in service, slower response times and delays in the introduction of new products and services. These consequences could result in service outages, adverse effects on primary issuance or Trading Windows, through the Platform and during Trading Windows (as described in “Description of the Business – Liquidity Platform”), resulting in decreased customer satisfaction and regulatory sanctions.

Our Platform has experienced systems failures and delays in the past and could experience future systems failures and delays. In such cases the Asset Manager has and may in future (along with the Manager) take corrective actions as it reasonably believes are in the best interests of Investors or potential Investors. For example, our technology system has in certain instances over-counted the number of subscriptions made in an initial Offering, when volume of subscriptions has rapidly increased. In these cases, the Asset Manager has confirmed with the Investors to remove the duplicate subscriptions and rather than opening the Offering back up for additional Investors, has purchased the Interests underlying such duplicate subscriptions for its own account at the same terms as all other Investors would purchase such Interests. This was the case for example for Interests offered in Series #94DV1 Interests.   

If subscription or trading volumes in future increase unexpectedly or other unanticipated events occur, we may need to expand and upgrade our technology, transaction processing systems and network infrastructure. We do not know whether we will be able to accurately project the rate, timing or cost of any volume increases, or expand and upgrade our systems and infrastructure to accommodate any increases in a timely manner.

While we have programs in place to identify and minimize our exposure to vulnerabilities and to share corrective measures with our business partners, we cannot guarantee that such events will not occur in the future. Any system issue that causes an interruption in services, including the Platform, decreases the responsiveness of our services or otherwise affects our services could impair our reputation, damage our brand name and negatively impact our business, financial condition and operating results.


26



Our Platform is highly technical and may be at a risk to malfunction.

Our Platform is a complex system composed of many interoperating components and incorporates software that is highly complex. Our business is dependent upon our ability to prevent system interruption on our Platform. Our software, including open source software that is incorporated into our code, may now or in the future contain undetected errors, bugs, or vulnerabilities. Some errors in our software code may only be discovered after the code has been released. Bugs in our software, third-party software including open source software that is incorporated into our code, misconfigurations of our systems, and unintended interactions between systems could cause downtime that would impact the availability of our service to Platform users. We have from time to time found defects or errors in our system and may discover additional defects in the future that could result in Platform unavailability or system disruption. In addition, we have experienced outages on our Platform due to circumstances within our control, such as outages due to software limitations. We rely on Amazon Web Services, Inc. (“AWS”) data centers for the operation of our Platform. If the AWS data centers fail, our Platform users may experience down time. If sustained or repeated, any of these outages could reduce the attractiveness of our Platform to Platform users. In addition, our release of new software in the past has inadvertently caused, and may in the future cause, interruptions in the availability or functionality of our Platform. Any errors, bugs, or vulnerabilities discovered in our code or systems after release could result in an interruption in the availability of our Platform or a negative experience for users and Investors and could also result in negative publicity and unfavorable media coverage, damage to our reputation, loss of Platform users, loss of revenue or liability for damages, regulatory inquiries, or other proceedings, any of which could adversely affect our business and financial results.

There can be no guarantee that any liquidity mechanism for secondary sales of Interests will develop on our Platform in the manner described, that registered broker-dealers will desire to facilitate liquidity in the Interests for a level of fees that would be acceptable to Investors or at all, that such Trading Windows will occur with high frequency if at all, that a market-clearing price (e.g., a price at which there is overlap between bid and ask prices) will be established during any Trading Window or that any buy or sell orders will be filled.  

We anticipate that liquidity will be limited until sufficient interest has been generated on the Rally Rd. TM Platform, which may never occur (see “Description of the Business – Liquidity Platform” for additional information).  Liquidity for the Interests would in large part depend on the market supply of and demand for Interests during the Trading Window (as described in “Description of the Business – Liquidity Platform”), as well as applicable laws and restrictions under the Company’s Operating Agreement. It is anticipated, however, that such Trading Windows would happen on a recurring basis, although there can be no assurance that Trading Windows will occur on a regular basis or at all. Further, the frequency and duration of any Trading Window would be subject to adjustment by the brokers.

We do not anticipate the use of Manager-owned Interests for liquidity or to facilitate the resale of Interests held by Investors.

Currently, the Manager does not intend to sell any Interests which it holds or may hold prior to the liquidation of an Underlying Asset.  Thus, the Manager does not currently intend to take any action which might provide liquidity or facilitate the resale of Interests held by Investors. Notwithstanding the foregoing, the Manager may from time to time transfer a small number of Interests to unrelated third parties for promotional purposes. Furthermore, the Manager may from time to time decide to sell a portion of Interests it owns in a particular Series through the Platform (see “Description of the Business – Liquidity Platform” for additional information) or in any other manner otherwise permitted under the Company’s Operating Agreement.

Abuse of our advertising or social platforms may harm our reputation or user engagement.

 The Asset Manager provides content or posts ads about the Company and Series through various social media platforms that may be influenced by third parties. Our reputation or user engagement may be negatively affected by activity that is hostile or inappropriate to other people, by users impersonating other people or organizations, by disseminating information about us or to us that may be viewed as misleading or intended to manipulate the opinions of our users, or by the use of the Asset Manager’s products or services, including the Platform, that violates our terms of service or otherwise for objectionable or illegal ends. Preventing these actions may require us to make substantial investments in people and technology and these investments may not be successful, adversely affecting our business. 


27



If we are unable to protect our intellectual property rights, our competitive position could be harmed, or we could be required to incur significant expenses to enforce our rights.

Our ability to compete effectively is dependent in part upon our ability to protect our proprietary technology.  We rely on trademarks, trade secret laws, and confidentiality procedures to protect our intellectual property rights.  There can be no assurance these protections will be available in all cases or will be adequate to prevent our competitors from copying, reverse engineering or otherwise obtaining and using our technology, proprietary rights or products. To prevent substantial unauthorized use of our intellectual property rights, it may be necessary to prosecute actions for infringement and/or misappropriation of our proprietary rights against third parties.  Any such action could result in significant costs and diversion of our resources and management’s attention, and there can be no assurance we will be successful in such action.  If we are unable to protect our intellectual property, it could have a material adverse effect on our business and on the value of the Interests.

Our results of operations are likely to continue to be negatively impacted by the coronavirus outbreak.

In December 2019, a novel strain of coronavirus, or COVID-19, was reported to have surfaced in Wuhan, China. COVID-19 has spread to many countries, including the United States, and has been declared to be a pandemic by the World Health Organization. Efforts to contain the spread of COVID-19 have intensified and the U.S., Europe and Asia have implemented severe travel restrictions and social distancing. The impacts of the outbreak are unknown and rapidly evolving. A widespread health crisis has adversely affected and could continue to affect the global economy, resulting in an economic downturn that could negatively impact the value of the Underlying Assets and Investor demand for Offerings and the Asset Class generally.

The continued spread of COVID-19 has also led to severe disruption and volatility in the global capital markets, which could increase our cost of capital and adversely affect our ability to access the capital markets in the future. It is possible that COVID-19 could continue to cause further economic slowdown or recession or cause other unpredictable events, each of which could adversely affect our business, results of operations or financial condition.

The extent to which COVID-19continues to impact our financial results will depend on future developments, which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the COVID-19 outbreak and the actions to contain the outbreak or treat its impact, among others. Moreover, the COVID-19 outbreak has had and may continue to have indeterminable adverse effects on general commercial activity and the world economy, and our business and results of operations could continue to be adversely affected to the extent that COVID-19 or any other pandemic harms the global economy generally.

 

Actual or threatened epidemics, pandemics, outbreaks, or other public health crises may adversely affect our business.

Our business could be materially and adversely affected by the risks, or the public perception of the risks, related to an epidemic, pandemic, outbreak, or other public health crisis, such as the recent outbreak of novel coronavirus, or COVID-19. The risk, or public perception of the risk, of a pandemic or media coverage of infectious diseases could adversely affect the value of the Underlying Assets and our Investors or prospective Investors financial condition, resulting in reduced demand for the Offerings and the Asset Class generally. Further, such risks could cause a decrease to the attendance of our Membership Experience Programs (as described in “Description of the Business – Business of the Company”), or cause certain of our partners to avoid holding in person events. Moreover, an epidemic, pandemic, outbreak or other public health crisis, such as COVID-19, could cause employees of the Asset Manager, in whom we rely to manage the logistics of our business, including Membership Experience Programs, or on-site employees of partners to avoid any involvement with our Membership Experience Programs, which would adversely affect our ability to hold such events or to adequately staff and manage our businesses.  “Shelter-in-place” or other such orders by governmental entities could also disrupt our operations, if employees who cannot perform their responsibilities from home, are not able to report to work. Risks related to an epidemic, pandemic or other health crisis, such as COVID-19, could also lead to the complete or partial closure of one or more of our facilities or operations of our sourcing partners for the Underlying Assets. 


28



Risks relating to the Offerings

We are offering our Interests pursuant to Tier 2 of Regulation A and we cannot be certain if the reduced disclosure requirements applicable to Tier 2 issuers will make our Interests less attractive to Investors as compared to a traditional initial public offering.

As a Tier 2 issuer, we are subject to scaled disclosure and reporting requirements which may make an investment in our Interests less attractive to Investors who are accustomed to enhanced disclosure and more frequent financial reporting.  The differences between disclosures for Tier 2 issuers versus those for emerging growth companies include, without limitation, only needing to file final semiannual reports as opposed to quarterly reports and far fewer circumstances where a current disclosure would be required.  In addition, given the relative lack of regulatory precedent regarding the recent amendments to Regulation A, there is some regulatory uncertainty in regard to how the Commission or the individual state securities regulators will regulate both the offer and sale of our securities, as well as any ongoing compliance that we may be subject to.  For example, a number of states have yet to determine the types of filings and amount of fees that are required for such an Offering.  If our scaled disclosure and reporting requirements, or regulatory uncertainty regarding Regulation A, reduces the attractiveness of the Interests, we may be unable to raise the funds necessary to fund future Offerings, which could impair our ability to develop a diversified portfolio of Underlying Assets and create economies of scale, which may adversely affect the value of the Interests or the ability to make distributions to Investors.

We are required to periodically assess our internal control over financial reporting and our management has identified a material weakness. If our remediation of such material weakness is not effective, or we identify additional material weaknesses or other adverse findings in the future, we may not be able to report our financial condition or results of operations accurately or timely, which may result in a loss of investor confidence in our financial reports, significant expenses to remediate any internal control deficiencies, and ultimately have an adverse effect on our business or financial condition.

As a Tier 2 issuer, we do not need to provide a report on the effectiveness of our internal controls over financial reporting and are exempt from the auditor attestation requirements concerning any such report so long as we are a Tier 2 issuer. Nevertheless, we periodically assess our internal controls over financial reporting.  If we fail to achieve and maintain an effective internal control environment, we could suffer material misstatements in our financial statements and fail to meet our reporting obligations, which would likely cause investors to lose confidence in our reported financial information. Additionally, ineffective internal control over financial reporting could expose us to increased risk of fraud or misuse of corporate assets and subject us to potential regulatory investigations, civil or criminal sanctions and class action litigation.

Management identified classification errors in its previously filed statements of cash flows for the year ended December 31, 2018. Management, along with its independent registered public accounting firm identified a material weakness in the internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of a company's annual or interim financial statements will not be prevented or detected on a timely basis. The material weakness management identified specifically related to the operation of certain review controls over the preparation of the 2018 statements of cash flows. The deficiency resulted in the restatement of the Company’s statement of cash flows for the year ended December 31, 2018.

In order to remediate the material weakness, Management has taken steps to improve our overall processes and controls. Management is committed to maintaining a strong internal control environment and believes this remediation effort will represent an improvement in existing controls. As we continue to evaluate and work to improve our internal controls over financial reporting, we may determine to take additional measures to address control deficiencies.

If our remediation efforts are insufficient to address the identified material weakness or if additional material weaknesses in internal controls are discovered in the future, they may adversely affect our ability to record, process, summarize and report financial information timely and accurately and, as a result our financial statements may contain material misstatements or omissions.


29



If either the Manager or Asset Manager is required to register as a broker-dealer, the Manager or Asset Manager may be required to cease operations and any Series of Interests offered and sold without such proper registration may be subject to a right of rescission.

The sale of membership Interests is being facilitated by the BOR, a broker-dealer registered under the Exchange Act and member of FINRA, which is registered in each state where the offer or sales of the Interests will occur. It is anticipated that Interests will be offered and sold only in states where the BOR is registered as a broker-dealer. For the avoidance of doubt, the BOR will not solicit purchases and will not make any recommendations regarding the Interests. Neither the BOR, nor any other entity, receives a finder’s fee or any underwriting or placement agent discounts or commissions in relation to any Offering of Interests. If the Asset Manager, or the Manager, neither of which is a registered broker-dealer under the Exchange Act or any state securities laws, has itself engaged in brokerage activities that require registration, including initial sale of the Interests on the Platform and permitting a registered broker-dealer to facilitate resales or other liquidity of the Interests on the Platform (see “Description of the Business - Liquidity Platform” for additional information), the Manager or the Asset Manager may need to stop operating and therefore, the Company would not have an entity managing the Series’ Underlying Assets. In addition, if the Manager or Asset Manager is ultimately found to have engaged in activities requiring registration as “broker-dealer” without either being properly registered as such, there is a risk that any Series of Interests offered and sold while the Manager or Asset Manager was not so registered may be subject to a right of rescission, which may result in the early termination of the Offerings.  We have been made aware by the staff of the Securities and Exchange Commission (the “SEC Staff”) that certain of our activities may have required such registration, and the matter is under investigation by the SEC Staff.  

If the Platform is ultimately found to be a securities exchange or alternative trading system, we may be required to cease operating the Platform and such cessation would materially and adversely affect your ability to transfer your Interests.

We have been made aware by the SEC Staff that the Platform (see “Description of the Business – Liquidity Platform”) linked in the Platform may be a securities exchange or alternative trading system under the Exchange Act, and the matter is under investigation by the SEC Staff.  If it is ultimately determined that the Platform is a securities exchange or alternative trading system then we would be required to register as a securities exchange or broker-dealer, either of which would significantly increase the overhead of the Asset Manager and could cause the Asset Manager to wind down the Platform.  Further, if we are ultimately found to be in violation of the Exchange Act due to operation of an unregistered exchange, we could be subject to significant monetary penalties, censure or other actions that may have a material and adverse effect on the Asset Manager and may require it to cease operating the Platform or otherwise be unable to maintain the Platform, which would materially and adversely affect your ability to transfer your Interests.

If we are required to register under the Exchange Act, it would result in significant expense and reporting requirements that would place a burden on the Manager and Asset Manager and may divert attention from management of the Underlying Assets by the Manager and Asset Manager or could cause the Asset Manager to no longer be able to afford to run our business.

The Exchange Act requires issuers with more than $10 million in total assets to register its equity securities under the Exchange Act if its securities are held of record by more than 2,000 persons or 500 persons who are not “accredited investors.”  While our Operating Agreement presently prohibits any transfer that would result in any Series being held of record by more than 2,000 persons or 500 non-“accredited investors,” there can be no guarantee that we will not exceed those limits and the Manager has the ability to unilaterally amend the Operating Agreement to permit holdings that exceed those limits.  Series may have more than 2,000 total Interests, which would make it more likely that there accidentally would be greater than 2,000 beneficial owners of or 500 non - “accredited investors” in that Series.  If we are required to register under the Exchange Act, it would result in significant expense and reporting requirements that would place a burden on the Manager and Asset Manager and may divert attention from management of the Underlying Assets by the Manager and Asset Manager or could cause the Asset Manager to no longer be able to afford to run our business.

If the Company were to be required to register under the Investment Company Act or the Manager or the Asset Manager were to be required to register under the Investment Advisers Act, it could have a material and adverse


30



impact on the results of operations and expenses of each Series and the Manager and the Asset Manager may be forced to liquidate and wind up each Series of Interests or rescind the Offerings for any of the Series or the Offering for any other Series of Interests.

The Company is not registered and will not be registered as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”), and neither the Manager nor the Asset Manager is or will be registered as an investment adviser under the Investment Advisers Act of 1940, as amended (the “Investment Advisers Act”) and the Interests do not have the benefit of the protections of the Investment Company Act or the Investment Advisers Act. The Company, the Manager and the Asset Manager have taken the position that the Underlying Assets are not “securities” within the meaning of the Investment Company Act or the Investment Advisers Act, and thus the Company’s assets will consist of less than 40% investment securities under the Investment Company Act and the Manager and the Asset Manager are not and will not be advising with respect to securities under the Investment Advisers Act. This position, however, is based upon applicable case law that is inherently subject to judgments and interpretation. If the Company were to be required to register under the Investment Company Act or the Manager or the Asset Manager were to be required to register under the Investment Advisers Act, it could have a material and adverse impact on the results of operations and expenses of each Series and the Manager and the Asset Manager may be forced to liquidate and wind up each Series of Interests or rescind the Offerings for any of the Series or the Offering for any other Series of Interests.

Possible Changes in Federal Tax Laws.

The Code (as described in “Material United States Tax Considerations”) is subject to change by Congress, and interpretations of the Code may be modified or affected by judicial decisions, by the Treasury Department through changes in regulations and by the Internal Revenue Service through its audit policy, announcements, and published and private rulings. Although significant changes to the tax laws historically have been given prospective application, no assurance can be given that any changes made in the tax law affecting an investment in any Series of Interests of the Company would be limited to prospective effect. For instance, prior to effectiveness of the Tax Cuts and Jobs Act of 2017, an exchange of the Interests of one Series for another might have been a non-taxable ‘like-kind exchange’ transaction, while transactions now only qualify for that treatment with respect to real property.  Accordingly, the ultimate effect on an Investor’s tax situation may be governed by laws, regulations or interpretations of laws or regulations which have not yet been proposed, passed or made, as the case may be.

Risks Specific to the Industry and the Asset Class

 

Potential negative changes within the Asset Class.

 

The Asset Class is subject to various risks, including, but not limited to, currency fluctuations, changes in tax rates, consumer confidence and brand exposure, as well as risks associated with the Asset Class in general, including, but not limited to, economic downturns and other challenges affecting the global economy including the recent COVID-19 pandemic and the availability of desirable Automobile Assets. Changes in the Asset Class could have a material and adverse effect upon the Company’s ability to achieve its investment objectives of acquiring additional Underlying Assets through the issuance of further Series of Interests and monetizing them at the Membership Experience Programs (as described in “Description of the Business – Business of the Company”) to generate distributions for Investors.

Lack of Diversification.

It is not anticipated that any Series would own assets other than its respective Underlying Asset, plus potential cash reserves for maintenance, storage, insurance and other expenses pertaining to the Underlying Asset and amounts earned by such Series from the monetization of the Underlying Asset.  Investors looking for diversification will have to create their own diversified portfolio by investing in other opportunities in addition to any one Series.

Industry concentration and general downturn in industry.

Given the concentrated nature of the Underlying Assets (i.e., only Automobile Assets) any downturn in the Asset Class is likely to impact the value of the Underlying Assets, and consequently the value of the Interests


31



Popularity within categories of the broader market (e.g. imports or domestic) can impact the value of the Underlying Assets within categories of the Asset Class (e.g. prewar or post war), and consequently the value of the Interests. The value of such Automobile Assets may be impacted if an economic downturn occurs and there is less disposable income for individuals to invest in the Asset Class.  In the event of a downturn in the industry, the value of the Underlying Assets is likely to decrease.

Volatile demand for the assets in the Asset Class.

Volatility of demand for luxury goods, in particular high value Automobile Assets, may adversely affect a Series’ ability to achieve its investment purpose.  The Asset Class has been subject to volatility in demand in recent periods, particularly around certain categories of assets and investor tastes (e.g. American muscle cars).  Demand for high value Automobile Assets depends to a large extent on general, economic, political, and social conditions in a given market as well as the tastes of the collector and enthusiast communities resulting in changes of which Automobile Assets are most sought after.  Demand for Automobile Assets may also be affected by factors directly impacting automobile prices or the cost of purchasing and operating automobiles, such as the availability and cost of financing, prices of parts and components, insurance, storage, transport, fuel costs and governmental regulations, including tariffs, import regulation and other taxes, including taxes on collectible goods, resulting in limitations to the use of collectible automobiles or collectible goods more generally.  

Volatility in demand may lead to volatility in the value of the Underlying Assets, which may result in further downward price pressure and adversely affect the Company’s ability to achieve its objective of acquiring additional Underlying Assets through the issuance of further Series of Interests and monetizing them at the Membership Experience Programs (as described in “Description of the Business – Business of the Company”) to generate distributions for Investors. In addition, the lack of demand may reduce any further issuance of Series of Interests and acquisition of more Underlying Assets, thus limiting the benefits the Investors already holding Series of Interests could receive from there being economies of scale (e.g., cheaper insurance due to a number of Underlying Assets requiring insurance) and other monetization opportunities (e.g., hosting shows with the collection of Automobile Assets).  These effects may have a more pronounced impact given the limited number of Underlying Assets held by the Company in the short-term.

We will rely on data from past auction sales and insurance data, among other sources, in determining the value of the Underlying Assets, and have not independently verified the accuracy or completeness of this information.  As such, valuations of the Underlying Assets may be subject to a high degree of uncertainty and risk.

As explained in “Description of the Business,” the Asset Class is difficult to value, and it is hoped the Platform will help create a market by which the Interests (and, indirectly, the Underlying Assets) may be more accurately valued due to the creation of a larger market for the Asset Class than exists from current means.  Until the Platform has created such a market, valuations of the Underlying Assets will be based upon the subjective approach taken by the members of the Manager’s expert network and members of the Advisory Board, valuation experts appointed by the Asset Seller or other data provided by third parties (e.g., auction results, accident records and previous sales history). Due to the lack of third-party valuation reports and potential for one-of-a-kind assets, the value of the Underlying Assets may be more difficult for potential Investors to compare against a market benchmark. Furthermore, if similar assets to the Underlying Assets are created or discovered it could in turn negatively impact the value of the Underlying Assets. The Manager sources data from past auction sales results and insurance data; however, it may rely on the accuracy of the underlying data without any means of detailed verification.  Consequently, valuations may be uncertain.

Risks relating to the Underlying Assets.

The value of the Underlying Assets and, consequently, the value of an Investor’s Interests can go down as well as up.  

Valuations are not guarantees of realizable price, do not necessarily represent the price at which the Interests may be sold on the Platform and the value of the Underlying Assets may be materially affected by a number of factors outside the control of the Company, including, any volatility in the economic markets, the condition of the Underlying Assets and physical matters arising from the state of their repair and condition.


32



Competition in the Asset Class from other business models.

There is potentially significant competition for Underlying Assets in the Asset Class from a wide variety of market participants depending on the actual asset.  While the majority of transactions in which we obtain Underlying Assets continues to be peer-to-peer with very limited public information, other market players such as dealers, trade fares and auction houses may play an increasing role. In addition, the underlying market is being driven by the increasing number of widely popular collectible automobile TV shows, including Jay Leno’s Garage, Wayne Carini’s Chasing Classic Cars and Mike Brewer’s and Edward China’s Wheeler Dealers.  

This continually increasing level of competition may impact the liquidity of some or all of the Interests, as liquidity is, among other things, dependent on the Company acquiring attractive and desirable Underlying Assets. This helps ensure that there is an appetite of potential Investors for the Interests. In addition, there are companies that are developing crowd funding models for other alternative asset classes, such as art or wine, who may decide to enter the Asset Class as well.

Dependence on the brand of the manufacturer of Underlying Assets.

The Underlying Assets of the Company will consist of Automobile Assets from a very wide variety of manufacturers, many of which are still in operation today.  The demand for the Underlying Assets, and therefore, each Series of Interests, may be influenced by the general perception of the Underlying Assets that manufacturers are producing today.  In addition, the manufacturers’ business practices may result in the image and value of the Underlying Assets produced by certain manufacturers being damaged.  This in turn may have a negative impact on the Underlying Assets made by such manufacturers and, in particular, the value of the Underlying Assets and, consequently, the value of the Series of Interests that relate to such Underlying Asset.

Title, authenticity or infringement claims on an Underlying Asset.

There is no guarantee that an Underlying Asset will be free of any claims regarding title and authenticity (e.g., counterfeit or previously stolen collectible automobiles or parts), or that such claims may arise after acquisition of an Underlying Asset by a Series of Interests.  The Company may not have complete ownership history or maintenance records for an Underlying Asset.  In particular, the Company does not have the complete ownership history of the Series Boss Mustang from the original sale of the vehicle in 1969 to the purchase of the Series Boss Mustang by the Company in 2016.  In the event of a title or authenticity claim against the Company, the Company may not have recourse against the Asset Seller or the benefit of insurance and the value of the Underlying Asset and the Series that relates to that Underlying Asset, may be diminished.

Third party liability.

Each Series will assume all of the ownership risks attached to its Underlying Asset, including third party liability risks.  Therefore, a Series may be liable to a third party for any loss or damages incurred by such third party in connection with the Series’ Underlying Asset.  This would be a loss to the Series and, in turn, adversely affect the value of the Series and would negatively impact the ability of the Series to make distributions.


33



An Underlying Asset may be lost or damaged by causes beyond the Company’s control while being transported or when in storage or on display.  There can be no guarantee that insurance proceeds will be sufficient to pay the full market value of an Underlying Asset which has been damaged or lost which will result in a material and adverse effect in the value of the related Interests.

Any Underlying Asset may be lost or damaged by causes beyond the Company’s control when in storage or on display.  There is also a possibility that an Underlying Asset could be lost or damaged at Membership Experience Programs (as described in “Description of the Business – Business of the Company”). Any damage to an Underlying Asset or other liability incurred as a result of participation in these programs, including personal injury to participants, could adversely impact the value of the Underlying Asset or adversely increase the liabilities or Operating Expenses of its related Series of Interests.  Further, when an Underlying Asset has been purchased, it will be necessary to transport it to the Asset Manager’s preferred storage location or as required to participate in Membership Experience Programs.  An Underlying Asset may be lost or damaged in transit, and transportation, insurance or other expenses may be higher than anticipated due to the locations of particular events.

 Although we intend for the Underlying Assets to be insured at replacement cost (subject to policy terms and conditions), in the event of any claims against such insurance policies, there can be no guarantee that any losses or costs will be reimbursed, that an Underlying Asset can be replaced on a like-for-like basis or that any insurance proceeds would be sufficient to pay the full market value (after paying for any outstanding liabilities including, but not limited to any outstanding balances under Operating Expenses Reimbursement Obligations), if any, of the Interests.  In the event that damage is caused to an Underlying Asset, this will impact the value of the Underlying Asset, and consequently, the Interests related to the Underlying Asset, as well as the likelihood of any distributions being made by the applicable Series to its Investors.

In addition, at a future date, the Manager may decide to expand the Membership Experience Programs (as described in “Description of the Business – Business of the Company”) to include items where individual Investors or independent third parties may be able to become the caretaker of Underlying Assets for a certain period of time for an appropriate fee, assuming that the Manager believes that such models are expected to result in higher overall financial returns for all Investors in any Underlying Assets used in such models.  The feasibility from an insurance, safety, technological and financial perspective of such models has not yet been analyzed but may significantly increase the risk profile and the chance for loss of or damage to any Underlying Asset if utilized in such models.

Insurance of Underlying Assets may not cover all losses which will result in a material and adverse effect in the valuation of the Series related to such damaged Underlying Assets.

Insurance of any Underlying Asset may not cover all losses.  There are certain types of losses, generally of a catastrophic nature, such as earthquakes, floods, hurricanes, terrorism or acts of war that may be uninsurable or not economically insurable. Inflation, environmental considerations and other factors, including terrorism or acts of war, also might make insurance proceeds insufficient to repair or replace an asset if it is damaged or destroyed.  Under such circumstances, the insurance proceeds received might not be adequate to restore a Series’ economic position with respect to its affected Underlying Asset.  Furthermore, the Series related to such affected Underlying Assets would bear the expense of the payment of any deductible.  Any uninsured loss could result in both loss of cash flow from, and a decrease in value of, the affected Underlying Asset and, consequently, the Series that relates to such Underlying Asset.

Forced sale of Underlying Assets.

The Company may be forced to cause its various Series to sell one or more of the Underlying Assets (e.g., upon the bankruptcy of the Manager) and such a sale may occur at an inopportune time or at a lower value than when the Underlying Assets were first acquired or at a lower price than the aggregate of costs, fees and expenses used to purchase the Underlying Assets.  In addition, there may be liabilities related to the Underlying Assets, including, but not limited to Operating Expenses Reimbursement Obligations on the balance sheet of any Series at the time of a forced sale, which would be paid off prior to Investors receiving any distributions from a sale.  In such circumstances, the capital proceeds from any Underlying Asset and, therefore, the return available to Investors of the applicable Series, may be lower than could have been obtained if the Series held the Underlying Asset and sold it at a later date.


34



Lack of distributions and return of capital.

The revenue of each Series is expected to be derived primarily from the use of its Underlying Asset in Membership Experience Programs (as described in “Description of the Business – Business of the Company”) including track-day events, “museum” style locations to visit assets and asset sponsorship models.  Membership Experience Programs have not been proven with respect to the Company and there can be no assurance that Membership Experience Programs will generate sufficient proceeds to cover fees, costs and expenses with respect to any Series.  In the event that the revenue generated in any given year does not cover the Operating Expenses of the applicable Series, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) provide a loan to the Series in the form of an Operating Expenses Reimbursement Obligation, on which the Manager or the Asset Manager may impose a reasonable rate of interest, and/or (c) cause additional Interests to be issued in the applicable Series in order to cover such additional amounts.

Any amount paid to the Manager or the Asset Manager in satisfaction of an Operating Expenses Reimbursement Obligation would not be available to Investors as a distribution.  In the event additional Interests in a Series are issued, Investors in such Series would be diluted and would receive a smaller portion of distributions from future Free Cash Flows, if any.  Furthermore, if a Series or the Company is dissolved, there is no guarantee that the proceeds from liquidation will be sufficient to repay the Investors their initial investment or the market value, if any, of the Interests at the time of liquidation.  See “Potentially high storage, maintenance and insurance costs for the Underlying Assets” for further details on the risks of escalating costs and expenses of the Underlying Assets.

Potentially high storage, maintenance and insurance costs for the Underlying Assets.

In order to protect and care for the Underlying Assets, the Manager must ensure adequate storage facilities, maintenance work and insurance coverage.  The cost of care may vary from year to year depending on the amount of maintenance performed on a particular Underlying Asset, changes in the insurance rates for covering the Underlying Assets and changes in the cost of storage for the Underlying Assets, and if required, the amount of maintenance performed.  It is anticipated that as the Company acquires more Underlying Assets, the Manager may be able to negotiate a discount on the costs of storage, insurance and maintenance due to economies of scale.  These reductions are dependent on the Company acquiring a number of Underlying Assets and service providers being willing to negotiate volume discounts and, therefore, are not guaranteed.

If costs turn out to be higher than expected, this would impact the value of the Interests related to an Underlying Asset, the amount of distributions made to Investors holding the Interests, on potential proceeds from a sale of the Underlying Asset (if ever), and any capital proceeds returned to Investors after paying for any outstanding liabilities, including, but not limited to any outstanding balances under Operating Expenses Reimbursement Obligation. See “Lack of distributions and return of capital” for further details of the impact of these costs on returns to Investors.

Refurbishment and inability to source original parts.

There may be situations in the future that require the Company to undertake refurbishments of an Underlying Asset (e.g., due to natural wear and tear and through the use of such Underlying Assets at Membership Experience Programs (as described in “Description of the Business – Business of the Company”)).  For example, the Company undertook various refurbishments to the Series Lamborghini Jalpa as described in the “Description of the Series Lamborghini Jalpa” section and the Series Jaguar XJ220 as described in the “Description of the Series Jaguar XJ220.”  Where it does so, it will be dependent on the performance of third-party contractors and sub-contractors and may be exposed to the risks that a project will not be completed within budget, within the agreed timeframe or to the agreed specifications.  While the Company will seek to mitigate its exposure, any failure on the part of a contractor to perform its obligations could adversely impact the value of any Underlying Assets and therefore, the value of the Interests related to such Underlying Assets.

In addition, the successful refurbishment of the collectible automobiles may be dependent on sourcing replacement original and authentic parts.  Original parts for collectible automobiles are rare and in high demand and, therefore, at risk of being imitated.  There is no guarantee that any parts sourced for any Underlying Assets will be authentic (e.g., not a counterfeit).  If such parts cannot be sourced or, those parts that are sourced are not authentic,


35



the value of the Underlying Assets and therefore, the value of the related Interests, may be materially adversely affected.  Furthermore, if any Underlying Asset is damaged, we may be unable to source original and authentic parts for that Underlying Asset, and the use of non-original or in authentic parts may decrease the value of the Underlying Asset.

Dependence of an Underlying Asset on prior user or association.

The value of an Underlying Asset of the Company may be connected with its prior use by, or association with, a certain person or group or in connection with certain pop culture events or films (prior to or following the acquisition of the Underlying Asset by the Company). For example, we believe the 911 Speedster has additional value due to its prior ownership by Jerry Seinfeld.  In the event that such person or group loses public affection, then this may adversely impact the value of the Underlying Asset and therefore, the Series of Interests that relate to such Underlying Asset.

Underlying Assets may not be held long term.

The Company intends to cause each Series to hold its respective Underlying Asset for an extended period but may receive offers to purchase the Series’ Underlying Asset in its entirety. If the Advisory Board deems the sale to be generally beneficial to the majority of shareholders, the Underlying Asset would be sold, exited from the Platform with proceeds of the sale distributed to its Series’ Interest Holders, as was the case for Series #00FM1 Interests. Even though the Advisory Board deems the sale to generally beneficial to the majority of shareholders, there might be unique circumstances where not all shareholders align with the Advisory Board’s decision.  

Risks Related to Ownership of our Interests.

Lack of voting rights.

The Manager has a unilateral ability to amend the Operating Agreement and the allocation policy in certain circumstances without the consent of the Investors.  The Investors only have limited voting rights in respect of the Series of Interests.  Investors will therefore be subject to any amendments the Manager makes (if any) to the Operating Agreement and allocation policy and also any decision it takes in respect of the Company and the applicable Series, which the Investors do not get a right to vote upon. Investors may not necessarily agree with such amendments or decisions and such amendments or decisions may not be in the best interests of all of the Investors as a whole but only a limited number.

Furthermore, the Manager can only be removed as Manager of the Company and each Series in very limited circumstances, following a non-appealable judgment of a court of competent jurisdiction to have committed fraud in connection with the Company or a Series of Interests. Investors would therefore not be able to remove the Manager merely because they did not agree, for example, with how the Manager was operating an Underlying Asset.

The Offering price for the Interests determined by us may not necessarily bear any relationship to established valuation criteria such as earnings, book value or assets that may be agreed to between purchasers and sellers in private transactions or that may prevail in the market if and when our Interests can be traded publicly.

The price of the Interests is a derivative result of our negotiations with Asset Sellers based upon various factors including prevailing market conditions, our future prospects and our capital structure, as well as certain expenses incurred in connection with the Offering and the acquisition of each Underlying Asset.  These prices do not necessarily accurately reflect the actual value of the Interests or the price that may be realized upon disposition of the Interests.


36



If a market ever develops for the Interests, the market price and trading volume of our Interests may be volatile.

 

If a market develops for the Interests, through the Platform (see “Description of the Business – Liquidity Platform” for additional information) or otherwise, the market price of the Interests could fluctuate significantly for many reasons, including reasons unrelated to our performance, any Underlying Asset or any Series, such as reports by industry analysts, Investor perceptions, or announcements by our competitors regarding their own performance, as well as general economic and industry conditions.  For example, to the extent that other companies, whether large or small, within our industry experience declines in their share price, the value of Interests may decline as well.

In addition, fluctuations in operating results of a particular Series or the failure of operating results to meet the expectations of Investors may negatively impact the price of our securities.  Operating results may fluctuate in the future due to a variety of factors that could negatively affect revenues or expenses in any particular reporting period, including vulnerability of our business to a general economic downturn; changes in the laws that affect our operations; competition; compensation related expenses; application of accounting standards; seasonality; and our ability to obtain and maintain all necessary government certifications or licenses to conduct our business.

Funds from purchasers accompanying subscriptions for the Interests will not accrue interest while in escrow.

The funds paid by a subscriber for Interests will be held in a non-interest-bearing escrow account until the admission of the subscriber as an Investor in the applicable Series, if such subscription is accepted. Purchasers will not have the use of such funds or receive interest thereon pending the completion of the Offering. No subscriptions will be accepted, and no Interests will be sold unless valid subscriptions for the Offering are received and accepted prior to the termination of the applicable Offering Period. It is also anticipated that subscriptions will not be accepted from prospective Investors located in states where the BOR is not registered as a broker-dealer. If we terminate an Offering prior to accepting a subscriber’s subscription, escrowed funds will be returned promptly, without interest or deduction, to the proposed Investor.

Any dispute in relation to the Operating Agreement is subject to the exclusive jurisdiction of the Court of Chancery of the State of Delaware, except where Federal law requires that certain claims be brought in Federal courts.  Our Operating Agreement, to the fullest extent permitted by applicable law, provides for Investors to waive their right to a jury trial.

 

Each Investor will covenant and agree not to bring any claim in any venue other than the Court of Chancery of the State of Delaware, or if required by Federal law, a Federal court of the United States, as in the case of claims brought under the Securities Exchange Act of 1934, as amended. Section 27 of the Exchange Act creates exclusive federal jurisdiction over all suits brought to enforce any duty or liability created by the Exchange Act or the rules and regulations thereunder. As a result, the exclusive forum provision will not apply to suits brought to enforce any duty or liability created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction.  Furthermore, Section 22 of the Securities Act creates concurrent jurisdiction for federal and state courts over all suits brought to enforce any duty or liability created by the Securities Act or the rules and regulations thereunder. As a result, the exclusive forum provisions will not apply to suits brought to enforce any duty or liability created by the Securities Act or any other claim for which the federal and state courts have concurrent jurisdiction, and Investors will not be deemed to have waived our compliance with the federal securities laws and the rules and regulations thereunder.

 

If an Interest Holder were to bring a claim against the Company or the Manager pursuant to the Operating Agreement and such claim was governed by state law, it would have to bring such claim in the Delaware Court of Chancery. Our Operating Agreement, to the fullest extent permitted by applicable law and subject to limited exceptions, provides for Investors to consent to exclusive jurisdiction to Delaware Court of Chancery and for a waiver of the right to a trial by jury, if such waiver is allowed by the court where the claim is brought.

 

If we opposed a jury trial demand based on the waiver, the court would determine whether the waiver was enforceable based on the facts and circumstances of that case in accordance with the applicable state and federal law. To our knowledge, the enforceability of a contractual pre-dispute jury trial waiver in connection with claims arising under the federal securities laws has not been finally adjudicated by the United States Supreme Court. However, we believe that a contractual pre-dispute jury trial waiver provision is generally enforceable, including under the laws of


37



the Delaware, which govern our Operating Agreement, by a federal or state court in the State of Delaware, which has exclusive jurisdiction over matters arising under the Operating Agreement. In determining whether to enforce a contractual pre-dispute jury trial waiver provision, courts will generally consider whether a party knowingly, intelligently and voluntarily waived the right to a jury trial.

 

We believe that this is the case with respect to our Operating Agreement and our Interests. It is advisable that you consult legal counsel regarding the jury waiver provision before entering into the Operating Agreement.  Nevertheless, if this jury trial waiver provision is not permitted by applicable law, an action could proceed under the terms of the Operating Agreement with a jury trial. No condition, stipulation or provision of the Operating Agreement or our Interests serves as a waiver by any Investor or beneficial owner of our Interests or by us of compliance with the U.S. federal securities laws and the rules and regulations promulgated thereunder. Additionally, the Company does not believe that claims under the federal securities laws shall be subject to the jury trial waiver provision, and the Company believes that the provision does not impact the rights of any Investor or beneficial owner of our Interests to bring claims under the federal securities laws or the rules and regulations thereunder.

 

These provisions may have the effect of limiting the ability of Investors to bring a legal claim against us due to geographic limitations and may limit an Investor’s ability to bring a claim in a judicial forum that it finds favorable for disputes with us. Furthermore, waiver of a trial by jury may disadvantage an Investor to the extent a judge might be less likely than a jury to resolve an action in the Investor’s favor. Further, if a court were to find this exclusive forum provision inapplicable to, or unenforceable in respect of, an action or proceeding against us, then we may incur additional costs associated with resolving these matters in other jurisdictions, which could materially and adversely affect our business and financial condition.


38



POTENTIAL CONFLICTS OF INTEREST

We have identified the following conflicts of interest that may arise in connection with the Interests, in particular, in relation to the Company, the Asset Manager, the Manager and the Underlying Assets.  The conflicts of interest described in this section should not be considered as an exhaustive list of the conflicts of interest that prospective Investors should consider before investing in the Interests.

Our Operating Agreement contains provisions that reduce or eliminate duties (including fiduciary duties) of the Manager.

Our Operating Agreement provides that the Manager, in exercising its rights in its capacity as the Manager, will be entitled to consider only such interests and factors as it desires, including its own interests, and will have no duty or obligation (fiduciary or otherwise) to give any consideration to any interest of or factors affecting us or any of our Investors and will not be subject to any different standards imposed by our Operating Agreement, the Delaware Limited Liability Company Act or under any other law, rule or regulation or in equity.  These modifications of fiduciary duties are expressly permitted by Delaware law.

We do not have a conflicts of interest policy.

The Company, the Manager and their affiliates will try to balance the Company’s interests with their own.  However, to the extent that such parties take actions that are more favorable to other entities than the Company, these actions could have a negative impact on the Company’s financial performance and, consequently, on distributions to Investors and the value of the Interests.  The Company has not adopted, and does not intend to adopt in the future, either a conflicts of interest policy or a conflicts resolution policy.

Payments from the Company to the Manager, the Asset Manager and their respective employees or affiliates.

The Manager and the Asset Manager will engage with, on behalf of the Company, a number of brokers, dealers, Asset Sellers, insurance companies, storage and maintenance providers and other service providers and thus may receive in-kind discounts, for example, free shipping or servicing.  In such circumstances, it is likely that these in-kind discounts may be retained for the benefit of the Manager or the Asset Manager and not the Company or may apply disproportionately to other Series of Interests.  The Manager or the Asset Manager may be incentivized to choose a broker, dealer or Asset Seller based on the benefits they are to receive, or all Series of Interests collectively are to receive rather than that which is best for a particular Series of Interests.

Members of the expert network and the Advisory Board are often dealers and brokers within the Asset Class themselves and therefore will be incentivized to sell the Company their own Underlying Assets at potentially inflated market prices. In certain cases, a member of the Advisory Board could be the Asset Seller and could receive an identification fee for originally locating the asset. In the case of the Series Ford Mustang 7-Up Edition, for example, a previous member of the Advisory Board was the seller of the Underlying Asset. The Manager believes the purchase price of the Series Ford Mustang 7-Up Edition to be fair market value.  

An Asset Seller may be issued Interests in a Series as part of total purchase consideration to the Asset Seller and in such circumstances the Asset Seller may benefit from the Manager’s advice, along with the potential for returns without incurring fees to manage the asset.

Members of the expert network and the Advisory Board may also be Investors, in particular, if they are holding Interests acquired as part of a sale of an Underlying Asset (i.e., as they were the Investor).  They may therefore promote their own self-interests when providing advice to the Manager or the Asset Manager regarding an Underlying Asset (e.g., by encouraging the liquidation of such Underlying Asset so they can receive a return in their capacity as an Investor). In the case of the Series Ford Mustang 7-Up Edition, for example, a previous member of the Advisory Board retained a minority equity stake in the Underlying Asset.

In the event that the Operating Expenses exceed the revenue from an Underlying Asset and any cash reserves, the Manager has the option to cause the Series to incur an Operating Expenses Reimbursement Obligation to cover


39



such excess.  As interest may be payable on such loan, the Manager may be incentivized to cause the Series to which the Underlying Asset relates, to incur an Operating Expenses Reimbursement Obligation to pay Operating Expenses rather than look elsewhere for additional sources of income or to repay any outstanding Operating Expenses Reimbursement Obligation as soon as possible rather than make distributions to Investors.  The Manager may also choose to issue additional Interests to pay for Operating Expenses instead of causing the Company to incur an Operating Expenses Reimbursement Obligation, even if any interest payable by a particular Series on any Operating Expenses Reimbursement Obligation may be economically more beneficial to Interest Holders of that Series than the dilution incurred from the issuance of additional Interests.

The Manager determines the timing and amount of distributions made to Investors from Free Cash Flow of a particular Series. As a consequence, the Manager also determines the timing and amount of payments made to the Asset Manager, since payments to the Asset Manager are only made if distributions of Free Cash Flow are made to the Investors. Since an affiliate of Manager has been appointed the Asset Manager, the Manager may thus be incentivized to make distributions of Free Cash Flow more frequently and in greater quantities rather than leaving excess Free Cash Flow on the balance sheet of a particular Series to cover future Operating Expenses, which may be more beneficial to a particular Series.  

Potential future brokerage activity.

The Asset Manager or an affiliate may, in the future, register with the Commission as a broker-dealer in order to be able to facilitate liquidity in the Interests via the Platform.  The Asset Manager, or its affiliate, may be entitled to receive fees based on volume of trading and volatility of the Interests on the Platform and such fees may be in excess of what Rally Holdings receives as the Asset Manager, via the Management Fee, or the appreciation in the Interests it holds in each Series of Interests.  Although an increased volume of trading and volatility will benefit Investors as it will assist in creating a market for those wishing to transfer their Interests, there is the potential that there is a divergence of interests between the Asset Manager and those Investors, for instance, if an Underlying Asset does not appreciate in value, this will impact the price of the Interests, but may not adversely affect the profitability related to the brokerage activities of the Asset Manager or its affiliate (i.e., the Asset Manager or its affiliate would collect brokerage fees whether the price of the Underlying Asset increases or decreases).

Ownership of multiple Series of Interests.

The Manager or its affiliates will acquire Interests in each Series of Interests for their own accounts. While the Manager or its affiliates do not currently intend to transfer these Interests prior to the liquidation of an Underlying Asset, in the future, they may, from time to time, transfer these Interests, either directly or through brokers, via the Platform or otherwise, subject to the restrictions of applicable securities laws and filing any necessary amendment to this Offering Circular. Depending on the timing of the transfers, this could impact the Interests held by the Investors (e.g., driving price down because of supply and demand and over availability of Interests).  This ownership in each of the Series of Interests may result in a conflict of interest between the Manager or its affiliates and the Investors who only hold one or certain Series of Interests (e.g., the Manager or its affiliates, once registered as a broker-dealer with the Commission, may disproportionately market or promote a certain Series of Interests, in particular, where they are a significant owner, so that there will be more demand and an increase in the price of such Series of Interests).

Allocations of income and expenses as between Series of Interests.

The Manager may appoint a service provider to service the entire collection of the Underlying Assets (e.g., for insurance, storage, maintenance or media material creation).  Although appointing one service provider may reduce cost due to economies of scale, such service provider may not necessarily be the most appropriate for a particular Underlying Asset (e.g., it may have more experience in servicing a certain class of car whereas, even though the Company will own many different classes of cars).  In such circumstances, the Manager would be conflicted from acting in the best interests of the Underlying Assets as a whole or those of one particular Underlying Asset.

There may be situations when it is challenging or impossible to accurately allocate income, costs and expenses to a specific Series of Interests and certain Series of Interests may get a disproportionate percentage of the cost or income, as applicable.  In such circumstances, the Manager would be conflicted from acting in the best interests of the Company as a whole or the individual Series.  While we presently intend to allocate expenses as described in


40



Description of the Business – Allocations of Expenses,” the Manager has the right to change this allocation policy at any time without further notice to Investors.

Conflicting interests of the Manager, the Asset Manager and the Investors.

The Manager or its affiliates are obligated to purchase a minimum of 1% of Interests of all Offerings, at the same terms as all other Investors. However, the Manager may, in its sole discretion, acquire additional Interests, at the same terms as all other Investors. If there is a lack of demand for Interests in a particular Series during such Series’ initial Offering, the Manager in its sole discretion may acquire additional Interests (at the same terms as all other Investors) in order for an Offering for such Series of Interests to have a Closing. The Manager or its affiliates have in the past “topped-off” an Offering of Series of Interests, such that a Closing with regards to such Offering could occur. The Manager will engage in such activity in the future if it reasonably believes at such time this to be in the best interests of Investors or potential Investors. Such activity may result in a reduced level of liquidity in the secondary trading market for any Series in which it makes such a decision. For example, during the Offering for Series #11BM1, the Manager acquired a total of 43% of Interests issued. See “Principal Interests Holders” for additional information.

The Manager, the Asset Manager or the Platform may receive sponsorship from Automobile Asset service providers to assist with the servicing of certain Underlying Assets.  In the event that sponsorship is not obtained for the servicing of an Underlying Asset, the Investors who hold Interests connected to the Underlying Asset requiring servicing would bear the cost of the fees. The Manager or the Asset Manager may in these circumstances, decide to carry out a different standard of service on the Underlying Asset to preserve the expenses which arise to the Investors and therefore, the amount of Management Fee the Asset Manager receives.  The Manager or the Asset Manager may also choose to use certain service providers because they get benefits from giving them business, which do not accrue to the Investors.

The Manager will determine whether or not to liquidate a particular Underlying Asset, should an offer to acquire the whole Underlying Asset be received. As the Asset Manager or an affiliate, once registered as a broker-dealer with the Commission, will receive fees on the trading volume in the Interests connected with an Underlying Asset, they may be incentivized not to realize such Underlying Asset even though Investors may prefer to receive the gains from any appreciation in value of such Underlying Asset.  Furthermore, when determining to liquidate an Underlying Asset, the Manager will do so considering all of the circumstances at the time, this may include obtaining a price for an Underlying Asset that is in the best interests of a substantial majority but not all of the Investors.

The Manager may be incentivized to use more popular Automobile Assets at Membership Experience Programs (as described in “Description of the Business – Business of the Company”) as this may generate higher Free Cash Flow to be distributed to the Asset Manager, an affiliate of the Manager, and Investors in the Series associated with that particular Underlying Asset.  This may lead certain Underlying Assets to generate lower distributions than the Underlying Assets of other Series of Interests.  The use of Underlying Assets at the Membership Experience Programs could increase the risk of the Underlying Assets getting damaged and could impact the value of the Underlying Asset and, as a result, the value of the related Series of Interests.  The Manager may therefore be conflicted when determining whether to use the Underlying Assets at the Membership Experience Programs (as described in “Description of the Business – Business of the Company”) to generate revenue or limit the potential of damage being caused to them.  Furthermore, the Manager may be incentivized to utilize Automobile Assets that help popularize the Interests via the Platform or general participation or membership in the Platform, which means of utilization may not generate as much immediate returns as other potential utilization methods.

The Manager has the ability to unilaterally amend the Operating Agreement and allocation policy.  

As the Manager is party, or subject, to these documents, it may be incentivized to amend them in a manner that is beneficial to it as Manager of the Company or any Series or may amend it in a way that is not beneficial for all Investors.  In addition, the Operating Agreement seeks to limit the fiduciary duties that the Manager owes to its Investors.  Therefore, the Manager is permitted to act in its own best interests rather than the best interests of the Investors.  See “Description of the Interests Offered” for more information.  

Manager’s Fees and Compensation


41



None of the compensation set forth under “Compensation of the Manager” was determined by arms’ length negotiations. Investors must rely upon the duties of the Manager of good faith and fair dealing to protect their interests, as qualified by the Operating Agreement. While the Manager believes that the consideration is fair for the work being performed, there can be no assurance made that the compensation payable to the Manager will reflect the true market value of its services.

Fees for arranging events or monetization in addition to the Management Fee.

As the Manager or its affiliates will acquire a percentage of each Series of Interests, it may be incentivized to attempt to generate more earnings with those Underlying Assets owned by those Series of Interests in which it holds a higher stake.

Any profits generated from the Platform (e.g., through advertising) and from issuing additional Interests in Underlying Assets on the Platform will be for the benefit of the Manager and Asset Manager (e.g. more Sourcing Fees).  In order to increase its revenue stream, the Manager may therefore be incentivized to issue additional Series of Interests and acquire more Underlying Assets rather than focus on monetizing any Underlying Assets already held by existing Series of Interests.

Conflicts between the Advisory Board and the Company.

The Operating Agreement of the Company provides that the resolution of any conflict of interest approved by the Advisory Board shall be deemed fair and reasonable to the Company and the Members and not a breach of any duty at law, in equity or otherwise.  As part of the remuneration package for Advisory Board members, they may receive an ownership stake in the Manager.  This may incentivize the Advisory Board members to make decisions in relation to the Underlying Assets that benefit the Manager rather than the Company.

As a number of the Advisory Board members are in the Automobile Asset industry, they may seek to sell Underlying Assets to, acquire Underlying Assets from, or service Underlying Assets owed by, the Company.

The Rally Entities and their respective affiliates do not have separate counsel.

The counsel of the Company (“Legal Counsel”) is also counsel to the Rally Entities, which include other series LLC entities of Rally Holdings and other Series of Interests.  Because Legal Counsel represents both the Company and the Rally Entities, certain conflicts of interest exist and may arise.  To the extent that an irreconcilable conflict develops between the Company and any of the Rally Entities, Legal Counsel may represent the Rally Entities and not the Company or the Series.  Legal Counsel may, in the future, render services to the Company or the Rally Entities with respect to activities relating to the Company as well as other unrelated activities.  Legal counsel is not representing any prospective Investors of any Series of Interests in connection with any Offering and will not be representing the members of the Company other than the Manager and Rally Holdings, although the prospective Investors may rely on the opinion of legality of Legal Counsel provided at Exhibit 12.1.  Prospective Investors are advised to consult their own independent counsel with respect to the other legal and tax implications of an investment in any Series.

 

Our affiliates’ interests in other Rally Entities.

 

The officers and directors of Rally Holdings, which is the sole member of the Manager and serves as the Asset Manager for the Company, are also officers and directors and/or key professionals of other Rally Entities. These persons have legal obligations with respect to those entities that are similar to their obligations to us. As a result of their interests in other Rally Entities, their obligations to other Investors and the fact that they engage in and will continue to engage in other business activities on behalf of themselves and others, they will face conflicts of interest in allocating their time among us and other Rally Entities and other business activities in which they are involved. Rally Holdings currently serves as the Asset Manager for multiple entities with similar strategies, including RSE Archive, LLC, another series limited liability company with a similar business in the memorabilia and collectibles asset class, which commenced principal operations in 2019. These separate entities all require the time and consideration of Rally Holdings and affiliates, potentially resulting in an unequal division of resources to all Rally


42



Entities. However, we believe that Rally Holdings have sufficient professionals to fully discharge their responsibilities to the Rally Entities for which they work.


43



 

DILUTION

Dilution means a reduction in value, control or earnings of the Interests the Investor owns.  There will be no dilution to any Investors associated with any Offering.  However, from time to time, additional Interests in the Series offered under this Offering Circular may be issued in order to raise capital to cover the applicable Series’ ongoing Operating Expenses.  See “Description of the Business – Operating Expenses” for further details.

The Manager or its affiliates must acquire a minimum of 1% of the Interests in connection with any Offering, however, the Manager, in its sole discretion, may acquire greater than 1% of the Interests in any Offering.  In all circumstance, the Manager, or its affiliated purchaser will pay the price per share offered to all other potential Investors hereunder.


44



MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

We are devoting substantially all our efforts to establishing our business and planned principal operations only commenced in late 2017. As such and because of the start-up nature of the Company’s and the Manager’s business, the reported financial information herein will likely not be indicative of future operating results or operating conditions. Because of our corporate structure, we are in large part reliant on the Manager and its employees to grow and support our business. There are a number of key factors that will have large potential impacts on our operating results going forward including the Managers ability to:

-continue to source high quality Automobile Assets at reasonable prices to securitize through the Platform; 

-market the Platform and the Offerings in individual Series of the Company and attract Investors to the Platform to acquire the Interests issued by Series of the Company; 

-find operating partners to support the regulatory and technology infrastructure necessary to operate the Platform; 

-continue to develop the Platform and provide the information and technology infrastructure to support the issuance of Interests in Series of the Company; and 

-find operating partners to manage the collection of Underlying Assets at a decreasing marginal cost per asset. 

We have not yet generated any revenues directly attributable to the Company or any Series to date.  In addition, we do not anticipate the Company or any Series to generate any revenues until 2021.

At the time of this filing, all of the Series designated as closed in the Master Series Table have commenced operations, are capitalized and have assets and various Series have liabilities. All assets and liabilities related to the Series described in the Master Series Table will be the responsibility of the Series from the time of the Closing of the respective Offerings. All Series highlighted in gray in the Master Series Table, have not had a Closing, but we have, or are in the process of launching these and subsequent Offerings for additional Series. Series whose Underlying Assets have been sold will subsequently be dissolved and are highlighted in orange in the Master Series Table.

 

 

 


45



Historical Investments in Underlying Assets

We provide investment opportunities in Automobile Assets to Investors through the Platform, financed through various methods including, loans from officers of the Manager or other third-parties, if we purchase an Underlying Asset prior to the Closing of an Offering, and through purchase option agreements negotiated with third-parties or affiliates, if we finance the purchase of an Underlying Asset with the proceeds of an Offering. Additional information can be found below and in the Master Series Table.

Period from Inception (August 24, 2016) through June 30, 2020

 

From the Company’s formation in August 2016 through June 30, 2020 we have entered into the agreements and had Closings, as listed in the table below. We received multiple loans and payments from various parties to support the financing of the acquisition of the Underlying Assets, for which the details are listed in the table below. Such payments or loans will be repaid from the proceeds of successful Series’ initial Offerings, if necessary. Upon completion of the Offerings of each of the Series of Interests, it is proposed that each of these Series shall acquire their respective Underlying Assets for the aggregate consideration consisting of cash and Interests as the authorized officers of the Manager may determine in their reasonable discretion in accordance with the disclosures set forth in these Series’ Offering documents. In various instances, as noted in the table below, the Asset Seller is issued Interests in a particular Series as part of the total purchase consideration to the Asset Seller. In addition, there are instances where the Company finances an acquisition through the proceeds of the Offering, in the case of a purchase option, and as such requires no additional financing or only financing to make an initial down payment, as the case may be.  

The Company incurred the “Acquisition Expenses,” which include transportation of the Automobile Assets to the Manager’s storage facility, pre-purchase inspection, pre-Offering refurbishment, and other costs detailed in the Manager’s allocation policy, listed in the table below, the majority of which are capitalized into the purchase prices of the various Underlying Assets during the six-month period ended June 30, 2020. Acquisition Expenses such as interest expense on a loan to finance an acquisition or marketing expenses related to the promotional materials created for an Underlying Asset are not capitalized. The Acquisition Expenses are generally initially funded by the Manager or its affiliates but will be reimbursed with the proceeds from an Offering related to such Series, to the extent described in the applicable Offering documents. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, for example transportation fees related to transportation from the Asset Seller to the Company’s storage facility, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via - RSE Markets

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#77LE1 / Series #77LE1 (3)

Upfront Purchase / 09/30/2016

4/13/2017

$69,400

$69,400

$0

$0

$0

0%

$1,028


46



#69BM1 / Series Boss Mustang

Upfront Purchase / 10/31/2016

2/7/2018

$102,395

$97,395

$5,000

$0

$0

0%

$4,691

#85FT1 / Series Ferrari Testarossa

Upfront Purchase / 06/01/2017

2/15/2018

$172,500

$172,500

$0

$0

$0

0%

$9,242

#88LJ1 / Series Lamborghini Jalpa

Upfront Purchase / 11/23/2016

4/12/2018

$127,176

$119,676

$7,500

$0

$0

0%

$6,332

#55PS1 / Series Porsche Speedster

Purchase Option Agreement / 07/01/2017

6/6/2018

$405,000

$120,000

$165,000

$120,000

$0

0%

$18,275

#95BL1 / Series BMW M3 Lightweight

Upfront Purchase / 05/01/2018

7/12/2018

$112,500

$90,000

$22,500

$0

$0

0%

$3,686

#89PS1 / Series Porsche 911 Speedster

Purchase Agreement / 06/21/2018

7/31/2018

$160,000

$0

$0

$61,000

$99,000

60%

$250

#90FM1 / Series Ford Mustang 7-Up Edition

Purchase Agreement / 07/01/2018

7/31/2018

$14,500

$0

$0

$10,375

$4,125

15%

$461

#83FB1 / Series Ferrari 512

Purchase Option Agreement / 10/31/2017

9/5/2018

$330,000

$0

$0

$330,000

$0

0%

$3,206


47



#98DV1 / Series Dodge Viper GTS-R

Upfront Purchase / 06/28/2018

10/10/2018

$120,000

$80,000

$40,000

$0

$0

0%

$3,257

#06FS1 / Series Ferrari F430 Spider

Purchase Option Agreement / 10/05/2018

10/19/2018

$192,500

$0

$0

$192,500

$0

0%

$286

#93XJ1 / Series Jaguar XJ220

Purchase Option Agreement / 12/15/2017

11/6/2018

$460,000

$170,000

$290,000

$0

$0

0%

$33,689

#02AX1 / Series Acura NSX-T

Upfront Purchase / 09/19/2018

11/30/2018

$100,000

$100,000

$0

$0

$0

0%

$2,467

#99LE1 / Series Lotus Sport 350

Upfront Purchase / 10/04/2018

12/4/2018

$62,100

$62,100

$0

$0

$0

0%

$2,614

#91MV1 / Series Mitsubishi VR4

Upfront Purchase / 10/12/2018

12/7/2018

$33,950

$0

$33,950

$0

$0

0%

$1,687

#92LD1 / Series Lancia Martini 5

Upfront Purchase / 09/21/2018

12/26/2018

$146,181

$0

$146,181

$0

$0

0%

$12,396


48



#94DV1 / Series Dodge Viper RT/10

Purchase Option Agreement / 10/04/2018

12/26/2018

$52,500

$0

$52,500

$0

$0

0%

$287

#00FM1 / Series Ford Mustang Cobra R

Upfront Purchase / 10/12/2018

1/4/2019

$43,000

$0

$43,000

$0

$0

0%

$2,774

#72MC1 / Series Mazda Cosmo Sport

Purchase Agreement / 11/01/2018

1/4/2019

$115,000

$0

$0

$65,200

$49,800

40%

$562

#06FG1 / Series Ford GT

Purchase Agreement / 10/23/2018

1/8/2019

$309,000

$0

$309,000

$0

$0

0%

$586

#11BM1 / Series BMW 1M

Purchase Option Agreement / 10/20/2018

1/25/2019

$78,500

$0

$78,500

$0

$0

0%

$1,786

#80LC1 / Series Lamborghini Countach LP400 S Turbo

Purchase Agreement / 08/01/2018

2/8/2019

$610,000

$0

$562,375

$0

$47,625

8%

$3,213

#02BZ1 / Series BMW Z8

Purchase Agreement / 10/18/2018

2/8/2019

$185,000

$0

$185,000

$0

$0

0%

$1,301


49



#88BM1 / Series BMW E30 M3

Upfront Purchase / 10/18/2018

2/25/2019

$135,000

$0

$135,000

$0

$0

0%

$1,765

#63CC1 / Series Corvette Split Window

Upfront Purchase / 12/06/2018

3/18/2019

$120,000

$0

$120,000

$0

$0

0%

$586

#76PT1 / Series Porsche Turbo Carrera

Upfront Purchase / 11/27/2018

3/22/2019

$179,065

$0

$179,065

$0

$0

0%

$4,237

#75RA1 / Series Renault Alpine A110

Purchase Agreement / 12/22/2018

4/9/2019

$75,000

$0

$75,000

$0

$0

0%

$1,403

#65AG1 / Series Alfa Romeo Giulia SS

Upfront Purchase / 11/29/2018

4/16/2019

$170,000

$0

$170,000

$0

$0

0%

$286

#93FS1 / Series Ferrari 348TS SS

Purchase Option Agreement / 01/15/2019

4/22/2019

$130,000

$0

$130,000

$0

$0

0%

$1,136

2003 Porsche 911 GT2 /  (5)

Purchase Option Agreement / 10/24/2018

 

$137,000

$0

$137,000

$0

$0

0%

$287

#61JE1 / Series Jaguar E-Type

Upfront Purchase / 12/22/2018

4/26/2019

$235,000

$0

$235,000

$0

$0

0%

$738


50



#90MM1 / Series Mazda Miata

Purchase Option Agreement / 01/23/2019

4/26/2019

$22,000

$0

$22,000

$0

$0

0%

$1,187

#65FM1 / Series Mustang Fastback

Purchase Agreement / 12/04/2018

7/18/2019

$75,000

$0

$75,000

$0

$0

0%

$1,997

#88PT1 / Series Porsche 944 Turbo S

Purchase Option Agreement / 04/26/2019

7/18/2019

$61,875

$0

$61,875

$0

$0

0%

$1,196

#94LD1 / Series Lamborghini Diablo Jota

Purchase Agreement / 10/09/2018

8/6/2019

$570,000

$0

$570,000

$0

$0

0%

$2,736

#99SS1 / Series Shelby Series 1

Upfront Purchase / 04/04/2019

9/11/2019

$126,575

$0

$126,575

$0

$0

0%

$3,640

#94FS1 / Series Ferrari 348 Spider

Purchase Agreement / 04/26/2019

9/17/2019

$135,399

$0

$135,399

$0

$0

0%

$3,433

#61MG1 / Series Maserati 3500GT

Purchase Agreement / 12/04/2018

9/30/2019

$325,000

$0

$325,000

$0

$0

0%

$1,090


51



#92CC1 / Series Corvette ZR1

Purchase Option Agreement / 04/29/2019

10/2/2019

$45,000

$0

$45,000

$0

$0

0%

$1,188

#89FT1 / Series 1989 Ferrari Testarossa

Purchase Option Agreement / 03/20/2019

10/11/2019

$172,500

$0

$172,500

$0

$0

0%

$3,036

#80PN1 / Series 1980 Porsche 928

Upfront Purchase / 10/21/2019

11/6/2019

$45,750

$0

$45,750

$0

$0

0%

$1,638

#89FG2 / Series 1989 Ferrari 328 II

Upfront Purchase / 10/29/2019

11/14/2019

$118,500

$0

$118,500

$0

$0

0%

$1,762

#88LL1 / Series Lamborghini LM002

Purchase Option Agreement / 03/22/2019

12/8/2019

$275,000

$0

$275,000

$0

$0

0%

$3,286

1990 Mercedes 190E 2.5-16 Evo II /  (5)

Upfront Purchase / 11/02/2018

 

$251,992

$0

$251,992

$0

$0

0%

$10,773

#03SS1 / Series Saleen S7

Upfront Purchase / 12/22/2019

9/22/2020

$330,000

$0

$330,000

$0

$0

0%

$3,250

1972 Ferrari 365 GTC/4 /  (5)

Purchase Agreement / 05/13/2019

 

$275,000

$0

$275,000

$0

$0

0%

$1,541


52



#95FF1 / Series Ferrari 355 Spider

Upfront Purchase / 11/20/2019

Q4 2020 or Q1 2021

$105,000

$0

$105,000

$0

$0

0%

$4,038

#87FF1 / Series Ferrari 412

Purchase Option Agreement / In Negotiations (4)

Q4 2020 or Q1 2021

$110,000

$0

$11,000

$0

$0

0%

$300

#91DP1 / Series DeTomaso Pantera

Purchase Option Agreement / In Negotiations (4)

Q4 2020 or Q1 2021

$375,000

$0

$0

$0

$0

0%

$600

#82AV1 / Series Aston Martin Oscar India

Upfront Purchase / 12/10/2018

Q4 2020 or Q1 2021

$285,000

$0

$285,000

$0

$0

0%

$1,364

Total for 1/1/2020 -6/30/2020:

New Agreements: 0

Closings: 0

 

$0

$0

$0

$0

$0

-

$4,680

Total for 1/1/2019 -6/30/2019:

New Agreements: 9

Closings: 14

 

$1,243,349

$0

$1,877,144

 $65,200

$97,425

 -

$39,429

Cumulative Total since 2016

New Agreements: 48

Closings: 42

 

$8,401,858

$1,081,071

$6,352,162

$779,075

$200,550

-

$172,572

Note: Gray shading represents Series for which no Closing of an Offering had occurred as of June 30, 2020. Orange shading represents sale of Series’ Underlying Asset. Includes $624,492 of Purchase Price and $14,120 of Acquisition Expense related to Underlying Assets subsequently sold.

Note: New Agreements and Closings represent only those agreements signed and those Offerings close in the particular period.

Note: Purchase Price, Downpayment Amount, Financings and Acquisition Expenses represent only the incremental amounts for the period i.e. if an Underlying Asset was purchased in a prior period, but had a Closing in the current period, it would not contribute to the totals for the period.

(1)If exact Offering dates (specified as Month Day, Year) are not shown, then expected Offering dates are presented.  

(2)Interests sold in Series is limited to 2,000 Qualified Purchasers with a maximum of 500 Non-Accredited Investors.  

(3)Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s Offering Circular (as amended). All other Interests in Series of the Company were issued under Tier 2 of Regulation A+. 

(4)Values are based on current or anticipated negotiations of the terms of the respective purchase option agreements or purchase agreements and may be subject to change  

(5)Represents Underlying Asset instead of Series / Series Name  

 

 

 

Subsequent Investments and Purchase Options Agreements for Underlying Assets

Since June 30, 2020 we have had Closings in connection with each Offering of Series listed in the table below. We received multiple loans and payments from various parties to support the financing of the acquisition of the Underlying Assets, for which the details are listed in the table below. Such payments or loans have been or will be repaid from the proceeds of successful Series’ Offering, if necessary. Upon completion of the Offering of each of the Series of Interests, it is proposed that each of these Series shall acquire their respective Underlying Assets for the aggregate consideration consisting of cash and Interests as the authorized officers of the Manager may determine in their reasonable discretion in accordance with the disclosures set forth in these Series’ Offering documents. In various instances, as noted in the table below, the Asset Seller is issued Interests in a particular Series as part of total purchase consideration to the Asset Seller. In addition,


53



there are instances where the Company finances an acquisition through the proceeds of the Offering, in the case of a purchase option, and as such requires no additional financing or only financing to make an initial down payment, as the case may be.  

The Company incurred the Acquisition Expenses listed in the table below, the majority of which are capitalized into the purchase prices of the various Underlying Assets since June 30, 2020. Acquisition Expenses such as interest expense on a loan to finance an acquisition or marketing expenses related to the promotional materials created for an Underlying Asset are not capitalized. Acquisition Expenses are generally initially funded by the Manager or its affiliates but will be reimbursed with the proceeds from an Offering related to such Series, to the extent described in the applicable Offering documents. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, for example transportation fees related to transportation from the Asset Seller to the Company’s storage facility, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering. The number of agreements entered into and the amount of Acquisition Expenses incurred since June 30, 2020 can be found at the bottom of the table.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via - RSE Markets

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#03SS1 / Series Saleen S7

Upfront Purchase / 12/22/2019

9/22/2020

$330,000

$0

$0

$0

$0

0%

$0

Total Since June 30, 2020

New Agreements: 0

Closings: 1

 

$0

$0

$0

$0

$0

-

$0

Cumulative Total since 2016

New Agreements: 48

Closings: 43

 

$8,401,858

$1,081,071

$6,352,162

$779,075

$200,550

-

$172,572

 

Note: Gray shading represents Series for which no Closing of an Offering has occurred. Orange shading represents sale of Series’ Underlying Asset. Includes $330,000 of Purchase Price and $0 of Acquisition Expense related to Underlying Assets subsequently sold.

Note: New Agreements and Closings represent only those agreements signed and those Offerings close in the particular period.

Note: Purchase Price, Downpayment Amount, Financings and Acquisition Expenses represent only the incremental amounts for the period i.e. if an Underlying Asset was purchased in a prior period, but had a Closing in the current period, it would not contribute to the totals for the period.

 

(1)If exact Offering dates (specified as Month Day, Year) are not shown, then expected Offering dates are presented.  

(2)Interests sold in Series is limited to 2,000 Qualified Purchasers with a maximum of 500 Non-Accredited Investors.  


54



Operating Results for the six-month period ended June 30, 2020 vs. 2019

Due to the start-up nature of the Company, changes in operating results are impacted significantly by any increase in the number of Underlying Assets that the Company, through the Asset Manager, operates and manages. At June 30, 2020, the Company, through the Asset Manager, operated (meaning Underlying Asset fully-owned by the Company or a Series including closed and owned, but not yet launched Offerings) 44 Underlying Assets of which 42 had closed Offerings vs. 40 at June 30, 2019 of which 31 had closed Offerings, an increase of 4 operated Underlying Assets and 11 closed Offerings respectively. In addition, the Company had signed various purchase option agreements and purchase agreements for additional Underlying Assets to be offered on the Platform in future, however, these Underlying Assets were not yet operated by the Company as at the date of the financial statements. During the six-month period ended June 30, 2020, the Company disposed of 1 Underlying Assets. Additional information can be found in the Master Series Table.

Revenues

Revenues are generated at the Series level. As of June 30, 2020, and 2019, no Series of the Company had generated any revenues directly attributable to the Company or any Series to date. In addition, we do not anticipate the Company or any Series to generate any revenues until 2021.

Operating Expenses

The Company incurred $75,419 in operating expenses in six-month period ended June 30, 2020 vs. $71,700 in 2019, an increase of $3,721 or 5%, related to storage, transportation, insurance, maintenance, marketing and professional services fees associated with the Underlying Assets. The increase was primarily driven by increased costs for additional storage, insurance and professional fees from the Company’s investment in new Underlying Assets. Maintenance costs were not required during the six-month period ended June 30, 2020 or the same period in 2019.  

The operating expenses incurred prior to the Closing of an Offering related to any of the Underlying Assets are being paid by the Manager and recognized by the Company as capital contributions and will not be reimbursed by the Series. Each Series of the Company will be responsible for its own operating expenses, such as storage, insurance or maintenance, beginning on the Closing date of the Offering for such Series Interests. For any post-Closing operating expenses incurred and recorded by Series’ of the Company through the six-month period ended June 30, 2020, the Manager has agreed to pay and not be reimbursed for such expenses.

Operating expenses for the Company including all of the Series by category for the six-month period ended June 30, 2020 vs. 2019 are as follows:

Total Operating Expense

 

6/30/2020

6/30/2019

Difference

Change

Storage

$37,350 

$33,336 

$4,014  

12%

Transportation

1,100 

3,162 

(2,062) 

(65%) 

Insurance

12,469 

11,728 

741  

6%

Professional Fee

24,000 

15,206 

8,794  

58%

Marketing Expense

500 

8,268 

(7,768) 

(94%) 

Total Operating Expense

$75,419 

$71,700 

$3,721  

5%

 

 

 

 

 

 

 

During the six-month period ended June 30, 2019 and the six-month period ended June 30, 2020, at the close of the respective Offerings for the Series, listed in the table below, each individual Series became responsible for operating expenses. Pre-Closing operating expenses are incurred on the books of the Company and post-Closing operating expenses incurred by each Series with a closed Offering are incurred and recorded on the books of the Series. These are as follows:


55



Operating Expenses

Applicable Series

Asset

6/30/2020

6/30/2019

 #77LE1

1977 Lotus Esprit S1

$1,596 

$1,955 

 #69BM1

1969 Boss 302 Mustang

1,649 

2,029 

 #85FT1

1985 Ferrari Testarossa

1,716 

2,100 

 #88LJ1

1988 Lamborghini Jalpa

1,684 

2,053 

 #55PS1

1955 Porsche Speedster  

2,065 

2,657 

 #95BL1

1995 BMW M3 Lightweight

1,645 

2,012 

 #89PS1

1989 Porsche 911 Speedster

1,713 

912 

 #90FM1

1990 Ford Mustang 7Up Edition

1,518 

1,911 

 #83FB1

1983 Ferrari 512 BBi

1,931 

2,417 

 #98DV1

1998 Dodge Viper GTS-R

1,656 

2,030 

 #06FS1

2006 Ferrari F430 Spider

- 

1,266 

 #93XJ1

1993 Jaguar XJ220

1,171 

1,472 

 #02AX1

2002 Acura NSX-T

1,629 

1,991 

 #99LE1

1999 Lotus Esprit Sport 350

1,580 

1,923 

 #91MV1

1991 Mitsubishi 3000VT GR4

1,542 

1,868 

 #92LD1

1992 Lancia Delta Martini 5 Evo

1,695 

2,841 

 #94DV1

1994 Dodge Viper RT/10

1,567 

1,977 

 #00FM1

2000 Ford Mustang Cobra R

- 

1,057 

 #72MC1

1972 Mazda Cosmo Sport

1,649 

1,964 

 #06FG1

2006 Ford GT

1,899 

2,158 

 #11BM1

2011 BMW 1M, 6-Speed Manual

1,600 

1,328 

 #80LC1

1980 Lamborghini Countach Turbo

2,328 

1,645 

 #02BZ1

2002 BMW Z8

1,740 

1,759 

 #88BM1

1988 BMW E30 M3

1,673 

1,469 

 #63CC1

1963 Chevrolet Corvette Split Window

1,650 

1,232 

 #76PT1

1976 Porsche 911 Turbo Cabrera

1,726 

1,243 

 #75RA1

1975 Renault Alpine A110 1300

1,598 

959 

 #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

1,715 

880 

 #93FS1

1993 Ferrari 348TS Series  Speciale

1,679 

502 

 #90MM1

1990 Mazda Miata

1,383 

233 

 #61JE1

1961 Jaguar E-Type

1,818 

581 

 #88PT1

1988 Porsche 944 Turbo S

1,578 

 

 #65FM1

1965 Ford Mustang 2+2 Fastback

1,593 

 

 #94LD1

1994 Lamborghini Diablo SE30 Jota

2,228 

 

 #99SS1

1999 Shelby Series 1

1,659 

 

 #94FS1

1994 Ferrari 348 Spider

1,670 

 

 #61MG1

1961 Maserati 3500GT

1,914 

 

 #92CC1

1992 Chevrolet Corvette ZR1

1,554 

 

 #89FT1

1989 Ferrari Testarossa

1,718 

 

 #80PN1

1980 Porsche 928

1,556 

 

 #89FG2

1989 Ferrari 328 GTS

1,654 

 

 #88LL1

1988 Lamborghini LM002

1,849 

 

RSE Collection

 

7,631 

21,276 

Total Operating Expenses

 

$75,419 

$71,700 

 

 

 

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.


56



Solely in the case of the Series listed in the Master Series Table, and which had closed Offerings as of the date of this filing, the Manager has elected to pay for the ongoing operating expenses post the Closing of the Offerings for Series Interests and not be reimbursed by the respective Series. The unreimbursed expenses are accounted for as capital contributions by the Manager.

Interest and Purchase Option Expenses and Financing/Banking Fees

The Company did not incur any interest expenses related to the loans made to the Company by officers of the Manager or third-party lenders during the six-month period ended June 30, 2020 or during the six-month period ended June 30, 2019.

There were no ongoing expenses related to the purchase options for any other Series listed in the Master Series Table during the six-month period ended June 30, 2020.

The Company incurred $90 of wire transfer and other banking related fees during the six-month period ended June 30, 2020.   

As detailed further in “Note D – Debt” of the Notes to Financial Statements and Financial Obligations of the Company below, the Asset Manager together with the Company Asset Manager, entered into a $1.5 million line of credit (the “Line of Credit” or “LoC”) with Silicon Valley Bank on April 30, 2019, which allowed the Manager to make purchases of Underlying Assets using the LoC, with the Underlying Assets as collateral. On December 20, 2019, the LoC was replaced with a $2.25 million demand note (the “Demand Note” or “DM”) with Upper90. The DM was subsequently expanded to $3.25 million of borrowing capacity on May 15, 2020. The DM allows the Manager to make purchases of Underlying Assets for the Company and the affiliate of the Asset Manager using the DM. The table below outlines the debt balance at June 30, 2020 vs. June 30, 2019, as well as the interest incurred by the manager during the six-month period ended June 30, 2020 and June 30, 2019:

Debt Outstanding Upper90 Demand Note

At 12/31/2019

$                                                          1,560,000

At 6/30/2020

$                                                          3,250,000

 

Asset Acquisitions, Purchase Options and Asset Sales

We typically acquire Underlying Assets through the following methods:

-Upfront purchase – acquired the Underlying Asset outright prior to launch of the Offering, financed through loans made by officers or affiliates of the Manager, third-party lenders or through non-interest-bearing payments from the Manager. 

-Purchase option agreement – enter into a purchase option which gives us the right, but not the obligation to purchase a specific Underlying Asset, typically through the proceeds of the Offering for the Series related to the Underlying Asset. 

-Purchase agreement – enter into a purchase agreement, which obligates us to acquire the Underlying Asset, but typically with a significant payment delay, with the goal of raising the capital through the Offering of the Series related to the Underlying Asset. 

In addition to acquiring Underlying Assets, from time to time, the Company receives take-over offers for certain Underlying Assets. Per the terms of the Company’s operating agreement (the “Operating Agreement”), the Company, together with the Company’s advisory board evaluates the offers and determines if it is in the interest of the Investors to sell the Underlying Asset. During the year ended December 31, 2019 two Underlying Assets, 2006 Ferrari F430 Spider “Manual” and 2000 Ford Mustang Cobra R owned by Series #06FS1 and Series #00FM1 respectively were sold and the Investors in such Series’ were paid out their pro-rata share of the payments received. In certain instances, as was the case with the 2003 Porsche 911 GT2 sold in 2019 and the 1990 Mercedes 190E 2.5-


57



16 Evo II sold in 2020, the Company may decide to sell an Underlying Asset, that is on the books of the Company, but not yet transferred to a particular Series, because no Offering has yet occurred. In these instances, the anticipated Offering related to such Underlying Asset will be cancelled. For all Series which Underlying Assets are sold, the related Series is subsequently dissolved.

 

Details on the Underlying Assets acquired or for which we entered into purchase option agreements or purchase agreements, or which have subsequently been sold, as listed in the Master Series Table and summarized in the table below.

 

 

# of Assets Sold

Total Value of Assets Sold

# of Assets Acquired

Total Value Assets Acquired ($)

# of Purchase Option Agreements

Total Value of Purchase Option Agreements ($)

# of Purchase Agreements

Total Value of Purchase Agreements ($)

Grand Total #

Grand Total Value ($)

2016-2018

0

$0

18

$2,465,259

11

$2,555,000

6

$1,539,000

35

$6,559,259

Six-Month Ended 6/30/2019

(3)

($372,500)

1

$126,575

6

$706,375

2

$410,399

6

$870,859

Six-Month Ended 12/31/2019

0

$0

4

$302,250

0

$0

0

$0

4

$302,250

Six-Month Ended 6/30/2020

(1)

($251,992)

0

$0

0

$0

0

$0

(1)

($251,992)

Cumulative Total:

(4) 

 ($624,492)

 23

$2, 894,084

 17

 $3,261,375

 8

 $1,949,399

 44

 $7,480,376

 

Note: Table represents agreements signed within the respective periods and value of Underlying Assets represented by the agreements.  

 

See “Note C – Related Party Transactions”, “Note D –Debt”, and “Note A - Asset Dispositions” of the Notes to Financial Statements for additional information on asset acquisitions.

 

 

Liquidity and Capital Resources

From inception, the Company and the Series have financed their business activities through capital contributions to the Company and individual Series from the Manager (or its affiliates). However, there is no obligation or assurance that the Manager will provide such required capital. Until such time as the Series’ have the capacity to generate cash flows from operations, the Manager may cover any deficits through additional capital contributions or the issuance of additional Interests in any individual Series. In addition, parts of the proceeds of future Offerings for individual Series may be used to create reserves for future operating expenses for such individual Series at the sole discretion of the Manager. There can be no assurance that the Manager will continue to fund such expenses. These factors raise substantial doubt about the Company’s ability to continue as a going concern for the twelve months following the date of this filing.

 

Cash and Cash Equivalent Balances

 

As of June 30, 2020 vs. December 31, 2019, the Company and the Series for which Closings had occurred, had cash or cash equivalents balances as follows:


58



Cash Balance

Applicable Series

Asset

6/30/2020

12/31/2019

 #77LE1

1977 Lotus Esprit S1

$2,780 

$2,780 

 #69BM1

1969 Boss 302 Mustang

4,149 

4,149 

 #55PS1

1955 Porsche Speedster  

2,214 

2,214 

 #95BL1

1995 BMW M3 Lightweight

1,000 

1,000 

 #89PS1

1989 Porsche 911 Speedster

1,271 

1,271 

 #90FM1

1990 Ford Mustang 7Up Edition

485 

485 

 #83FB1

1983 Ferrari 512 BBi

2,485 

2,485 

 #98DV1

1998 Dodge Viper GTS-R

2,500 

2,500 

 #06FS1

2006 Ferrari F430 Spider

- 

9,152 

 #93XJ1

1993 Jaguar XJ220

1,485 

1,485 

 #02AX1

2002 Acura NSX-T

1,985 

1,985 

 #99LE1

1999 Lotus Esprit Sport 350

1,985 

1,985 

 #91MV1

1991 Mitsubishi 3000VT GR4

984 

984 

 #92LD1

1992 Lancia Delta Martini 5 Evo

1,853 

1,853 

 #94DV1

1994 Dodge Viper RT/10

1,984 

1,984 

 #00FM1

2000 Ford Mustang Cobra R

- 

3,760 

 #72MC1

1972 Mazda Cosmo Sport

4,989 

4,989 

 #06FG1

2006 Ford GT

2,500 

2,500 

 #11BM1

2011 BMW 1M, 6-Speed Manual

2,000 

2,000 

 #80LC1

1980 Lamborghini Countach Turbo

3,504 

3,504 

 #02BZ1

2002 BMW Z8

3,000 

3,000 

 #88BM1

1988 BMW E30 M3

2,000 

2,000 

 #63CC1

1963 Chevrolet Corvette Split Window

1,999 

1,999 

 #76PT1

1976 Porsche 911 Turbo Cabrera

1,999 

1,999 

 #75RA1

1975 Renault Alpine A110 1300

2,649 

2,649 

 #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

3,700 

3,700 

 #93FS1

1993 Ferrari 348TS Series  Speciale

3,050 

3,050 

 #90MM1

1990 Mazda Miata

1,799 

1,799 

 #61JE1

1961 Jaguar E-Type

2,898 

2,898 

 #88PT1

1988 Porsche 944 Turbo S

4,148 

4,439 

 #65FM1

1965 Ford Mustang 2+2 Fastback

2,300 

2,300 

 #94LD1

1994 Lamborghini Diablo SE30 Jota

4,550 

4,550 

 #99SS1

1999 Shelby Series 1

3,064 

3,064 

 #94FS1

1994 Ferrari 348 Spider

2,962 

2,962 

 #61MG1

1961 Maserati 3500GT

4,197 

4,197 

 #92CC1

1992 Chevrolet Corvette ZR1

2,412 

2,412 

 #89FT1

1989 Ferrari Testarossa

1,714 

1,714 

 #80PN1

1980 Porsche 928

3,662 

3,662 

 #89FG2

1989 Ferrari 328 GTS

3,288 

3,288 

 #88LL1

1988 Lamborghini LM002

5,489 

5,789 

Total Series Cash Balance

 

$101,031 

$114,536 

RSE Collection

 

8,890 

- 

Total Cash Balance

 

$109,921 

$114,536 

 

 

 

 

 

 

 

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.

Note: Only includes Series for which an Offering has closed. RSE Collection cash balance represents loans or capital contributions to be used for future payment of operating expenses.


59



Financial Obligations of the Company

 

The Asset Manager together with the Company Asset Manager, entered into a $1.5 million line of credit LoC with Silicon Valley Bank on April 30, 2019, which allowed the Manager to make purchases of Underlying Assets using the LoC, with the Underlying Assets as collateral. On December 20, 2019, the Asset Manager and the Company, including an affiliate of the Asset Manager, entered into the DM with Upper90 with an initial borrowing capacity of $2.25 million. On May 15, 2020, the DM was expanded to a borrowing capacity of $3.25 million. The DM allows the Asset Manager to draw up to 100% of the value of the Underlying Assets for any Underlying Asset held on the books of the Company. Interest rate on any amounts outstanding under the DM accrues at a fixed per annum rate of 15%. The Company is also held jointly and severably liable for any amounts outstanding under this DM. The table below outlines the debt balance at June 30, 2020 vs. June 30, 2019, as well as the interest incurred by the manager during the six-month period ended June 30, 2020 and June 30, 2019:

Debt Outstanding Upper90 Demand Note

At 12/31/2019

$1,560,000 

At 6/30/2020

$3,250,000 

 

From time to time the Manager, affiliates of the Manager or third-parties may make non-interest-bearing payments or loans to the Company to acquire an Underlying Asset prior to the Closing of an Offering for the respective Series. In such cases, the respective Series would repay any such non-interest-bearing payments or loans plus accrued interest, as the case may be, used to acquire its respective Underlying Asset with proceeds generated from the Closing of the Offering for Interests of such Series. No Series will have any obligation to repay a loan incurred by the Company to purchase an Underlying Asset for another Series.

 

See the subsection of “Liquidity and Capital Resources” of “Note A” to the Company’s financial statements for additional information.  

 

Plan of Operations

 

 Completed, Launched and Qualified, but not Launched Offerings

The Company has completed, launched and qualified, but not launched the following number of Offerings.

 

# of Offerings Launched

# of Offerings Closed

# Qualified but not launched

2016 – 2018

20

17

16

Six-Months Ended 6/30/2019

13

14

5

Six-Months Ended 12/31/2019

9

11

23

Six-Months Ended 6/30/2020

0

0

23

 

Note: data represents number Offerings for Series Interests of each state of Offering process in the given period.

 

Asset Disposals

The Company has sold the following number of Underlying Assets:  

 

# of Underlying Assets Sold

2016 – 2018

0

Six-Months Ended 6/30/2019

3

Six-Months Ended 12/31/2019

0

Six-Months Ended 6/30/2020

1


Planned Offerings and Other Operations


60



The Company plans to launch the Offerings with their status listed as upcoming in the Master Series Table above as well as additional Offerings in the remainder of 2020. The Company also plans to launch approximately 50 additional Offerings in the next twelve-month period, as of the date of this filing, including Offerings for increasingly higher value Underlying Assets.  The proceeds from any Offerings closed during the next twelve months will be used to acquire the Underlying Asset of each Series for which an Offering has closed. We believe that launching a larger number of Offerings in 2020 and beyond will help us from a number of perspectives:

1)Continue to grow the user base on the Platform by attracting more Investors into our ecosystem. 

2)Enable the Company to reduce operating expenses for each Series, as we negotiate better contracts for storage, insurance and other operating expenses with a larger collection of Underlying Assets. 

3)Attract a larger community of Asset Sellers with high quality Underlying Assets to the Platform who may view us as a more efficient method of transacting than the traditional auction or dealership processes. 

 

In addition to more Offerings, we also intend to continue to develop Membership Experience Programs. The initial testing of such Membership Experience Programs commenced in early 2019, with the opening of the Manager’s showroom in New York and the launch of the Asset Manger’s online merchandise shopping experience, but no revenues directly attributable to the Company or any Series have been generated by such programs. The New York showroom has been closed since March 2020 due to COVID-19, but is expected to reopen in the fourth quarter 2020. We expect to develop additional Membership Experience Programs throughout the remainder of 2020 and beyond, including one additional showroom location in the next year, as of the date of this filing. We believe that expanding the Membership Experience Programs in 2020 and beyond will help us from a number of perspectives:

1)Serve as an additional avenue to attract users to the Platform and to engage the existing users and Investors. 

2)Start to generate revenues for the Series from the Underlying Assets used in the Membership Experience Programs, which we anticipate will enable the Underlying Assets to generate revenues for the Series to cover, in whole or in part, the ongoing post-Closing operating expenses. 

We do not anticipate generating enough revenues in fiscal year 2020 from Membership Experience Programs, or otherwise, to cover all the operating expenses for any of the existing Series, or any other Series of Interests for which Offerings are expected to close in fiscal year 2020.  

COVID-19

 

The extent of the impact and effects of the recent outbreak of the coronavirus (COVID‐19) on the operation and financial performance of our business are unknown. However, the Company does not expect that the outbreak will have a material adverse effect on our business or financial results at this time.


61



PLAN OF DISTRIBUTION AND SUBSCRIPTION PROCEDURE

Plan of distribution

We are managed by the Manager, RSE Collection Manager, a single-member Delaware LLC owned by Rally Holdings, the Asset Manager. The Asset Manager also owns and operates a mobile app-based investment Platform, through which Investors may indirectly invest, through a Series of the Company’s Interests, in Underlying Asset opportunities that have been historically difficult to access for many market participants. Through the use of the Platform, Investors can browse and screen the potential investments and sign legal documents electronically. We intend to distribute the Interests exclusively through the Platform.  None of the Rally Entities are a member firm of the Financial Industry Regulatory Authority, Inc., or FINRA, and no person associated with us will be deemed to be a broker solely by reason of his or her participation in the sale of the Interests.

The sale of the Interests is being facilitated by the BOR, which is a registered broker-dealer under the Exchange Act and member of FINRA.  The BOR is registered in each state where the offer and sales of the Interests will occur. Interests may not be offered or sold in states where the BOR is not registered as a broker-dealer.

With respect to the Interests:

-The Company is the entity which issues membership Interests in each Series of the Company; 

-The Asset Manager owns and operates the Platform, through which membership Interests are offered under Tier 2 of Regulation A pursuant to this Offering Circular, and, in its capacity as Asset Manager, provides services with respect to the selection, acquisition, ongoing maintenance and upkeep of the Underlying Assets; 

-The Manager operates each Series of Interests following the Closing of the Offering for that Series; and  

-The BOR, which is a registered broker-dealer, acts as the broker of record and facilitates the sale of the Interests while providing certain other Investor verification and regulatory services. For the avoidance of doubt, the BOR is not an underwriter or placement agent in connection with the Offering. The BOR does not purchase or solicit purchases of, or make any recommendations regarding, the Interests to prospective Investors. 

 

Neither the BOR, nor any other entity, receives a finder’s fee or any underwriting or placement agent discounts or commissions in relation to any Offering of Interests.

Each of the Offerings is being conducted under Regulation A under the Securities Act and therefore, only offered and sold to “qualified purchasers.”  For further details on the suitability requirements an Investor must meet in order to participate in these Offerings, see “Plan of Distribution and Subscription Procedure – Investor Suitability Standards.” As a Tier 2 Offering pursuant to Regulation A under the Securities Act, these Offerings will be exempt from state law Blue Sky registration requirements, subject to meeting certain state filing requirements and complying with certain antifraud provisions, to the extent that our Interests are offered and sold only to “qualified purchasers” or at a time when our Interests are listed on a national securities exchange.

The initial Offering price for each Series of Interests is equal to the aggregate of (i) the purchase price of the applicable Underlying Asset, (ii) the Brokerage Fee, (iii) Offering Expenses, (iv) the Acquisition Expenses, and (v) the Sourcing Fee (in each case as described below) divided by the number of membership Interests sold in each Offering. The initial Offering price for a particular Series is a fixed price and will not vary based on demand by Investors or potential Investors.


62



The Plan of Distribution table below represents Offerings with a Closing as of June 30, 2020 and represents actual amounts on its respective Closing date.

Series

Cash on Balance Sheet

Purchase Price

Brokerage Fee

Offering Expenses

Acquisition Expenses

Sourcing Fee

Total Offering Price

Purchase Price Per Interest

Number of Interests

#77LE1 (2)

$2,781

$69,400

$1,049

$0

$1,028

$3,443

$77,700

$38.85

2,000

#69BM1

$4,149

$102,395

$778

$0

$4,691

$2,986

$115,000

$57.50

2,000

#85FT1

$0

$172,500

$1,117

$0

$9,242

($17,859)

$165,000

$82.50

2,000

#88LJ1

$0

$127,176

$914

$0

$6,332

$578

$135,000

$67.50

2,000

#55PS1

$2,500

$405,000

$2,869

$0

$17,989

($3,357)

$425,000

$212.50

2,000

#95BL1

$1,000

$112,500

$870

$889

$3,686

($444)

$118,500

$59.25

2,000

#89PS1 (1)

$1,000

$160,000

$470

$1,238

$521

$1,771

$165,000

$82.50

2,000

#90FM1 (1)

$500

$14,500

$90

$500

$446

$464

$16,500

$8.25

2,000

#83FB1

$2,500

$330,000

$2,522

$2,625

$3,191

$9,162

$350,000

$70.00

5,000

#98DV1

$2,500

$120,000

$954

$975

$3,257

$2,314

$130,000

$65.00

2,000

#93XJ1

$1,500

$460,000

$3,487

$3,713

$33,674

($7,373)

$495,000

$99.00

5,000

#02AX1

$2,000

$100,000

$793

$810

$2,452

$1,944

$108,000

$54.00

2,000

#99LE1

$2,000

$62,100

$510

$521

$2,599

$1,770

$69,500

$34.75

2,000

#91MV1

$1,000

$33,950

$279

$500

$1,671

$600

$38,000

$19.00

2,000

#92LD1

$2,500

$146,181

$1,114

$1,238

$11,749

$2,219

$165,000

$55.00

3,000

#94DV1

$2,000

$52,500

$388

$500

$271

$1,841

$57,500

$28.75

2,000

#72MC1 (1)

$5,000

$115,000

$542

$934

$551

$2,474

$124,500

$62.25

2,000

#06FG1

$2,500

$309,000

$2,316

$2,400

$586

$3,198

$320,000

$64.00

5,000

#11BM1

$3,000

$78,500

$567

$630

$786

$517

$84,000

$42.00

2,000

#80LC1 (1)

$3,500

$610,000

$4,305

$4,763

$3,216

$9,216

$635,000

$127.00

5,000

#02BZ1

$3,000

$185,000

$1,316

$1,463

$1,601

$2,620

$195,000

$65.00

3,000

#88BM1

$2,000

$135,000

$952

$1,058

$1,765

$226

$141,000

$47.00

3,000

#63CC1

$2,000

$120,000

$916

$945

$586

$1,553

$126,000

$63.00

2,000

#76PT1

$2,000

$179,065

$1,382

$1,424

$3,736

$1,793

$189,900

$63.30

3,000

#75RA1

$2,750

$75,000

$586

$630

$1,302

$3,732

$84,000

$28.00

3,000

#65AG1

$3,000

$170,000

$1,272

$1,339

$986

$1,903

$178,500

$89.25

2,000

#93FS1

$2,500

$130,000

$1,011

$1,031

$1,686

$1,272

$137,500

$68.75

2,000

#61JE1

$2,500

$235,000

$1,661

$1,845

$1,136

$3,858

$246,000

$82.00

3,000

#90MM1

$1,500

$22,000

$196

$500

$1,486

$918

$26,600

$5.32

5,000

#65FM1

$2,500

$75,000

$619

$619

$1,797

$1,966

$82,500

$41.25

2,000

#88PT1

$1,750

$61,875

$495

$500

$3,594

($2,214)

$66,000

$30.00

2,200

#94LD1

$4,500

$570,000

$4,481

$4,481

$2,786

$11,251

$597,500

$119.50

5,000

#99SS1

$3,064

$126,575

$1,375

$1,031

$3,640

$1,815

$137,500

$137.50

1,000

#94FS1

$3,250

$135,399

$1,450

$1,088

$3,145

$669

$145,000

$72.50

2,000

#61MG1

$4,197

$325,000

$2,550

$2,550

$1,090

$4,613

$340,000

$68.00

5,000

#92CC1

$3,312

$45,000

$525

$500

$288

$2,875

$52,500

$26.25

2,000

#89FT1

$1,714

$172,500

$1,800

$1,350

$3,036

($400)

$180,000

$45.00

4,000


63



#80PN1

$5,300

$45,750

$480

$500

$0

($4,030)

$48,000

$9.60

5,000

#89FG2

$3,575

$118,500

$1,275

$956

$1,475

$1,719

$127,500

$75.00

1,700

#88LL1

$5,789

$275,000

$2,920

$2,190

$2,700

$3,115

$292,000

$146.00

2,000

 

Note: Table does not include any Offerings or anticipated Offerings for which the Underlying Asset has been sold and represents details through June 30, 2020.

1)The Asset Seller was issued Interests in the Series as part of total purchase consideration. 

2)Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s Offering Circular (as amended). All other Interests in Series of the Company were issued under Tier 2 of Regulation A+. 

The Plan of Distribution table below represents Offerings with no Closing as of June 30, 2020 and represents budgeted amounts for each Series.

Series

Cash on Balance Sheet

Purchase Price

Brokerage Fee

Offering Expenses

Acquisition Expenses

Sourcing Fee

Total Offering Price

Purchase Price Per Interest

Number of Interests

#95FF1

$5,000

$105,000

$1,200

$900

$3,400

$4,500

$120,000

$60.00

2,000

#82AB1 (2)

$2,000

$110,000

$950

$969

$2,471

$13,110

$129,500

$58.86

2,200

#12MM1 (2)

$1,000

$115,000

$919

$938

$1,350

$5,794

$125,000

$62.50

2,000

#55MG1 (2)

$8,000

$1,200,000

$12,500

$9,375

$3,800

$16,325

$1,250,000

$1,250.00

1,000

#65PT1 (2)

$5,000

$115,000

$1,350

$1,013

$3,800

$8,838

$135,000

$67.50

2,000

#73FD1 (2)

$4,000

$260,000

$2,850

$2,138

$2,800

$13,213

$285,000

$142.50

2,000

#76FG1 (2)

$5,000

$170,000

$1,850

$1,388

$3,630

$3,133

$185,000

$37.00

5,000

#89NG1 (2)

$4,500

$67,500

$800

$600

$2,700

$3,900

$80,000

$26.67

3,000

#90FF1 (2)

$10,000

$1,125,000

$12,300

$9,225

$8,300

$65,175

$1,230,000

$410.00

3,000

#95BE1 (2)

$12,000

$755,000

$8,500

$6,375

$18,600

$49,525

$850,000

$170.00

5,000

#67FG1 (2)

$5,000

$575,000

$6,250

$4,688

$3,800

$30,263

$625,000

$208.33

3,000

#67CC1 (2)

$2,000

$180,000

$2,000

$1,500

$3,300

$11,200

$200,000

$100.00

2,000

#91GS1 (2)

$2,000

$33,000

$326

$500

$1,971

$5,653

$43,450

$7.90

5,500

#67FS1 (2)

$5,000

$165,000

$1,950

$1,463

$3,800

$17,788

$195,000

$48.75

4,000

#72PT1 (2)

$2,000

$205,000

$2,200

$1,650

$3,300

$5,850

$220,000

$110.00

2,000

#08TR1 (2)

$7,000

$70,000

$1,000

$750

$3,300

$17,950

$100,000

$20.00

5,000

#63PT1 (2)

$2,000

$120,000

$1,400

$1,050

$3,300

$12,250

$140,000

$70.00

2,000

#55MS1 (2)

$2,000

$180,000

$1,950

$1,463

$3,300

$6,288

$195,000

$97.50

2,000

#67MS1 (2)

$5,000

$135,000

$1,600

$1,200

$4,300

$12,900

$160,000

$80.00

2,000

#99FF1 (2)

$3,000

$110,000

$1,250

$938

$3,050

$6,763

$125,000

$62.50

2,000

#69PN1 (2)

$3,000

$77,500

$950

$713

$3,050

$9,788

$95,000

$19.00

5,000

#90FT1 (2)

$2,000

$70,000

$825

$619

$3,800

$5,256

$82,500

$41.25

2,000

#91JX1 (2)

$0

$1,500,000

$15,500

$11,625

$0

$22,875

$1,550,000

$310.00

5,000

#87FF1 (2)

$2,500

$110,000

$974

$974

$2,750

$12,603

$129,800

$129.80

1,000

#72FG1 (2)

$1,000

$310,000

$2,536

$2,588

$1,521

$27,356

$345,000

$63.00

5,476

#99FG1 (2)

$2,000

$134,500

$1,071

$1,093

$1,271

$5,815

$145,750

$66.25

2,200

#91DP1 (2)

$1,000

$375,000

$2,236

$2,981

$921

$15,362

$397,500

$79.50

5,000


64



#89FG1 (2)

$2,000

$95,000

$1,050

$788

$1,800

$9,363

$110,000

$27.50

4,000

#66AV1 (2)

$3,000

$450,000

$4,850

$3,638

$2,100

$21,413

$485,000

$161.67

3,000

#99LD1 (2)

$2,000

$320,000

$3,450

$2,588

$3,100

$13,863

$345,000

$172.50

2,000

#64AD1 (2)

$4,000

$900,000

$9,450

$7,088

$3,300

$21,163

$945,000

$189.00

5,000

#95FM1 (2)

$6,000

$415,000

$4,600

$3,450

$3,800

$27,150

$460,000

$230.00

2,000

#61JC1 (2)

$2,000

$175,000

$1,950

$1,463

$3,300

$11,288

$195,000

$65.00

3,000

#94BE1 (2)

$10,000

$925,000

$10,000

$7,500

$8,800

$38,700

$1,000,000

$200.00

5,000

#79PT1 (2)

$2,000

$140,000

$1,495

$1,121

$3,050

$7,334

$155,000

$77.50

2,000

#68CC1 (2)

$3,000

$115,000

$1,250

$938

$3,050

$11,763

$135,000

$67.50

2,000

#78MM1 (2)

$3,000

$84,000

$975

$731

$3,800

$4,994

$97,500

$97.50

1,000

#81DD1 (2)

$2,000

$60,000

$675

$506

$3,800

$5,019

$72,000

$24.00

3,000

#98AX1 (2)

$2,000

$95,000

$1,050

$788

$3,800

$7,363

$110,000

$110.00

1,000

#08MS1 (2)

$3,000

$300,000

$3,200

$2,400

$3,800

$7,600

$320,000

$106.67

3,000

#11FG1 (2)

$5,000

$525,000

$5,700

$4,275

$3,800

$26,225

$570,000

$142.50

4,000

#06FG2 (2)

$3,000

$360,000

$3,900

$2,925

$3,800

$16,375

$390,000

$97.50

4,000

#74AM1 (2)

$2,000

$67,000

$780

$585

$3,100

$4,535

$78,000

$15.60

5,000

#74PN1 (2)

$2,000

$72,000

$820

$615

$3,100

$3,465

$82,000

$20.50

4,000

#74AV1 (2)

$2,000

$45,000

$550

$500

$2,300

$4,650

$55,000

$27.50

2,000

#93MR1 (2)

$2,000

$52,000

$595

$500

$3,100

$1,305

$59,500

$29.75

2,000

#91AX1 (2)

$2,000

$140,000

$1,500

$1,125

$2,900

$2,475

$150,000

$50.00

3,000

#71DZ1 (2)

$1,500

$110,000

$1,200

$900

$2,200

$4,200

$120,000

$30.00

4,000

#84PN1 (2)

$1,000

$32,000

$370

$500

$1,700

$1,430

$37,000

$9.25

4,000

#82AV1

$2,500

$285,000

$2,187

$2,231

$1,671

$3,911

$297,500

$59.50

5,000

#69CC1 (2)

$2,000

$152,000

$1,650

$1,238

$2,900

$5,213

$165,000

$55.00

3,000

#64VP1 (2)

$2,000

$40,000

$480

$500

$2,900

$2,120

$48,000

$16.00

3,000

#93PN1 (2)

$2,000

$82,000

$920

$690

$2,900

$3,490

$92,000

$46.00

2,000

#74DP1 (2)

$2,000

$158,000

$1,680

$1,260

$2,900

$2,160

$168,000

$42.00

4,000

#93FM1 (2)

$1,500

$36,000

$425

$500

$2,700

$1,375

$42,500

$8.50

5,000

#63VK1 (2)

$2,000

$36,000

$450

$500

$2,900

$3,150

$45,000

$15.00

3,000

 

Note: Table does not include any Offerings or anticipated Offerings for which the Underlying Asset has been sold and represents details through June 30, 2020. Brokerage Fee and Offering Expenses (Custody Fee) assume that 100% of Interests in each Offering are sold.

1)The Asset Seller was issued Interests in the Series as part of total purchase consideration. 

2)Values are based on current negotiations of the terms of the respective purchase option agreements or purchase agreements and may be subject to change. 

There will be different Closing dates for each Offering. The Closing of an Offering will occur on the earliest to occur of (i) the date subscriptions for the Total Maximum Interests for a Series have been accepted or (ii) a date determined by the Manager in its sole discretion, provided that subscriptions for the Total Minimum Interests of such 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 this Offering Circular is qualified by the Commission which period may be extended with


65



respect to a particular Series by an additional six months by the Manager in its sole discretion, or (ii) any date on which the Manager elects to terminate the Offering in its sole discretion.  

 

In the case of each Series designated with a purchase option agreement in the Master Series Table, the Company has independent purchase option agreements to acquire the individual Underlying Assets, which it plans to exercise upon the Closing of the individual Offering. These individual purchase option agreements may be further extended past their initial expiration dates and in the case a Series Offering does not close on or before its individual expiration date, or if we are unable to negotiate an extension of the purchase option, the individual Offering will be terminated.

This Offering Circular does not constitute an offer or sale of any Series of Interests outside of the U.S.

Those persons who want to invest in the Interests must sign a Subscription Agreement, which will contain representations, warranties, covenants, and conditions customary for private placement investments in limited liability companies, see “How to Subscribe” below for further details.  A copy of the form of Subscription Agreement is attached as Exhibit 4.1.

Each Series of Interests will be issued in book-entry form without certificates and, as of this time, will be transferred into a custodial account, created by the Custodian for each Investor, upon the Closing of the applicable Offerings. All previously issued shares held on the books of the Issuer are transferred into the Custodian brokerage accounts upon consent by the individual Investors.

The Asset Manager, the Manager or its affiliates, and not the Company, will pay all of the expenses incurred in these Offerings that are not covered by the Brokerage Fee, the Sourcing Fee, Offering Expenses or Acquisition Expenses, including fees to Legal Counsel, but excluding fees for counsel or other advisors to the Investors and fees associated with the filing of periodic reports with the Commission and future blue-sky filings with state securities departments, as applicable.  Any Investor desiring to engage separate legal counsel or other professional advisors in connection with this Offering will be responsible for the fees and costs of such separate representation.

Investor Suitability Standards

The Interests are being offered and sold only to “qualified purchasers” (as defined in Regulation A under the Securities Act) include: (i) “accredited investors” under Rule 501(a) of Regulation D and (ii) all other Investors so long as their investment in any of the Interests of the Company (in connection with this Series or any other Series offered under Regulation A) does not represent more than 10% of the greater of their annual income or net worth (for natural persons), or 10% of the greater of annual revenue or net assets at fiscal year-end (for non-natural persons). We reserve the right to reject any Investor’s subscription in whole or in part for any reason, including if we determine in our sole and absolute discretion that such Investor is not a “qualified purchaser” for purposes of Regulation A.

 

For an individual potential Investor to be an “accredited investor” for purposes of satisfying one of the tests in the “qualified purchaser” definition, the Investor must be a natural person who has:

 

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. 

 

If the Investor is not a natural person, different standards apply. See Rule 501 of Regulation D for more details. On August 26, 2020, the Commission adopted amendments to expand the definition of “accredited investor” which will become effective 60 days after publication in the Federal Register. When effective, these amendments will, among other changes, expand the types of entities that qualify as accredited investors, enable investors that hold FINRA Series 7, 65 or 82 licenses to qualify as accredited investors and expand the concept of “spouse” to include spousal equivalents for purposes of the financial tests referenced above. For purposes of determining whether a


66



potential Investor is a “qualified purchaser,” annual income and net worth should be calculated as provided in the “accredited Investor” definition under Rule 501 of Regulation D. In particular, net worth in all cases should be calculated excluding the value of an Investor’s home, home furnishings and automobiles.

 

The Interests will not be offered or sold to prospective Investors subject to the Employee Retirement Income Security Act of 1974 and regulations thereunder, as amended (“ERISA”).

 

If you live outside the United States, it is your responsibility to fully observe the laws of any relevant territory or jurisdiction outside the United States in connection with any purchase, including obtaining required governmental or other consent and observing any other required legal or other formalities.

 

Our Manager and the BOR, in its capacity as broker of record for these Offerings, will be permitted to make a determination that the subscribers of Interests in each Offering are “qualified purchasers” in reliance on the information and representations provided by the subscriber regarding the subscriber’s financial situation. Before making any representation that your investment does not exceed applicable federal 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 http://www.investor.gov.

 

An investment in our Interests may involve significant risks. Only Investors who can bear the economic risk of the investment for an indefinite period of time and the loss of their entire investment should invest in the Interests. See “Risk Factors.

Minimum Investment

The minimum subscription by an Investor in an Offering is one (1) Interest. The Manager and/or its affiliates must purchase a minimum of 1% of Interests of each Series at the Closing of its each Offering. The Manager may purchase greater than 1% of Interests of any Series at the applicable Closing, in its sole discretion.   

 

Lock-up Period

 The Rally Entities shall be subject to a 90-day lock-up period starting the day of Closing for any Interests which it purchases in an Offering. 

Broker

 

Pursuant to a broker-dealer agreement, dated June 11, 2019, between the Company and the BOR (as amended, the “Brokerage Agreement”) will serve as broker of record for the Company’s Regulation A Offerings.

 

The BOR will perform the following technology and compliance services in connection with the sale of the Interests as a broker-of-record:

 

1.Accept Investor data from the Company; 

2.Review and process Investor information, including Know Your Customer (KYC) data, perform Anti-Money Laundering (AML), using the BOR and third-party vendors resources, and other compliance background checks, and provide a recommendation to the Company whether or not to accept Investor as a customer of the Company based solely on AML and KYC process; 

3.Coordinate and help establish escrow services for Investor documentation, if necessary, through a third-party qualified escrow agent: 

4.Review each Investor’s subscription agreement to confirm accuracy of information and such Investors participation in the Series, and based upon such review provide a determination to the Company whether or not to accept the use of the subscription agreement for the Investor’s participation; 

5.Contact and/or notify the Company of any Investor that the BOR advises the Company to decline; 

6.Contact and/or notify the Company, if needed, to gather additional information or clarification; 

7.Serve as a registered agent for each Series on which it acts as broker-of-record where required for state Blue Sky law requirements;  

8.Coordinate and transmit book-entry data to the Company’s Custodian to assist in maintaining the  


67



Company’s ownership registry for each Series;

9.Keep Investor details and data confidential and not disclose to any third-party except as required by regulators or in performance of its obligations under the Brokerage Agreement (e.g. as needed for AML and background checks); and  

10.Comply with any required FINRA filings including filings required under Rule 5110 for the Offering. 

 

 

The BOR is a broker-dealer registered with the Commission and a member of the FINRA and the SIPC and is registered in each state where the Offerings and sale of the Interest will occur but will not act as a finder, placement agent or underwriter in connection with these Offerings. The BOR will receive a Brokerage Fee but will not purchase or solicit the purchase of any Interests and, therefore, will not be eligible to receive any finder’s fees or any underwriting or placement agent discounts or commissions in connection with any Offering of Interests.  In addition, we have agreed pay the BOR for certain other expenses.

 

The Brokerage Agreement will remain in effect for a period ending on the earlier of: (i) the final Closing of the Offering for a Series of Interests for which the BOR acts as broker-of-record, or (ii) twelve (12) months from the effective date of the Brokerage Agreement. A copy of the Brokerage Agreement is attached hereto as Exhibit 6.2.

Custodian

The Custodian will hold the brokerage accounts into which Interests in the Company’s Offerings are transferred upon the Closing of each of the Company’s Offerings, pursuant to a custody agreement dated March 2, 2018 (as amended, the “Custody Agreement”).  The Custodian is a broker-dealer registered with the Commission and a member of the FINRA and the SIPC and is registered in every state in which Interests in Series of the Company will be sold.  The Custodian will receive a Custody Fee but will not purchase any Interests and, therefore, will not be eligible to receive any discounts, commissions or any underwriting or finder’s fees in connection with any Offering.

Escrow Agent

 

The Escrow Agent who will be appointed pursuant to an escrow agreement among the BOR, the Escrow Agent, and the Company, on behalf of the Series (the “Escrow Agreement”). Each Series will generally be responsible for fees due to the Escrow Agent, which are categorized as part of the Offering Expenses described in the “Fees and Expenses” section below; however, the Manager has agreed to pay and not be reimbursed for fees due to the Escrow Agent incurred in the case of the Offerings for the Series in the Master Series Table. The Company and the BOR must jointly and severally indemnify the Escrow Agent and each of its officers, directors, employees and agents against any losses that are incurred in connection with providing the services under the Escrow Agreement other than losses that arise out of the Escrow Agent’s gross negligence or willful misconduct. A copy of the Escrow Agreement is attached hereto as Exhibit 8.1.

Fees and Expenses

Offering Expenses

Each Series of Interests will generally be responsible for their respective Offering Expenses. Offering Expenses consist of legal, accounting, escrow, filing, banking, compliance costs and Custody Fees, as applicable, related to a specific Offering (and excludes ongoing costs described in Operating Expenses). The Manager has agreed to pay and not be reimbursed for Offering Expenses incurred with respect to the Offerings for the Series detailed in the Master Series Table except in the case of Custody Fees, which are funded through the proceeds of the respective Offerings at Closing.

As compensation for providing certain custodian services to the Company, the Custodian will receive the Custody Fee.  Each Series of Interests will be responsible for paying its own Custody Fee to the Custodian in connection with the sale of Interests in such Series, except if otherwise stated for a particular Series. The Custody Fee will be payable from the proceeds of such Offering. For all previously closed Offerings, the Manager will retroactively pay the Custodian the Custody Fee upon transfer of Interests related to such Offerings into the brokerage accounts created for each Interest Holder by the Custodian.


68



Acquisition Expenses

Each Series of Interests will be responsible for any and all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, development and acquisition of the Underlying Asset related to such Series incurred prior to the Closing, including brokerage and sales fees and commissions (but excluding the Brokerage Fee), appraisal fees, research fees, transfer taxes, third party industry and due diligence experts, bank fees and interest (if the Underlying Asset was acquired using debt prior to completion of an Offering), auction house fees, travel and lodging for inspection purposes, transportation costs to transfer the Underlying Asset from the Asset Seller’s possession to the storage facility or to locations for creation of photography and videography materials (including any insurance required in connection with such transportation), vehicle registration fees, initial refurbishment or maintenance, technology costs for installing tracking technology (hardware and software) into the Underlying Asset and photography and videography expenses in order to prepare the profile for the Underlying Asset on the Platform. The Acquisition Expenses will be payable from the proceeds of each Offering.

Brokerage Fee

As compensation for providing certain broker-dealer services to the Company, the BOR will receive a fee equal to 1.00% of the gross proceeds of each Offering (the “Brokerage Fee”), except in the case of Series #72FG1, Series #82AB1, Series #99FG1, Series #91GS1, Series #91DP1, Series #12MM1, Series #87FF1, and Series#82AV1, where the Brokerage Fee is 0.75% of gross proceeds less any proceeds from Interests purchased by the Manager, its affiliates or the Asset Sellers. Each Series of Interests will be responsible for paying its own Brokerage Fee to the BOR in connection with the sale of Interests in such Series, except if otherwise stated for a particular Series. The Brokerage Fee will be payable from the proceeds of such Offering. In addition to the Brokerage Fee, the Company has agreed to pay the BOR a one-time advance set up fee of $10,000. The Company will also fund $8,000 in FINRA 5110 filing fees which represents the 5110 fee for the maximum of $50,000,000 of issuance in the upcoming twelve-month period. The set-up fee is to facilitate the Offerings but is not related to a specific Series of Interests. Any unused portion of these fees will be reimbursed to the Company.

Sourcing Fee

The Manager will be paid the Sourcing Fee, which in respect of each Offering, shall not exceed the amounts described in the Master Series Table and in respect of any other Offering, such amount as determined by the Manager at the time of such Offering.

Additional Information Regarding this Offering Circular

We have not authorized anyone to provide you with information other than as set forth in this Offering Circular.  Except as otherwise indicated, all information contained in this Offering Circular is given as of the date of this Offering Circular.  Neither the delivery of this Offering Circular nor any sale made hereunder shall under any circumstances create any implication that there has been no change in our affairs since the date hereof.

From time to time, we may provide an “Offering Circular Supplement” that may add, update or change information contained in this Offering Circular. Any statement that we make in this Offering Circular will be modified or superseded by any inconsistent statement made by us in a subsequent Offering Circular Supplement. The Offering Statement we filed with the Commission includes exhibits that provide more detailed descriptions of the matters discussed in this Offering Circular.  You should read this Offering Circular and the related exhibits filed with the Commission and any Offering Circular Supplement, together with additional information contained in our annual reports, semiannual reports and other reports and information statements that we will file periodically with the Commission.

The Offering Statement and all amendments, supplements and reports that we have filed or will file in the future can be read on the Commission website at www.sec.gov or in the legal section for the applicable Underlying Asset on the Platform.  The contents of the Platform (other than the Offering Statement, this Offering Circular and the Appendices and Exhibits thereto) are not incorporated by reference in or otherwise a part of this Offering Circular.


69



How to Subscribe

 

Potential Investors who are “qualified purchasers” may subscribe to purchase Interests in the Series which have not had a Closing, as detailed in the Master Series Table (gray highlighting in the Master Series Table indicates Series for which an Offering has not yet closed).

 

The subscription process for each Offering is a separate process. Any potential Investor wishing to acquire any Series Interests must:

 

1.Carefully read this Offering Circular, and any current supplement, as well as any documents described in the Offering Circular and attached hereto or which you have requested. Consult with your tax, legal and financial advisors to determine whether an investment in any of the Series 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 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 for a particular Offering, an integrated online payment provider will transfer funds in an amount equal to the purchase price for the relevant Series of Interests you have applied to subscribe for (as set out on the front page of your Subscription Agreement) into a non-interest-bearing escrow account with the Escrow Agent. The Escrow Agent will hold such subscription monies in escrow until such time as your Subscription Agreement is either accepted or rejected by the Manager and, if accepted, such further time until you are issued with Series Interests for which you subscribed. 

 

4.The Manager and the BOR will review the subscription documentation completed and signed by you. You may be asked to provide additional information. The Manager or the BOR 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, the Manager will inform you whether or not your application to subscribe for the Series Interests is approved or denied and if approved, the number of Series 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. The 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 in a particular Series is approved, then the number of Series Interests you are entitled to subscribe for will be issued to you upon the Closing. Simultaneously with the issuance of the Series 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 Series Interests. 

 

By executing the Subscription Agreement, you agree to be bound by the terms of the Subscription Agreement and Operating Agreement. The Company, the Manager and the BOR will rely on the information you provide in the Subscription Agreement, including the “Investor Qualification and Attestation” attached thereto and the supplemental information you provide in order for the Manager and the BOR to verify your status as a “qualified purchaser.” If any information about your “qualified purchaser” status changes prior to you being issued Series Interests, please notify the Manager immediately using the contact details set out in the Subscription Agreement.

 

For further information on the subscription process, please contact the Manager using the contact details set out in the “Where to Find Additional Information” section.


70



The subscription funds advanced by prospective Investors as part of the subscription process will be held in a non-interest-bearing account with the Escrow Agent and will not be commingled with the Series of Interests’ operating account, until if and when there is a Closing for a particular Offering with respect to that Investor. When the Escrow Agent has received instructions from the Manager or the BOR 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 applicable Series. If an 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 or deductions. Any costs and expenses associated with a terminated Offering will be borne by the Manager.


71



DESCRIPTION OF THE BUSINESS

Overview

The Automobile Asset market, a global, multi-billion-dollar industry, is characterized by: (i) a very small number of collectors who have the financial means to acquire, enjoy and derive financial gains from the highest quality and value Automotive Assets, and (ii) a very large number of Asset Class enthusiasts who have equivalent knowledge and passion for the assets, but no current mechanism to benefit financially from or enjoy certain benefits of ownership of the Asset Class in the highest value segment. This dichotomy and the disproportionate access to the upper-end of the market have resulted in the creation of significant latent demand from the enthusiast community to participate more meaningfully in an Asset Class that, to date, they have passively watched deliver returns to a select group of individual collectors.

The Company’s mission is to leverage technology and design, modern business models influenced by the sharing economy, and advancements in the financial regulatory environment to democratize the Asset Class. The Company aims to provide enthusiasts with access to the market by enabling them to create a diversified portfolio of equity Interests in the highest quality Automobile Assets through a seamless investment experience on the Platform. As well, Investors will have the opportunity to participate in a unique collective ownership experience, including museum/retail locations and social events, as part of the Membership Experience Programs (as described in “Description of the Business – Business of the Company”). The objective is to use revenue generated from these Membership Experience Programs to fund the highest caliber of care for the Underlying Assets in the collection, which we expect ultimately to be offset by meaningful economies of scale in the form of lower costs for collection level insurance, maintenance contracts and storage facilities, and to generate Free Cash Flow distributions to equity Investors in the Underlying Assets.  The Manager may maintain Free Cash Flow funds in a deposit account or an investment account for the benefit of the Series.

Collectors and dealers interested in selling their Automobile Assets will benefit from greater liquidity, significantly lower transaction costs and overhead, and a higher degree of transparency as compared to traditional methods of transacting Automobile Assets. Auction and consignment models may include upwards of ~20% of asset value in transaction costs, as well as meaningful overhead in terms of asset preparation, shipping and marketing costs, and time value. The Company thus aims to align the interests of buyers and sellers, while opening up the market to a significantly larger number of participants than was previously possible, thereby driving market appropriate valuations and greater liquidity.

Business of the Company

The Interests represent an investment in a particular Series and thus indirectly the Underlying Asset and do not represent an investment in the Company or the Manager generally.  We do not anticipate that any Series will own any assets other than the Underlying Asset associated with such Series.  However, we expect that the operations of the Company, including the issuance of additional Series of Interests and their acquisition of additional assets, will benefit Investors by enabling each Series to benefit from economies of scale and by allowing Investors to enjoy the Company’s Underlying Asset collection at the Membership Experience Programs (as defined below).

We anticipate that the Company’s core competency will be the identification, acquisition, marketing and management of Automobile Assets for the benefit of the Investors. In addition, through the use the Platform, the Company aspires to offer innovative digital products that support a seamless, transparent and unassuming investment process as well as unique and enjoyable experiences that enhance the utility value of investing in passion assets. The Company, with the support of the Manager and its affiliates and through the use of the Platform, aims to provide:

(i)Investors with access to the highest quality Automobile Assets for investment, portfolio diversification and secondary market liquidity for their Interests,  through the Platform (see “Description of the Business – Liquidity Platform” for additional information)  on the Platform, or otherwise, although there can be no guarantee that a secondary market will ever develop, through the Platform, or otherwise, or that appropriate registrations to permit such secondary trading will ever be obtained. 


72



(ii)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 build equity positions in assets via the Interests issued to Asset Sellers in Offerings for Series Interests conducted through the Platform, as part of total purchase consideration to the Asset Sellers. 

(iii) All Platform users with a premium, highly curated, engaging Automobile Asset media experience, including “fantasy collecting” features. The investable assets on the Platform will be supplemented with “private” assets, which will be used to generate conversation, support the “fantasy collecting” component of the Platform and enable users to share personal sentiment on all types of assets. 

(iv)All Platform users and others with opportunities to engage with the Underlying Assets in the Company’s collection through a diverse set of potential tangible interactions with assets on the Platform and unique collective ownership experiences (together, the “Membership Experience Programs”) such as: 

·Track-day events (e.g., driving experiences with professional drivers, collector car meet-ups, major auction presence); 

·Visit & interact at Rally Rd.™ Museums (i.e., Open HQ, warehouse visits, pop-up shops with partner businesses, or “tents” at major auctions/events where users can view the Underlying Assets in person and interact with each other in a social environment); 

·Asset sponsorship models (e.g. corporate sponsors or individuals pay for assets to appear in movies, commercials or at events); and 

·Other asset-related products (e.g., merchandise, social networking, communities). 

A core principle of Automobile Asset collecting is the enjoyment of the assets. As such, the ultimate goal of the Membership Experience Programs will be to operate the asset profitably (i.e., generate revenues in excess of Operating Expenses at the Membership Experience Programs within mandated usage guidelines) while maintaining exemplary maintenance standards to support the potential generation of financial returns for Investors in each Series. The Membership Experience Programs, with appropriate controls and incentives, and active monitoring by the Manager and the Asset Manager, should enable a highly differentiated and enjoyable shared collecting experience while providing for premium care for assets in the Company’s collection. To the extent the Manager and the Asset Manager considers it beneficial to Investors, we plan to include all the Underlying Assets, in the sole discretion of the Manager, in the Membership Experience Programs.  

Our objective is to become the leading marketplace for investing in collector quality Automotive Assets and, through the Platform, to provide Investors with financial returns commensurate with returns in the Asset Class, to enable deeper and more meaningful participation by Automobile Asset enthusiasts in the hobby, to provide experiential and social benefits comparable to those of a world-class Automobile Asset collector, and to manage the collection in a manner that provides exemplary care to the assets and offers potential returns for Investors.

Competition

Although the Company’s business model is unique in the Asset Class, there is potentially significant competition for the Underlying Assets, which the Company securitizes through its Offerings, from many different market participants. While the majority of transactions continue to be peer-to-peer with very limited public information, other market players such as dealers and auction houses continue to play an increasing role.

Most of our current and potential competitors in the Asset Class, such as dealers and auction houses, have significantly greater financial, marketing and other resources than we do and may be able to devote greater resources sourcing the Automobile Assets that the Company competes for. In addition, almost all of these competitors, in particular the auction houses, have longer operating histories and greater name recognition than we do and are focused on a more established business model.

There are also start-up models around shared ownership of Automobile Assets, developing in the industry, which will result in additional competition for Automobile Assets, but so far none of these models focus on the regulated securities market.


73



With the continued increase in popularity in the Asset Class, we expect competition for Automobile Assets to intensify in future. Increased competition may lead to increased prices, which will reduce the potential value appreciation that Investors may be able to achieve by owning Interests in the Company’s Offerings and will decreased the number of high-quality assets the Company can securitize through the Platform.

In addition, there are companies that are developing crowd funding models for other alternative asset classes such as racehorses, wine or art, who may decide to enter the Asset Class as well.

Customers

We target the broader U.S. Asset Class enthusiast and the 83.1 million U.S. millennial market (based on 2015 figures by the U.S. Census Bureau) as our key customer bases. The customers of the Company are the Investors in each Series that has closed an Offering. As of the date of this filing, the Company has closed the Offerings highlighted in white in the Master Series Table.

Manager

The Operating Agreement designates the Manager as the managing member of the Company.  The Manager will generally not be entitled to vote on matters submitted to the Interest Holders.  The Manager will not have any distribution, redemption, conversion or liquidation rights by virtue of its status as the Manager.

The Operating Agreement further provides that the Manager, in exercising its rights in its capacity as the managing member, will be entitled to consider only such interests and factors as it desires, including its own interests, and will have no duty or obligation (fiduciary or otherwise) to give any consideration to any interest of or factors affecting the Company, any Series of Interests or any of the Interest Holders and will not be subject to any different standards imposed by the Operating Agreement, the LLC Act or under any other law, rule or regulation or in equity.  In addition, the Operating Agreement provides that the Manager will not have any duty (including any fiduciary duty) to the Company, any Series or any of the Interest Holders.

In the event the Manager resigns as managing member of the Company, the holders of a majority of all Interests of the Company may elect a successor managing member.  Holders of Interests in each Series of the Company have the right to remove the Manager as Manager of the Company, by a vote of two-thirds of the holders of all Interests in each Series of the Company (excluding the Manager), in the event the Manager is found by a non-appealable judgment of a court of competent jurisdiction to have committed fraud in connection with a Series of Interests or the Company. If so convicted, the Manager shall call a meeting of all of the holders of every Series of Interests within 30 calendar days of such non-appealable judgment at which the holders may vote to remove the Manager as Manager of the Company and each Series.  If the Manager fails to call such a meeting, any Interest Holder will have the authority to call such a meeting.  In the event of its removal, the Manager shall be entitled to receive all amounts that have accrued and are due and payable to it. If the holders vote to terminate and dissolve the Company (and therefore the Series), the liquidation provisions of the Operating Agreement shall apply (as described in “Description of the Interests Offered – Liquidation Rights”). In the event the Manager is removed as Manager of the Company, it shall also immediately cease to be Manager of any Series.  

See “Management” for additional information regarding the Manager.  

Advisory Board

The Manager has assembled an Advisory Board to assist the Manager in identifying and acquiring the Underlying Assets, to assist the Asset Manager in managing the Underlying Assets and to advise the Manager and certain other matters associated with the business of the Company and the various Series of Interests.  

The members of the Advisory Board are not managers or officers of the Company or any Series and do not have any fiduciary or other duties to the Interest Holders of any Series.   

Operating Expenses


74



Operating Expenses are allocated to each Series based on the Companies allocation policy (see “Allocation of Expenses” below). Each Series is only responsible for the Operating Expenses associated with such Series, as determined by the Manager in accordance with the allocation policy, and not the Operating Expenses related to any other Series. Upon the Closing of an Offering for a Series, the Series will be responsible for the following costs and expenses attributable to the activities of the Company related to the Series:

(i)any and all ongoing fees, costs and expenses incurred in connection with the management of the Underlying Asset related to a Series, including import taxes, income taxes, annual registration fees, transportation (other than transportation costs described in Acquisition Expenses), storage (including its allocable portion of property rental fees should the Manager decide to rent a property to store a number of Underlying Assets), security, valuation, custodianship, marketing, maintenance, refurbishment, presentation, perfection of title and utilization of an Underlying Asset; 

(ii)fees, costs and expenses incurred in connection with preparing any reports and accounts of a Series of Interests, including any blue-sky filings required in certain states and any annual audit of the accounts of such Series of Interests (if applicable); 

(iii)fees, costs and expenses of a third-party registrar and transfer agent appointed in connection with a Series of Interests; 

(iv)fees, costs and expenses incurred in connection with making any tax filings on behalf of the Series of Interests; 

(v)any indemnification payments; 

(vi)any and all insurance premiums or expenses incurred in connection with the Underlying Asset, including insurance required for utilization at and transportation of the Underlying Asset to events under Membership Experience Programs (excluding any insurance taken out by a corporate sponsor or individual paying to showcase an asset at an event but including, if obtained, directors and officers insurance of the directors and officers of the Manager or the Asset Manager); and 

(vii)any similar expenses that may be determined to be Operating Expenses, as determined by the Manager in its reasonable discretion. 

The Manager and the Asset Manager have agreed to pay and not be reimbursed for Operating Expenses incurred prior to the Closing of any of the Series detailed in the Master Series Table. The Manager and the Asset Manager each will bear their own expenses of an ordinary nature, including, all costs and expenses on account of rent (other than for storage of the Underlying Asset), 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 for a particular Series exceed the amount of revenues generated from the Underlying Asset of such Series and cannot be covered by any Operating Expense reserves on the balance sheet of the Series, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series, on which the Manager or the Asset Manager may impose a reasonable rate of interest, and be entitled to Operating Expenses Reimbursement Obligations, and/or (c) cause additional Interests to be issued in the Series in order to cover such additional amounts.


75



Indemnification of the Manager and its affiliates

The Operating Agreement provides that the Indemnified Parties won’t be liable to the Company, any Series or any Interest Holders for any act or omission taken by the Indemnified Parties in connection with the business of the Company or any Series that has not been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence.  

Each Series will indemnify the Indemnified Parties out of its assets against all liabilities and losses (including amounts paid in respect of judgments, fines, penalties or settlement of litigation, including legal fees and expenses) to which they become subject by virtue of serving as Indemnified Parties with respect to the Company or the applicable Series and with respect to any act or omission that has not been determined by a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence.

Description of the Asset Management Agreement

Each Series has entered or intends to enter into a separate Asset Management Agreement with the Asset Manager. The Series referenced in the Master Series Table, will each appoint the Asset Manager to manage the respective Underlying Assets pursuant to the Asset Management Agreement. The services provided by the Asset Manager will include:

-Together with members of the Advisory Board, creating the asset maintenance policies for the collection of assets;  

-Investigating, selecting, and, on behalf of the applicable Series, engaging and conducting business with such persons as the Asset Manager deems necessary to ensure the proper performance of its obligations under the Asset Management Agreement, including but not limited to consultants, insurers, insurance agents, maintenance providers, storage providers and transportation providers and any and all persons acting in any other capacity deemed by the Asset Manager necessary or desirable for the performance of any of the services under the Asset Management Agreement; and 

-Developing standards for the transportation and care of the Underlying Assets.  

The Asset Management Agreement entered with each Series will terminate on the earlier of: (i) one year after the date on which the relevant Underlying Asset related to a Series has been liquidated and the obligations connected to the Underlying Asset (including, contingent obligations) have been terminated, (ii) the removal of the Manager as managing member of the Company (and thus all Series of Interests), (iii) upon notice by one party to the other party of a party’s material breach of the Asset Management Agreement, or (iv) such other date as agreed between the parties to the Asset Management Agreement.

Each Series will indemnify the Asset Manager out of its assets against all liabilities and losses (including amounts paid in respect of judgments, fines, penalties or settlement of litigation, including legal fees and expenses) to which they become subject by virtue of serving as Asset Manager under the Asset Management Agreement with respect to any act or omission that has not been determined by a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence.

Management Fee

As consideration for managing each Underlying Asset, the Asset Manager will be paid a semi-annual Management Fee pursuant to the Asset Management Agreement (see “Description of the Asset Management Agreement” above for additional information), equal to up to 50% of any available Free Cash Flow generated by a Series for such six-month period.  The Management Fee will only become payable if there are sufficient proceeds to distribute Free Cash Flow to the Interest Holders.  

Asset Selection

The Company targets a broad spectrum of assets globally in order to cater to a wide variety of tastes and investment strategies across the Asset Class. We intend to acquire assets from across all sub-categories of the Asset Class, but with particular focus on items with broad appeal and significance.  We will pursue acquisitions


76



opportunistically on a global basis whenever we can leverage our industry specific knowledge or relationships to bring compelling investment opportunities to Investors. It is our objective to acquire only the highest caliber assets, although we may opportunistically choose to acquire assets of lesser qualities from time to time if we consider these to be prudent investments for the Investors on the Platform and to appropriately maintain, monitor and manage the collection to support its continued value appreciation and to enable respectful enjoyment by the Investors. We maintain an ongoing list of investment opportunities across the various asset categories we track, including

(i) Tier 1: comprehensive lists of items in each major sub-category of the Asset Class that fit within the broad asset categories described above. Tier 1 assets provide a breadth of content for the Platform and are viewed as assets for general consideration.

(ii) Tier 2: narrow lists of marquee assets that define each investment category as a whole within the collector and investor community. In addition to being prudent investments, Tier 2 assets will also play a key role in promoting the Platform because of their high consumer recognition factor.

(iii) Tier 3: target acquisition lists of assets that the Manager and Advisory Board believe would offer the greatest return on investment potential to Investors across various makes, models and vintages.

(iv) Tier 4: current acquisition lists of assets where the Manager and the Company are proactively searching for particular examples to present as opportunities for investment on the Platform.  Tier 4 lists include what we believe to be the most desirable and actionable assets in the Asset Class at any time.

We anticipate that our Advisory Board will assist in the identification of Underlying Assets and in finding and identifying storage, maintenance specialists and other related service providers. This will give the Company access to the highest quality assets and balanced information and decision making from information collected across a diverse set of constituents in the Asset Class, as well as a network of partners to ensure the highest standards of care for the Underlying Assets.

Our asset selection criteria were established by the Manager in consultation with the Asset Manager and members of the Company’s Advisory Board and are continually influenced by Investor demand and current industry trends. The criteria are subject to change from time to time in the sole discretion of the Manager. Although we cannot guarantee positive investment returns on the Underlying Assets we acquire, we endeavor to select assets that are projected to generate positive return on investment, primarily based upon the asset’s value appreciation potential as well as the potential for the Company to effectively monetize the asset through its Membership Experience Programs. The Manager, with guidance from the Asset Manager and members of the Company’s Advisory Board, will endeavor to only select assets with known ownership history, maintenance and repair records, restoration details, VIN, engine and transmission numbers, certificates of authenticity, pre-purchase inspections, and other related records.  The Manager, with guidance from the Asset Manager and members of the Company’s Advisory Board, also considers the condition of the assets, historical significance, ownership history and provenance, the historical valuation of the specific asset or comparable assets and our ability to relocate the asset to offer tangible experiences to Investors and members of the Platform.  From time to time the Manager, in consultation with our expert network, the Asset Manager and members of the Company’s Advisory Board, will decide to refurbish assets either prior to designating a Series of Interests associated with such Underlying Asset on the Platform or as part of an Underlying Asset’s ongoing maintenance schedule. Any refurbishment will only be performed if it is deemed to be accretive to the value of the Underlying Asset. The Manager, with guidance from the Asset Manager and members of the Company’s Advisory Board, will review asset selection criteria at least annually. The Manager, in consultation with the Asset Manager, will seek approval from the Advisory Board for any major deviations from these criteria.

Through the Company’s network, the Asset Manager and Advisory Board, we believe that we will be able to identify and acquire Underlying Assets of the highest quality and known provenance, as well as examples of potential “future classics,” and obtain proprietary access to limited production runs, with the intent of driving returns for Investors in the Series of Interests that owns the applicable asset. Concurrently, through the Platform, we aim to bring together a significantly larger number of potential buyers with Asset Sellers than traditional auction houses or dealers are able to achieve. Through this process, we believe we can source and syndicate Underlying Assets more efficiently than the traditional methods in the Asset Class and with significantly lower transaction and holding costs.


77



Asset Acquisition

The Company plans to acquire Underlying Assets through various methods:

1)Upfront purchase – the Company acquires an Underlying Asset from an Asset Seller prior to the launch of Offering related to the Series 

2)Purchase agreement – the Company enters into an agreement with an Asset Seller to acquire an Underlying Asset, which may expire prior to the Closing of the Offering for the related Series, in which case the Company is obligated to acquire the Underlying Asset prior to the Closing 

3) Purchase option agreement – the Company enters into a purchase option agreement with an Asset Seller, which gives the Company the right, but not the obligation, to acquire the Underlying Asset 

In the case where an Underlying Asset is acquired prior to the launch or Closing, as the case may be, of the Offering process for the related Series, the proceeds from the associated Offering, net of any Brokerage Fee, Offering Expenses or other Acquisition Expenses or Sourcing Fee, will be used to reimburse the Company for the acquisition of the Underlying Asset or repay any loans made to the Company, plus applicable interest, to acquire such Underlying Asset.

In the case where, rather than pre-purchasing an Underlying Asset before the Closing of an Offering, the Company may also negotiate with Asset Sellers for the exclusive right to market, an Underlying Asset on the Platform to Investors for a period of time.  The Company plans to achieve this by pre-negotiating a purchase price (or desired amount of liquidity) and entering into an asset purchase agreement or a purchase option agreement with an Asset Seller for an Underlying Asset, which would close simultaneously upon the Closing of the Offering of Interests in the Series associated with that Underlying Asset. Then, upon Closing a successful Offering, the Asset Seller would be compensated with a combination of cash proceeds from the Offering and, if elected, equity ownership in the Series associated with the Underlying Asset (as negotiated in the agreement for such Underlying Asset) and title to the Underlying Asset would be held by, or for the benefit of, the applicable Series.

In some cases, an Asset Seller may be issued membership Interests in a Series as part of total purchase consideration to the Asset Seller.

Additional details on the acquisition method for each Underlying Asset can be found in the Master Series Table and in the “Use of Proceeds” section for each respective Series.

Asset Liquidity

The Company intends to hold and manage all of the assets marketed on the Platform indefinitely. Liquidity for Investors is obtained by transferring their Interests in a Series, through the Platform (see “Description of the Business – Liquidity Platform” below for additional information), or otherwise, although there can be no guarantee that a secondary market for any Series of Interests will develop or that appropriate registrations to permit secondary trading, as the case may be, will ever be obtained. However, should an offer to liquidate an Underlying Asset materialize and be in the best interest of the Investors, as determined by the Manager, the Manager with guidance from the Advisory Board will consider the merits of such offers on a case-by-case basis and potentially sell the Underlying Asset. Furthermore, should an Underlying Asset become obsolete (e.g. due to lack of Investor demand for its Interests) or suffer from a catastrophic event, the Manager may choose to sell the asset.  As a result of a sale under any circumstances, the Manager would distribute the proceeds of such sale (together with any insurance proceeds in the case of a catastrophic event covered under the asset’s insurance contract) to the Interest Holders of the applicable Series (after payment of any accrued liabilities or debt, including but not limited to balances outstanding under any Operating Expenses Reimbursement Obligation, on the Underlying Asset or of the Series at that time).


78



Liquidity Platform

Overview

The Manager has entered into an arrangement with the Custodian that, subject to restrictions under state and federal securities laws and the transfer restrictions listed in the Operating Agreement (see “Description Of Interests Offered – Transfer Restrictions” section for additional details), facilitates the transfer of Interests issued by the Company.  The facilitation of the transfer of Interests is accomplished periodically (as described below under “Frequency of Facilitation”) through an auction process for isolated non-issuer transactions (the “Trading Window”) and execution of the transfer is effected exclusively through the Custodian. The Asset Manager operates the Platform, through which Investors submit their indications of interests to transfer or purchase Interests, to be executed by the Custodian. The following process is subject to change.  

1)Frequency of facilitation: The Rally Entities shall be subject to a 90-day lock-up period starting the day of Closing for any Interests which it purchases in an Offering. Trading Windows may from time to time be opened for one or more Series of Interests, at any time. Any Investor, who is not then subject to a lock-up, shall be free to sell their Interests.  The time period between each successive Trading Window (and the length of each Trading Window) for a particular Series of Interests will vary based on a variety of factors, as well as the sole discretion of the Asset Manager, in its capacity as operator of the Platform. The factors which the Asset Manager may take into account in determining whether or not to open a Trading Window, include but are not limited to, the size of the particular Series of Interests, the level of activity during the most recent Trading Window for that particular Series of Interests, and the number of discrete holders of the particular Series of Interests.  The Master Series Table reflects the date of the most recent Trading Window (as of the date of filing of this Offering Circular) for each Series of Interests for which a Trading Window has occurred. 

2)Indication of interest submission and aggregation: During the hours of the Trading Window for a particular Series of Interest, indications of interest to transfer or purchase Interests may be submitted by Investors who have opened a brokerage account with the Custodian. Throughout the Trading Window, all indications of interest are aggregated through the Platform with respect to the Interests in a particular Series and, at the end of the Trading Window, the market-clearing price at which the maximum number of Interests of a given Series are transacted during that particular Trading Window as determined (e.g., the price at which the maximum number of indications of interest to transfer and purchase overlap), to the extent such transfer is permitted by applicable law and the transfer restrictions detailed in the Operating Agreement.  

3)Indication of interest execution: After the end of the Trading Window, each Investor that has a qualifying match is notified through the Platform and is required to affirmatively confirm their desire to transact in their discretion at the market-clearing price. Upon confirmation by the Investor, the Custodian clears and closes any transactions during a fixed period of time after the end of the Trading Window. Once executed, the appropriate information is submitted back to the Platform by the Custodian and reflected in each Investor’s account on the Platform.  

 

User Interface and Role of the Platform

For the purposes of the Trading Window described above (see “—Overview”), the Platform serves as the user interface through which Investors submit indications of interest to transfer or purchase Interests in Series of the Company.

For the avoidance of doubt, all activity related to execution of transfers or purchases of Interests on the Platform (see “Description of the Business – Liquidity Platform” above for additional information) are originated by the Investor and neither the Company, the Manager nor the Asset Manager are acting as a broker or dealer, and none of them make any recommendation as to the purchase or sale of any Interests. In addition, the registered broker-dealer does not make any recommendation as to the purchase or sale of any Interests. Neither the Company nor the Managing Member ever have custody of the Investor’s membership Interests, cash or other property, and all transfers of cash or securities will be performed by the registered broker-dealer or another appropriately licensed third party, at the direction of the Investor, upon Closing of a Trading Window.


79



The Platform merely acts as a user interface to deliver and display information to Investors and the registered broker-dealers. Neither the Company, the Manager nor the Asset Manager will receive any compensation for its role in the trading procedure unless and until the Manager or one of its affiliates registers as a broker-dealer.  As described above under the “Potential Conflicts of Interest – Conflicting interests of the Manager, the Asset Manager and the Investorssectionthe Manager or one of its affiliates in the future may register as a broker-dealer under state and federal securities laws, at which time it may charge fees in respect of trading of Interests on the Rally Rd™ Platform.

Facilities

The Manager intends to operate the Company and manage the collection in a manner that will focus on the ongoing security of all Underlying Assets. The Manager will store the Underlying Assets, along with other assets, in a professional facility and in accordance with standards commonly expected when managing Automobile Assets of equivalent value.

The Company has leased space in one purpose built, secure, temperature-controlled storage facility in New Jersey for the purposes of storing the Underlying Assets in a highly controlled environment other than when some or all of the Underlying Assets are used in Membership Experience Programs or are otherwise being utilized for marketing or similar purposes. The facility used by the Company is monitored by staff approximately 40 hours per week and is under constant video surveillance. Each of the Underlying Assets in the collection are inspected and exercised appropriately on a regular basis according to the maintenance schedule defined for each Underlying Asset by the Asset Manager. In addition to the storage facilities, as part of the Membership Experience Program, the Manager of the Company opened a showroom in New York City in 2019.

Each of the Underlying Assets in the collection will be inspected on a regular basis according to the inspection schedule defined, from time to time, for each Underlying Asset by the Asset Manager.

The Manager and the Asset Manager are located at 250 Lafayette Street, 2nd Floor, New York, NY 10012 and the Asset Manager presently has twenty-four full-time employees and five part-time contractors. Neither the Manager nor the Company has any employees

 

Government Regulation

Regulation of the automobile industry varies from jurisdiction to jurisdiction and state to state. In any jurisdictions or states in which the Company operates, it may be required to obtain licenses and permits to conduct business, including dealer and sales licenses and titles and registrations issued by state and local regulatory authorities, and will be subject to local laws and regulations, including, but not limited to, import and export regulations, emissions standards, laws and regulations involving sales, use, value-added and other indirect taxes.

Claims arising out of actual or alleged violations of law, including certain matters currently under investigation by the SEC, could be asserted against the Company by individuals or governmental authorities and could expose the Company or each Series to significant damages or other penalties, including revocation or suspension of the licenses necessary to conduct business and fines.  See “Risk Factors”.

Legal Proceedings

None of the Rally Entities nor any of their respective directors or executive officers of the Rally Entities is as of the date of this offering circular subject to any material legal proceedings.

Allocation of Expenses

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 Series in accordance with the Manager’s allocation policy, a copy of which is available to Investors upon


80



written request to the Manager. 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 of Interests.  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 (e.g., in respect of fleet level insurance) or the number of Underlying Assets, as reasonably determined by the Manager or as otherwise set forth in the allocation policy. By way of example, as of the date hereof it is anticipated that revenues and expenses will be allocated as follows:

 


81



Revenue or Expense Item

Details

Allocation Policy (if revenue or expense is not clearly allocable to a specific Underlying Asset)

Revenue

Membership Experience Programs

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

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

Bank transfer and other bank account related fees

Allocable to each Underlying Asset

Transfer to and custody of Interests in Custodian brokerage accounts

0.75% (minimum of $500) of gross proceeds of Offering

Acquisition Expense

Transportation of Underlying Asset as at time of acquisition

Allocable pro rata to the number of Underlying Assets

Insurance for transportation 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

Asset technology (e.g., tracking device)

Allocable pro rata to the number of Underlying Assets

Initial vehicle registration fee

Allocable directly to the applicable Underlying Asset

Document fee

Allocable directly to the applicable Underlying Asset

Title fee

Allocable directly to the applicable Underlying Asset

Pre-Purchase Inspection

Allocable pro rata to the number of Underlying Assets

Refurbishment and maintenance

Allocable directly to the applicable Underlying Asset

Interest / purchase option expense in the case (i) an Underlying Asset was pre-purchased by the Company through a loan or (ii) the Company obtained a purchase option to acquire an Underlying Asset, prior to the Closing of an Offering

Allocable directly to the applicable Underlying Asset


82



Operating Expenses

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

Appraisal and valuation fees

Allocable pro rata to the number of Underlying Assets

Marketing expenses in connection with Membership Experience Programs

Allocable pro rata to the value of each Underlying Asset

Annual registration renewal fee

Allocable directly to the applicable Underlying Asset

Insurance

Allocable pro rata to the value of each Underlying Asset

Maintenance

Allocable directly to the applicable Underlying Asset

Transportation to Membership Experience Programs

Allocable pro rata to the number of Underlying Assets

Ongoing reporting requirements (e.g. Reg A+ or Securities Act reporting)

Allocable pro rata to the number of Underlying Assets

Audit, accounting bookkeeping and legal related to the reporting requirements of the Series

Allocable pro rata to the number of Underlying Assets

Other Membership Experience Programs related expenses (e.g., venue hire, 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 to the Investors.


83



 

MANAGEMENT

Manager

The Manager of the Company is RSE Collection Manager, LLC, a Delaware limited liability company formed on March 16, 2021.

The Company operates under the direction of the Manager, which is responsible for directing the operations of our business, directing our day-to-day affairs, and implementing our investment strategy.  The Asset Manager, the sole member of the Manager, has established a Board of Directors that will make decisions with respect to all asset acquisitions, dispositions and maintenance schedules, with guidance from the Advisory Board.  The Manager and the officers and directors of the Asset Manager are not required to devote all of their time to our business and are only required to devote such time to our affairs as their duties require.  The Manager is responsible for determining maintenance required in order to maintain or improve the asset’s quality, determining how to monetize the Underlying Assets at Membership Experience Programs in order to generate profits and evaluating potential sale offers, which may lead to the liquidation of a Series.

The Company will follow guidelines adopted by the Manager and implement policies set forth in the Operating Agreement unless otherwise modified by the Manager.  The Manager may establish further written policies and will monitor our administrative procedures, investment operations and performance to ensure that the policies are fulfilled.  The Manager may change our objectives at any time without approval of Interest Holders.  The Manager itself has no track record and is relying on the experience of the individual officers, directors and advisors of the Asset Manager. The Asset Manager is also Asset Manager for RSE Archive, LLC, another series limited liability company with a similar business in the memorabilia and collectible asset class, which commenced principal operations in 2019. While the Asset Manager thus has some similar management experience, its experience is limited, and it has no experience selecting or managing assets in the Asset Class.

The Manager performs its duties and responsibilities pursuant to our Operating Agreement.  The Manager maintains a contractual, as opposed to a fiduciary relationship, with us and our Interest Holders.  Furthermore, we have agreed to limit the liability of the Manager and to indemnify the Manager against certain liabilities.

Responsibilities of the Manager

The responsibilities of the Manager include:

Asset Sourcing and Disposition Services:

-Together with guidance from the Advisory Board, define and oversee the overall Underlying Asset sourcing and disposition strategy; 

 

Services in Connection with an Offering:

-Create and manage all Series of Interests for Offerings related to Underlying Assets on the Platform; 

-Develop Offering materials, including the determination of 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 related coordination with advisors; 

-Prepare all marketing materials related to Offerings; 

-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, which may be contracted out; 

Asset Monetization Services:


84



-Together with advice from the Asset Manager, create and manage all Membership Experience Programs and determine participation in such programs by any Underlying Assets; 

-Together with advice from the Asset Manager, Evaluate and enter into service provider contracts related to the operation of Membership Experience Programs; 

-Allocate revenues and costs related to Membership Experience Programs 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 Membership Experience Programs; 

Interest Holder Relationship Services:

-Provide any appropriate updates related to Underlying Assets or Offerings electronically or through the Platform; 

-Manage communications with Interest Holders, including answering e-mails, 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; 

Administrative Services:

-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 the Company or any Series by the Manager or the Asset 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 semi-annual financial statements; 

-Maintain all appropriate books and records for the Company and all the Series of Interests; 

-Obtain and update market research and economic and statistical data in the Underlying Assets and the general Asset Class; 

-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, custodian or broker-dealer, if any, the process of making distributions and payments to Interest Holders or the transfer or re-sale of securities as may be permitted by law; 

-Evaluate and obtain adequate insurance coverage for the Underlying Assets based upon risk management determinations; 

-Track the overall regulatory environment affecting the 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. 

Responsibilities of the Asset Manager


85



The responsibilities of the Asset Manager include:

Asset Sourcing and Disposition Services:

- Manage the Company’s asset sourcing activities including, creating the asset acquisition policy, organizing and evaluating due diligence for specific asset acquisition opportunities, verifying authenticity and condition of specific assets, 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 or purchase option agreements or purchase agreements for Underlying 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. 

Asset Management and Maintenance Services with Respect to the Underlying Assets:

-Develop a maintenance schedule and standards of care in consultation with the Advisory Board and oversee compliance with such maintenance schedule and standards of care; 

-Purchase and maintain insurance coverage for Underlying Assets;  

-Engage third party independent contractors for the care, custody, maintenance and management of the Underlying Assets;  

-Deliver invoices to the managing member of the Company for the payment of all fees and expenses incurred in connection with the maintenance and operation and ensure delivery of payments to third parties for any such services; and 

-Generally, perform any other act necessary to carry out all asset management and maintenance obligations. 

 

Executive Officers, Directors and Key Employees of the Manager

The following individuals constitute the Board of Directors, executive management and significant employees of the Asset Manager, the sole member of the Manager:

 

Name

Age

Position

Term of Office

(Beginning)

Christopher J. Bruno

40

President

05/2016

George Leimer

55

Chief Executive Officer

08/2020

Robert A. Petrozzo

38

Chief Product Officer

06/2016

Maximilian F. Niederste-Ostholt

41

Chief Financial Officer

08/2016

Vincent DiDonato

43

Chief Technology Officer

10/2019

Greg Bettinelli

48

Director

07/2018

Joshua Silberstein

46

Director

10/2016

Arun Sundararajan

49

Director

10/2016

 

Background of Officers and Directors of the Manager

The following is a brief summary of the background of each director and executive officer of the Manager:


86



Christopher J. Bruno, Founder & President

Chris is a serial entrepreneur who has developed several online platform businesses. In 2013, Chris co-founded Network of One, a data-driven content investment platform focused on the YouTube market where he worked until 2016.  Prior to Network of One, Chris co-founded Healthguru, a leading health information video platform on the web (acquired by Propel Media, Inc., OTC BB: PROM) where he worked from 2005 to 2013.

Chris began his career working in venture capital at Village Ventures where he invested in early-stage companies across the online media, telecommunications, software, medical devices, consumer products and e-commerce industries. Chris worked at Village Ventures from 2002 to 2005.

From 2004 to 2005, Chris also worked as an analyst directly for the management team of Everyday Health (NYSE: EVDY) during its growth phase.

Chris graduated magna cum laude with Honors from Williams College with a degree in Economics and received his MBA, beta gamma sigma, from the NYU Stern School of Business with a specialization in Finance and Entrepreneurship.

George Leimer, Chief Executive Officer

                George is a seasoned business and technology executive with extensive experience working in a diverse collection of industries ranging from e-commerce, content-creation, consumer internet, and entertainment. He has hands-on knowledge gained from direct leadership in general management, product development, and product marketing roles and early-stage experience from company formation through fund-raising, launch/operation and acquisition.

                Most recently George was the Senior Vice President of data platforms at Disney where he led the transformation of The Walt Disney Company’s consumer identity platform from an on-premises monolithic architecture to a highly available and scalable cloud-based solution. He led both technology and product groups at ESPN as a Vice President from 2013-2018 building products and running development groups.

From 2007 until 2009 George was a senior manager of online store merchandising at Apple. He had an entrepreneurial hiatus from Apple from 2009 until 2012 in which cofounded BigDeal.com, a hybrid gaming/ecommerce business. He returned to Apple in 2012 where he was the director of online store merchandising until he departed for ESPN in 2013.

George held various senior operations and technology roles at eBay and subsidiary Half.com from 1999 until 2007. In his tenure at eBay, George launched various services and led a portfolio of businesses generating $2B in annual Gross Merchandise Sales.

George Graduated from Weidner University in 1987 with a bachelor's in Management and an MIS Concentration.

Robert A. Petrozzo, Chief Product Officer

Rob is a designer and creative thinker who has led the development of multiple award-winning technology platforms in both the software and hardware arenas.  For the past decade, he has specialized in the product design space having created authoring components, architected the front-end of distribution platforms, and designed interactive content platforms for both consumers & enterprises. Immediately prior to joining the Asset Manager, he led the UX & UI effort at computer vision & robotics startup KeyMe, building interactive products from the ground up and deploying both mobile & kiosk-based software nationwide.  Rob worked at KeyMe from 2014 to 2016.

His previous roles include internal software design for Ares Management (2013 to 2014), and Creative Director at ScrollMotion (2010 to 2013), where he led a team of content creators and product developers to release a


87



fully integrated authoring tool and over 300 custom enterprise apps for Fortune 50 and 100 clientele across 12 countries including Hearst, Roche, J&J, Genentech, and the NFL.

Rob received his degree in User-Centered Design with a peripheral curriculum in User Psychology from the University of Philadelphia.

Maximilian F. Niederste-Ostholt, Chief Financial Officer

Max has spent 9 years in the finance industry, working in the investment banking divisions of Lehman Brothers from 2007 to 2008 and Barclays from 2008 to 2016.  At both firms he was a member of the healthcare investment banking group, most recently as Director focused on M&A and financing transactions in the Healthcare IT and Health Insurance spaces.  Max has supported the execution of over $100 billion of financing and M&A transactions across various sectors of the healthcare space including buy-side and sell-side M&A assignments and financings across high grade and high yield debt, equities and convertible financings.  Work performed on these transactions included amongst other aspects, valuation, contract negotiations, capital raising support and general transaction execution activities.

Prior to his career in investment banking, Max worked in management consulting at A.T. Kearney from 2002 to 2005 focused on engagements in the automotive, IT and healthcare spaces. During this time, he worked on asset sourcing, logistics and process optimization projects.

Max graduated from Williams College with a Bachelor of Arts in Computer Science and Economics and received Master of Business Administration, beta gamma sigma, from NYU’s Stern School of Business.

Vincent A. DiDonato, Chief Technology Officer

Vincent brings more than 20 years of technology & web application development experience with a focus on SaaS-based B2C and B2B platforms. Most recently, Vincent was VP of Engineering at Splash, where he helped build and lead a global engineering team. 

Prior to Splash, Vincent spent over five years working as SiteCompli's VP of Technology & Engineering where he oversaw the direction and execution of SiteCompli's technology strategy as well as managed onshore and offshore software engineering operations.

Vincent's previous roles include director and engineering capacities with American Express and NYC & Company, where he led, architected and implemented multi-million-dollar product and platform launches.

Greg Bettinelli, Director

Greg has over 20 years of experience in the Internet and e-commerce industries.

 In 2013 he joined the venture capital firm Upfront Ventures as a Partner and is focused on investments in businesses at the intersection of retail and technology. One of Greg's most notable investments, Ring, was acquired by Amazon for $1 billion in 2018. 

 Prior to joining Upfront Ventures, from 2009 to 2013, Greg was the Chief Marketing Officer for HauteLook, a leading online flash-sale retailer which was acquired by Nordstrom, Inc. in March 2011 for $270 million.  

 Before joining HauteLook, from 2008 to 2009, Greg served as Executive Vice President of Business Development and Strategy at Live Nation, where he was responsible for the strategic direction and key business partnerships for Live Nations' ticketing and digital businesses. Prior to Live Nation, from 2003 to 2008, Greg held a number of leadership positions at eBay, including Sr. Director of Business Development for StubHub and Director  


88



of Event Tickets and Media. While at eBay, Greg played a lead role in eBay's acquisition of StubHub in 2007 for $307 million.

 Earlier in his career, Greg held a number of roles in marketing, finance, and business development at companies in the financial services and healthcare industries. 

 Greg holds a BA in Political Science from the University of San Diego and an MBA from Pepperdine University's Graziadio School of Business and Management. 

Joshua Silberstein, Director

Joshua is a seasoned operator and entrepreneur with in excess of 15 years of experience successfully building companies – as a founder, investor, board member, and CEO.

Joshua co-founded Healthguru in 2006 and led the company from idea to exit in 2013.  When Healthguru was acquired by Propel Media, Inc. (OTC BB: PROM), a publicly traded video syndication company, in 2013, Healthguru was a leading provider of health video on the web (as at 2013 it had 917 million streams and a 49.1% market share in health videos).

After the acquisition, Joshua joined Propel Media as President and completed a transformative transaction that quadrupled annual revenue and dramatically improved profitability.  When the deal – a reverse merger – was completed, it resulted in an entity with over $90 million in revenue and approximately $30 million in EBITDA.

In the past several years, Joshua has taken an active role with more than a dozen companies (with approximately $3 million to $47 million in revenue) – both in operating roles (Interim President, Chief Strategy Officer) and in an advisory capacity (to support a capital raise or lead an M&A transaction).

Earlier in his career, Joshua was a venture capitalist at BEV Capital, where he was part of teams that invested nearly $50 million in early-stage consumer businesses (including Alloy.com and Classmates Online) and held a number of other senior operating roles in finance, marketing, and business development.

Joshua has a BS in Economics from the Wharton School (summa cum laude) and an MBA from Columbia University (beta gamma sigma).

Arun Sundararajan, Director

Arun is Professor and the Robert L. and Dale Atkins Rosen Faculty Fellow at New York University’s (NYU) Stern School of Business, and an affiliated faculty member at many of NYU’s interdisciplinary research centers, including the Center for Data Science and the Center for Urban Science and Progress. He joined the NYU Stern faculty in 1998.

Arun’s research studies how digital technologies transform business, government and civil society.  His current research topics include digital strategy and governance, crowd-based capitalism, the sharing economy, the economics of automation, and the future of work.  He has published over 50 scientific papers in peer-reviewed academic journals and conferences, and over 30 op-eds in outlets that include The New York Times, The Financial Times, The Guardian, Wired, Le Monde, Bloomberg View, Fortune, Entrepreneur, The Economic Times, LiveMint, Harvard Business Review, Knowledge@Wharton and Quartz.  He has given more than 250 invited talks at industry, government and academic forums internationally.  His new book, “The Sharing Economy,” was published by the MIT Press in June 2016.

Arun is a member of the World Economic Forum’s Global Futures Council on Technology, Values and Policy.  He interfaces with tech companies at various stages on issues of strategy and regulation, and with non-tech companies trying to understand how to forecast and address changes induced by digital technologies. He has provided expert input about the digital economy as part of Congressional testimony, and to various city, state and federal government agencies.


89



Arun holds a Ph.D. in Business Administration and an M.S. in Management Science from the University of Rochester, and a B. Tech. in Electrical Engineering from the Indian Institute of Technology, Madras.

Advisory Board

Responsibilities of the Advisory Board

The Advisory Board will support the Company, the Asset Manager and the Manager and consists of members of our expert network and additional advisors to the Manager.  It is anticipated that the Advisory Board will review the Company’s relationship with, and the performance of, the Manager, and generally approve the terms of any material or related-party transactions.  In addition, it is anticipated that the Advisory Board will assist with, and make recommendations with respect to the following:

(1)Approving, permitting deviations from, making changes to, and annually reviewing the asset acquisition policy; 

(2)Evaluating all asset acquisitions; 

(3)Evaluating any third party offers for asset acquisitions and approving asset dispositions that are in the best interest of the Company and the Interest Holders; 

(4)Providing guidance with respect to the appropriate levels of annual collection level insurance costs and maintenance costs specific to each individual asset; 

(5)Reviewing material conflicts of interest that arise, or are reasonably likely to arise with the managing member, on the one hand, and the Company, a Series or the economic members, on the other hand, or the Company or a Series, on the one hand, and another Series, on the other hand; 

(6)Approving any material transaction between the Company or a Series, on the one hand, and the Manager or any of its affiliates, another Series or an Interest Holder, on the other hand, other than for the purchase of Interests; 

(7)Reviewing the total fees, expenses, assets, revenues, and availability of funds for distributions to 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 

(8)Approving any service providers appointed by the Manager or the Asset Manager in respect of the Underlying Assets. 

The resolution of any conflict of interest approved by the Advisory Board shall be conclusively deemed fair and reasonable to the Company and the Members and not a breach of any duty at law, in equity or otherwise.  The members of the Advisory Board are not managers or officers of the Company, the Manager or the Asset Manager, or any Series and do not have fiduciary or other duties to the Interest Holders of any Series.  

Compensation of the Advisory Board

The Asset Manager will compensate the Advisory Board or their nominees (as so directed by an Advisory Board member) for their service. As such, it is anticipated that their costs will not be borne by any given Series of Interests, although members of the Advisory Board may be reimbursed by a Series for out-of-pocket expenses incurred by such Advisory Board member in connection with a Series of Interests (e.g. travel related to evaluation of an asset).

 

Members of the Advisory Board

We plan to continue to build the Advisory Board over time and are in advanced discussions with various experts in the Asset Class.  We have already established an informal network of expert advisors who support the Company in asset acquisitions, valuations and negotiations.  To date two individuals have formally joined the Manager’s Advisory Board:


90



Dan Gallagher

Dan has extensive public and private sector experience in regulatory matters, financial markets, and corporate legal affairs and governance.

Dan initially began his career in private practice, advising clients on broker-dealer regulatory issues and representing clients in SEC and SRO enforcement proceedings. Dan then served on the SEC staff in several capacities, including as counsel to both Commissioner Paul Atkins and Chairman Christopher Cox, and from 2008 to 2010 as deputy director and co-acting director of the Division of Trading and Markets. While serving as deputy director and co-acting director, he was on the front lines of the agency’s response to the financial crisis, including representing the SEC in the Lehman Brothers liquidation.

Dan served as an SEC commissioner from 2011 to 2015. While serving as commissioner, he advocated for a comprehensive review of equity market structure, championed corporate governance reform and pushed to improve the SEC’s fixed income market expertise.

Dan is currently partner and deputy chair of the securities department at the international law firm WilmerHale and is a member of the advisory boards of both the Institute for Law and Economics at the University of Pennsylvania and the Center for Corporate Governance, Raj & Kamla Gupta Governance Institute, LeBow College of Business, Drexel University.

Dan earned his JD, magna cum laude, from the Catholic University of America, where he was a member of the law review and graduated from Georgetown University with a BA in English.

Roger Wiegley

Roger has over 30 years of legal and risk management experience.  He is a practicing attorney through his company Roger Wiegley Law Offices, which he started in 2013.  He is also a senior adviser to KPMG (insurance and reinsurance) as well as a consultant to several AXA companies in Europe and the United States, and he is the founder and a director of Global Risk Consulting, Ltd., a UK consulting company.

Roger spent the first 18 years of his career practicing law at Sullivan & Cromwell; Sidley & Austin; and Pillsbury Winthrop Shaw Pittman, focused on clients in the financial sector.  From 1998 to 2001 he was the chief counsel for the commercial bank branches of Credit Suisse First Boston in the Americas and served as Head of Regional Oversight for CSFB in the Asia-Pacific Region.  He held various other general counsel and legal positions at various companies including Winterthur Swiss Insurance Company and Westmoreland Coal Company from 2001 to 2007.  From 2008 to 2013, Roger was the Global General Counsel of AXA Liabilities Managers.


91



COMPENSATION

Compensation of Executive Officers

We do not currently have any employees, nor do we currently intend to hire any employees who will be compensated directly by the Company.  Each of the executive officers of the Asset Manager manage our day-to-day affairs, oversee the review, selection and recommendation of investment opportunities, service acquired investments and monitor the performance of these investments to ensure that they are consistent with our investment objectives.  Each of these individuals receives compensation for his or her services, including services performed for us on behalf of the Manager.  Although we will indirectly bear some of the costs of the compensation paid to these individuals, through fees we pay to the Asset Manager, we do not intend to pay any compensation directly to these individuals.

Compensation of the Manager

The Manager may receive Sourcing Fees and reimbursement for costs incurred relating to the Offering described herein and other Offerings (e.g., Offering Expenses and Acquisition Expenses).  Neither the Manager nor the Asset Manager nor its affiliates will receive any selling commissions or dealer manager fees in connection with the offer and sale of the Interests.

As of June 30, 2020, the annual compensation of the Manager was as follows:

 

Year

Name

Capacities in which compensation was received (e.g., Chief Executive Officer, director, etc.)

Cash compensation

($)

Other compensation

($)

Total compensation

($)

2016

RSE Markets, Inc.

Manager

$0

$0

$0

2017

RSE Markets, Inc.

Manager

$3,443

$0

$3,443

2018

RSE Markets, Inc.

Manager

$26,423

$0

$26,423

2019

RSE Markets, Inc.

Manager

$62,164

$0

$62,164

2020

RSE Markets, Inc.

Manager

$0

$0

$0

The Manager will receive Sourcing Fees for each subsequent Offering for Series of Interests in the Company that closes as detailed in the “Use of Proceeds” section of the respective Offerings. Additional details on Sourcing Fees received by the Manager can be found in the Master Series Table.

In addition, should a Series’ revenue exceed its ongoing Operating Expenses and various other potential financial obligations of the Series, the Asset Manager may receive a Management Fee as described in Description of the Business –Management Fee”.  To date, no Management Fees have been paid by any Series and we do not expect to pay any Management Fees in Fiscal Year 2020.

A more complete description of Management of the Company is included in “Description of the Business” and “Management”.


92



PRINCIPAL INTEREST HOLDERS

The Company is managed by the Manager. At the Closing of each Offering, the Manager or an affiliate will own at least 1% of the Interests acquired on the same terms as the other Investors. The address of the Manager is 250 Lafayette Street, 2nd Floor, New York, NY 10012.

As of June 30, 2020, the securities of the Company are beneficially owned as follows:

Title of class

Closing Date

Total Interests Offered

Interest Owned by Manager (1) (2)

Total Offering Value

Interests Issued to Asset Seller

Interest - Series #77LE1 (4)

4/13/2017

2,000

201 / 10%

$77,700

0 / 0%

Interest - Series #69BM1

2/7/2018

2,000

217 / 11%

$115,000

0 / 0%

Interest - Series #85FT1

2/15/2018

2,000

210 / 11%

$165,000

0 / 0%

Interest - Series #88LJ1

4/12/2018

2,000

215 / 11%

$135,000

0 / 0%

Interest - Series #55PS1

6/6/2018

2,000

480 / 24%

$425,000

0 / 0%

Interest - Series #95BL1

7/12/2018

2,000

53 / 3%

$118,500

0 / 0%

Interest - Series #89PS1 (3)

7/31/2018

2,000

40 / 2%

$165,000

1200 / 60%

Interest - Series #90FM1 (3)

7/31/2018

2,000

50 / 3%

$16,500

300 / 15%

Interest - Series #83FB1

9/5/2018

5,000

206 / 4%

$350,000

0 / 0%

Interest - Series #98DV1

10/10/2018

2,000

51 / 3%

$130,000

0 / 0%

Interest - Series #93XJ1

11/6/2018

5,000

317 / 6%

$495,000

0 / 0%

Interest - Series #02AX1

11/30/2018

2,000

62 / 3%

$108,000

0 / 0%

Interest - Series #99LE1

12/4/2018

2,000

58 / 3%

$69,500

0 / 0%

Interest - Series #91MV1

12/7/2018

2,000

41 / 2%

$38,000

0 / 0%

Interest - Series #92LD1

12/26/2018

3,000

1575 / 53%

$165,000

0 / 0%

Interest - Series #94DV1

12/26/2018

2,000

713 / 36%

$57,500

0 / 0%

Interest - Series #72MC1 (3)

1/4/2019

2,000

50 / 3%

$124,500

800 / 40%

Interest - Series #06FG1

1/8/2019

5,000

194 / 4%

$320,000

0 / 0%

Interest - Series #11BM1

1/25/2019

2,000

855 / 43%

$84,000

0 / 0%

Interest - Series #80LC1 (3)

2/8/2019

5,000

125 / 3%

$635,000

375 / 8%

Interest - Series #02BZ1

2/8/2019

3,000

1235 / 41%

$195,000

0 / 0%

Interest - Series #88BM1

2/25/2019

3,000

1321 / 44%

$141,000

0 / 0%

Interest - Series #63CC1

3/18/2019

2,000

64 / 3%

$126,000

0 / 0%

Interest - Series #76PT1

3/22/2019

3,000

94 / 3%

$189,900

0 / 0%

Interest - Series #75RA1

4/9/2019

3,000

213 / 7%

$84,000

0 / 0%

Interest - Series #65AG1

4/16/2019

2,000

117 / 6%

$178,500

0 / 0%

Interest - Series #93FS1

4/22/2019

2,000

47 / 2%

$137,500

0 / 0%

Interest - Series #61JE1

4/26/2019

3,000

678 / 23%

$246,000

0 / 0%

Interest - Series #90MM1

4/26/2019

5,000

103 / 2%

$26,600

0 / 0%

Interest - Series #65FM1

7/18/2019

2,000

46 / 2%

$82,500

0 / 0%

Interest - Series #88PT1

7/18/2019

2,200

45 / 2%

$66,000

0 / 0%

Interest - Series #94LD1

8/6/2019

5,000

373 / 7%

$597,500

0 / 0%

Interest - Series #99SS1

9/11/2019

1,000

50 / 5%

$137,500

0 / 0%


93



Interest - Series #94FS1

9/17/2019

2,000

101 / 5%

$145,000

0 / 0%

Interest - Series #61MG1

9/30/2019

5,000

788 / 16%

$340,000

0 / 0%

Interest - Series #92CC1

10/2/2019

2,000

41 / 2%

$52,500

0 / 0%

Interest - Series #89FT1

10/11/2019

4,000

400 / 10%

$180,000

0 / 0%

Interest - Series #80PN1

11/6/2019

5,000

251 / 5%

$48,000

0 / 0%

Interest - Series #89FG2

11/14/2019

1,700

69 / 4%

$127,500

0 / 0%

Interest - Series #88LL1

12/8/2019

2,000

528 / 26%

$292,000

0 / 0%

Interest - Series #95FF1

Q4 2020 or Q1 2021

1

1 / 100%

$120,000

0 / 0%

Interest - Series #82AB1

Q4 2020 or Q1 2021

1

1 / 100%

$129,500

0 / 0%

Interest - Series #12MM1

Q4 2020 or Q1 2021

1

1 / 100%

$125,000

0 / 0%

Interest - Series #55MG1

Q4 2020 or Q1 2021

1

1 / 100%

$1,250,000

0 / 0%

Interest - Series #65PT1

Q4 2020 or Q1 2021

1

1 / 100%

$135,000

0 / 0%

Interest - Series #73FD1

Q4 2020 or Q1 2021

1

1 / 100%

$285,000

0 / 0%

Interest - Series #76FG1

Q4 2020 or Q1 2021

1

1 / 100%

$185,000

0 / 0%

Interest - Series #89NG1

Q4 2020 or Q1 2021

1

1 / 100%

$80,000

0 / 0%

Interest - Series #90FF1

Q4 2020 or Q1 2021

1

1 / 100%

$1,230,000

0 / 0%

Interest - Series #95BE1

Q4 2020 or Q1 2021

1

1 / 100%

$850,000

0 / 0%

Interest - Series #67FG1

Q4 2020 or Q1 2021

1

1 / 100%

$625,000

0 / 0%

Interest - Series #67CC1

Q4 2020 or Q1 2021

1

1 / 100%

$200,000

0 / 0%

Interest - Series #91GS1

Q4 2020 or Q1 2021

1

1 / 100%

$43,450

0 / 0%

Interest - Series #67FS1

Q4 2020 or Q1 2021

1

1 / 100%

$195,000

0 / 0%

Interest - Series #72PT1

Q4 2020 or Q1 2021

1

1 / 100%

$220,000

0 / 0%

Interest - Series #08TR1

Q4 2020 or Q1 2021

1

1 / 100%

$100,000

0 / 0%

Interest - Series #63PT1

Q4 2020 or Q1 2021

1

1 / 100%

$140,000

0 / 0%

Interest - Series #55MS1

Q4 2020 or Q1 2021

1

1 / 100%

$195,000

0 / 0%

Interest - Series #67MS1

Q4 2020 or Q1 2021

1

1 / 100%

$160,000

0 / 0%

Interest - Series #99FF1

Q4 2020 or Q1 2021

1

1 / 100%

$125,000

0 / 0%

Interest - Series #69PN1

Q4 2020 or Q1 2021

1

1 / 100%

$95,000

0 / 0%

Interest - Series #90FT1

Q4 2020 or Q1 2021

1

1 / 100%

$82,500

0 / 0%

Interest - Series #91JX1

Q4 2020 or Q1 2021

1

1 / 100%

$1,550,000

0 / 0%

Interest - Series #87FF1

Q4 2020 or Q1 2021

1

1 / 100%

$129,800

0 / 0%

Interest - Series #72FG1

Q4 2020 or Q1 2021

1

1 / 100%

$345,000

0 / 0%

Interest - Series #99FG1

Q4 2020 or Q1 2021

1

1 / 100%

$145,750

0 / 0%

Interest - Series #91DP1

Q4 2020 or Q1 2021

1

1 / 100%

$397,500

0 / 0%


94



Interest - Series #89FG1

Q4 2020 or Q1 2021

1

1 / 100%

$110,000

0 / 0%

Interest - Series #66AV1

Q4 2020 or Q1 2021

1

1 / 100%

$485,000

0 / 0%

Interest - Series #99LD1

Q4 2020 or Q1 2021

1

1 / 100%

$345,000

0 / 0%

Interest - Series #64AD1

Q4 2020 or Q1 2021

1

1 / 100%

$945,000

0 / 0%

Interest - Series #95FM1

Q4 2020 or Q1 2021

1

1 / 100%

$460,000

0 / 0%

Interest - Series #61JC1

Q4 2020 or Q1 2021

1

1 / 100%

$195,000

0 / 0%

Interest - Series #94BE1

Q4 2020 or Q1 2021

1

1 / 100%

$1,000,000

0 / 0%

Interest - Series #79PT1

Q4 2020 or Q1 2021

1

1 / 100%

$155,000

0 / 0%

Interest - Series #68CC1

Q4 2020 or Q1 2021

1

1 / 100%

$135,000

0 / 0%

Interest - Series #78MM1

Q4 2020 or Q1 2021

1

1 / 100%

$97,500

0 / 0%

Interest - Series #81DD1

Q4 2020 or Q1 2021

1

1 / 100%

$72,000

0 / 0%

Interest - Series #98AX1

Q4 2020 or Q1 2021

1

1 / 100%

$110,000

0 / 0%

Interest - Series #08MS1

Q4 2020 or Q1 2021

1

1 / 100%

$320,000

0 / 0%

Interest - Series #11FG1

Q4 2020 or Q1 2021

1

1 / 100%

$570,000

0 / 0%

Interest - Series #06FG2

Q4 2020 or Q1 2021

1

1 / 100%

$390,000

0 / 0%

Interest - Series #74AM1

Q4 2020 or Q1 2021

1

1 / 100%

$78,000

0 / 0%

Interest - Series #74PN1

Q4 2020 or Q1 2021

1

1 / 100%

$82,000

0 / 0%

Interest - Series #74AV1

Q4 2020 or Q1 2021

1

1 / 100%

$55,000

0 / 0%

Interest - Series #93MR1

Q4 2020 or Q1 2021

1

1 / 100%

$59,500

0 / 0%

Interest - Series #91AX1

Q4 2020 or Q1 2021

1

1 / 100%

$150,000

0 / 0%

Interest - Series #71DZ1

Q4 2020 or Q1 2021

1

1 / 100%

$120,000

0 / 0%

Interest - Series #84PN1

Q4 2020 or Q1 2021

1

1 / 100%

$37,000

0 / 0%

Interest - Series #82AV1

Q4 2020 or Q1 2021

1

1 / 100%

$297,500

0 / 0%

Interest - Series #69CC1

Q4 2020 or Q1 2021

1

1 / 100%

$165,000

0 / 0%

Interest - Series #64VP1

Q4 2020 or Q1 2021

1

1 / 100%

$48,000

0 / 0%

Interest - Series #93PN1

Q4 2020 or Q1 2021

1

1 / 100%

$92,000

0 / 0%

Interest - Series #74DP1

Q4 2020 or Q1 2021

1

1 / 100%

$168,000

0 / 0%

Interest - Series #93FM1

Q4 2020 or Q1 2021

1

1 / 100%

$42,500

0 / 0%

Interest - Series #63VK1

Q4 2020 or Q1 2021

1

1 / 100%

$45,000

0 / 0%

Note: Table does not include any Offerings or anticipated Offerings for which the Underlying Asset has been sold.

(1)Rally Holdings is the beneficial owner of these Interests.   

(2)Upon the designation of the Series, Rally Holdings. became the initial member holding 100% of the Interest in the Series.  Upon the Closing of the Offering, Rally Holdings must own at least 1%.  

(3)Interests in Series issued to Asset Seller at Closing of Offering as part of total purchase consideration. 

(4)Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s Offering Circular (as amended). All other Interests in Series of the Company were issued under Tier 2 of Regulation A+. 


95



DESCRIPTION OF INTERESTS OFFERED

The following is a summary of the principal terms of, and is qualified by reference to the Operating Agreement, attached hereto as Exhibit 2.2, and the Subscription Agreement, the form of which is attached hereto as Exhibit 4.1, relating to the purchase of the applicable Series of Interests.  This summary is qualified in its entirety by reference to the detailed provisions of those agreements, which should be reviewed in their entirety by each prospective Investor.  In the event that the provisions of this summary differ from the provisions of the Operating Agreement or the Subscription Agreement (as applicable), the provisions of the Operating Agreement or the Subscription Agreement (as applicable) shall apply.  Capitalized terms used in this summary that are not defined herein shall have the meanings ascribed thereto in the Operating Agreement.

Description of the Interests

The Company is a series limited liability company formed pursuant to Section 18-215 of the LLC Act.  The purchase of Membership Interests in a Series of the Company is an investment only in that particular Series and not an investment in the Company as a whole.  In accordance with the LLC Act, each Series of Interests is, and any other Series of Interests if issued in the future will be, a separate series of limited liability company Interests of the Company and not in a separate legal entity.  The Company has not issued, and does not intend to issue, any class of any Series of Interests entitled to any preemptive, preferential or other rights that are not otherwise available to the Interest Holders purchasing Interests in connection with any Offering.  

Title to the Underlying Assets will be held by, or for the benefit of, the applicable Series of Interests.  We intend that each Series of Interests will own its own Underlying Asset.  We do not anticipate that any of the Series will acquire any Underlying Assets other than the respective Underlying Assets.  A new Series of Interests will be issued for future Underlying Assets.  An Investor who invests in an Offering will not have any indirect interest in any other Underlying Assets unless the Investor also participates in a separate Offering associated with that other Underlying Asset.

Section 18-215(b) of the LLC Act provides that, if certain conditions are met (including that certain provisions are in the formation and governing documents of the series limited liability company, and upon the Closing of an Offering for a Series of Interests, the records maintained for any such Series account for the assets associated with such Series separately from the assets of the limited liability company, or any other Series), then the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular Series shall be enforceable only against the assets of such Series and not against the assets of the limited liability company generally or any other Series.  Accordingly, the Company expects the Manager to maintain separate, distinct records for each Series and its associated assets and liabilities.  As such, the assets of a Series include only the Underlying Asset associated with that Series and other related assets (e.g., cash reserves).  At the time of this filing, the Series highlighted in gray in the Master Series Table have not commenced operations, are not capitalized and have no assets or liabilities and no Series will commence operations, be capitalized or have assets and liabilities until such time as a Closing related to such Series has occurred. As noted in the “Risk Factors” section, the limitations on inter-series liability provided by Section 18-215(b) have never been tested in federal bankruptcy courts and it is possible that a bankruptcy court could determine that the assets of one Series of Interests should be applied to meet the liabilities of the other Series of Interests or the liabilities of the Company generally where the assets of such other Series of Interests or of the Company generally are insufficient to meet the Company’s liabilities.

Section 18-215(c) of the LLC Act provides that a Series of Interests established in accordance with Section 18-215(b) may carry on any lawful business, purpose or activity, other than the business of banking, and has the power and capacity to, in its own name, contract, hold title to assets (including real, personal and intangible property), grant liens and security interests, and sue and be sued.  The Company intends for each Series of Interests to conduct its business and enter into contracts in its own name to the extent such activities are undertaken with respect to a particular Series and title to the relevant Underlying Asset will be held by, or for the benefit of, the relevant Series.

All of the Series of Interests offered by this Offering Circular will be duly authorized and validly issued.  Upon payment in full of the consideration payable with respect to the Series of Interests, as determined by the Manager, the Interest Holders of such Series of Interests will not be liable to the Company to make any additional capital contributions with respect to such Series of Interests (except for the return of distributions under certain


96



circumstances as required by Sections 18-215, 18-607 and 18-804 of the LLC Act).  Holders of Series of Interests have no conversion, exchange, sinking fund, redemption or appraisal rights, no pre-emptive rights to subscribe for any Interests and no preferential rights to distributions.

In general, the Interest Holders of a particular Series of Interests (which may include the Manager, its affiliates or the Asset Sellers) will participate exclusively in at least 50% of the available Free Cash Flow derived from the Underlying Asset of such Series less expenses (as described in “Distribution rights below).  The Manager, an affiliate of the Company, will own a minimum of 1% of the Interests in each Series acquired for the same price as all other Investors. The Manager has the authority under the Operating Agreement to cause the Company to issue Interests to Investors as well as to other Persons for such cost (or no cost) and on such terms as the Manager may determine, subject to the terms of the Series Designation applicable to such Series of Interests.

The Series described in the Master Series Table will use the proceeds of the respective Offerings to repay any loans taken out or non-interest-bearing payments made by the Manager to acquire their respective Underlying Asset and pay the Asset Sellers pursuant to the respective asset purchase agreements, as well as pay certain fees and expenses related to the acquisition and each Offering (please see the “Use of Proceeds” sections for each Offering for further details). An Investor in an Offering will acquire an ownership Interest in the Series of Interests related to that Offering and not, for the avoidance of doubt, in (i) the Company, (ii) any other Series of Interests, (iii) the Manager, (iv) the Asset Manager, (v) the Platform or (vi) the Underlying Asset associated with the Series or any Underlying Asset owned by any other Series of Interests.

Although our Interests will not immediately be listed on a stock exchange and a liquid market in the Interests cannot be guaranteed, either through the Platform (see “Description of the Business – Liquidity Platform” for additional information)  or otherwise, we plan to create, with the support of registered broker-dealers, mechanisms to provide Investors with the ability to resell Interests, or partner with an existing platform to allow for the resale of the Interests, although the creation of such a market, either through the Platform or otherwise, or the timing of such creation cannot be guaranteed (please review additional risks related to liquidity in the Risk Factorssection and “Description of the Business – Liquidity Platform” section for additional information).

Further issuance of Interests

Only the Series Interests, which are not annotated as closed, in the Master Series Table are being offered and sold pursuant to this Offering Circular.  The Operating Agreement provides that the Company may issue Interests of each Series of Interests to no more than 2,000 “qualified purchasers” (no more than 500 of which may be non-“accredited investors”). The Manager, in its sole discretion, has the option to issue additional Interests (in addition to those issued in connection with any Offering) on the same terms as the applicable Series of Interests is being offered hereunder as may be required from time to time in order to pay any Operating Expenses related to the applicable Underlying Asset.

Distribution rights

The Manager has sole discretion in determining what distributions of Free Cash Flow, if any, are made to Interest Holders except as otherwise limited by law or the Operating Agreement. The Company expects the Manager to distribute any Free Cash Flow on a semi-annual basis as set forth below.  However, the Manager may change the timing of distributions or determine that no distributions shall be made in its sole discretion.

Any Free Cash Flow generated by a Series of Interests from the utilization of the associated Underlying Asset shall be applied, with respect to such Series, in the following order of priority:

(i)repay any amounts outstanding under Operating Expenses Reimbursement Obligation plus accrued interest, and 

(ii)thereafter, to create such reserves as the Manager deems necessary, in its sole discretion, to meet future Operating Expenses, and 


97



(iii)thereafter, at least 50% (net of corporate income taxes applicable to such Series of Interests) by way of distribution to the Interest Holders of the Series of Interests, which may include the Asset Sellers of the Underlying Asset or the Manager or any of its affiliates, and 

(iv)up to 50% to the Asset Manager in payment of the Management Fee (treated as an expense on the statement of operations of the Series of Interests for accounting purposes). 

No Series will distribute an Underlying Asset in kind to its Interest Holders.

The LLC Act (Section 18-607) provides that a member who receives a distribution with respect to a Series and knew at the time of the distribution that the distribution was in violation of the LLC Act shall be liable to the Series for the amount of the distribution for three years.  Under the LLC Act, a series limited liability company may not make a distribution with respect to a Series to a member if, after the distribution, all liabilities of such Series, other than liabilities to members on account of their limited liability company interests with respect to such Series and liabilities for which the recourse of creditors is limited to specific property of such Series, would exceed the fair value of the assets of such Series.  For the purpose of determining the fair value of the assets of the Series, the LLC Act provides that the fair value of property of the Series subject to liability for which recourse of creditors is limited shall be included in the assets of such Series only to the extent that the fair value of that property exceeds the nonrecourse liability. Under the LLC Act, an assignee who becomes a substituted member of a company is liable for the obligations of his assignor to make contributions to the company, except the assignee is not obligated for liabilities unknown to it at the time the assignee became a member and that could not be ascertained from the Operating Agreement.

Redemption provisions

The Interests are not redeemable.

Registration rights

There are no registration rights in respect of the Interests.

Voting rights

The Manager is not required to hold an annual meeting of Interest Holders. The Operating Agreement provides that meetings of Interest Holders may be called by the Manager and a designee of the Manager shall act as chairman at such meetings.  The Investor does not have any voting rights as an Interest Holder in the Company or a Series except with respect to:

(i)the removal of the Manager;  

(ii)the dissolution of the Company upon the for-cause removal of the Manager, and  

(iii)an amendment to the Operating Agreement that would: 

a.enlarge the obligations of, or adversely effect, an Interest Holder in any material respect;  

b.reduce the voting percentage required for any action to be taken by the holders of Interests in the Company under the Operating Agreement; 

c.change the situations in which the Company and any Series can be dissolved or terminated; 

d.change the term of the Company (other than the circumstances provided in the Operating Agreement); or 

e.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 of Interests must be approved by two-thirds of the votes that may be cast by all Interest Holders in any Series of the Company. 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 of the Company present in person or represented by proxy.


98



The consent of the holders of a majority of the Interests of a Series is required for any amendment to the Operating Agreement that would adversely change the rights of such Series of Interests, result in mergers, consolidations or conversions of such Series of Interests and for any other matter as the Manager, in its sole discretion, determines will require the approval of the holders of the Interests voting as a separate class.

The Manager or its affiliates (if they hold Series of Interests) may not vote as an Interest Holder in respect of any matter put to the Interest Holders.  However, the submission of any action of the Company or a Series for a vote of the Interest Holders shall first be approved by the Manager and no amendment to the Operating Agreement may be made without the prior approval of the Manager that would decrease the rights of the Manager or increase the obligations of the Manager thereunder.

The Manager has broad authority to take action with respect to the Company and any Series.  See “Management” for more information.  Except as set forth above, the Manager may amend the Operating Agreement without the approval of the Interest Holders to, among other things, reflect the following:

·the merger of the 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 the Manager determines to be necessary or appropriate to implement any state or federal statute, rule, guidance or opinion;   

·a change that the Manager determines to be necessary, desirable or appropriate to facilitate the trading of Interests;  

·a change that the Manager determines to be necessary or appropriate for the 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 the Manager determines, based upon the advice of counsel, to be necessary or appropriate to prevent the Company, the 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 the 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 the Manager determines to be necessary or appropriate for the formation by the 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 the Manager deems necessary or appropriate to enable the Manager to exercise its authority under the Agreement.  

 

In each case, the Manager may make such amendments to the Operating Agreement provided the Manager determines that those amendments:

·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, either through the Platform (see “Description of the Business – Liquidity Platform” for additional information) or otherwise, 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 the Manager deems to be in the best interests of the Company and the Interest Holders; 

·are necessary or appropriate for any action taken by the Manager relating to splits or combinations of Interests under the provisions of the Operating Agreement; or 


99



·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. 

Furthermore, the Manager retains sole discretion to create and set the terms of any new Series and will have the sole power to acquire, manage and dispose of Underlying Asset of each Series.

Liquidation rights

 

The Operating Agreement provides that the Company shall remain in existence until the earlier of the following: (i) the election of the Manager to dissolve it; (ii) the sale, exchange or other disposition of substantially all of the assets of the Company; (iii) the entry of a decree of judicial dissolution of the Company; (iv) at any time that the Company no longer has any members, unless the business is continued in accordance with the LLC Act; and (v) a vote by a majority of all Interest Holders of the Company following the for-cause removal of the Manager.  Under no circumstances may the Company be wound up in accordance with Section 18-801(a)(3) of the LLC Act (i.e., the vote of members who hold more than two-thirds of the Interests in the profits of the Company).

A Series shall remain in existence until the earlier of the following: (i) the dissolution of the Company, (ii) the election of the Manager to dissolve such Series; (iii) the sale, exchange or other disposition of substantially all of the assets of the Series; or (iv) at any time that the Series no longer has any members, unless the business is continued in accordance with the LLC Act.  Under no circumstances may a Series of Interests be wound up in accordance with Section 18-801(a)(3) of the LLC Act (i.e., the vote of members holding more than two-thirds of the Interests in the profits of the Series of Interests).

Upon the occurrence of any such event, the Manager (or a liquidator selected by the Manager) is charged with winding up the affairs of the Series of Interests or the Company as a whole, as applicable, and liquidating its assets. Upon the liquidation of a Series of Interests 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), and thereafter, (iii) to the Interest Holders of the relevant Series of Interests, allocated pro rata based on the number of Interests held by each Interest Holder (which may include the Manager, any of its affiliates and the Asset Seller and which distribution within a Series will be made consistent with any preferences which exist within such Series).  

Transfer restrictions

The Interests are subject to restrictions on transferability. An Interest Holder may not transfer, assign or pledge its Interests without the consent of the Manager.  The Manager may withhold consent in its sole discretion, including when the Manager determines that such transfer, assignment or pledge would result in (a) there being more than 2,000 beneficial owners of the Series or more than 500 beneficial owners of the Series that are not “accredited investors,” (b) the assets of the Series being deemed “plan assets” for purposes of ERISA, (c) such Interest Holder holding in excess of 19.9% of the Series, (d) result in a change of US federal income tax treatment of the Company and the Series, or (e) the Company, the Series or the Manager being subject to additional regulatory requirements. The transferring Interest Holder is responsible for all costs and expenses arising in connection with any proposed transfer (regardless of whether such sale is completed) including any legal fees incurred by the Company or any broker or dealer, any costs or expenses in connection with any opinion of counsel and any transfer taxes and filing fees.  The Manager or its affiliates will acquire Interests in each Series of Interests for their own accounts and may, from time to time and only in accordance with applicable securities laws (which may include filing an amendment to this Offering Circular), transfer these Interests, either directly or through brokers, via the Platform or otherwise. The restrictions on transferability listed above will also apply to any resale of Interests via the Platform through one or more third-party broker-dealers (see “Description of the Business – Liquidity Platform” for additional information).

Additionally, unless and until the Interests of the Company are listed or quoted for trading, there are restrictions on the holder’s ability to the pledge or transfer the Interests.  There can be no assurance that we will, or will be able to, register the Interests for resale and there can be no guarantee that a liquid market for the Interest will develop as part of the Platform (see “Description of the Business – Liquidity Platform” for additional information).


100



Therefore, Investors may be required to hold their Interests indefinitely. Please refer to Exhibit 2.2 (the Operating Agreement) and Exhibit 4.1 (the form of Subscription Agreement) for additional information regarding these restrictions.  To the extent certificated, the Interests issued in each Offering, to the extent certificated, will bear a legend setting forth these restrictions on transfer and any legends required by state securities laws.

Agreement to be bound by the Operating Agreement; power of attorney

By purchasing Interests, the Investor will be admitted as a member of the Company and will be bound by the provisions of, and deemed to be a party to, the Operating Agreement.  Pursuant to the Operating Agreement, each Investor grants to the Manager a power of attorney to, among other things, execute and file documents required for the Company’s qualification, continuance or dissolution. The power of attorney also grants the Manager the authority to make certain amendments to, and to execute and deliver such other documents as may be necessary or appropriate to carry out the provisions or purposes of, the Operating Agreement.

Duties of officers

The Operating Agreement provides that, except as may otherwise be provided by the Operating Agreement, the property, affairs and business of each Series of Interests will be managed under the direction of the Manager.  The Manager has the power to appoint the officers and such officers have the authority and exercise the powers and perform the duties specified in the Operating Agreement or as may be specified by the Manager. The Manager intends to appoint Rally Holdings as the Asset Manager of each Series of Interests to manage the Underlying Assets.

The Company may decide to enter into separate indemnification agreements with the directors and officers of the Company, the Manager or the Asset Manager (including if the Asset Manager is not Rally Holdings).  If entered into, each indemnification agreement is likely to provide, among other things, for indemnification to the fullest extent permitted by law and the Operating Agreement against any and all expenses, judgments, fines, penalties and amounts paid in settlement of any claim.  The indemnification agreements may also provide for the advancement or payment of all expenses to the indemnitee and for reimbursement to the Company if it is found that such indemnitee is not entitled to such indemnification under applicable law and the Operating Agreement.

 

Exclusive jurisdiction; waiver of jury trial

Any dispute in relation to the Operating Agreement is subject to the exclusive jurisdiction of the Court of Chancery of the State of Delaware, except where Federal law requires that certain claims be brought in Federal courts, as in the case of claims brought under the Securities Exchange Act of 1934, as amended.   Section 27 of the Exchange Act creates exclusive federal jurisdiction over all suits brought to enforce any duty or liability created by the Exchange Act or the rules and regulations thereunder. As a result, the exclusive forum provisions in the Operating Agreement will not apply to suits brought to enforce any duty or liability created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction. Furthermore, Section 22 of the Securities Act creates concurrent jurisdiction for federal and state courts over all suits brought to enforce any duty or liability created by the Securities Act or the rules and regulations thereunder.  As a result, the exclusive forum provisions in the Operating Agreement will not apply to suits brought to enforce any duty or liability created by the Securities Act or any other claim for which the federal and state courts have concurrent jurisdiction, and Investors will not be deemed to have waived our compliance with the federal securities laws and the rules and regulations thereunder.

 

Each Investor will covenant and agree not to bring any claim in any venue other than the Court of Chancery of the State of Delaware, or if required by Federal law, a Federal court of the United States. If an Interest Holder were to bring a claim against the Company or the Manager pursuant to the Operating Agreement and such claim was governed by state law, it would have to do so in the Delaware Court of Chancery.

 

Our Operating Agreement, to the fullest extent permitted by applicable law and subject to limited exceptions, provides for Investors to consent to exclusive jurisdiction to Delaware Court of Chancery and for a waiver of the right to a trial by jury, if such waiver is allowed by the court where the claim is brought.


101



If we opposed a jury trial demand based on the waiver, the court would determine whether the waiver was enforceable under the facts and circumstances of that case in accordance with applicable case law.  See “Risk Factors—Risks Related of Ownership of Our Interests--Any dispute in relation to the Operating Agreement is subject to the exclusive jurisdiction of the Court of Chancery of the State of Delaware, except where Federal law requires that certain claims be brought in Federal courts.  Our Operating Agreement, to the fullest extent permitted by applicable law, provides for Investors to waive their right to a jury trial.”  Nevertheless, if this jury trial waiver provision is not permitted by applicable law, an action could proceed under the terms of the Operating Agreement with a jury trial. No condition, stipulation or provision of the Operating Agreement or our Interests serves as a waiver by any Investor or beneficial owner of our Interests or by us of compliance with the U.S. federal securities laws and the rules and regulations promulgated thereunder. Additionally, the Company does not believe that claims under the federal securities laws shall be subject to the jury trial waiver provision, and the Company believes that the provision does not impact the rights of any Investor or beneficial owner of our Interests to bring claims under the federal securities laws or the rules and regulations thereunder.

 

 

These provisions may have the effect of limiting the ability of Investors to bring a legal claim against us due to geographic limitations and may limit an Investor’s ability to bring a claim in a judicial forum that it finds favorable for disputes with us. Furthermore, waiver of a trial by jury may disadvantage you to the extent a judge might be less likely than a jury to resolve an action in your favor. Further, if a court were to find this exclusive forum provision inapplicable to, or unenforceable in respect of, an action or proceeding against us, then we may incur additional costs associated with resolving these matters in other jurisdictions, which could adversely affect our business and financial condition.

 

Listing

The Interests are not listed or quoted for trading on any national securities exchange or national quotation system.  There is no current intention to have the Interests listed or quoted for trading on any national securities exchange or national quotation system.


102



 

MATERIAL UNITED STATES TAX CONSIDERATIONS

The following is a summary of the material United States federal income tax consequences of the ownership and disposition of the Interests to United States holders but does not purport to be a complete analysis of all the potential tax considerations relating thereto. This summary is based upon the provisions of the Internal Revenue Code of 1986, as amended (the “Code”), Treasury regulations promulgated thereunder, administrative rulings and judicial decisions, all as of the date hereof. These authorities may be changed, possibly retroactively, so as to result in United States federal income tax consequences different from those set forth below. We have not sought any ruling from the Internal Revenue Service (the “IRS”), with respect to the statements made and the conclusions reached in the following summary, and there can be no assurance that the IRS will agree with such statements and conclusions.

This summary also does not address the tax considerations arising under the laws of any United States state or local or any non-United States jurisdiction or under United States federal gift and estate tax laws. In addition, this discussion does not address tax considerations applicable to an Investor’s particular circumstances or to Investors that may be subject to special tax rules, including, without limitation:

(i)banks, insurance companies or other financial institutions; 

(ii)persons subject to the alternative minimum tax; 

(iii)tax-exempt organizations; 

(iv)dealers in securities or currencies; 

(v)traders in securities that elect to use a mark-to-market method of accounting for their securities holdings; 

(vi)persons that own, or are deemed to own, more than five percent of our Interests (except to the extent specifically set forth below); 

(vii)certain former citizens or long-term residents of the United States; 

(viii)persons who hold our Interests as a position in a hedging transaction, “straddle,” “conversion transaction” or other risk reduction transaction; 

(ix)persons who do not hold our Interests as a capital asset within the meaning of Section 1221 of the Code (generally, for investment purposes); or 

(x)persons deemed to sell our Interests under the constructive sale provisions of the Code. 

In addition, if a partnership, including any entity or arrangement, domestic or foreign, classified as a partnership for United States federal income tax purposes, holds Interests, the tax treatment of a partner generally will depend on the status of the partner and upon the activities of the partnership. Accordingly, partnerships that hold Interests, and partners in such partnerships, should consult their tax advisors.

On December 22, 2017, the United States enacted H.R. 1, informally titled the Tax Cuts and Jobs Act (the “Tax Act”). The Tax Act includes significant changes to the Code affecting the Company and its Interest Holders.  Most of the changes applicable to individuals are temporary and, without further legislation, will not apply after 2025. The interpretation of the Tax Act by the IRS and the courts remains uncertain in many respects; prospective Investors should consult their tax advisors specifically regarding the potential impact of the Tax Act on their investment.

You are urged to consult your tax advisor with respect to the application of the United States federal income tax laws to your particular situation, as well as any tax consequences of the purchase, ownership and disposition of our Interests arising under the United States federal estate or gift tax rules or under the laws of any United States state or local or any foreign taxing jurisdiction or under any applicable tax treaty.

A “U.S. Holder” includes a beneficial owner of the Interests that is, for U.S. federal income tax purposes, an individual citizen or resident of the United States.

Taxation of each Series of Interests as a “C” Corporation

The Company, although formed as a Delaware series limited liability company eligible for tax treatment as a “partnership,” has affirmatively elected for each Series of Interests, including the Series listed in the Master Series Table to be taxed as a “C” corporation under Subchapter C of the Code for all federal and state tax purposes. Thus, each Series of Interests will be taxed at regular corporate rates on its income before making any distributions to Interest Holders as described below.


103



Taxation of Distributions to Investors

Distributions to U.S. Holders out of the Company’s current or accumulated earnings and profits will be taxable as dividends. A U.S. Holder who receives a distribution constituting “qualified dividend income” may be eligible for reduced federal income tax rates. U.S. Holders are urged to consult their tax advisors regarding the characterization of corporate distributions as “qualified dividend income.” Distributions in excess of the Company’s current and accumulated earnings and profits will not be taxable to a U.S. Holder to the extent that the distributions do not exceed the adjusted tax basis of the U.S. Holder’s Interests. Rather, such distributions will reduce the adjusted basis of such U.S. Holder’s Interests. Distributions in excess of current and accumulated earnings and profits that exceed the U.S. Holder’s adjusted basis in its Interests will be taxable as capital gain in the amount of such excess if the Interests are held as a capital asset. In addition, Section 1411 of the Code imposes a 3.8% tax on certain investment income (the “3.8% NIIT”). In general, in the case of an individual, this tax is equal to 3.8% of the lesser of (i) the taxpayer’s “net investment income” or (ii) the excess of the taxpayer’s adjusted gross income over the applicable threshold amount ($250,000 for taxpayers filing a joint return, $125,000 for married individuals filing separate returns and $200,000 for other taxpayers). In the case of an estate or trust, the 3.8% tax will be imposed on the lesser of (x) the undistributed net investment income of the estate or trust for the taxable year, or (y) the excess of the adjusted gross income of the estate or trust for such taxable year over a beginning dollar amount of the highest tax bracket for such year (for 2020, that amount is $12,950).

Taxation of Dispositions of Interests

Upon any taxable sale or other disposition of our Interests, a U.S. Holder will recognize gain or loss for federal income tax purposes on the disposition in an amount equal to the difference between the amount of cash and the fair market value of any property received on such disposition; and the U.S. Holder’s adjusted tax basis in the Interests. A U.S. Holder’s adjusted tax basis in the Interests generally equals his or her initial amount paid for the Interests and decreased by the amount of any distributions to the Investor in excess of the Company’s current or accumulated earnings and profits. In computing gain or loss, the proceeds that U.S. Holders receive will include the amount of any cash and the fair market value of any other property received for their Interests, and the amount of any actual or deemed relief from indebtedness encumbering their Interests. The gain or loss will be long-term capital gain or loss if the Interests are held for more than one year before disposition. Long-term capital gains of individuals, estates and trusts currently are taxed at a maximum rate of 20% (plus any applicable state income taxes) plus the 3.8% NIIT. The deductibility of capital losses may be subject to limitation and depends on the circumstances of a particular U.S. Holder; the effect of such limitation may be to defer or to eliminate any tax benefit that might otherwise be available from a loss on a disposition of the Interests. Capital losses are first deducted against capital gains, and, in the case of non-corporate taxpayers, any remaining such losses are deductible against salaries or other income from services or income from portfolio investments only to the extent of $3,000 per year.

Backup Withholding and Information Reporting

Generally, the Company must report annually to the IRS the amount of dividends paid to you, your name and address, and the amount of tax withheld, if any. A similar report will be sent to you.

Payments of dividends or of proceeds on the disposition of the Interests made to you may be subject to additional information reporting and backup withholding at a current rate of 28% unless you establish an exemption. Notwithstanding the foregoing, backup withholding and information reporting may apply if either we or our paying agent has actual knowledge, or reason to know, that you are a United States person.

Backup withholding is not an additional tax; rather, the United States income tax liability of persons subject to backup withholding will be reduced by the amount of tax withheld. If withholding results in an overpayment of taxes, a refund or credit may generally be obtained from the IRS, provided that the required information is furnished to the IRS in a timely manner.

The preceding discussion of United States federal tax considerations is for general information only. It is not tax advice. Each prospective Investor should consult its own tax advisor regarding the particular United States federal, state and local and foreign tax consequences, if applicable, of purchasing, holding and disposing of our Interests, including the consequences of any proposed change in applicable laws.


104



WHERE TO FIND ADDITIONAL INFORMATION

This Offering Circular does not purport to restate all of the relevant provisions of the documents referred to or pertinent to the matters discussed herein, all of which must be read for a complete description of the terms relating to an investment in us. All potential Investors in the Interests are entitled to review copies of any other agreements relating to any Series of Interests described in this Offering Circular and Offering Circular Supplements, if any.  In the Subscription Agreement, you will represent that you are completely satisfied with the results of your pre-investment due diligence activities.

The Manager will answer inquiries from potential Investors in Offerings concerning any of the Series of Interests, the Company, the Manager and other matters relating to the offer and sale of the Series Interests under this Offering Circular.  The Company will afford the potential Investors in the Interests the opportunity to obtain any additional information to the extent the Company possesses such information or can acquire such information without unreasonable effort or expense that is necessary to verify the information in this Offering Circular.

Any statement contained herein or in any document incorporated by reference herein shall be deemed to be modified or superseded for purposes of the Offering Circular to the extent that a statement contained herein or in any other subsequently filed document that also is or is deemed to be incorporated by reference herein modifies or replaces such statement.  Any such statement so modified or superseded shall not be deemed to constitute a part of the Offering Circular, except as so modified or superseded.

Requests and inquiries regarding the Offering Circular should be directed to:

RSE Collection, LLC
250 Lafayette Street, 2nd Floor

New York, NY 10012

E-Mail: hello@rallyrd.com
Tel: 347-952-8058
Attention: Rally Rd.

We will provide requested information to the extent that we possess such information or can acquire it without unreasonable effort or expense.


105



FINANCIAL STATEMENTS

RSE COLLECTION, LLC

 

CONTENTS

 

PAGE 

RSE COLLECTION, LLC AND VARIOUS SERIES:

 

Consolidated Balance Sheets as of June 30, 2020 (unaudited) and December 31, 2019 (audited)F-1 

 

Consolidated Statements of Operations for the six months ended June 30, 2020 (unaudited) F-17 

and 2019 (unaudited)

 

Consolidated Statements of Members’ Equity / (Deficit) for the six months ended F-31 

June 30, 2020 (unaudited) and 2019 (unaudited)

 

Consolidated Statements of Cash Flows for the six months ended June 30, 2020 (unaudited) F-36 

and 2019 (unaudited)

 

 

Notes to Consolidated Financial Statements F-50 

 

 

Years Ended December 31, 2019 and 2018 Audited Consolidated Financial Statements

 

Report of Independent Registered Public Accounting FirmF-77 

 

Consolidated Balance SheetsF-78 

 

Consolidated Statements of OperationsF-90 

 

Consolidated Statements of Members’ Equity F-102 

 

Consolidated Statements of Cash Flows F-106 

 

Notes to Consolidated Financial Statements F-118 


106


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,214  

$1,000  

Pre-paid Insurance

31  

53  

39  

123  

34  

Total Current Assets

4,180  

53  

39  

2,337  

1,034  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

106,266  

175,826  

132,382  

408,386  

114,541  

TOTAL ASSETS

$110,446  

$175,879  

$132,421  

$410,723  

$115,575  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,131  

116,742  

Capital Contribution for Operating Expenses

9,624  

11,748  

10,943  

11,629  

7,868  

Capital Contribution for loss at Offering close

 

12,344  

 

3,357  

444  

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

Retained Earnings / (Accumulated Deficit)

(9,593) 

(11,695) 

(10,904) 

(11,505) 

(7,834) 

Members' Equity

110,446  

175,879  

132,421  

410,723  

115,575  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$110,446  

$175,879  

$132,421  

$410,723  

$115,575  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-1


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and Cash Equivalents

$1,271  

$485  

$2,485  

$2,500  

Pre-paid Insurance

49  

 

100  

36  

Total Current Assets

1,320  

489  

2,585  

2,536  

Other Assets

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

Collectible Automobiles - Owned

160,000  

14,786  

332,806  

122,544  

TOTAL ASSETS

$161,320  

$15,275  

$335,391  

$125,080  

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

Membership Contributions

161,521  

15,446  

335,691  

125,757  

Capital Contribution for Operating Expenses

6,910  

6,730  

9,126  

6,948  

Capital Contribution for loss at Offering close

 

 

 

 

Distribution to RSE Collection

(250) 

(175) 

(400) 

(713) 

Retained Earnings / (Accumulated Deficit)

(6,861) 

(6,726) 

(9,026) 

(6,912) 

Members' Equity

161,320  

15,275  

335,391  

125,080  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$161,320  

$15,275  

$335,391  

$125,080  

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-2


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,485  

$1,985  

$1,985  

$984  

$1,853  

Pre-paid Insurance

140  

30  

19  

10  

45  

Total Current Assets

1,625  

2,015  

2,004  

994  

1,898  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

488,586  

101,786  

64,271  

35,437  

157,902  

TOTAL ASSETS

$490,211  

$103,801  

$66,275  

$36,431  

$159,800  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

 

 

Membership Contributions

487,801  

104,452  

66,699  

36,621  

160,430  

Capital Contribution for Operating Expenses

4,753  

5,938  

6,049  

5,855  

6,325  

Capital Contribution for loss at Offering close

7,373  

 

 

 

 

Distribution to RSE Collection

(5,103) 

(681) 

(443) 

(200) 

 

Retained Earnings / (Accumulated Deficit)

(4,613) 

(5,908) 

(6,030) 

(5,845) 

(6,955) 

Members' Equity

490,211  

103,801  

66,275  

36,431  

159,800  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$490,211  

$103,801  

$66,275  

$36,431  

$159,800  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-3


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #94DV1

Series #72MC1

Series #06FG1

Series #11BM1

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and Cash Equivalents

$1,984  

$4,989  

$2,500  

$2,000  

Pre-paid Insurance

16  

35  

94  

24  

Total Current Assets

2,000  

5,024  

2,594  

2,024  

Other Assets

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

Collectible Automobiles - Owned

52,787  

115,562  

309,286  

79,786  

TOTAL ASSETS

$54,787  

$120,586  

$311,880  

$81,810  

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

Membership Contributions

54,771  

120,551  

312,086  

82,286  

Capital Contribution for Operating Expenses

5,943  

5,968  

6,957  

5,181  

Capital Contribution for loss at Offering close

 

 

 

 

Distribution to RSE Collection

 

 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(5,927) 

(5,933) 

(6,863) 

(5,157) 

Members' Equity

54,787  

120,586  

311,880  

81,810  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$54,787  

$120,586  

$311,880  

$81,810  

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-4


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$3,504  

$3,000  

$2,000  

$1,999  

$1,999  

Pre-paid Insurance

185  

56  

41  

36  

54  

Total Current Assets

3,689  

3,056  

2,041  

2,035  

2,053  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

612,439  

186,301  

136,465  

120,286  

182,802  

TOTAL ASSETS

$616,128  

$189,357  

$138,506  

$122,321  

$184,855  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

 

 

Membership Contributions

616,716  

189,601  

138,765  

122,586  

185,301  

Capital Contribution for Operating Expenses

6,732  

6,510  

5,535  

5,342  

5,449  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(774) 

(300) 

(300) 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(6,546) 

(6,454) 

(5,494) 

(5,307) 

(5,395) 

Members' Equity

616,128  

189,357  

138,506  

122,321  

184,855  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$616,128  

$189,357  

$138,506  

$122,321  

$184,855  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-5


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Pre-paid Insurance

23  

52  

40  

 

71  

Total Current Assets

2,672  

3,752  

3,090  

1,806  

2,969  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,903  

170,286  

131,136  

23,187  

235,388  

TOTAL ASSETS

$78,575  

$174,038  

$134,226  

$24,993  

$238,357  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

 

 

Membership Contributions

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution for Operating Expenses

5,034  

5,152  

3,249  

2,572  

4,937  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(500) 

 

 

 

(350) 

Retained Earnings / (Accumulated Deficit)

(5,011) 

(5,100) 

(3,209) 

(2,565) 

(4,866) 

Members' Equity

78,575  

174,038  

134,226  

24,993  

238,357  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,575  

$174,038  

$134,226  

$24,993  

$238,357  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-6


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

Pre-paid Insurance

23  

19  

174  

38  

41  

Total Current Assets

2,323  

4,166  

4,724  

3,102  

3,003  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,997  

63,071  

572,236  

129,227  

138,482  

TOTAL ASSETS

$78,320  

$67,237  

$576,960  

$132,329  

$141,485  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

Capital Contribution for Operating Expenses

4,313  

2,918  

4,998  

3,309  

2,581  

Capital Contribution for loss at Offering close

 

2,213.55  

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

Retained Earnings / (Accumulated Deficit)

(4,290) 

(2,899) 

(4,824) 

(3,271) 

(2,540) 

Members' Equity

78,320  

67,237  

576,960  

132,329  

141,485  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,320  

$67,237  

$576,960  

$132,329  

$141,485  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-7


RSE COLLECTION, LLC

Consolidated Balance Sheets as of June 30, 2020 (unaudited)


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$4,197  

$2,412  

$1,714  

$3,662  

$3,288  

$5,489  

$109,921  

Pre-paid Insurance

99  

14  

53  

14  

36  

83  

2,235  

Total Current Assets

4,296  

2,426  

1,767  

3,676  

3,324  

5,572  

112,156  

Other Assets

 

 

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

 

616,000  

Collectible Automobiles - Owned

325,590  

46,188  

175,136  

47,388  

119,562  

277,811  

7,212,128  

TOTAL ASSETS

$329,886  

$48,614  

$176,903  

$51,064  

$122,886  

$283,383  

$7,940,284  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

 

376  

Due to the Manager or its Affiliates

 

 

 

 

 

 

943,300  

Total Liabilities

 

 

 

 

 

 

943,676  

 

 

 

 

 

 

 

 

Membership Contributions

330,287  

48,600  

176,850  

47,020  

123,550  

283,775  

6,995,378  

Capital Contribution for Operating Expenses

3,688  

2,211  

3,692  

2,057  

2,151  

3,311  

451,629  

Capital Contribution for loss at Offering close

 

 

400  

4,030  

 

 

44,273  

Distribution to RSE Collection

(500) 

 

(400) 

 

(700) 

(475) 

 

Retained Earnings / (Accumulated Deficit)

(3,589) 

(2,197) 

(3,639) 

(2,043) 

(2,115) 

(3,228) 

(494,672) 

Members' Equity

329,886  

48,614  

176,903  

51,064  

122,886  

283,383  

6,996,608  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$329,886  

$48,614  

$176,903  

$51,064  

$122,886  

$283,383  

$7,940,284  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-8


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,214  

$1,000  

Pre-paid Insurance

104  

130  

120  

384  

95  

Total Current Assets

4,253  

130  

120  

2,598  

1,095  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

106,266  

175,826  

132,382  

408,386  

114,541  

TOTAL ASSETS

$110,519  

$175,956  

$132,502  

$410,984  

$115,636  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$479  

$479  

$479  

$479  

$479  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

479  

479  

479  

479  

479  

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,131  

116,742  

Capital Contribution for Operating Expenses

7,569  

9,630  

8,861  

9,346  

5,805  

Capital Contribution for loss at Offering close

 

12,344  

 

3,357  

444  

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

Retained Earnings / (Accumulated Deficit)

(7,944) 

(9,979) 

(9,220) 

(9,440) 

(6,189) 

Members' Equity

110,040  

175,477  

132,023  

410,505  

115,157  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$110,519  

$175,956  

$132,502  

$410,984  

$115,636  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-9


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,271  

$485  

$2,485  

$2,500  

$9,152 

Pre-paid Insurance

131  

16  

272  

101  

- 

Total Current Assets

1,402  

501  

2,757  

2,601  

9,152 

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

- 

Collectible Automobiles - Owned

160,000  

14,786  

332,806  

122,544  

- 

TOTAL ASSETS

$161,402  

$15,287  

$335,563  

$125,145  

$9,152 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$479  

$479  

$- 

Income Taxes Payable

 

 

 

 

6,746 

Due to the Manager for Insurance

 

 

 

 

- 

Due to the Manager or its Affiliates

 

 

 

 

2,406 

Total Liabilities

304  

304  

479  

479  

9,152 

 

 

 

 

 

 

Membership Contributions

161,521  

15,446  

335,691  

125,757  

- 

Capital Contribution for Operating Expenses

4,975  

4,920  

6,888  

4,878  

- 

Capital Contribution for loss at Offering close

 

 

 

 

- 

Distribution to RSE Collection

(250) 

(175) 

(400) 

(713) 

- 

Retained Earnings / (Accumulated Deficit)

(5,148) 

(5,208) 

(7,095) 

(5,256) 

- 

Members' Equity

161,098  

14,983  

335,084  

124,666  

- 

TOTAL LIABILITIES AND MEMBERS' EQUITY

$161,402  

$15,287  

$335,563  

$125,145  

$9,152 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-10


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,485  

$1,985  

$1,985  

$984  

$1,853  

Pre-paid Insurance

499  

84  

50  

26  

117  

Total Current Assets

1,984  

2,069  

2,035  

1,011  

1,970  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

488,586  

101,786  

64,271  

35,437  

157,902  

TOTAL ASSETS

$490,570  

$103,855  

$66,306  

$36,448  

$159,872  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$479  

$479  

$479  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

479  

479  

479  

304  

 

 

 

 

 

 

Membership Contributions

487,801  

104,452  

66,699  

36,621  

160,430  

Capital Contribution for Operating Expenses

3,942  

3,884  

4,020  

3,851  

4,398  

Capital Contribution for loss at Offering close

7,373  

 

 

 

 

Distribution to RSE Collection

(5,103) 

(681) 

(443) 

(200) 

 

Retained Earnings / (Accumulated Deficit)

(3,443) 

(4,279) 

(4,449) 

(4,303) 

(5,260) 

Members' Equity

490,570  

103,376  

65,827  

35,969  

159,568  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$490,570  

$103,855  

$66,306  

$36,448  

$159,872  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-11


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,984  

$3,760 

$4,989  

$2,500  

$2,000  

Pre-paid Insurance

20  

- 

 

112  

 

Total Current Assets

2,004  

3,760 

4,989  

2,612  

2,000  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

- 

 

 

 

Collectible Automobiles - Owned

52,787  

- 

115,562  

309,286  

79,786  

TOTAL ASSETS

$54,791  

$3,760 

$120,551  

$311,898  

$81,786  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$- 

$304  

$304  

$304  

Income Taxes Payable

 

2,711 

 

 

 

Due to the Manager for Insurance

 

- 

 

 

 

Due to the Manager or its Affiliates

 

1,049 

 

 

 

Total Liabilities

304  

3,760 

307  

304  

304  

 

 

 

 

 

 

Membership Contributions

54,771  

- 

120,551  

312,086  

82,286  

Capital Contribution for Operating Expenses

4,076  

- 

3,977  

4,772  

3,253  

Capital Contribution for loss at Offering close

 

- 

 

 

 

Distribution to RSE Collection

 

- 

 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(4,360) 

- 

(4,284) 

(4,964) 

(3,557) 

Members' Equity

54,487  

- 

120,244  

311,594  

81,482  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$54,791  

$3,760 

$120,551  

$311,898  

$81,786  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-12


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$3,504  

$3,000  

$2,000  

$1,999  

$1,999  

Pre-paid Insurance

495  

141  

103  

90  

11  

Total Current Assets

3,999  

3,141  

2,103  

2,089  

2,010  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

612,439  

186,301  

136,465  

120,286  

182,802  

TOTAL ASSETS

$616,438  

$189,442  

$138,568  

$122,375  

$184,812  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$304  

$304  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

304  

304  

304  

304  

304  

 

 

 

 

 

 

Membership Contributions

616,716  

189,601  

138,765  

122,586  

185,301  

Capital Contribution for Operating Expenses

4,409  

4,551  

3,620  

3,442  

3,376  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(774) 

(300) 

(300) 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(4,217) 

(4,714) 

(3,821) 

(3,657) 

(3,669) 

Members' Equity

616,134  

189,138  

138,264  

122,071  

184,508  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$616,438  

$189,442  

$138,568  

$122,375  

$184,812  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-13


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Pre-paid Insurance

 

11  

 

 

 

Total Current Assets

2,649  

3,711  

3,050  

1,799  

2,898  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,903  

170,286  

131,136  

23,187  

235,388  

TOTAL ASSETS

$78,552  

$173,997  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$479  

$304  

$304  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

23  

 

16  

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

327  

479  

320  

311  

311  

 

 

 

 

 

 

Membership Contributions

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution for Operating Expenses

3,086  

2,917  

1,210  

872  

2,737  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(500) 

 

 

 

(350) 

Retained Earnings / (Accumulated Deficit)

(3,413) 

(3,385) 

(1,530) 

(1,183) 

(3,048) 

Members' Equity

78,225  

173,518  

133,866  

24,675  

237,975  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,552  

$173,997  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-14


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,300  

$4,439  

$4,550  

$3,064  

$2,962  

Pre-paid Insurance

10  

 

201  

17  

38  

Total Current Assets

2,310  

4,439  

4,751  

3,081  

3,000  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,997  

62,780  

572,236  

129,227  

138,482  

TOTAL ASSETS

$78,307  

$67,219  

$576,987  

$132,308  

$141,482  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$479  

$479  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

19  

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

304  

323  

479  

479  

304  

 

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

Capital Contribution for Operating Expenses

2,403  

999  

2,319  

1,150  

604  

Capital Contribution for loss at Offering close

 

2,214  

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

Retained Earnings / (Accumulated Deficit)

(2,697) 

(1,322) 

(2,597) 

(1,612) 

(870) 

Members' Equity

78,003  

66,896  

576,508  

131,829  

141,178  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,307  

$67,219  

$576,987  

$132,308  

$141,482  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-15


RSE COLLECTION, LLC

Consolidated Balance Sheets as of December 31, 2019


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated   

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$4,197  

$2,412  

$1,714  

$3,662  

$3,288  

$5,789  

$114,536  

Pre-paid Insurance

 

12  

 

 

 

77  

3,982  

Total Current Assets

4,197  

2,424  

1,714  

3,662  

3,295  

5,866  

118,518  

Other Assets

 

 

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

 

616,000  

Collectible Automobiles - Owned

325,590  

46,188  

175,136  

47,388  

119,562  

277,511  

7,546,553  

TOTAL ASSETS

$329,787  

$48,612  

$176,850  

$51,050  

$122,857  

$283,377  

$8,281,071  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$304  

$304  

$417  

$273  

$232  

$106  

$16,752  

Income Taxes Payable

 

 

 

 

 

 

9,457  

Due to the Manager for Insurance

84  

 

76  

 

 

 

406  

Due to the Manager or its Affiliates

 

 

 

 

 

 

1,280,433  

Total Liabilities

388  

304  

493  

275  

232  

106  

1,307,048  

 

 

 

 

 

 

 

 

Membership Contributions

330,287  

48,600  

176,850  

47,020  

123,550  

283,775  

6,995,378  

Capital Contribution for Operating Expenses

1,288  

351  

1,429  

212  

236  

1,349  

250,769  

Capital Contribution for loss at Offering close

 

 

400  

4,030  

 

 

44,272  

Distribution to RSE Collection

(500) 

 

(400) 

 

(700) 

(475) 

 

Retained Earnings / (Accumulated Deficit)

(1,676) 

(643) 

(1,922) 

(487) 

(461) 

(1,378) 

(316,397) 

Members' Equity

329,399  

48,308  

176,357  

50,775  

122,625  

283,271  

6,974,022  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$329,787  

$48,612  

$176,850  

$51,050  

$122,857  

$283,377  

$8,281,071  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-16


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Operating Expenses

 

 

 

 

 

Storage

$896  

$896  

$896  

$896  

$896  

Transportation

 

 

 

 

 

Insurance

153  

220  

188  

569  

149  

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,649  

1,716  

1,684  

2,065  

1,645  

Operating Loss

(1,649) 

(1,716) 

(1,684) 

(2,065) 

(1,645) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,649) 

(1,716) 

(1,684) 

(2,065) 

(1,645) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,649) 

$(1,716) 

$(1,684) 

$(2,065) 

$(1,645) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.82) 

($0.86) 

($0.84) 

($1.03) 

($0.82) 

Weighted Average Membership Interest

2,000  

2,000  

2,000  

2,000  

2,000  


See accompanying notes, which are an integral part of these financial statements.

F-17


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Operating Expenses

 

 

 

 

Storage

$896  

$896  

$896  

$896  

Transportation

 

 

 

 

Insurance

217  

22  

435  

160  

Professional Fees

600  

600  

600  

600  

Marketing Expense

 

 

 

 

Total Operating Expenses

1,713  

1,518  

1,931  

1,656  

Operating Loss

(1,713) 

(1,518) 

(1,931) 

(1,656) 

Other Expenses

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

Other Income

 

 

 

 

Gain on Sale

 

 

 

 

Loss on Sale

 

 

 

 

Loss on Impairment

 

 

 

 

Income / (Loss) Before Income Taxes

(1,713) 

(1,518) 

(1,931) 

(1,656) 

Provision for Income Taxes

 

 

 

 

Net Income / (Loss)

$(1,713) 

$(1,518) 

$(1,931) 

$(1,656) 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.86) 

($0.76) 

($0.39) 

($0.83) 

Weighted Average Membership Interest

2,000  

2,000  

5,000  

2,000  


See accompanying notes, which are an integral part of these financial statements.

F-18


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Operating Expenses

 

 

 

 

 

Storage

$ 

$896  

$896  

$896  

$896  

Transportation

 

 

 

 

 

Insurance

571  

133  

84  

46  

199  

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,171  

1,629  

1,580  

1,542  

1,695  

Operating Loss

(1,171) 

(1,629) 

(1,580) 

(1,542) 

(1,695) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,171) 

(1,629) 

(1,580) 

(1,542) 

(1,695) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,171) 

$(1,629) 

$(1,580) 

$(1,542) 

$(1,695) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.23) 

($0.81) 

($0.79) 

($0.77) 

($0.57) 

Weighted Average Membership Interest

5,000  

2,000  

2,000  

2,000  

3,000  


See accompanying notes, which are an integral part of these financial statements.

F-19


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #94DV1

Series #72MC1

Series #06FG1

Series #11BM1

Operating Expenses

 

 

 

 

Storage

$896  

$896  

$896  

$896  

Transportation

 

 

 

 

Insurance

71  

153  

403  

104  

Professional Fees

600  

600  

600  

600  

Marketing Expense

 

 

 

 

Total Operating Expenses

1,567  

1,649  

1,899  

1,600  

Operating Loss

(1,567) 

(1,649) 

(1,899) 

(1,600) 

Other Expenses

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

Other Income

 

 

 

 

Gain on Sale

 

 

 

 

Loss on Sale

 

 

 

 

Loss on Impairment

 

 

 

 

Income / (Loss) Before Income Taxes

(1,567) 

(1,649) 

(1,899) 

(1,600) 

Provision for Income Taxes

 

 

 

 

Net Income / (Loss)

$(1,567) 

$(1,649) 

$(1,899) 

$(1,600) 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.78) 

($0.82) 

($0.38) 

($0.80) 

Weighted Average Membership Interest

2,000  

2,000  

5,000  

2,000  


See accompanying notes, which are an integral part of these financial statements.

F-20


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Operating Expenses

 

 

 

 

 

Storage

$896  

$897  

$896  

$896  

$896  

Transportation

 

 

 

 

 

Insurance

832  

243  

177  

154  

230  

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

2,328  

1,740  

1,673  

1,650  

1,726  

Operating Loss

(2,328) 

(1,740) 

(1,673) 

(1,650) 

(1,726) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,328) 

(1,740) 

(1,673) 

(1,650) 

(1,726) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,328) 

$(1,740) 

$(1,673) 

$(1,650) 

$(1,726) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.47) 

($0.58) 

($0.56) 

($0.83) 

($0.58) 

Weighted Average Membership Interest

5,000  

3,000  

3,000  

2,000  

3,000  


See accompanying notes, which are an integral part of these financial statements.

F-21


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Operating Expenses

 

 

 

 

 

Storage

$896  

$897  

$896  

$754  

$896  

Transportation

 

 

 

 

 

Insurance

102  

218  

183  

29  

322  

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,598  

1,715  

1,679  

1,383  

1,818  

Operating Loss

(1,598) 

(1,715) 

(1,679) 

(1,383) 

(1,818) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,598) 

(1,715) 

(1,679) 

(1,383) 

(1,818) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,598) 

$(1,715) 

$(1,679) 

$(1,383) 

$(1,818) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.53) 

($0.86) 

($0.84) 

($0.28) 

($0.61) 

Weighted Average Membership Interest

3,000  

2,000  

2,000  

5,000  

3,000  


See accompanying notes, which are an integral part of these financial statements.

F-22


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Operating Expenses

 

 

 

 

 

Storage

$897  

$896  

$896  

$896  

$896  

Transportation

 

 

 

 

 

Insurance

96  

82  

732  

163  

174  

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,593  

1,578  

2,228  

1,659  

1,670  

Operating Loss

(1,593) 

(1,578) 

(2,228) 

(1,659) 

(1,670) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,593) 

(1,578) 

(2,228) 

(1,659) 

(1,670) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,593) 

$(1,578) 

$(2,228) 

$(1,659) 

$(1,670) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.80) 

($0.72) 

($0.45) 

($1.66) 

($0.84) 

Weighted Average Membership Interest

2,000  

2,200  

5,000  

1,000  

2,000  


See accompanying notes, which are an integral part of these financial statements.

F-23


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2020 (unaudited)


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated

Operating Expenses

 

 

 

 

 

 

 

Storage

$897  

$896  

$896  

$896  

$897  

$896  

$37,350  

Transportation

 

 

 

 

 

 

1,100  

Insurance

417  

58  

222  

60  

157  

353  

12,469  

Professional Fees

600  

600  

600  

600  

600  

600  

24,000  

Marketing Expense

 

 

 

 

 

 

500  

Total Operating Expenses

1,914  

1,554  

1,718  

1,556  

1,654  

1,849  

75,419  

Operating Loss

(1,914) 

(1,554) 

(1,718) 

(1,556) 

(1,654) 

(1,849) 

(75,419) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

90  

Other Income

 

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

 

Loss on Sale

 

 

 

 

 

 

27,766  

Loss on Impairment

 

 

 

 

 

 

75,000  

Income / (Loss) Before Income Taxes

(1,914) 

(1,554) 

(1,718) 

(1,556) 

(1,654) 

(1,849) 

(103,275) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(1,914) 

$(1,554) 

$(1,718) 

$(1,556) 

$(1,654) 

$(1,849) 

$(103,275) 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.38) 

($0.78) 

($0.43) 

($0.31) 

($0.97) 

($0.92) 

 

Weighted Average Membership Interest

5,000  

2,000  

4,000  

5,000  

1,700  

2,000  

 


See accompanying notes, which are an integral part of these financial statements.

F-24


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Operating Expenses

 

 

 

 

 

Storage

$1,200  

$1,200  

$1,200  

$1,200  

$1,200  

Transportation

 

 

 

 

 

Insurance

229  

300  

253  

857  

212  

Maintenance

 

 

 

 

 

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

2,029  

2,100  

2,053  

2,657  

2,012  

Operating Loss

(2,029) 

(2,100) 

(2,053) 

(2,657) 

(2,012) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Purchase Option Expense

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,029) 

(2,100) 

(2,053) 

(2,657) 

(2,012) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,029) 

$(2,100) 

$(2,053) 

$(2,657) 

$(2,012) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($1.01) 

($1.05) 

($1.03) 

($1.33) 

($1.01) 

Weighted Average Membership Interests

2,000  

2,000  

2,000  

2,000  

2,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-25


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Operating Expenses

 

 

 

 

 

Storage

$ 

$1,275  

$1,200  

$1,200  

$600  

Transportation

 

 

 

 

 

Insurance

312  

36  

617  

230  

247  

Maintenance

 

 

 

 

 

Professional Fees

600  

600  

600  

600  

419  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

912  

1,911  

2,417  

2,030  

1,266  

Operating Loss

(912) 

(1,911) 

(2,417) 

(2,030) 

(1,266) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Purchase Option Expense

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

(34,714) 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(912) 

(1,911) 

(2,417) 

(2,030) 

33,448  

Provision for Income Taxes

 

 

 

 

9,152  

Net Income / (Loss)

$(912) 

$(1,911) 

$(2,417) 

$(2,030) 

$24,296  

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.46) 

($0.96) 

($0.48) 

($1.01) 

$4.86  

Weighted Average Membership Interests

2,000  

2,000  

5,000  

2,000  

5,000  


See accompanying notes, which are an integral part of these financial statements.

F-26


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Operating Expenses

 

 

 

 

 

Storage

$ 

$1,200  

$1,200  

$1,200  

$1,275  

Transportation

 

 

 

 

 

Insurance

872  

191  

123  

68  

291  

Maintenance

 

 

 

 

 

Professional Fees

600  

600  

600  

600  

600  

Marketing Expense

 

 

 

 

675  

Total Operating Expenses

1,472  

1,991  

1,923  

1,868  

2,841  

Operating Loss

(1,472) 

(1,991) 

(1,923) 

(1,868) 

(2,841) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Purchase Option Expense

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,472) 

(1,991) 

(1,923) 

(1,868) 

(2,841) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,472) 

$(1,991) 

$(1,923) 

$(1,868) 

$(2,841) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.29) 

($1.00) 

($0.96) 

($0.93) 

($0.95) 

Weighted Average Membership Interests

5,000  

2,000  

2,000  

2,000  

3,000  


See accompanying notes, which are an integral part of these financial statements.

F-27


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Operating Expenses

 

 

 

 

 

Storage

$1,275  

$645  

$1,173  

$900  

$675  

Transportation

 

 

 

 

 

Insurance

102  

77  

207  

687  

137  

Maintenance

 

 

 

 

 

Professional Fees

600  

335  

584  

571  

516  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,977  

1,057  

1,964  

2,158  

1,328  

Operating Loss

(1,977) 

(1,057) 

(1,964) 

(2,158) 

(1,328) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Purchase Option Expense

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

(14,438) 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,977) 

13,381  

(1,964) 

(2,158) 

(1,328) 

Provision for Income Taxes

 

3,760  

 

 

 

Net Income / (Loss)

$(1,977) 

$9,621  

$(1,964) 

$(2,158) 

$(1,328) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.99) 

$4.81  

($0.98) 

($0.43) 

($0.66) 

Weighted Average Membership Interests

2,000  

2,000  

2,000  

5,000  

2,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-28


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Operating Expenses

 

 

 

 

 

Storage

$ 

$1,037  

$900  

$769  

$740  

Transportation

350  

 

 

 

 

Insurance

834  

262  

169  

121  

173  

Maintenance

 

 

 

 

 

Professional Fees

461  

460  

400  

342  

330  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

1,645  

1,759  

1,469  

1,232  

1,243  

Operating Loss

(1,645) 

(1,759) 

(1,469) 

(1,232) 

(1,243) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Purchase Option Expense

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,645) 

(1,759) 

(1,469) 

(1,232) 

(1,243) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(1,645) 

$(1,759) 

$(1,469) 

$(1,232) 

$(1,243) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.33) 

($0.59) 

($0.49) 

($0.62) 

($0.41) 

Weighted Average Membership Interests

5,000  

3,000  

3,000  

2,000  

3,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-29


RSE COLLECTION, LLC

Consolidated Statements of Operations

Six-Months Ended June 30, 2019 (unaudited)


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Consolidated

Operating Expenses

 

 

 

 

 

 

Storage

$599  

$493  

$173  

$ 

$198  

$33,336  

Transportation

 

 

 

 

 

3,162  

Insurance

73  

140  

103  

20  

170  

11,728  

Maintenance

 

 

 

 

 

 

Professional Fees

287  

247  

226  

214  

213  

15,206  

Marketing Expense

 

 

 

 

 

8,268  

Total Operating Expenses

959  

880  

502  

234  

581  

71,700  

Operating Loss

(959) 

(880) 

(502) 

(234) 

(581) 

(71,700) 

Other Expenses

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

175  

Purchase Option Expense

 

 

 

 

 

 

Other Income

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

(49,152) 

Loss on Sale

 

 

 

 

 

27,150  

Income / (Loss) Before Income Taxes

(959) 

(880) 

(502) 

(234) 

(581) 

(49,873) 

Provision for Income Taxes

 

 

 

 

 

12,912  

Net Income / (Loss)

$(959) 

$(880) 

$(502) 

$(234) 

$(581) 

$(62,785) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.32) 

($0.44) 

($0.25) 

($0.05) 

($0.19) 

 

Weighted Average Membership Interests

3,000  

2,000  

2,000  

5,000  

3,000  

 


See accompanying notes, which are an integral part of these financial statements.

F-30


RSE COLLECTION, LLC

Consolidated Statements of Members’ Equity / (Deficit)

Six-Months Ended June 30, 2020 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Balance January 1, 2020

$110,040  

$175,477  

$132,023  

$410,506  

$115,157  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

2,055  

2,117  

2,082  

2,282  

2,063  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,649) 

(1,716) 

(1,684) 

(2,065) 

(1,645) 

Balance June 30, 2020

$110,446  

$175,878  

$132,421  

$410,723  

$115,575  

 

 

 

 

 

 

 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Balance January 1, 2020

$161,098  

$14,982  

$335,084  

$124,667  

Membership Contributions and (Distributions)

 

 

 

 

Capital Contribution

1,935  

1,811  

2,238  

2,070  

Distribution to RSE Collection

 

 

 

 

Distribution to Series

 

 

 

 

Net Income (Loss)

(1,713) 

(1,518) 

(1,931) 

(1,656) 

Balance June 30, 2020

$161,320  

$15,275  

$335,391  

$125,081  

 

 

 

 

 

 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Balance January 1, 2020

$490,570  

$103,376  

$65,827  

$35,968  

$159,569  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

812  

2,054  

2,028  

2,005  

1,926  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,171) 

(1,629) 

(1,580) 

(1,542) 

(1,695) 

Balance June 30, 2020

$490,211  

$103,801  

$66,275  

$36,431  

$159,800  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-31


RSE COLLECTION, LLC

Consolidated Statements of Members’ Equity / (Deficit)

Six-Months Ended June 30, 2020 (unaudited)


 

 

 

Series #94DV1

Series #72MC1

Series #06FG1

Series #11BM1

Balance January 1, 2020

$54,487  

$120,244  

$311,594  

$81,482  

Membership Contributions and (Distributions)

 

 

 

 

Capital Contribution

1,867  

1,991  

2,185  

1,928  

Distribution to RSE Collection

 

 

 

 

Distribution to Series

 

 

 

 

Net Income (Loss)

(1,567) 

(1,649) 

(1,899) 

(1,600) 

Balance June 30, 2020

$54,787  

$120,586  

$311,880  

$81,810  

 

 

 

 

 

 

 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Balance January 1, 2020

$616,134  

$189,138  

$138,264  

$122,070  

$184,508  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

2,322  

1,959  

1,915  

1,901  

2,073  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(2,328) 

(1,740) 

(1,673) 

(1,650) 

(1,726) 

Balance June 30, 2020

$616,128  

$189,357  

$138,506  

$122,321  

$184,855  

 

 

 

 

 

 

 

 

 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Balance January 1, 2020

$78,226  

$173,519  

$133,866  

$24,676  

$237,975  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

1,947  

2,234  

2,039  

1,700  

2,200  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,598) 

(1,715) 

(1,679) 

(1,383) 

(1,818) 

Balance June 30, 2020

$78,575  

$174,038  

$134,226  

$24,993  

$238,357  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-32


RSE COLLECTION, LLC

Consolidated Statements of Members’ Equity / (Deficit)

Six-Months Ended June 30, 2020 (unaudited)


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Balance January 1, 2020

$78,003  

$66,896  

$576,509  

$131,829  

$141,178  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

1,910  

1,919  

2,679  

2,159  

1,977  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,593) 

(1,578) 

(2,228) 

(1,659) 

(1,670) 

Balance June 30, 2020

$78,320  

$67,237  

$576,960  

$132,329  

$141,485  

 

 

 

 

 

 

 

 

 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated

Balance January 1, 2020

$329,400  

$48,308  

$176,358  

$50,775  

$122,625  

$283,271  

$6,974,023  

Membership Contributions and (Distributions)

 

 

 

 

 

 

 

Capital Contribution

2,400  

1,860  

2,263  

1,845  

1,915  

1,962  

200,860  

Distribution to RSE Collection

 

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

 

Net Income (Loss)

(1,914) 

(1,554) 

(1,718) 

(1,556) 

(1,654) 

(1,849) 

(178,275) 

Balance June 30, 2020

$329,886  

$48,614  

$176,903  

$51,064  

$122,886  

$283,384  

$6,996,608  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-33


RSE COLLECTION, LLC

Consolidated Statements of Members’ Equity / (Deficit)

Six-Months Ended June 30, 2019 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Balance January 1, 2019

$110,386  

$175,827  

$132,467  

$410,885  

$115,615  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

2,131  

2,198  

2,050  

2,651  

2,010  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(2,029) 

(2,100) 

(2,053) 

(2,657) 

(2,012) 

Balance June 30, 2019

$110,488  

$175,925  

$132,464  

$410,879  

$115,613  

 

 

 

 

 

 

 

 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Balance January 1, 2019

$161,372  

$15,283  

$335,498  

$125,121  

$195,389  

Membership Contributions and (Distributions)

 

 

 

 

(230,000) 

Capital Contribution

906  

1,911  

2,414  

2,029  

10,315  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(912) 

(1,911) 

(2,417) 

(2,030) 

24,296  

Balance June 30, 2019

$161,366  

$15,283  

$335,495  

$125,120  

$ 

 

 

 

 

 

 

 

 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Balance January 1, 2019

$490,365  

$103,835  

$66,290  

$36,440  

$160,516  

Membership Contributions and (Distributions)

 

 

 

 

 

Capital Contribution

1,467  

1,990  

1,925  

1,869  

2,163  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,472) 

(1,991) 

(1,923) 

(1,868) 

(2,841) 

Balance June 30, 2019

$490,360  

$103,834  

$66,292  

$36,441  

$159,839  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-34


RSE COLLECTION, LLC

Consolidated Statements of Members’ Equity / (Deficit)

Six-Months Ended June 30, 2019 (unaudited)


 

 

 

 

 

 

 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Balance January 1, 2019

$54,732  

$ 

$ 

$ 

$ 

Membership Contributions and (Distributions)

 

(10,466) 

120,551  

312,086  

82,286  

Capital Contribution

2,025  

1,057  

1,937  

2,208  

1,312  

Distribution to RSE Collection

 

(212) 

 

(300) 

(500) 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,977) 

9,621  

(1,964) 

(2,158) 

(1,328) 

Balance June 30, 2019

$54,780  

$ 

$120,524  

$311,836  

$81,770  

 

 

 

 

 

 

 

 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Balance January 1, 2019

$ 

$ 

$ 

$ 

$ 

Membership Contributions and (Distributions)

616,716  

189,601  

138,765  

122,586  

185,301  

Capital Contribution

1,996  

1,862  

1,545  

1,299  

1,221  

Distribution to RSE Collection

(773) 

(300) 

(300) 

(300) 

(500) 

Distribution to Series

 

 

 

 

 

Net Income (Loss)

(1,645) 

(1,759) 

(1,469) 

(1,232) 

(1,243) 

Balance June 30, 2019

$616,294  

$189,404  

$138,541  

$122,353  

$184,779  

 

 

 

 

 

 

 

 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Consolidated

Balance January 1, 2019

$ 

$ 

$ 

$ 

$ 

$2,783,786  

Membership Contributions and (Distributions)

79,052  

173,986  

134,186  

24,986  

238,636  

2,178,272  

Capital Contribution

919  

859  

452  

223  

542  

88,507  

Distribution to RSE Collection

(500) 

 

 

 

(350) 

 

Distribution to Series

 

 

 

 

 

 

Net Income (Loss)

(959) 

(880) 

(502) 

(234) 

(581) 

(62,785) 

Balance June 30, 2019

$78,512  

$173,965  

$134,136  

$24,975  

$238,247  

$4,987,780  

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-35


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,649) 

$(1,716) 

$(1,684) 

$(2,065) 

$(1,645) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,055  

2,117  

2,082  

2,283  

2,063  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

89  

105  

101  

324  

79  

Due to the Manager for Insurance

(16) 

(27) 

(20) 

(63) 

(18) 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

(479) 

(479) 

(479) 

(479) 

(479) 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

4,149  

 

 

2,214  

1,000  

Cash end of period

$4,149  

$ 

$ 

$2,214  

$1,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-36


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,713) 

$(1,518) 

$(1,931) 

$(1,656) 

$ 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,935  

1,811  

2,238  

2,070  

 

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

107  

13  

223  

84  

 

Due to the Manager for Insurance

(25) 

(2) 

(51) 

(19) 

 

Income Taxes Payable

 

 

 

 

(6,746) 

Accounts Payable

(304) 

(304) 

(479) 

(479) 

 

Net cash used in operating activities

 

 

 

 

(6,746) 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

(2,406) 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

(2,406) 

 

 

 

 

 

 

Net change in cash

 

 

 

 

(9,152) 

Cash beginning of year

1,271  

485  

2,485  

2,500  

9,152  

Cash end of period

$1,271  

$485  

$2,485  

$2,500  

$ 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-37


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,171) 

$(1,629) 

$(1,580) 

$(1,542) 

$(1,695) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

812  

2,054  

2,028  

2,005  

1,926  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

431  

70  

41  

21  

95  

Due to the Manager for Insurance

(72) 

(16) 

(10) 

(5) 

(22) 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

 

(479) 

(479) 

(479) 

(304) 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

1,485  

1,985  

1,985  

984  

1,853  

Cash end of period

$1,485  

$1,985  

$1,985  

$984  

$1,853  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-38


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,567) 

$ 

$(1,649) 

$(1,899) 

$(1,600) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,867  

 

1,991  

2,185  

1,928  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

12  

 

(20) 

66  

(12) 

Due to the Manager for Insurance

(8) 

 

(18) 

(48) 

(12) 

Income Taxes Payable

 

(2,711) 

 

 

 

Accounts Payable

(304) 

 

(304) 

(304) 

(304) 

Net cash used in operating activities

 

(2,711) 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

(1,049) 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

(1,049) 

 

 

 

 

 

 

 

 

 

Net change in cash

 

(3,760) 

 

 

 

Cash beginning of year

1,984  

3,760  

4,989  

2,500  

2,000  

Cash end of period

$1,984  

$ 

$4,989  

$2,500  

$2,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-39


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,328) 

$(1,740) 

$(1,673) 

$(1,650) 

$(1,726) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,322  

1,959  

1,915  

1,901  

2,073  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

405  

114  

83  

72  

(15) 

Due to the Manager for Insurance

(95) 

(29) 

(21) 

(19) 

(28) 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

(304) 

(304) 

(304) 

(304) 

(304) 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

3,504  

3,000  

2,000  

1,999  

1,999  

Cash end of period

$3,504  

$3,000  

$2,000  

$1,999  

$1,999  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-40


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,598) 

$(1,715) 

$(1,679) 

$(1,383) 

$(1,818) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,947  

2,234  

2,039  

1,700  

2,200  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

(22) 

(15) 

(36) 

(7) 

(42) 

Due to the Manager for Insurance

(23) 

(25) 

(20) 

(6) 

(36) 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

(304) 

(479) 

(304) 

(304) 

(304) 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

2,649  

3,700  

3,050  

1,799  

2,898  

Cash end of period

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-41


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,593) 

$(1,578) 

$(2,228) 

$(1,659) 

$(1,670) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,910  

1,919  

2,679  

2,159  

1,977  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Loss on Impairment of Assets

 

 

 

 

 

Prepaid Insurance

(1) 

(19) 

117  

(2) 

17  

Due to the Manager for Insurance

(12) 

(18) 

(89) 

(19) 

(20) 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

(304) 

(304) 

(479) 

(479) 

(304) 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

(291) 

 

 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

(291) 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

(291) 

 

 

 

Cash beginning of year

2,300  

4,439  

4,550  

3,064  

2,962  

Cash end of period

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-42


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2020 (unaudited)


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,914) 

$(1,554) 

$(1,718) 

$(1,556) 

$(1,654) 

$(1,849) 

$(178,275) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,400  

1,860  

2,263  

1,845  

1,915  

1,962  

173,095  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

 

27,766  

Loss on Impairment of Assets

 

 

 

 

 

 

75,000  

Prepaid Insurance

(99) 

 

(52) 

(9) 

(11) 

36  

2,676  

Due to the Manager for Insurance

(83) 

(7) 

(76) 

(7) 

(18) 

(43) 

(958) 

Income Taxes Payable

 

 

 

 

 

 

(9,457) 

Accounts Payable

(304) 

(304) 

(417) 

(273) 

(232) 

(106) 

(16,752) 

Net cash used in operating activities

 

 

 

 

 

 

73,095  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

 

 

Investment in classic automobiles

 

 

 

 

 

(300) 

(3,933) 

Proceeds from Sale of Assets

 

 

 

 

 

 

498,357  

Net cash used in investing activities

 

 

 

 

 

(300) 

494,424  

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

 

(337,134) 

Contribution from Series to RSE Collection

 

 

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

(235,000) 

Net cash used in financing activities

 

 

 

 

 

 

(572,134) 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

(300) 

(4,615) 

Cash beginning of year

4,197  

2,412  

1,714  

3,662  

3,288  

5,789  

114,536  

Cash end of period

$4,197  

$2,412  

$1,714  

$3,662  

$3,288  

$5,489  

$109,921  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-43


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,029) 

$(2,100) 

$(2,053) 

$(2,657) 

$(2,012) 

Adjustments to reconcile net (loss) cash

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,131  

2,198  

2,050  

2,651  

2,010  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(2) 

 

 

 

 

Insurance Payable

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

(100) 

(100) 

 

 

 

Accrual of Interest

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

(286) 

 

Proceeds from Sale of Assets

 

 

 

 

 

Cash used in investing activities

 

 

 

(286) 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

286  

 

Distribution to Series

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Proceeds from Loans

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Cash provided by / (used in) financing activities

 

 

 

286  

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of period

4,149  

 

 

2,500  

1,000  

Cash end of period

$4,149  

$ 

$ 

$2,500  

$1,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-44


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(912) 

$(1,911) 

$(2,417) 

$(2,030) 

$24,296  

Adjustments to reconcile net (loss) cash

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

906  

1,911  

2,414  

2,029  

10,315  

(Gain) / Loss on Sale of Assets

 

 

 

 

(34,714) 

Prepaid Insurance

 

 

 

 

118  

Insurance Payable

 

 

 

 

 

Income Taxes Payable

 

 

 

 

9,152  

Accounts Payable

 

 

 

 

 

Accrual of Interest

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

9,167  

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

(286) 

(286) 

 

(286) 

Proceeds from Sale of Assets

 

 

 

 

227,500  

Cash used in investing activities

 

(286) 

(286) 

 

227,214  

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Proceeds from Loans

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

(230,000) 

Cash provided by / (used in) financing activities

 

 

 

 

(230,000) 

 

 

 

 

 

 

Net change in cash

 

(286) 

(286) 

 

6,381  

Cash beginning of period

1,271  

771  

2,771  

2,500  

2,771  

Cash end of period

$1,271  

$485  

$2,485  

$2,500  

$9,152  

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-45


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,472) 

$(1,991) 

$(1,923) 

$(1,868) 

$(2,841) 

Adjustments to reconcile net (loss) cash

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,467  

1,990  

1,925  

1,869  

2,163  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

 

 

(2) 

(1) 

 

Insurance Payable

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

 

 

 

 

 

Accrual of Interest

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

(675) 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(286) 

(286) 

(286) 

(287) 

 

Proceeds from Sale of Assets

 

 

 

 

 

Cash used in investing activities

(286) 

(286) 

(286) 

(287) 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Proceeds from Loans

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

(286) 

(286) 

(286) 

(287) 

(675) 

Cash beginning of period

1,771  

2,271  

2,271  

1,271  

2,771  

Cash end of period

$1,485  

$1,985  

$1,985  

$984  

$2,096  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-46


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,977) 

$9,621  

$(1,964) 

$(2,158) 

$(1,328) 

Adjustments to reconcile net (loss) cash

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,025  

1,057  

1,937  

2,208  

1,312  

(Gain) / Loss on Sale of Assets

 

(14,438) 

 

 

 

Prepaid Insurance

(9) 

 

 

(50) 

 

Insurance Payable

(39) 

 

27  

 

16  

Income Taxes Payable

 

3,760  

 

 

 

Accounts Payable

 

 

 

 

 

Accrual of Interest

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(287) 

(45,562) 

(115,562) 

(309,286) 

(79,786) 

Proceeds from Sale of Assets

 

60,000  

 

 

 

Cash used in investing activities

(287) 

14,438  

(115,562) 

(309,286) 

(79,786) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

47,774  

120,551  

312,086  

82,286  

Due to the manager and other affiliates

 

 

 

 

1,000  

Distribution to Series

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

Distribution to RSE Collection

 

(212) 

 

(300) 

(500) 

Proceeds from Loans

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

(58,240) 

 

 

 

Cash provided by / (used in) financing activities

 

(10,678) 

120,551  

311,786  

82,786  

 

 

 

 

 

 

Net change in cash

(287) 

3,760  

4,989  

2,500  

3,000  

Cash beginning of period

2,271  

 

 

 

 

Cash end of period

$1,984  

$3,760  

$4,989  

$2,500  

$3,000  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-47


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(1,645) 

$(1,759) 

$(1,469) 

$(1,232) 

$(1,243) 

Adjustments to reconcile net (loss) cash

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,996  

1,862  

1,545  

1,299  

1,221  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(351) 

(103) 

(76) 

(67) 

 

Insurance Payable

 

 

 

 

22  

Income Taxes Payable

 

 

 

 

 

Accounts Payable

 

 

 

 

 

Accrual of Interest

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(612,439) 

(186,301) 

(136,465) 

(120,286) 

(182,515) 

Proceeds from Sale of Assets

 

 

 

 

 

Cash used in investing activities

(612,439) 

(186,301) 

(136,465) 

(120,286) 

(182,515) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

616,716  

189,601  

138,765  

122,586  

185,301  

Due to the manager and other affiliates

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

Distribution to RSE Collection

(773) 

(300) 

(300) 

(300) 

(500) 

Proceeds from Loans

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Cash provided by / (used in) financing activities

615,943  

189,301  

138,465  

122,286  

184,801  

 

 

 

 

 

 

Net change in cash

3,504  

3,000  

2,000  

2,000  

2,286  

Cash beginning of period

 

 

 

 

 

Cash end of period

$3,504  

$3,000  

$2,000  

$2,000  

$2,286  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

F-48


RSE COLLECTION, LLC

Consolidated Statements of Cash Flows

Six-Months Ended June 30, 2019 (unaudited)


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(959) 

$(880) 

$(502) 

$(234) 

$(581) 

$(62,785) 

Adjustments to reconcile net (loss) cash

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

919  

859  

452  

223  

542  

61,358  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

(22,002) 

Prepaid Insurance

 

 

 

 

 

(184) 

Insurance Payable

40  

21  

50  

11  

39  

(346) 

Income Taxes Payable

 

 

 

 

 

12,912  

Accounts Payable

 

 

 

 

 

(300) 

Accrual of Interest

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

(11,347) 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

(872,063) 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

 

Investment in classic automobiles

(75,803) 

(170,286) 

(130,286) 

(22,000) 

(235,000) 

(1,062,316) 

Proceeds from Sale of Assets

 

 

 

 

 

397,500  

Cash used in investing activities

(75,803) 

(170,286) 

(130,286) 

(22,000) 

(235,000) 

(1,536,879) 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

79,052  

173,986  

134,186  

24,986  

238,636  

2,466,512  

Due to the manager and other affiliates

287  

 

 

 

 

(484,972) 

Distribution to Series

 

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

 

Contribution by Manager

 

 

 

 

 

 

Distribution to RSE Collection

(500) 

 

 

 

(350) 

 

Proceeds from Loans

 

 

 

 

 

 

Repayment of  Loans

 

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

(398,240) 

Cash provided by / (used in) financing activities

78,839  

173,986  

134,186  

24,986  

238,286  

1,583,300  

 

 

 

 

 

 

 

Net change in cash

3,036  

3,700  

3,900  

2,986  

3,286  

35,074  

Cash beginning of period

 

 

 

 

 

56,787  

Cash end of period

$3,036  

$3,700  

$3,900  

$2,986  

$3,286  

$91,861  

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

 

 

Interest Paid by Manager

 

 

 

 

 

$ 

Non-cash Financing Activities:

 

 

 

 

 

 

Capital Contribution of certain amounts due to manager

 

 

 

 

 

$27,150  


See accompanying notes, which are an integral part of these financial statements.

F-49


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

 

RSE Collection, LLC (the “Company,” “RSE Collection,” “we,” “us,” or “our”) is a Delaware series limited liability company formed on August 24, 2016.  RSE Markets, Inc. is the manager of the Company (the “Manager”) and serves as the asset manager for the collection of assets owned by the Company and each series (the “Asset Manager”). The Company’s core business is the identification, acquisition, marketing and management of collectible automobiles, collectively referred to as “Automobile Assets” or the “Asset Class,” for the benefit of the investors. The Company has created, and it is expected that the Company will continue to create, separate series of interests (each, a “Series”). The Series assets referenced below may be referred to herein, collectively, as the “Underlying Assets.” and each Underlying Asset will be owned by a separate Series and that the assets and liabilities of each Series will be separate in accordance with Delaware law. The interests of all Series may collectively be referred to herein as the “Interests” and a purchaser of Interests in any Series (an “Investor” or “Interest Holder”) 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 Manager is a Delaware corporation formed on April 28, 2016. The Manager is a technology and marketing company that operates the Rally Rd. platform (the “Platform") and manages the Company and the assets owned by the Company in its roles as the Manager and Asset Manager of each Series.

 

The Company intends to sell Interests in a number of separate individual Series of the Company collectively referred to herein as the “Offerings.” 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 (the “Closing”) of an Offering related to that particular Series are a single Underlying Asset (plus any cash reserves for future operating expenses (the “Operating Expenses”, as described in Note B(5)), as well as certain liabilities related to expenses pre-paid by the Manager), which for example, in the case of Series #69BM1 is a 1969 Boss 302 Mustang.

 

All voting rights, except as specified in 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 of the Company, as amended and restated from time to time (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.

 

Operating Expenses:

After the Closing of an Offering, each Series is responsible for its own Operating Expenses (as described in Note B(5)). Prior to the Closing, Operating Expenses are borne by the Manager or the Asset Manager and not reimbursed by the economic members of a particular Series. Should post-Closing Operating Expenses exceed revenues or cash reserves, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series and be entitled to reimbursement of such amount from future revenues generated by the Series (the “Operating Expenses Reimbursement Obligation(s)”), on which the Manager or the Asset Manager may impose a rate of interest, and/or (c) cause additional Interests to be issued in order to cover such additional amounts, which Interests may be issued to existing or new Investors, and may include the Manager or its affiliates or the Asset Manager.

 

Fees:

Sourcing Fee: The Manager expects to receive a fee at the Closing of each successful Offering as compensation for identifying and managing the acquisition of the Underlying Asset (the “Sourcing Fee”), which may be waived by the Manager in its sole discretion.


F-50


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Brokerage Fee:  For all Series qualified up to March 6, 2019, except in the case of Series #77LE1, the broker of record (the “BOR”) received a fee (the “Brokerage Fee”) of 0.75% of the cash from Offering for facilitating the sale of securities. In the instance of #77LE1 and all Series qualified after March 6, 2019 the Brokerage Fee is equal to 1.0% of the gross proceeds of each Offering.

 

Custody Fee: In respect to current Offerings, the custodian of Interests (the “Custodian”), holding custody of the securities upon issuance, will receive a fee of 0.75% on Interests sold in an Offering (the “Custody Fee”). In the case of the Offerings for the Series #77LE1, Series #69BM1, Series #85FT1, Series #88LJ1 and Series #55PS1, no custody agreement (the “Custody Agreement”)  was yet in place and as such, no Custody Fee was paid.

 

Free Cash Flow Distributions:

At the discretion of the Manager, a Series may make distributions of Free Cash Flow (as described in Note F) to both the holders of economic Interests in the form of a dividend and the Manager in the form of a management fee.

 

In the case that Free Cash Flow (as described in Note F) is available and such distributions are made, at the sole discretion of the Manager, the members will receive no less than 50% of Free Cash Flow and the Manager will receive up to 50% of Free Cash Flow in the form of a management fee for management of the applicable Underlying Asset. The management fee is accounted for as an expense to the relevant Series rather than a distribution from Free Cash Flow.

 

Other:

The Manager is responsible for covering its own expenses.


F-51


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

LIQUIDITY AND CAPITAL RESOURCES

 

The accompanying 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. Neither the Company nor any of the Series has generated revenues or profits since inception.

 

On a total consolidated basis, the Company had sustained a net loss of $174,602 for the year ended December 31, 2019. On a total consolidated basis, the Company had sustained a net loss of $103,275 for the six-month period ended June 30, 2020 and had an accumulated deficit of $419,672 as of June 30, 2020. On a total consolidated basis, the Company has negative working capital of $903,771 and $1,188,530 as of June 30, 2020 and December 31, 2019, respectively, and an accumulated deficit of $419,672 and $316,397 as of June 30, 2020 and December 31, 2019.  Additionally, each listed Series for which an Underlying Asset was owned as of June 30, 2020 has incurred net loss since their respective dates of acquisition and have an accumulated deficit as of June 30, 2020.

 

All of the liabilities on the balance sheet as of June 30, 2020 are obligations to third-parties or the Manager. All of these liabilities, other than ones for which the Manager does not seek reimbursement, will be covered through the proceeds of future Offerings for the various Series of Interests. As of June 30, 2020, the Company has negative working capital of approximately $0.9 million. If the Company does not continue to obtain financing from the Manager, it will be unable to repay these obligations as they come due.  These factors raise substantial doubt about the Company’s and each listed Series’ ability to continue as a going concern for the twelve months following the date of this filing.

 

Through June 30, 2020, none of the Company or any Series have recorded any directly attributable revenues through the utilization of Underlying Assets.  Management’s plans anticipate that it will start to generate revenues by commercializing the collection in 2021. Each Series will continue to incur Operating Expenses (as described in Note B(5)) including, but not limited to storage, insurance, transportation and maintenance expenses, on an ongoing basis. As part of the commercialization of the collection, the Manager opened a showroom in early 2019, in New York City and launched its online shopping experience for merchandise in the third quarter of 2019. The New York City showroom has been closed since March 2020 due to COVID-19, but is expected to reopen in the fourth quarter 2020. No revenues directly attributable to the Company or any Series have been generated through the showroom or the online shop as of June 30, 2020.

 

At June 30, 2020 and December 31, 2019, the Company and the Series for which Closings had occurred, had the following cash balances:


F-52


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

Cash Balance

Applicable Series

Asset

6/30/2020

12/31/2019

 #77LE1

1977 Lotus Esprit S1

$2,780 

$2,780 

 #69BM1

1969 Boss 302 Mustang

4,149 

4,149 

 #55PS1

1955 Porsche Speedster  

2,214 

2,214 

 #95BL1

1995 BMW M3 Lightweight

1,000 

1,000 

 #89PS1

1989 Porsche 911 Speedster

1,271 

1,271 

 #90FM1

1990 Ford Mustang 7Up Edition

485 

485 

 #83FB1

1983 Ferrari 512 BBi

2,485 

2,485 

 #98DV1

1998 Dodge Viper GTS-R

2,500 

2,500 

 #06FS1

2006 Ferrari F430 Spider

- 

9,152 

 #93XJ1

1993 Jaguar XJ220

1,485 

1,485 

 #02AX1

2002 Acura NSX-T

1,985 

1,985 

 #99LE1

1999 Lotus Esprit Sport 350

1,985 

1,985 

 #91MV1

1991 Mitsubishi 3000VT GR4

984 

984 

 #92LD1

1992 Lancia Delta Martini 5 Evo

1,853 

1,853 

 #94DV1

1994 Dodge Viper RT/10

1,984 

1,984 

 #00FM1

2000 Ford Mustang Cobra R

- 

3,760 

 #72MC1

1972 Mazda Cosmo Sport

4,989 

4,989 

 #06FG1

2006 Ford GT

2,500 

2,500 

 #11BM1

2011 BMW 1M, 6-Speed Manual

2,000 

2,000 

 #80LC1

1980 Lamborghini Countach Turbo

3,504 

3,504 

 #02BZ1

2002 BMW Z8

3,000 

3,000 

 #88BM1

1988 BMW E30 M3

2,000 

2,000 

 #63CC1

1963 Chevrolet Corvette Split Window

1,999 

1,999 

 #76PT1

1976 Porsche 911 Turbo Cabrera

1,999 

1,999 

 #75RA1

1975 Renault Alpine A110 1300

2,649 

2,649 

 #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

3,700 

3,700 

 #93FS1

1993 Ferrari 348TS Series  Speciale

3,050 

3,050 

 #90MM1

1990 Mazda Miata

1,799 

1,799 

 #61JE1

1961 Jaguar E-Type

2,898 

2,898 

 #88PT1

1988 Porsche 944 Turbo S

4,148 

4,439 

 #65FM1

1965 Ford Mustang 2+2 Fastback

2,300 

2,300 

 #94LD1

1994 Lamborghini Diablo SE30 Jota

4,550 

4,550 

 #99SS1

1999 Shelby Series 1

3,064 

3,064 

 #94FS1

1994 Ferrari 348 Spider

2,962 

2,962 

 #61MG1

1961 Maserati 3500GT

4,197 

4,197 

 #92CC1

1992 Chevrolet Corvette ZR1

2,412 

2,412 

 #89FT1

1989 Ferrari Testarossa

1,714 

1,714 

 #80PN1

1980 Porsche 928

3,662 

3,662 

 #89FG2

1989 Ferrari 328 GTS

3,288 

3,288 

 #88LL1

1988 Lamborghini LM002

5,489 

5,789 

Total Series Cash Balance

 

$101,031 

$114,536 

RSE Collection

 

8,890 

- 

Total Cash Balance

 

$109,921 

$114,536 

 

 

 

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.


F-53


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

The cash on the books of RSE Collection is reserved to funding future pre-Closing Operating Expenses (as described in Note B(5))or acquisition expenses (the “Acquisition Expenses,” as described in Note B(6)), as the case may be. The cash on the books of each Series is reserved for funding of post-Closing Operating Expenses; during the six-month period ended June 30, 2020, the Manager paid for certain but not all pre- and post-Closing Operating Expenses and has elected not to be reimbursed. These payments for pre- and post-Closing Operating Expenses made by the Manager are accounted for as capital contributions, amounting to a total of $98,095 during the six-month period ended June 30, 2020 vs. a total of $61,358 during the six-month period ended June 30, 2019, which excludes a $9,152 capital contribution related to the sale of the Underlying Asset for Series #06FS1 in 2019.

 

From inception, the Company and the Series have financed their business activities through capital contributions from the Manager or its affiliates to the individual Series. Until such time as the Series’ have the capacity to generate cash flows from operations, the Manager may cover any deficits through additional capital contributions or the issuance of additional Interests in any individual Series. In addition, parts of the proceeds of future Offerings may be used to create reserves for future Operating Expenses (as described in Note B(5)) for individual Series, as has been the case for the majority of the Series for which Closings have occurred, listed in the table above, at the sole discretion of the Manager. If the Manager does not continue to fund future Operating Expenses of the Company and the Series, the Company’s ability to continue future operations may be limited. There is no assurance that financing from the Manager will remain available or provide the Company or any Series with sufficient capital to meet its objectives.   


F-54


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

INITIAL OFFERINGS

 

The Company has completed several initial Offerings since its inception in 2016 and plans to continue to increase the number of initial Offerings going forward. The table below outlines all Offerings for which a Closing has occurred as of June 30, 2020. All Series, for which a Closing had occurred as of the date of the financial statements, had commenced operations, were capitalized and had assets and various Series have liabilities.

 

Series Interest

Series Name

Underlying Asset

Offering Size

Launch Date

Closing Date

Series #77LE1 Interests

Series #77LE1

1977 Lotus Esprit S1

$77,700

November 17, 2016

April 13, 2017

Series #69BM1 Interests

Series #69BM1

1989 Ford Mustang Boss 302

$115,000

November 20, 2017

February 7, 2018

Series #85FT1 Interests

Series #85FT1

1985 Ferrari Testarossa

$165,000

November 23, 2017

February 15, 2018

Series #88LJ1 Interests

Series #88LJ1

1988 Lamborghini Jalpa

$135,000

February 9, 2018

April 12, 2018

Series #55PS1 Interests

Series #55PS1

1955 Porsche 356 Speedster

$425,000

April 2, 2018

June 6, 2018

Series #95BL1 Interests

Series #95BL1

1995 BMW E36 M3 Lightweight

$118,500

June 1, 2018

July 12, 2018

Series #89PS1 Interests

Series #89PS1

1989 Porsche 911 Speedster

$165,000

July 23, 2018

July 31, 2018

Series #90FM1 Interests

Series #90FM1

1990 Ford Mustang 7Up Edition

$16,500

July 24, 2018

July 31, 2018

Series #83FB1 Interests

Series #83FB1

1983 Ferrari 512 BBi

$350,000

July 23, 2018

September 5, 2018

Series #98DV1 Interests

Series #98DV1

1998 Dodge Viper GTS-R

$130,000

September 27, 2018

October 10, 2018

Series #93XJ1 Interests

Series #93XJ1

1993 Jaguar XJ220

$495,000

August 22, 2018

November 6, 2018

Series #06FS1 Interests

Series #06FS1

2006 Ferrari F430 Spider "Manual"

$199,000

October 12, 2018

October 19, 2018

Series #02AX1 Interests

Series #02AX1

2002 Acura NSX-T

$108,000

November 16, 2018

November 30, 2018

Series #99LE1 Interests

Series #99LE1

1999 Lotus Esprit Sport 350

$69,500

November 23, 2018

December 4, 2018

Series #91MV1 Interests

Series #91MV1

1991 Mitsubishi 3000GT VR4

$38,000

November 28, 2018

December 7, 2018

Series #92LD1 Interests

Series #92LD1

1992 Lancia Delta Integrale Evo "Martini 5"

$165,000

December 7, 2018

December 26, 2018

Series #94DV1 Interests

Series #94DV1

1994 Dodge Viper RT/10

$57,500

December 11, 2018

December 26, 2018

Series #00FM1 Interests

Series #00FM1

2000 Ford Mustang Cobra R

$49,500

December 21, 2018

January 4, 2019

Series #72MC1 Interests

Series #72MC1

1972 Mazda Cosmo Sport Series II

$124,500

December 28, 2018

January 4, 2019

Series #06FG1 Interests

Series #06FG1

2006 Ford GT

$320,000

December 14, 2018

January 8, 2019

Series #11BM1 Interests

Series #11BM1

2011 BMW 1M

$84,000

January 8, 2019

January 25, 2019

Series #80LC1 Interests

Series #80LC1

1980 Lamborghini Countach LP400 S Turbo

$635,000

January 17, 2019

February 8, 2019

Series #02BZ1 Interests

Series #02BZ1

2002 BMW Z8

$195,000

January 6, 2019

February 8, 2019

Series #88BM1 Interests

Series #88BM1

1988 BMW E30 M3

$141,000

January 11, 2019

February 25, 2019

Series #63CC1 Interests

Series #63CC1

1963 Chevrolet Corvette Split Window

$126,000

March 8, 2019

March 18, 2019

Series #76PT1 Interests

Series #76PT1

1976 Porsche 911 Turbo Carrera

$189,900

March 15, 2019

March 22, 2019

Series #75RA1 Interests

Series #75RA1

1975 Renault Alpine A110 1300

$84,000

March 29, 2019

April 9, 2019

Series #65AG1 Interests

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

$178,500

April 5, 2019

April 16, 2019


F-55


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Series #93FS1 Interests

Series #93FS1

1993 Ferrari 348TS Serie Speciale

$137,500

April 12, 2019

April 22, 2019

Series #61JE1 Interests

Series #61JE1

1961 Jaguar E-Type

$246,000

April 19, 2019

April 26, 2019

Series #90MM1 Interests

Series #90MM1

1990 Mazda Miata MX-5

$26,600

April 17, 2019

April 26, 2019

Series #65FM1 Interests

Series #65FM1

1965 Ford Mustang 2+2 Fastback

$82,500

May 3, 2019

July 18, 2019

Series #88PT1 Interests

Series #88PT1

1988 Porsche 944 Turbo S

$66,000

May 10, 2019

July 18, 2019

Series #94LD1 Interests

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

$597,500

July 12, 2019

August 6, 2019

Series #99SS1 Interests

Series #99SS1

1999 Shelby Series 1

$137,500

September 4, 2019

September 11, 2019

Series #94FS1 Interests

Series #94FS1

1994 Ferrari 348 Spider

$145,000

September 12, 2019

September 17, 2019

Series #61MG1 Interests

Series #61MG1

1961 Maserati 3500GT

$340,000

September 20, 2019

September 30, 2019

Series #92CC1 Interests

Series #92CC1

1992 Chevrolet Corvette ZR1

$52,500

September 27, 2019

October 2, 2019

Series #89FT1 Interests

Series #89FT1

1989 Ferrari Testarossa

$180,000

October 4, 2019

October 11, 2019

Series #80PN1 Interests

Series #80PN1

1980 Porsche 928

$48,000

November 1, 2019

November 6, 2019

Series #89FG2 Interests

Series #89FG2

1989 Ferrari 328 GTS

$127,500

November 8, 2019

November 14, 2019

Series #88LL1 Interests

Series #88LL1

1988 Lamborghini LM002

$292,000

November 18, 2019

December 8, 2019

Total at 06/30/2020

42 Series

 

$7,435,700

 

 

Total at 06/30/2019

31 Series

 

$5,367,200

 

 

 

See Note I, Subsequent Events for additional details on Closings of initial Offerings after June 30, 2020


F-56


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

ASSET DISPOSITIONS

 

The Company received take-over offers for the Underlying Assets listed in the table below. Per the terms of the Company’s Operating Agreement, the Company, together with the Company’s advisory board evaluates the offers and determines that if, on a case by case basis, it is in the interest of the Investors to sell the Underlying Asset. In certain instances, as was the case with the 2003 Porsche 911 GT2 and the 1990 Mercedes 190E 2.5-16 Evo II, the Company may decide to sell an Underlying Asset, that is on the books of the Company, but not yet transferred to a particular Series, because no Offering has yet occurred. In these instances, the anticipated Offering related to such Underlying Asset will be cancelled.

 

In the six-month period ended June 30, 2020, the Company sold 1 Underlying Asset vs. 3 in the six-month period ended June 30, 2019.

 

Series

Underlying Asset

Date of Sale Agreement

Total Sale Price

Total Initial Offering Price
/ Per Interest

Total Distribution to Interest Holders
/ Per Interests

Commentary

#00FM1

2000 Ford Mustang Cobra R

04/15/2019

$60,000

$49,500 / $24.75

$58,240 / $29.12

$60,000 acquisition offer for 2000 Ford Mustang Cobra R accepted on 04/15/2019 with subsequent cash distribution to the Investors and dissolution of the Series upon payment of currently outstanding tax liabilities.

 

2003 Porsche 911 GT2 (1)

4/17/2019

$110,000

Initial Purchase Price $137,000

 

$110,000 acquisition offer for 2003 Porsche 911 GT2 accepted on 04/17/2019, prior to the launch of the Offering (the Underlying Asset was never transferred to a Series). Subsequent loss on sale incurred by the Manager and cancellation of the previously anticipated Offering.

#06FS1 (2)

2006 Ferrari F430 Spider "Manual"

5/10/2019

$227,500

$199,000 / $39.80

$ 230,000 / $46.00

$227,500 acquisition offer for 2006 Ferrari F430 Spider "Manual" accepted on 05/10/2019 with subsequent cash distribution to the Investors and dissolution of the Series upon payment of currently outstanding tax liabilities.

1990 Mercedes 190E 2.5-16 Evo II (1)

01/31/2020

$235,000

Initial Purchase Price $251,992

 

$235,000 acquisition offer for 1990 Mercedes 190E 2.5-16 Evo II accepted on 01/31/2020, prior to the launch of the Offering (the Underlying Asset) was never transferred to a Series). Subsequent loss on sale incurred by the Manager and cancellation of the previously anticipated Offering.

Note: Total Distribution to Interest Holders includes cash on balance sheet of Series and is net of corporate level taxes on gain on sale.

(1)At the time of the sale the Underlying Asset was still owned by RSE Collection, LLC and not by any Series. 

(2)Solely in the case of Series #06FS1, the Manager made an additional capital contribution to the Series to cover corporate level taxes on the gain on sale.  


F-57


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Sale of the 2000 Ford Mustang Cobra R:

 

The Company received an acquisition offer for the Underlying Asset of Series #00FM1, the 2000 Ford Mustang Cobra R for $60,000 vs. the initial purchase price of $43,000 for a gain on sale of $14,438, net of $2,562 of capitalized Acquisition Expenses (as described in Note B(6)). The Company accepted the acquisition offer on April 15, 2019 and distributed cash to Interest Holders on April 24, 2019.

 

 

The Manager originally estimated income taxes payable related to the sale of the Underlying Asset at $3,760. Upon filing for the final tax returns of the Series in 2020, the Manager determined the amount of income tax expense to be $2,711.

 

Total distribution to Interest Holders was $58,240 or $29.12 per Interest vs the initial Offering price of $49,500 or $24.75 per Interest.

 

Series #00FM1 has been dissolved upon payment of all tax liabilities of $2,711. Remaining cash on the balance sheet has been paid to the Manager.

 

Sale of the 2003 Porsche 911 GT2:

 

The Company received an acquisition offer for the 2003 Porsche 911 GT2 for $110,000 vs. the initial purchase price of $137,000 for a loss on sale of $27,150, net of $150 of capitalized Acquisition Expenses  (as described in Note B(6)), which was recorded in the six-month period ended June 30, 2019. The Company accepted the acquisition offer on April 17, 2019 and distributed cash to the Manager on December 31, 2019. At the time of the sale, no Offering for a Series related to the 2003 Porsche 911 GT2 had occurred and as such the Underlying Asset was not yet owned by any Series. As such, no Interest Holders received any distributions.

 

Proceeds from the sale were used to pay-down $110,000 of Due to Manager to the Manager. The remaining liability, comprising the loss on sale of $27,150 was waived by the Manager and the amount was reclassified from Due to Manager to Capital Contribution. The anticipated Offering for a Series related to the 2003 Porsche 911 GT2 was cancelled upon the sale.

 

Series #03PG1 has been dissolved upon payment of all currently tax liabilities of $50.

 

Sale of the 2006 Ferrari F430 Spider "Manual":

 

The Company received an acquisition offer for the Underlying Asset of Series #06FS1, the 2006 Ferrari F430 Spider "Manual" for $227,500 vs. the initial purchase price of $192,500 for a gain on sale of $34,714, net of $286 of capitalized Acquisition Expenses  (as described in Note B(6)), which was recorded in the six-month period ended June 30, 2019. The Company accepted the acquisition offer on May 10, 2019 and distributed cash to Interest Holders on May 23, 2019.

 

The Manager originally estimated income taxes payable related to the sale of the Underlying Asset at $9,152. Upon filing for the final tax returns of the Series in 2020, the Manager determined the amount of income tax expense to be $6,746. As a result, the Series repaid the Manager the excess capital contribution of $2,406 in 2020.

 

Total distribution to Interest Holders was $230,000 or $46.00 per Interest vs the initial Offering price of $199,000 or $39.80 per Interest.

 

Series #06FS1 has been dissolved upon payment of tax liabilities of $6,746. Remaining cash on the balance sheet has been paid back to the Manager.


F-58


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Sale of the 1990 Mercedes 190E 2.5-16 Evo II:

 

The Company received an acquisition offer for the 1990 Mercedes 190E 2.5-16 Evo II for $235,000 vs. the initial purchase price of $251,992 for a loss on sale of $27,776, including a write off of $10,773 of capitalized Acquisition Expenses  (as described in Note B(6)). The Company accepted the acquisition offer on January 31, 2020 and distributed cash to the Manager on February 3, 2020. At the time of the sale, no Offering for a Series related to the 1990 Mercedes 190E 2.5-16 Evo II had occurred and as such the Underlying Asset was not yet owned by any Series. As such, no Interest Holders received any distributions.

 

Proceeds from the sale were used to pay-down $235,000 of Due to Manager to the Manager. The remaining liability, comprising the loss on sale of $16,992 was waived by the Manager and the amount was reclassified from Due to Manager to Capital Contribution. The anticipated Offering for a Series related to the 1990 Mercedes 190E 2.5-16 Evo II was cancelled upon the sale.

 

Series #90ME1 will be dissolved upon payment of all currently tax liabilities of $50.

 

Sale of the 1972 Ferrari 365 GTC/4:

 

On August 31, 2020, the Company received an offer for the 1972 Ferrari 365 GTC/4, for $200,000 vs. the initial purchase price of $275,000 for a loss on sale of $75,987, net of $987 of capitalized acquisition expenses. Per the terms of the Company's Operating Agreement, the Company, together with the Company's advisory board has evaluated the offer and has determined that it is in the interest of the Company to sell the 1972 Ferrari 365 GTC/4. In evaluating the offer, the Company took into account current market conditions and the amount of cash that would be liberated from the sale of the 1972 Ferrari 365 GTC/4. The purchase and sale agreement was executed on September 10, 2020. At the time of the sale, no Offering for a Series related to the 1972 Ferrari 365 GTC/4 had occurred. As such the Underlying Asset was not yet owned by any Series and no Interest Holders received any distributions.

The Company realized a loss on impairment of $75,000 due to the sale of the 1972 Ferrari 365 GTC/4. Although the sale was consummated in September 2020, the Company has decided that the conditions for impairment were already apparent in the six-month period ended June 30, 2020 and has reflected the charge in the financials for the six-month period ended June 30, 2020 accordingly.

 

 

See Note I, Subsequent Events for additional details on asset dispositions after June 30, 2020.


F-59


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

1.Basis of Presentation 

 

The accompanying interim financial statements have been prepared in accordance with the instructions to Form 1-SA and in conformity with generally accepted accounting principles in the United States of America (“US GAAP” or “GAAP”) applicable to interim financial information.  Accordingly, the information presented in the interim financial statements does not include all information and disclosures necessary for a fair presentation of RSE Collection, LLC’s financial position, results of operations and cash flows in conformity with GAAP for annual financial statements. In the opinion of management, these financial statements reflect all adjustments consisting of normal recurring accruals, necessary for a fair statement of financial position, results of operations and cash flows for such periods. The results of operations for any interim period are not necessarily indicative of the results for the full year. These financial statements should be read in conjunction with the financial statements and notes thereto contained in RSE Collection, LLC’s Form 1-K for the fiscal year ended December 31, 2019.

 

The consolidated financial statements include the accounts of RSE Collection, LLC and the accounts of Series #77LE1. Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s offering circular (the “Offering Circular”) (as amended), and thus separate financial statements for Series #77LE1 are not presented.

 

All other Offerings that had closed as of the date of the financial statements were issued under Tier 2 of Regulation A+ and qualified under the Company’s Offering Circular (as amended). Separate financial statements are presented for each such Series.

 

2.Use of Estimates: 

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

 

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near-term due to one or more future confirming events.  Accordingly, the actual results could differ significantly from our estimates.

 

3.Cash and Cash Equivalents: 

 

The Company considers all short-term investments with an original maturity of three months or less when purchased, or otherwise acquired, to be cash equivalents. The Company had no cash equivalents at June 30, 2020 or December 31, 2019.

 

4.Offering Expenses: 

 

Offering expenses (the “Offering Expenses”) related to the Offering for a specific Series consist of underwriting, legal, accounting, escrow, compliance, filing and other expenses incurred through the balance sheet date that are directly related to a proposed Offering and will generally be charged to members' equity upon the completion of the proposed Offering. Offering Expenses that are incurred prior to the Closing of an Offering for such Series, are being funded by the Manager and will generally be reimbursed through the proceeds of the Offering related to the Series. However, the Manager has agreed to pay and not be reimbursed for Offering Expenses incurred with respect to the Offerings for all Series that have had a Closing as of the date of the financial statements and potentially other future Offerings.


F-60


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

In addition to the discrete Offering Expenses related to a particular Series’ Offering, the Manager has also incurred legal, accounting, user compliance expenses and other Offering related expenses during the six-month period ended June 30, 2020 and June 30, 2019 in order to set up the legal and financial framework and compliance infrastructure for the marketing and sale of Offerings. The Manager treats these expenses as Operating Expenses  (as described in Note B(5))related to the Manager’s business and will not be reimbursed for these through any activities or Offerings related to the Company or any of the Series.

 

5.Operating Expenses: 

 

Operating Expenses (as described below) related to a particular Underlying Asset include storage, insurance, transportation (other than the initial transportation from the Underlying Assets location to the Manager’s storage facility prior to the Offering, which is treated as an Acquisition Expense, (as described in Note B(6)), maintenance, professional fees such as annual audit and legal expenses and other Underlying Asset specific expenses as detailed in the Manager’s allocation policy, together the “Operating Expenses.”  We distinguish between pre-Closing and post-Closing Operating Expenses. Operating Expenses are expensed as incurred.

 

Except as disclosed with respect to any future Offering, expenses of this nature that are incurred prior to the Closing of an Offering of Series of Interests, are funded by the Manager and are not reimbursed by the Company, the Series or economic members. Pre Closing expenses in this case are treated as capital contributions from the Manager to the Company and totaled $7,631 for the six-month period ended June 30, 2020 vs $21,276 for the six-month period ended June 30, 2019.

 

During the six-month period ended June 30, 2020 vs. the six-month period ended June 30, 2019, RSE Collection incurred pre-Closing Operating Expenses and the following Series had closed Offerings and incurred post-Closing Operating Expenses per the table below:


F-61


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


Operating Expenses

Applicable Series

Asset

6/30/2020

6/30/2019

 #77LE1

1977 Lotus Esprit S1

$1,596 

$1,955 

 #69BM1

1969 Boss 302 Mustang

1,649 

2,029 

 #85FT1

1985 Ferrari Testarossa

1,716 

2,100 

 #88LJ1

1988 Lamborghini Jalpa

1,684 

2,053 

 #55PS1

1955 Porsche Speedster  

2,065 

2,657 

 #95BL1

1995 BMW M3 Lightweight

1,645 

2,012 

 #89PS1

1989 Porsche 911 Speedster

1,713 

912 

 #90FM1

1990 Ford Mustang 7Up Edition

1,518 

1,911 

 #83FB1

1983 Ferrari 512 BBi

1,931 

2,417 

 #98DV1

1998 Dodge Viper GTS-R

1,656 

2,030 

 #06FS1

2006 Ferrari F430 Spider

- 

1,266 

 #93XJ1

1993 Jaguar XJ220

1,171 

1,472 

 #02AX1

2002 Acura NSX-T

1,629 

1,991 

 #99LE1

1999 Lotus Esprit Sport 350

1,580 

1,923 

 #91MV1

1991 Mitsubishi 3000VT GR4

1,542 

1,868 

 #92LD1

1992 Lancia Delta Martini 5 Evo

1,695 

2,841 

 #94DV1

1994 Dodge Viper RT/10

1,567 

1,977 

 #00FM1

2000 Ford Mustang Cobra R

- 

1,057 

 #72MC1

1972 Mazda Cosmo Sport

1,649 

1,964 

 #06FG1

2006 Ford GT

1,899 

2,158 

 #11BM1

2011 BMW 1M, 6-Speed Manual

1,600 

1,328 

 #80LC1

1980 Lamborghini Countach Turbo

2,328 

1,645 

 #02BZ1

2002 BMW Z8

1,740 

1,759 

 #88BM1

1988 BMW E30 M3

1,673 

1,469 

 #63CC1

1963 Chevrolet Corvette Split Window

1,650 

1,232 

 #76PT1

1976 Porsche 911 Turbo Cabrera

1,726 

1,243 

 #75RA1

1975 Renault Alpine A110 1300

1,598 

959 

 #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

1,715 

880 

 #93FS1

1993 Ferrari 348TS Series  Speciale

1,679 

502 

 #90MM1

1990 Mazda Miata

1,383 

233 

 #61JE1

1961 Jaguar E-Type

1,818 

581 

 #88PT1

1988 Porsche 944 Turbo S

1,578 

 

 #65FM1

1965 Ford Mustang 2+2 Fastback

1,593 

 

 #94LD1

1994 Lamborghini Diablo SE30 Jota

2,228 

 

 #99SS1

1999 Shelby Series 1

1,659 

 

 #94FS1

1994 Ferrari 348 Spider

1,670 

 

 #61MG1

1961 Maserati 3500GT

1,914 

 

 #92CC1

1992 Chevrolet Corvette ZR1

1,554 

 

 #89FT1

1989 Ferrari Testarossa

1,718 

 

 #80PN1

1980 Porsche 928

1,556 

 

 #89FG2

1989 Ferrari 328 GTS

1,654 

 

 #88LL1

1988 Lamborghini LM002

1,849 

 

RSE Collection

 

7,631 

21,276 

Total Operating Expenses

 

$75,419 

$71,700 

 

 

 

 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.


F-62


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Solely in the case of the Series with closed Offerings listed in the table above, the Manager has elected that the post-Closing Operating Expenses for the six-month period ended June 30, 2020 will be borne by the Manager and not reimbursed and are accounted for as capital contributions by the Manager for each of the Series. The Manager had made the same election for the post-Closing Operating Expenses incurred during the six-month period ended June 30, 2019.  

 

6.Capital Assets: 

 

Underlying Assets 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 transportation of the Underlying Asset to the Manager’s storage facility, pre-purchase inspection, pre-Offering refurbishment, and other costs detailed in the Manager’s allocation policy.

 

The Company treats Underlying Assets as collectible and therefore the Company will not depreciate or amortize the Underlying Assets going forward. The Underlying Assets are considered long-lived assets and will be subject to an annual test for impairment. 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 initially purchased by the Company, either prior to launching an Offering or through the exercising of a purchase option simultaneous with the Closing of an Offering for a particular Series. At Closing of an Offering for a Series of Interests the Underlying Assets, including capitalized Acquisition Expenses, are then transferred to the Series. Underlying Assets are transferred at cost and the Company receives cash from the Series from the proceeds of the Offering. The Company uses the proceeds of the transfer to pay off any debt or amounts owed under purchase options and Acquisition Expenses. Acquisition Expenses are typically paid for in advance by the Manager, except in the case of Acquisition Expenses that are anticipated, but might not be incurred until after a Closing, such as registration fees or fees related to the transportation of an Underlying Asset from the Asset seller to the Company’s warehouse and are thus only capitalized into the cost of the acquired Underlying Asset after the Underlying Asset has already been transferred to the Series. The Series uses the remaining cash to repay any accrued interest on loans or marketing expenses related to the preparation of the marketing materials for a particular Offering, by distributing the applicable amount to the Company, accounted for as “Distribution to RSE Collection” on the balance sheet. Furthermore, the Series distributes the appropriate amounts for Brokerage Fee, the Custody Fee and, if applicable, the Sourcing Fee using cash from the Offering. In case of a Closing at a loss, the Manager will make an additional capital contribution to the Series to cover any losses, which is represented as “Distribution to Series” on the balance sheet. Any remaining cash on the balance sheet of the Series after distributions have been made is retained for payment of future Operating Expenses.

 

The Company, through non-interest-bearing payments from the Manager or loans from officers of the Manager and third-parties invested in Underlying Assets. For the six-month period ended June 30, 2020, the total investment in Underlying Assets was $591 vs. $1,527,531 during the same six months in 2019. Driven by a lower number of Underlying Assets acquired during the six-month period ended June 30, 2020. The values for the respective six months periods exclude $262,766 related to Underlying Assets sold in the six-month period ended June 30, 2020 and $375,498 related to Underlying Assets sold in the six-month period ended June 30, 2019. This brings the total investment in Underlying Assets to $7,900,378 from inception of the Company in August of 2016 through June 30, 2020, excluding $638,264 related to Underlying Assets that were subsequently sold. See “Note A - Description Of Organization and Business Operations” for additional details on asset dispositions.


F-63


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Of the $591 of investments during the six-month period ended June 30, 2020, $0 were related to the purchase price of, or down payments on Underlying Assets, excluding $262,766 related to the Underlying Assets sold, vs. $1,543,769 during the same period in 2019, excluding $375,498 related to Underlying Assets sold. This brings the total spent on purchase price and down-payments at June 30, 2020 to $7,778,365, since the inception of the Company in August of 2016 vs. $6,977,253 at June 30, 2019.   

 

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. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, for example transportation costs to transport the Underlying Asset from the Asset Seller to the Company’s facility, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering. Acquisition Expenses are capitalized into the cost of the Underlying Asset as per the table below. 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 will be expensed.

 

For the six-month period ended June 30, 2020, $591 of Acquisition Expenses related to the registration, transportation, inspection, repair of Underlying Assets and other acquisition related expenses were incurred, excluding $10,773 related to Underlying Assets sold vs. $28,762 during the same period in 2019, excluding $2,998 related to Underlying Assets sold. This brings the total Acquisition Expenses at June 30, 2020 to $112,013, since the inception of the Company in August of 2016 vs. $103,558 at June 30, 2019. The Acquisition Expenses for the six-month period ended June 30, 2020 decreased in amount to those for the six months ended June 30, 2019 because of the lower number of Underlying Assets purchased in the six-month period ended June 30, 2020.

 

The total investment in Underlying Assets since the inception of the Company in August of 2016 is as follows, excluding the total investments of any Series for which the Underlying Assets have been sold:


F-64


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

As of 6/30/2020

Capitalized Costs

 Applicable Series  

 

 Asset  

 Purchase Price / Down payment  

 Transpor-tation  

 Main-tenance / Repair  

Improve-ments

Regis-tration

 Other  

 Total  

 

 

 

 

 

 

 

 

 

 

 #77LE1

(1,4)

1977 Lotus Esprit S1

$ 69,400   

$ 550   

$ -   

$ -   

$ 237   

$ -   

$ 70,187   

 #69BM1

(1)

1969 Boss 302 Mustang

102,395   

2,600   

1,000   

-   

271   

-   

106,266   

 #85FT1

(1)

1985 Ferrari Testarossa

172,500   

2,498   

557   

-   

271   

-   

175,826   

 #88LJ1

(1)

1988 Lamborghini Jalpa

127,176   

1,650   

720   

2,565   

271   

-   

132,382   

 #55PS1

(1)

1955 Porsche Speedster  

405,000   

2,100   

400   

-   

286   

600   

408,386   

 #93XJ1

(1)

1993 Jaguar XJ220

460,000   

1,200   

-   

26,500   

286   

600   

488,586   

 #83FB1

(1)

1983 Ferrari 512 BBi

330,000   

1,200   

1,320   

-   

286   

-   

332,806   

 #89PS1

(1)

1989 Porsche 911 Speedster

160,000   

-   

-   

-   

-   

-   

160,000   

 #90FM1

(1)

1990 Ford Mustang 7Up Edition

14,500   

-   

-   

-   

286   

-   

14,786   

 #95BL1

(1)

1995 BMW M3 Lightweight

112,500   

1,195   

-   

75   

421   

350   

114,541   

 #98DV1

(1)

1998 Dodge Viper GTS-R

120,000   

1,895   

-   

649   

-   

-   

122,544   

 #02AX1

(1)

2002 Acura NSX-T

100,000   

1,500   

-   

-   

286   

-   

101,786   

 #99LE1

(1)

1999 Lotus Esprit Sport 350

62,100   

1,300   

-   

585   

286   

-   

64,271   

 #91MV1

(1)

1991 Mitsubishi 3000VT GR4

33,950   

800   

-   

400   

287   

-   

35,437   

 #94DV1

(1)

1994 Dodge Viper RT/10

52,500   

-   

-   

-   

287   

-   

52,787   

 #92LD1

(1)

1992 Lancia Delta Martini 5 Evo

146,181   

10,514   

-   

964   

243   

-   

157,902   

 #72MC1

(1)

1972 Mazda Cosmo Sport

115,000   

265   

-   

-   

297   

-   

115,562   

 #06FG1

(1)

2006 Ford GT

309,000   

-   

-   

-   

286   

-   

309,286   

 #11BM1

(1)

2011 BMW 1M, 6-Speed Manual

78,500   

1,000   

-   

-   

286   

-   

79,786   

 #80LC1

(1)

1980 Lamborghini Countach Turbo

610,000   

1,950   

207   

-   

282   

-   

612,439   

 #02BZ1

(1)

2002 BMW Z8

185,000   

525   

-   

490   

286   

-   

186,301   

 #88BM1

(1)

1988 BMW E30 M3

135,000   

525   

239   

415   

286   

-   

136,465   

 #63CC1

(1)

1963 Chevrolet Corvette Split Window

120,000   

-   

-   

-   

286   

-   

120,286   

 #76PT1

(1)

1976 Porsche 911 Turbo Cabrera

179,065   

2,500   

500   

450   

287   

-   

182,802   

 #75RA1

(1)

1975 Renault Alpine A110 1300

75,000   

250   

-   

266   

287   

100   

75,903   

 #65AG1

(1)

1965 Alfa Romeo Giulia Sprint Speciale

170,000   

-   

-   

-   

286   

-   

170,286   

 #93FS1

(1)

1993 Ferrari 348TS Series  Speciale

130,000   

850   

-   

-   

286   

-   

131,136   

 #90MM1

(1)

1990 Mazda Miata

22,000   

900   

-   

-   

287   

-   

23,187   

 #61JE1

(1)

1961 Jaguar E-Type

235,000   

-   

-   

-   

288   

100   

235,388   

 #88PT1

(1)

1988 Porsche 944 Turbo S

61,875   

905   

-   

-   

291   

-   

63,071   

 #65FM1

(1)

1965 Ford Mustang 2+2 Fastback

75,000   

700   

-   

-   

297   

-   

75,997   

 #94LD1

(1)

1994 Lamborghini Diablo SE30 Jota

570,000   

1,950   

-   

-   

286   

-   

572,236   

 #99SS1

(1)

1999 Shelby Series 1

126,575   

1,650   

716   

-   

286   

-   

129,227   

 #94FS1

(1)

1994 Ferrari 348 Spider

135,399   

2,795   

-   

-   

288   

-   

138,482   

 #61MG1

(1)

1961 Maserati 3500GT

325,000   

-   

-   

303   

287   

-   

325,590   

 #92CC1

(1)

1992 Chevrolet Corvette ZR1

45,000   

900   

-   

-   

288   

-   

46,188   

 #89FT1

(1)

1989 Ferrari Testarossa

172,500   

2,350   

-   

-   

286   

-   

175,136   

 #80PN1

(1)

1980 Porsche 928

45,750   

1,350   

-   

-   

288   

-   

47,388   

 #89FG2

(1)

1989 Ferrari 328 GTS

118,500   

775   

-   

-   

287   

-   

119,562   

 #88LL1

(1)

1988 Lamborghini LM002

275,000   

2,225   

-   

300   

286   

-   

277,811   

 #87FF1

(2)

1987 Ferrari 412

11,000   

-   

-   

-   

-   

-   

11,000   

 #82AV1

(2)

1982 Aston Martin V8 Vantage

285,000   

-   

-   

1,078   

286   

-   

286,364   

 #72FG2

(2)

1972 Ferrari 365 GTC/4

200,000   

700   

-   

-   

287   

-   

200,987   

 #86FT1

(2)

1986 Ferrari Testarossa

-   

-   

529   

-   

-   

-   

529   

 #95FF1

(2)

1995 Ferrari 355 Spider

105,000   

3,200   

-   

-   

288   

-   

108,488   

 #03SS1

(2)

2003 Saleen S7

330,000   

2,750   

-   

-   

-   

-   

332,750   

 

 

 

 

 

 

 

 

 

 

Total

 

 

$ 7,713,365   

$ 60,017   

$ 6,188   

$ 35,040   

$ 11,768   

$ 1,750   

$ 7,828,128   

 

 

 

 

 

 

 

 

 

 

Capitalized Costs 2016

298,971   

2,650   

-   

-   

-   

-   

301,621   

Capitalized Costs 2017

202,500   

4,648   

2,677   

15,065   

1,050   

600   

226,540   

Capitalized Costs 2018

4,932,013   

26,905   

2,252   

17,578   

421   

950   

4,980,119   

Capitalized Costs 2019

2,606,874   

33,533   

1,259   

2,097   

10,310   

200   

2,654,273   

Capitalized Costs 1H 2020

(326,993)  

(7,719)  

-   

300   

(13)  

-   

(334,425)  

Grand Total

 

 

$ 7,713,365   

$ 60,017   

$ 6,188   

$ 35,040   

$ 11,768   

$ 1,750   

$ 7,828,128   

Note: Excludes $262,766 of capitalized acquisitions costs related to Underlying Assets sold in during the six-month period ended June 30, 2020 vs. $375,498 related to Underlying Assets sold during the same period in 2019.

(1)Offering for Series Interests closed at June 30, 2020 and Underlying Asset owned by applicable Series.  

(2)At June 30, 2020 owned by RSE Collection, LLC and not by any Series. To be owned by the applicable Series as of the Closing of the applicable Offering. 

(3)Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.  


F-65


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 

 

7.Members’ Equity: 

 

Members’ equity for the Company and any Series consists of capital contributions from the Manager, or its affiliates, Membership Contributions and the Net Income / (Loss) for the period.

 

Capital contributions from the Manager are made to cover Operating Expenses  for which the Manager has elected not to be reimbursed.

 

Members’ equity in Membership Contributions issued in a successful Closing of an Offering for a particular Series are calculated by taking the amount of membership Interests sold in an Offering, net of Brokerage Fee, Custody Fee and Sourcing Fee as shown in the table below. In the case of a particular Offering, the Brokerage Fee, the Custody Fee and Sourcing Fee (which may be waived by the Manager) related to the Offering are paid from the proceeds of any successfully closed Offering. These expenses will not be incurred by the Company or the applicable Series or the Manager, if an Offering does not close. At June 30, 2020, the following Offerings for Series Interests had closed:


F-66


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 

Membership Contribution and Uses at Closing  

Applicable Series

Asset

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Distributions

Total

#77LE1

1977 Lotus Esprit S1

4/13/2017

$ 77,700   

$ 1,049   

$ 3,443   

$ -   

$ -   

$ 73,208   

#69BM1

1969 Boss 302 Mustang

2/7/2018

115,000   

778   

2,986   

-   

-   

111,236   

#85FT1

1985 Ferrari Testarossa

2/16/2018

165,000   

1,117   

-   

-   

-   

163,883   

#55PS1

1955 Porsche Speedster  

6/6/2018

425,000   

2,869   

-   

-   

-   

422,131   

#93XJ1

1993 Jaguar XJ220

11/6/2018

495,000   

3,487   

-   

3,713   

-   

487,801   

#83FB1

1983 Ferrari 512 BBi

9/5/2018

350,000   

2,522   

9,162   

2,625   

-   

335,691   

#89PS1

1989 Porsche 911 Speedster

7/31/2018

165,000   

470   

1,771   

1,238   

-   

161,521   

#90FM1

1990 Ford Mustang 7Up Edition

7/31/2018

16,500   

90   

464   

500   

-   

15,446   

#95BL1

1995 BMW M3 Lightweight

7/12/2018

118,500   

870   

-   

889   

-   

116,742   

#98DV1

1998 Dodge Viper GTS-R

10/11/2018

130,000   

954   

2,314   

975   

-   

125,757   

#06FS1

2006 Ferrari F430 Spider

10/19/2018

199,000   

1,463   

774   

1,493   

195,271   

-   

#02AX1

2002 Acura NSX-T

11/30/2018

108,000   

793   

1,944   

810   

-   

104,452   

#99LE1

1999 Lotus Esprit Sport 350

12/4/2018

69,500   

510   

1,770   

521   

-   

66,699   

#91MV1

1991 Mitsubishi 3000VT GR4

12/7/2018

38,000   

279   

600   

500   

-   

36,621   

#94DV1

1994 Dodge Viper RT/10

12/26/2018

57,500   

388   

1,841   

500   

-   

54,771   

#92LD1

1992 Lancia Delta Martini 5 Evo

12/26/2018

165,000   

1,114   

2,219   

1,238   

-   

160,430   

#00FM1

2000 Ford Mustang Cobra R

1/4/2019

49,500   

364   

862   

500   

47,774   

-   

#72MC1

1972 Mazda Cosmo Sport

1/4/2019

124,500   

542   

2,474   

934   

-   

120,551   

#06FG1

2006 Ford GT

1/8/2019

320,000   

2,316   

3,198   

2,400   

-   

312,086   

#11BM1

2011 BMW 1M, 6-Speed Manual

1/25/2019

84,000   

567   

517   

630   

-   

82,286   

#80LC1

1980 Lamborghini Countach Turbo

2/11/2019

635,000   

4,305   

9,216   

4,763   

-   

616,716   

#02BZ1

2002 BMW Z8

2/11/2019

195,000   

1,316   

2,620   

1,463   

-   

189,601   

#88BM1

1988 BMW E30 M3

2/25/2019

141,000   

952   

226   

1,058   

-   

138,765   

#63CC1

1963 Chevrolet Corvette Split Window

3/18/2019

126,000   

916   

1,553   

945   

-   

122,586   

#76PT1

1976 Porsche 911 Turbo Cabrera

3/22/2019

189,900   

1,382   

1,793   

1,424   

-   

185,301   

#75RA1

1975 Renault Alpine A110 1300

4/9/2019

84,000   

586   

3,732   

630   

-   

79,052   

#65AG1

1965 Alfa Romeo Giulia Sprint Speciale

4/16/2019

178,500   

1,272   

1,903   

1,339   

-   

173,986   

#93FS1

1993 Ferrari 348TS Series  Speciale

4/22/2019

137,500   

1,011   

1,272   

1,031   

-   

134,186   

#90MM1

1990 Mazda Miata

4/26/2019

26,600   

196   

918   

500   

-   

24,986   

#61JE1

1961 Jaguar E-Type

4/26/2019

246,000   

1,661   

3,858   

1,845   

-   

238,636   

#88PT1

1988 Porsche 944 Turbo S

7/23/2019

66,000   

495   

-   

500   

-   

65,005   

#65FM1

1965 Ford Mustang 2+2 Fastback

7/23/2019

82,500   

619   

1,966   

619   

-   

79,297   

#94LD1

1994 Lamborghini Diablo SE30 Jota

8/19/2019

597,500   

4,481   

11,251   

4,481   

-   

577,286   

#99SS1

1999 Shelby Series 1

9/12/2019

137,500   

1,375   

1,815   

1,031   

-   

133,279   

#94FS1

1994 Ferrari 348 Spider

9/18/2019

145,000   

1,450   

669   

1,088   

-   

141,794   

#61MG1

1961 Maserati 3500GT

9/30/2019

340,000   

2,550   

4,613   

2,550   

-   

330,287   


F-67


RSE COLLECTION, LLC

Notes to Consolidated Financial Statements


#92CC1

1992 Chevrolet Corvette ZR1

10/2/2019

52,500   

525   

2,875   

500   

-   

48,600   

#89FT1

1989 Ferrari Testarossa

10/11/2019

180,000   

1,800   

-   

1,350   

-   

176,850   

#80PN1

1980 Porsche 928

11/6/2019

48,000   

480   

-   

500   

-   

47,020   

#89FG2

1989 Ferrari 328 GTS

11/14/2019

127,500   

1,275   

1,719   

956   

-   

123,550   

#88LL1

1988 Lamborghini LM002

12/9/2019

292,000   

2,920   

3,115   

2,190   

-   

283,775   

Total

 

 

$ 7,435,700   

$ 55,021   

$ 92,030   

$ 50,226   

$ 243,045   

$ 6,995,378   

 

 

 

 

 

 

 

 

 

 

Note: represents Membership Contributions net of Brokerage Fee, Sourcing Fee and Custody Fee at Closing of Offering for respective Series.

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.

Note: Underlying Assets for #06FS1 and #00FM1 were sold and membership distributions to Interest holders were made.


F-68



NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

8.Income taxes: 

 

Each existing Series has elected and qualified, and the Company intends that each future Series will elect and qualify, to be taxed as a corporation under the Internal Revenue Code of 1986.  Each separate Series intends to be accounted for as described in ASC Topic 740, "Income Taxes," which requires an asset and liability approach to financial accounting and reporting for income taxes.  Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.  

 

The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. There were no uncertain tax positions as of June 30, 2020.

 

RSE Collection, LLC, as the master Series of the Company intends to be taxed as a “partnership” or a “disregarded entity” for federal income tax purposes and will not make any election or take any action that could cause it to be separately treated as an association taxable as a corporation under Subchapter C of the Code.

 

9.Earnings (loss) / income 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) / income per membership Interest (“EPMI”) will be computed by dividing net (loss) / income for a particular Series by the weighted average number of outstanding membership Interests in that particular Series during the period.


F-69



NOTE C - RELATED PARTY TRANSACTIONS

 

Series Members

The managing member of the Company is the Manager. The Company will admit additional members to each of its Series through the Offerings of membership Interests in each Series. By purchasing an Interest in a Series of Interests, the Investor is admitted as a member of the Series and will be bound by the Company's Operating Agreement. Under the Operating Agreement, each Investor grants a power of attorney to the Manager. The Operating Agreement provides the Manager with the ability to appoint officers and advisory board members.

 

Officer and Affiliate Loans

Individual officers and affiliates of the Manager have made loans to the Company to facilitate the purchase of Underlying Assets prior to the Closing of a Series’ Offering.  Each of the loans and related interest have been paid by the Company through proceeds of the Offering associated with a Series. Once the Series repays the Company and other parties, such as the Manager, the BOR and the Custodian and their respective affiliates, from the proceeds of a closed Offering, the Underlying Assets was transferred to the related Series and it is anticipated that no Series will bear the economic effects of any loan made to purchase another Underlying Asset.

 

As of June 30, 2020, and as of December 31, 2019, no loans to the Company were outstanding to either officers or affiliates of the Manager.


F-70



NOTE D –DEBT

 

The Asset Manager together with the Company Asset Manager, entered into a $1.5 million line of credit LoC with Silicon Valley Bank on April 30, 2019, which allowed the Manager to make purchases of Underlying Assets using the LoC, with the Underlying Assets as collateral. However, the Company did not draw any amounts under the LoC until July 24, 2019 and as such had no outstanding balances or interest paid at June 30, 2019. On December 20, 2019, the Asset Manager and the Company, including an affiliate of the Asset Manager, entered into the DM with Upper90 with an initial borrowing capacity of $2.25 million. On May 15, 2020, the DM was expanded to a borrowing capacity of $3.25 million. The DM allows the Asset Manager to draw up to 100% of the value of the Underlying Assets for any Underlying Asset held on the books of the Company. Interest rate on any amounts outstanding under the DM accrues at a fixed per annum rate of 15%. The Company is also held jointly and severably liable for any amounts outstanding under this DM.

 

The table below outlines the debt balance at June 30, 2020 vs. December 31, 2019:

Debt Outstanding Upper90 Demand Note

At 12/31/2019

$1,560,000 

At 6/30/2020

$3,250,000 

 

 

As of June 30, 2020, $3,250,000 debt was outstanding and interest of $160,583 had been incurred under the DM during the six-month period ended June 30, 2020. Of the outstanding borrowings at June 30, 2020, $995,000 were related to Underlying Assets and the remainder to assets of the affiliate of the Asset Manager or remained in cash.


F-71



NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY

 

Overview of Revenues

As of June 30, 2020 , we have not yet generated any revenues directly attributable to the Company or any Series to date. In addition, we do not anticipate the Company or any Series to generate any revenue in excess of costs associated with such revenues until 2021. In early 2019, the Manager of the Company launched its first showroom in New York City and in mid-2019 launched an online shopping experience for merchandise. In future, the Manager of the Company plans to roll out additional opportunities for revenue generation including additional showrooms.

 

Overview of Costs and Expenses

The Company distinguishes costs and expenses between those related to the purchase of a particular Underlying Asset and Operating Expenses related to the management of such Underlying Assets.

 

Fees and expenses related to the purchase of an Underlying Asset include Offering Expenses, Acquisition Expenses, Brokerage Fee, Custody Fee and Sourcing Fee.

 

Within Operating Expenses, the Company distinguishes between Operating Expenses incurred prior to the Closing of an Offering and those incurred after the Closing of an Offering. Although these pre- and post- Closing Operating Expenses are similar in nature and consist of expenses such as storage, insurance, transportation, marketing and maintenance and professional fees such as ongoing bookkeeping, legal and accounting expenses associated with a Series, pre-Closing Operating Expenses are borne by the Manager and are not expected to be reimbursed by the Company or the economic members. Post-Closing Operating Expenses are the responsibility of each Series of Interest and may be financed through (i) revenues generated by the Series or cash reserves at the Series or (ii) contributions made by the Manager, for which the Manager does not seek reimbursement or (iii) loans by the Manager, for which the Manager may charge a rate of interest or (iv) issuance of additional Interest in a Series (at the discretion of the Manager).

 

Allocation Methodology

Allocation of revenues and expenses and costs will be made amongst the various Series in accordance with the Manager's allocation policy. The Manager's allocation policy requires items that are related to a specific Series to be charged to that specific Series. Items not related to a specific Series will be allocated pro rata based upon the value of the Underlying Assets or the number of Underlying Assets, as stated in the Manager’s allocation policy and as determined by the Manager. The Manager may amend its allocation policy in its sole discretion from time to time.


F-72



NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY (CONTINUED)

 

Allocation Methodology or Description by Category

·Revenue: Revenues from the anticipated commercialization of the Underlying Assets will be allocated amongst the Series whose Underlying Assets are part of the commercialization events, based on the value of the Underlying Asset. No revenues attributable directly to the Company or any Series have been generated during the six-month period ended June 30, 2020 and 2019.  

·Offering Expenses: Offering Expenses, other than those related to the overall business of the Manager (as described in Note B(4)) are funded by the Manager and generally reimbursed through the Series proceeds upon the Closing of an Offering. Offering Expenses are charged to a specific Series. 

·Acquisition Expenses: Acquisition Expenses (as described in Note B(6)), are typically funded by the Manager, and reimbursed from the Series proceeds upon the Closing of an Offering. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, for example transportation fees, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering. Acquisition Expenses incurred are capitalized into the cost of the Underlying Asset on the balance sheet of the Company and subsequently transferred to the Series upon Closing of the Offering for the Series Interests.  

·Sourcing Fee / Losses: The Sourcing Fee is paid to the Manager from the Series proceeds upon the close of an Offering (as described in Note B(7)) and is charged to the specific Series. Losses incurred related to closed Offerings, due to shortfalls between proceeds from closed Offerings and costs incurred in relation to these Offerings are charged to the specific Series but are reimbursed by the Manager and accounted for as capital contributions to the Series (as described in Note B(6)).  

·Brokerage Fee: The Brokerage Fee is paid to the BOR from the Series proceeds upon the Closing of an Offering (as described in Note B(7)) and is charged to the specific Series.  

·Custody Fee: The Custody Fee is paid to the Custodian from the Series proceeds upon the Closing of an Offering (as described in Note B(7)) and is charged to the specific Series. For the Offerings for Series #77LE1, Series #69BM1, Series #85FT1, Series #88LJ1 and Series #55PS1, no Custody Agreement was in place prior to the close of the Offerings, and as such, no Custody Fee was due at the time of Closing. Should a Custody Fee become applicable for these Offerings at a later date, the costs will be borne by the Manager and the Manager will not be reimbursed. For all subsequent Offerings, the Custody Fee will be paid for from the proceeds of the Offering.  

·Operating Expenses: Operating Expenses (as described in Note B(5)), including storage, insurance, maintenance costs, transportation, professional fees and marketing and other Series related Operating Expenses, are expensed as incurred: 

oPre-Closing Operating Expenses are borne by the Manager and accounted for as capital contributions from the Manager to the Company and are not reimbursed.  

oPost-Closing Operating Expenses are the responsibility of each individual Series.  

oIf not directly charged to the Company or a Series, Operating Expenses are allocated as follows:  

§Insurance: based on the premium rate allocated by value of the Underlying Assets 

§Storage and transportation: based on the number of Underlying Assets 

§Professional fees: $100 per Series per month 


F-73



NOTE F – FREE CASH FLOW DISTRIBUTIONS AND MANAGEMENT FEES

 

Any available Free Cash Flow of a Series of Interests shall be applied in the following order of priority, at the discretion of the Manager:

 

i)Repayment of any amounts outstanding under Operating Expenses Reimbursement Obligations. 

ii)Thereafter, reserves may be created to meet future Operating Expenses for a particular Series. 

iii)Thereafter, at least 50% of Free Cash Flow (as described below) (net of corporate income taxes applicable to such Series of Interests) may be distributed as dividends to Interest Holders of a particular Series. 

iv)The Manager may receive up to 50% of Free Cash Flow (as described below) in the form of a management fee, which is accounted for as an expense to the statement of operations of a particular Series. 

 

Free Cash Flow” is defined as net income (as determined under GAAP) generated by any Series of Interests 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 relevant Series.

 

As of June 30, 2020, and December 31, 2019, no distributions of Free Cash Flow or management fees were paid by the Company or in respect of any Series. The Company did make distributions to Interest Holders related to sale of Underlying Assets as described in “Asset Dispositions” in “Note A - Description Of Organization and Business Operations.

 

NOTE G – INCOME TAX

 

As of June 30, 2020, each individual Series has elected to be treated as a corporation for tax purposes.

 

No provision for income taxes for the six-month period ended June 30, 2020 and June 30, 2019, respectively, has been recorded for any individual Series as all individual Series incurred net losses, except as detailed below. 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 losses will not be realized.  The Company’s net deferred tax assets at June 30, 2020 and December 31, 2019 are fully offset by a valuation allowance (other than for Series #00FM1, #06FS1, 2003 Porsche 911 GT2 and 1990 Mercedes 190E 2.5-16 Evo II as described below), and therefore, no tax benefit applicable to the loss for each individual Series for the six-month period ended June 30, 2020 has been recognized. Losses incurred after January 1, 2018 do not expire for federal income tax purposes

 

1990 Mercedes 190E 2.5-16 Evo II sold its primary operating asset in the six-month period ended June 30, 2020 prior to the launch of an Offering for such Underlying Asset and as such the asset was still on the books of the Company at the time of the sale and any tax implications of the sale accrue to the Company as it is considered a partnership for tax purposes (see Note A). Since the asset was sold for a loss there are no significant tax implications.

 

Reconciliation of the benefit expense for income taxes from continuing operations recorded in the consolidated statements of operations with the amounts computed at the statutory federal tax rates is shown below. RSE Collection has elected to be treated as a partnership; thus, for the six-month period ended June 30, 2020 the only tax affected components of deferred tax assets and deferred tax liabilities related to closed Series.


F-74



NOTE H - CONTINGENCIES

 

COVID-19

 

The extent of the impact and effects of the recent outbreak of the coronavirus (COVID‐19) on the operation and financial performance of our business are unknown. However, the Company does not expect that the outbreak will have a material adverse effect on our business or financial results at this time.


F-75



NOTE I - SUBSEQUENT EVENTS

 

Asset Disposition

 

Sale of the 1972 Ferrari 365 GTC/4

On August 31, 2020, the Company received an offer for the 1972 Ferrari 365 GTC/4, for $200,000 vs. the initial purchase price of $275,000 for a loss on sale of $75,987, net of $987 of capitalized acquisition expenses. Per the terms of the Company's Operating Agreement, the Company, together with the Company's advisory board has evaluated the offer and has determined that it is in the interest of the Company to sell the 1972 Ferrari 365 GTC/4. In evaluating the offer, the Company took into account current market conditions and the amount of cash that would be liberated from the sale of the 1972 Ferrari 365 GTC/4. The purchase and sale agreement was executed on September 10, 2020. At the time of the sale, no Offering for a Series related to the 1972 Ferrari 365 GTC/4 had occurred. As such the Underlying Asset was not yet owned by any Series and no Interest Holders received any distributions.

The Company realized a loss on impairment of $75,000 due to the sale of the 1972 Ferrari 365 GTC/4. Although the sale was consummated in September 2020, the Company has decided that the conditions for impairment were already apparent in the six-month period ended June 30, 2020 and has reflected the charge in the financials for the six-month period ended June 30, 2020 accordingly.

Sale of the 2003 Saleen S7

On September 21, 2020, the Company received an offer for Series Saleen S7, the Underlying Asset for Series #03SS1 in the amount of $420,000 vs the initial purchase price of $330,000 for a gain on sale of $87,250, net of $2,750 capitalized acquisition expenses. Per the terms of the Company's Operating Agreement, the Company, together with the Company's advisory board has evaluated the offer and has determined that it is in the interest of the Investors to sell the Series Saleen S7. The purchase and sale agreement was executed on September 27, 2020.

Subsequent Offerings

The table below shows all Offerings, which have closed after the date of the financial statements through September 28, 2020.

Series / Series Name

Underlying Asset

Maximum Offering Size

Opening Date

Closing Date

#03SS1 / Series Saleen S7

2003 Saleen S7

$ 375,000 

7/6/2020

9/22/2020


F-76



 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Members of

RSE Collection, LLC

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheets of RSE Collection, LLC (the "Company") on a consolidated basis and for each listed Series as of December 31, 2019 and 2018, and the related consolidated statements of operations, members' equity, and cash flows for the Company on a consolidated basis and for each listed Series for each of the years then ended, and the related notes (collectively referred to as the "financial statements").  In our opinion, the financial statements present fairly, in all material respects, the consolidated financial position of the Company and each listed Series as of December 31, 2019 and 2018, and the consolidated results of operations and cash flows for the Company and each listed Series for each of the years then ended, in conformity with accounting principles generally accepted in the United States of America.  

 

Going Concern

 

The accompanying financial statements have been prepared assuming that the Company and each listed Series will continue as a going concern.  As discussed in Note A to the financial statements, the Company's and each listed Series’ lack of liquidity raises substantial doubt about their ability to continue as a going concern.  Management's plans in regard to these matters are also described in Note A.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.  

 

Restatement

 

As discussed in Note J to the financial statements the December 31, 2018 financial statements have been restated to correct an error.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on the Company's and each listed Series’ financial statements based on our audits.  We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company and each listed Series in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.  The Company and each listed Series is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's or each listed Series internal control over financial reporting.  Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.  Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.  Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.  We believe that our audits provide a reasonable basis for our opinion.  

 

/s/ EisnerAmper LLP

 

We have served as the Company's auditor since 2017.  

 

EISNERAMPER LLP

New York, New York

April 29, 2020


F-77


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,214  

$1,000  

Pre-paid Insurance

104  

130  

120  

384  

95  

Total Current Assets

4,253  

130  

120  

2,598  

1,095  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

106,266  

175,826  

132,382  

408,386  

114,541  

TOTAL ASSETS

$110,519  

$175,956  

$132,502  

$410,984  

$115,636  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$479  

$479  

$479  

$479  

$479  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

479  

479  

479  

479  

479  

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,131  

116,742  

Capital Contribution for Operating Expenses

7,569  

9,630  

8,861  

9,346  

5,805  

Capital Contribution for loss at Offering close

 

12,344  

 

3,357  

444  

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

Retained Earnings / (Accumulated Deficit)

(7,944) 

(9,979) 

(9,220) 

(9,440) 

(6,189) 

Members' Equity

110,040  

175,477  

132,023  

410,505  

115,157  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$110,519  

$175,956  

$132,502  

$410,984  

$115,636  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-78 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,271  

$485  

$2,485  

$2,500  

$9,152 

Pre-paid Insurance

131  

16  

272  

101  

- 

Total Current Assets

1,402  

501  

2,757  

2,601  

9,152 

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

- 

Collectible Automobiles - Owned

160,000  

14,786  

332,806  

122,544  

- 

TOTAL ASSETS

$161,402  

$15,287  

$335,563  

$125,145  

$9,152 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$479  

$479  

$- 

Income Taxes Payable

 

 

 

 

6,746 

Due to the Manager for Insurance

 

 

 

 

- 

Due to the Manager or its Affiliates

 

 

 

 

2,406 

Total Liabilities

304  

304  

479  

479  

9,152 

 

 

 

 

 

 

Membership Contributions

161,521  

15,446  

335,691  

125,757  

- 

Capital Contribution for Operating Expenses

4,975  

4,920  

6,888  

4,878  

- 

Capital Contribution for loss at Offering close

 

 

 

 

- 

Distribution to RSE Collection

(250) 

(175) 

(400) 

(713) 

- 

Retained Earnings / (Accumulated Deficit)

(5,148) 

(5,208) 

(7,095) 

(5,256) 

- 

Members' Equity

161,098  

14,983  

335,084  

124,666  

- 

TOTAL LIABILITIES AND MEMBERS' EQUITY

$161,402  

$15,287  

$335,563  

$125,145  

$9,152 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-79 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,485  

$1,985  

$1,985  

$984  

$1,853  

Pre-paid Insurance

499  

84  

50  

26  

117  

Total Current Assets

1,984  

2,069  

2,035  

1,011  

1,970  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

488,586  

101,786  

64,271  

35,437  

157,902  

TOTAL ASSETS

$490,570  

$103,855  

$66,306  

$36,448  

$159,872  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$479  

$479  

$479  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

479  

479  

479  

304  

 

 

 

 

 

 

Membership Contributions

487,801  

104,452  

66,699  

36,621  

160,430  

Capital Contribution for Operating Expenses

3,942  

3,884  

4,020  

3,851  

4,398  

Capital Contribution for loss at Offering close

7,373  

 

 

 

 

Distribution to RSE Collection

(5,103) 

(681) 

(443) 

(200) 

 

Retained Earnings / (Accumulated Deficit)

(3,443) 

(4,279) 

(4,449) 

(4,303) 

(5,260) 

Members' Equity

490,570  

103,376  

65,827  

35,969  

159,568  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$490,570  

$103,855  

$66,306  

$36,448  

$159,872  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-80 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,984  

$3,760 

$4,989  

$2,500  

$2,000  

Pre-paid Insurance

20  

- 

 

112  

 

Total Current Assets

2,004  

3,760 

4,989  

2,612  

2,000  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

- 

 

 

 

Collectible Automobiles - Owned

52,787  

- 

115,562  

309,286  

79,786  

TOTAL ASSETS

$54,791  

$3,760 

$120,551  

$311,898  

$81,786  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$- 

$304  

$304  

$304  

Income Taxes Payable

 

2,711 

 

 

 

Due to the Manager for Insurance

 

- 

 

 

 

Due to the Manager or its Affiliates

 

1,049 

 

 

 

Total Liabilities

304  

3,760 

307  

304  

304  

 

 

 

 

 

 

Membership Contributions

54,771  

- 

120,551  

312,086  

82,286  

Capital Contribution for Operating Expenses

4,076  

- 

3,977  

4,772  

3,253  

Capital Contribution for loss at Offering close

 

- 

 

 

 

Distribution to RSE Collection

 

- 

 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(4,360) 

- 

(4,284) 

(4,964) 

(3,557) 

Members' Equity

54,487  

- 

120,244  

311,594  

81,482  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$54,791  

$3,760 

$120,551  

$311,898  

$81,786  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-81 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$3,504  

$3,000  

$2,000  

$1,999  

$1,999  

Pre-paid Insurance

495  

141  

103  

90  

11  

Total Current Assets

3,999  

3,141  

2,103  

2,089  

2,010  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

612,439  

186,301  

136,465  

120,286  

182,802  

TOTAL ASSETS

$616,438  

$189,442  

$138,568  

$122,375  

$184,812  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$304  

$304  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

304  

304  

304  

304  

304  

 

 

 

 

 

 

Membership Contributions

616,716  

189,601  

138,765  

122,586  

185,301  

Capital Contribution for Operating Expenses

4,409  

4,551  

3,620  

3,442  

3,376  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(774) 

(300) 

(300) 

(300) 

(500) 

Retained Earnings / (Accumulated Deficit)

(4,217) 

(4,714) 

(3,821) 

(3,657) 

(3,669) 

Members' Equity

616,134  

189,138  

138,264  

122,071  

184,508  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$616,438  

$189,442  

$138,568  

$122,375  

$184,812  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-82 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Pre-paid Insurance

 

11  

 

 

 

Total Current Assets

2,649  

3,711  

3,050  

1,799  

2,898  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,903  

170,286  

131,136  

23,187  

235,388  

TOTAL ASSETS

$78,552  

$173,997  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$479  

$304  

$304  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

23  

 

16  

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

327  

479  

320  

311  

311  

 

 

 

 

 

 

Membership Contributions

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution for Operating Expenses

3,086  

2,917  

1,210  

872  

2,737  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(500) 

 

 

 

(350) 

Retained Earnings / (Accumulated Deficit)

(3,413) 

(3,385) 

(1,530) 

(1,183) 

(3,048) 

Members' Equity

78,225  

173,518  

133,866  

24,675  

237,975  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,552  

$173,997  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-83 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,300  

$4,439  

$4,550  

$3,064  

$2,962  

Pre-paid Insurance

10  

 

201  

17  

38  

Total Current Assets

2,310  

4,439  

4,751  

3,081  

3,000  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

Collectible Automobiles - Owned

75,997  

62,780  

572,236  

129,227  

138,482  

TOTAL ASSETS

$78,307  

$67,219  

$576,987  

$132,308  

$141,482  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$304  

$304  

$479  

$479  

$304  

Income Taxes Payable

 

 

 

 

 

Due to the Manager for Insurance

 

19  

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

304  

323  

479  

479  

304  

 

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

Capital Contribution for Operating Expenses

2,403  

999  

2,319  

1,150  

604  

Capital Contribution for loss at Offering close

 

2,214  

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

Retained Earnings / (Accumulated Deficit)

(2,697) 

(1,322) 

(2,597) 

(1,612) 

(870) 

Members' Equity

78,003  

66,896  

576,508  

131,829  

141,178  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,307  

$67,219  

$576,987  

$132,308  

$141,482  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-84 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated   

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$4,197  

$2,412  

$1,714  

$3,662  

$3,288  

$5,789  

$114,536  

Pre-paid Insurance

 

12  

 

 

 

77  

3,982  

Total Current Assets

4,197  

2,424  

1,714  

3,662  

3,295  

5,866  

118,518  

Other Assets

 

 

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

 

 

616,000  

Collectible Automobiles - Owned

325,590  

46,188  

175,136  

47,388  

119,562  

277,511  

7,546,553  

TOTAL ASSETS

$329,787  

$48,612  

$176,850  

$51,050  

$122,857  

$283,377  

$8,281,071  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$304  

$304  

$417  

$273  

$232  

$106  

$16,752  

Income Taxes Payable

 

 

 

 

 

 

9,457  

Due to the Manager for Insurance

84  

 

76  

 

 

 

406  

Due to the Manager or its Affiliates

 

 

 

 

 

 

1,280,433  

Total Liabilities

388  

304  

493  

275  

232  

106  

1,307,048  

 

 

 

 

 

 

 

 

Membership Contributions

330,287  

48,600  

176,850  

47,020  

123,550  

283,775  

6,995,378  

Capital Contribution for Operating Expenses

1,288  

351  

1,429  

212  

236  

1,349  

250,769  

Capital Contribution for loss at Offering close

 

 

400  

4,030  

 

 

44,272  

Distribution to RSE Collection

(500) 

 

(400) 

 

(700) 

(475) 

 

Retained Earnings / (Accumulated Deficit)

(1,676) 

(643) 

(1,922) 

(487) 

(461) 

(1,378) 

(316,397) 

Members' Equity

329,399  

48,308  

176,357  

50,775  

122,625  

283,271  

6,974,022  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$329,787  

$48,612  

$176,850  

$51,050  

$122,857  

$283,377  

$8,281,071  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-85 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2018


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,500  

Pre-paid Insurance

71  

101  

85  

283  

Total Current Assets

4,220  

101  

85  

2,783  

Other Assets

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

Collectible Automobiles - Owned

106,266  

175,826  

132,382  

408,100  

TOTAL ASSETS

$110,486  

$175,927  

$132,467  

$410,883  

 

 

 

 

 

LIABILITIES AND MEMBERS EQUITY / (DEFICIT)

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

 

Accounts Payable

$100  

$100  

$ 

$ 

Insurance Payable

 

 

 

 

Accrued Interest

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

Debt

 

 

 

 

Total Current Liabilities

100  

100  

 

 

Total Liabilities

100  

100  

 

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,132  

Capital Contribution

3,444  

16,518  

2,953  

7,320  

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

Contribution to Series

 

 

 

 

Accumulated Deficit

(3,473) 

(4,173) 

(2,868) 

(3,680) 

Members' Equity

110,386  

175,827  

132,467  

410,883  

TOTAL LIABILITIES AND EQUITY

$110,486  

$175,927  

$132,467  

$410,883  

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-86


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2018


 

Series #95BL1

Series #89PS1

Series #90FM1

Series #83FB1

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and Cash Equivalents

$1,000  

$1,271  

$771  

$2,771  

Pre-paid Insurance

74  

101  

12  

207  

Total Current Assets

1,074  

1,372  

783  

2,978  

Other Assets

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

Collectible Automobiles - Owned

114,541  

160,000  

14,500  

332,520  

TOTAL ASSETS

$115,615  

$161,372  

$15,283  

$335,498  

 

 

 

 

 

LIABILITIES AND MEMBERS EQUITY / (DEFICIT)

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

Insurance Payable

 

 

 

 

Accrued Interest

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

Debt

 

 

 

 

Total Current Liabilities

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

Membership Contributions

116,741  

161,521  

15,446  

335,691  

Capital Contribution

2,287  

891  

1,188  

2,038  

Distribution to RSE Collection

(1,645) 

(250) 

(175) 

(400) 

Contribution to Series

 

 

 

 

Accumulated Deficit

(1,768) 

(790) 

(1,176) 

(1,831) 

Members' Equity

115,615  

161,372  

15,283  

335,498  

TOTAL LIABILITIES AND EQUITY

$115,615  

$161,372  

$15,283  

$335,498  

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-87


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2018


 

Series #98DV1

Series #06FS1

Series #93XJ1

Series #02AX1

Assets

 

 

 

 

Current Assets

 

 

 

 

Cash and Cash Equivalents

$2,500  

$2,771  

$1,771  

$2,271  

Pre-paid Insurance

77  

118  

293  

64  

Total Current Assets

2,577  

2,889  

2,064  

2,335  

Other Assets

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

Collectible Automobiles - Owned

122,544  

192,500  

488,300  

101,500  

TOTAL ASSETS

$125,121  

$195,389  

$490,364  

$103,835  

 

 

 

 

 

LIABILITIES AND MEMBERS EQUITY / (DEFICIT)

 

 

 

 

Liabilities

 

 

 

 

Current Liabilities

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

Insurance Payable

 

 

 

 

Accrued Interest

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

Debt

 

 

 

 

Total Current Liabilities

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

 

 

Membership Contributions

125,757  

195,271  

487,801  

104,452  

Capital Contribution

876  

997  

8,206  

467  

Distribution to RSE Collection

(713) 

 

(5,103) 

(681) 

Contribution to Series

 

 

 

 

Accumulated Deficit

(799) 

(879) 

(540) 

(403) 

Members' Equity

125,121  

195,389  

490,364  

103,835  

TOTAL LIABILITIES AND EQUITY

$125,121  

$195,389  

$490,364  

$103,835  

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-88 


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2018


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Consolidated

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$2,271  

$1,271  

$2,771  

$2,271  

$56,787  

Pre-paid Insurance

34  

19  

86  

 

2,306  

Total Current Assets

2,305  

1,290  

2,857  

2,271  

59,093  

Other Assets

 

 

 

 

 

Collectible Automobiles - Deposits

 

 

 

 

736,431  

Collectible Automobiles - Owned

63,985  

35,150  

157,659  

52,500  

4,648,349  

TOTAL ASSETS

$66,290  

$36,440  

$160,516  

$54,771  

$5,443,873  

 

 

 

 

 

 

LIABILITIES AND MEMBERS EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$300  

Insurance Payable

 

 

 

39  

912  

Accrued Interest

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

2,658,883  

Debt

 

 

 

 

 

Total Current Liabilities

 

 

 

39  

2,660,095  

Total Liabilities

 

 

 

39  

2,660,095  

 

 

 

 

 

 

Membership Contributions

66,699  

36,621  

160,430  

54,771  

2,765,168  

Capital Contribution

249  

202  

109  

40  

123,917  

Distribution to RSE Collection

(443) 

(200) 

 

 

 

Contribution to Series

 

 

 

 

 

Accumulated Deficit

(215) 

(183) 

(23) 

(79) 

(105,307) 

Members' Equity

66,290  

36,440  

160,516  

54,732  

2,783,778  

TOTAL LIABILITIES AND EQUITY

$66,290  

$36,440  

$160,516  

$54,771  

$5,443,873  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-89 


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Operating Expenses

 

 

 

 

 

Storage

$2,279  

$2,279  

$2,279  

$2,279  

$2,279  

Transportation

500  

1,700  

2,300  

500  

500  

Insurance

492  

627  

573  

1,784  

442  

Professional Fees

1,200  

1,200  

1,200  

1,200  

1,200  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

4,471  

5,806  

6,352  

5,763  

4,421  

Operating Loss

(4,471) 

(5,806) 

(6,352) 

(5,763) 

(4,421) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(4,471) 

(5,806) 

(6,352) 

(5,763) 

(4,421) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(4,471) 

$(5,806) 

$(6,352) 

$(5,763) 

$(4,421) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(2.24) 

$(2.90) 

$(3.18) 

$(2.88) 

$(2.21) 

Weighted Average Membership Interest

2000  

2000  

2000  

2000  

2000  


See accompanying notes, which are an integral part of these financial statements.

 

F-90


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Operating Expenses

 

 

 

 

 

Storage

$654  

$2,479  

$2,279  

$2,279  

$600  

Transportation

1,850  

279  

500  

500  

 

Insurance

654  

74  

1,285  

478  

247  

Professional Fees

1,200  

1,200  

1,200  

1,200  

419  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

4,358  

4,032  

5,264  

4,457  

1,266  

Operating Loss

(4,358) 

(4,032) 

(5,264) 

(4,457) 

(1,266) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

(34,714) 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(4,358) 

(4,032) 

(5,264) 

(4,457) 

33,448  

Provision for Income Taxes

 

 

 

 

6,746  

Net Income / (Loss)

$(4,358) 

$(4,032) 

$(5,264) 

$(4,457) 

$26,702  

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(2.18) 

$(2.02) 

$(1.05) 

$(2.23) 

$5.34  

Weighted Average Membership Interest

2000  

2000  

5000  

2000  

5000  


See accompanying notes, which are an integral part of these financial statements.

 

F-91


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Operating Expenses

 

 

 

 

 

Storage

$ 

$2,279  

$2,279  

$2,279  

$2,479  

Transportation

 

 

500  

500  

278  

Insurance

1,704  

397  

256  

141  

605  

Professional Fees

1,200  

1,200  

1,200  

1,200  

1,200  

Marketing Expense

 

 

 

 

675  

Total Operating Expenses

2,904  

3,876  

4,235  

4,120  

5,237  

Operating Loss

(2,904) 

(3,876) 

(4,235) 

(4,120) 

(5,237) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,904) 

(3,876) 

(4,235) 

(4,120) 

(5,237) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,904) 

$(3,876) 

$(4,235) 

$(4,120) 

$(5,237) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.58) 

$(1.94) 

$(2.12) 

$(2.06) 

$(1.75) 

Weighted Average Membership Interest

5000  

2000  

2000  

2000  

3000  


See accompanying notes, which are an integral part of these financial statements.

 

F-92


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Operating Expenses

 

 

 

 

 

Storage

$2,479  

$645  

$2,377  

$2,104  

$1,879  

Transportation

390  

 

278  

390  

279  

Insurance

212  

77  

445  

1,299  

283  

Professional Fees

1,200  

335  

1,184  

1,171  

1,116  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

4,281  

1,057  

4,284  

4,964  

3,557  

Operating Loss

(4,281) 

(1,057) 

(4,284) 

(4,964) 

(3,557) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

(14,438) 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(4,281) 

13,381  

(4,284) 

(4,964) 

(3,557) 

Provision for Income Taxes

 

2,711  

 

 

 

Net Income / (Loss)

$(4,281) 

$10,670  

$(4,284) 

$(4,964) 

$(3,557) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(2.14) 

$5.33  

$(2.14) 

$(0.99) 

$(1.78) 

Weighted Average Membership Interest

2000  

2000  

2000  

5000  

2000  


See accompanying notes, which are an integral part of these financial statements.

 

F-93


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-93


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Operating Expenses

 

 

 

 

 

Storage

$654  

$2,240  

$2,103  

$1,973  

$1,944  

Transportation

350  

779  

279  

390  

279  

Insurance

2,152  

635  

439  

352  

517  

Professional Fees

1,061  

1,060  

1,000  

942  

929  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

4,217  

4,714  

3,821  

3,657  

3,669  

Operating Loss

(4,217) 

(4,714) 

(3,821) 

(3,657) 

(3,669) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(4,217) 

(4,714) 

(3,821) 

(3,657) 

(3,669) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(4,217) 

$(4,714) 

$(3,821) 

$(3,657) 

$(3,669) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.84) 

$(1.57) 

$(1.27) 

$(1.83) 

$(1.22) 

Weighted Average Membership Interest

5000  

3000  

3000  

2000  

3000  


See accompanying notes, which are an integral part of these financial statements.

 

F-94


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Operating Expenses

 

 

 

 

 

Storage

$1,902  

$1,572  

$304  

$304  

$1,377  

Transportation

390  

500  

 

 

224  

Insurance

234  

466  

400  

66  

632  

Professional Fees

887  

847  

826  

813  

813  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

3,413  

3,385  

1,530  

1,183  

3,048  

Operating Loss

(3,413) 

(3,385) 

(1,530) 

(1,183) 

(3,048) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,413) 

(3,385) 

(1,530) 

(1,183) 

(3,048) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(3,413) 

$(3,385) 

$(1,530) 

$(1,183) 

$(3,048) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.14) 

$(1.69) 

$(0.77) 

$(0.24) 

$(1.02) 

Weighted Average Membership Interest

3000  

2000  

2000  

5000  

3000  


See accompanying notes, which are an integral part of these financial statements.

 

F-95


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-95


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Operating Expenses

 

 

 

 

 

Storage

$2,041  

$654  

$479  

$599  

$374  

Transportation

 

 

850  

500  

 

Insurance

130  

142  

826  

153  

156  

Professional Fees

526  

526  

442  

360  

340  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

2,697  

1,322  

2,597  

1,612  

870  

Operating Loss

(2,697) 

(1,322) 

(2,597) 

(1,612) 

(870) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Other Income

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,697) 

(1,322) 

(2,597) 

(1,612) 

(870) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,697) 

$(1,322) 

$(2,597) 

$(1,612) 

$(870) 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.35) 

$(0.60) 

$(0.52) 

$(1.61) 

$(0.44) 

Weighted Average Membership Interest

2000  

2200  

5000  

1000  

2000  


See accompanying notes, which are an integral part of these financial statements.

 

F-96


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-96


RSE COLLECTION, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2019


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated   

Operating Expenses

 

 

 

 

 

 

 

Storage

$554  

$304  

$417  

$273  

$232  

$106  

$74,124  

Transportation

390  

 

1,000  

 

 

1,100  

39,049  

Insurance

432  

46  

240  

34  

76  

101  

27,343  

Professional Fees

300  

293  

265  

180  

153  

71  

36,060  

Marketing Expense

 

 

 

 

 

 

10,160  

Total Operating Expenses

1,676  

643  

1,922  

487  

461  

1,378  

186,736  

Operating Loss

(1,676) 

(643) 

(1,922) 

(487) 

(461) 

(1,378) 

(186,736) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

411  

Other Income

 

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

(49,152) 

Loss on Sale

 

 

 

 

 

 

27,150  

Income / (Loss) Before Income Taxes

(1,676) 

(643) 

(1,922) 

(487) 

(461) 

(1,378) 

(165,145) 

Provision for Income Taxes

 

 

 

 

 

 

9,457  

Net Income / (Loss)

$(1,676) 

$(643) 

$(1,922) 

$(487) 

$(461) 

$(1,378) 

$(174,602) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.34) 

$(0.32) 

$(0.48) 

$(0.10) 

$(0.27) 

$(0.69) 

 

Weighted Average Membership Interest

5000  

2000  

4000  

5000  

1700  

2000  

 


See accompanying notes, which are an integral part of these financial statements.

 

F-97


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Operating Expenses

 

 

 

 

Storage

$1,636  

$1,586  

$1,260  

$805  

Transportation

 

160  

 

200  

Insurance

837  

1,327  

808  

1,975  

Maintenance

 

 

 

 

Professional Fees

1,000  

1,000  

800  

700  

Marketing Expense

 

100  

 

 

Total Operating Expenses

3,473  

4,173  

2,868  

3,680  

Operating Loss

(3,473) 

(4,173) 

(2,868) 

(3,680) 

Other Expenses

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

Purchase Option Expense

 

 

 

 

Total Expenses

3,473  

4,173  

2,868  

3,680  

Net Loss

$(3,473) 

$(4,173) 

$(2,868) 

$(3,680) 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($1.74) 

($2.09) 

($1.43) 

($1.84) 

Weighted Average Membership Interests

2000  

2000  

2000  

2000  


See accompanying notes, which are an integral part of these financial statements.

 

F-98


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018


 

Series #95BL1

Series #89PS1

Series #90FM1

Series #83FB1

Operating Expenses

 

 

 

 

Storage

$776  

$ 

$620  

$340  

Transportation

 

 

 

 

Insurance

431  

290  

56  

1,108  

Maintenance

 

 

 

 

Professional Fees

561  

500  

500  

383  

Marketing Expense

 

 

 

 

Total Operating Expenses

1,768  

790  

1,176  

1,831  

Operating Loss

(1,768) 

(790) 

(1,176) 

(1,831) 

Other Expenses

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

Purchase Option Expense

 

 

 

 

Total Expenses

1,768  

790  

1,176  

1,831  

Net Loss

$(1,768) 

$(790) 

$(1,176) 

$(1,831) 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.88) 

($0.40) 

($0.59) 

($0.37) 

Weighted Average Membership Interests

2000  

2000  

2000  

5000  


See accompanying notes, which are an integral part of these financial statements.

 

F-99


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-99


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018


 

Series #98DV1

Series #06FS1

Series #93XJ1

Series #02AX1

Operating Expenses

 

 

 

 

Storage

$337  

$378  

$ 

$125  

Transportation

 

 

 

 

Insurance

198  

262  

360  

178  

Maintenance

 

 

 

 

Professional Fees

264  

239  

180  

100  

Marketing Expense

 

 

 

 

Total Operating Expenses

799  

879  

540  

403  

Operating Loss

(799) 

(879) 

(540) 

(403) 

Other Expenses

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

Purchase Option Expense

 

 

 

 

Total Expenses

799  

879  

540  

403  

Net Loss

$(799) 

$(879) 

$(540) 

$(403) 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.40) 

($0.18) 

($0.11) 

($0.20) 

Weighted Average Membership Interests

2000  

5000  

5000  

2000  


See accompanying notes, which are an integral part of these financial statements.

 

F-100


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-100


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Consolidated

Operating Expenses

 

 

 

 

 

Storage

$109  

$97  

$ 

$24  

$13,579  

Transportation

 

 

 

 

7,720  

Insurance

19  

 

 

39  

13,832  

Maintenance

 

 

 

 

 

Professional Fees

87  

77  

16  

16  

7,623  

Marketing Expense

 

 

 

 

3,711  

Total Operating Expenses

215  

183  

23  

79  

46,465  

Operating Loss

(215) 

(183) 

(23) 

(79) 

(46,465) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

10,745  

Purchase Option Expense

 

 

 

 

7,444  

Total Expenses

215  

183  

23  

79  

64,654  

Net Loss

$(215) 

$(183) 

$(23) 

$(79) 

$(64,654) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

($0.11) 

($0.09) 

($0.01) 

($0.04) 

 

Weighted Average Membership Interests

2000  

2000  

3000  

2000  

 


See accompanying notes, which are an integral part of these financial statements.

 

F-101


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-101


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Year Ended December 31, 2019


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,132  

116,742  

Capital Contribution

3,444  

16,518  

2,953  

7,320  

2,287  

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

Distribution to Series

 

 

 

 

 

Net loss

(3,473) 

(4,173) 

(2,868) 

(3,678) 

(1,768) 

Balance December 31, 2018

$110,386  

$175,827  

$132,467  

$410,885  

$115,615  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

4,125  

5,456  

5,908  

5,383  

3,963  

Distribution to RSE Collection

 

 

 

 

 

Net income/ (loss)

(4,471) 

(5,806) 

(6,352) 

(5,763) 

(4,421) 

Balance December 31, 2019

$110,040  

$175,477  

$132,023  

$410,505  

$115,157  

 

 

 

 

 

 

 

 

 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

161,521  

15,446  

335,691  

125,757  

195,271  

Capital Contribution

891  

1,188  

2,038  

876  

997  

Distribution to RSE Collection

(250) 

(175) 

(400) 

(713) 

 

Distribution to Series

 

 

 

 

 

Net loss

(790) 

(1,176) 

(1,831) 

(799) 

(879) 

Balance December 31, 2018

$161,372  

$15,283  

$335,498  

$125,121  

$195,389  

Distribution

 

 

 

 

(230,000) 

Membership Contributions

 

 

 

 

 

Capital Contribution

4,084  

3,732  

4,850  

4,002  

7,909  

Distribution to RSE Collection

 

 

 

 

 

Net income/ (loss)

(4,358) 

(4,032) 

(5,264) 

(4,457) 

26,702  

Balance December 31, 2019

$161,098  

$14,983  

$335,084  

$124,666  

$ 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-102


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Year Ended December 31, 2019


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

487,801  

104,452  

66,699  

36,621  

160,430  

Capital Contribution

8,206  

467  

250  

202  

109  

Distribution to RSE Collection

(5,103) 

(681) 

(443) 

(200) 

 

Distribution to Series

 

 

 

 

 

Net loss

(539) 

(403) 

(215) 

(183) 

(23) 

Balance December 31, 2018

$490,365  

$103,835  

$66,291  

$36,440  

$160,516  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

3,109  

3,417  

3,771  

3,649  

4,289  

Distribution to RSE Collection

 

 

 

 

 

Net income/ (loss)

(2,904) 

(3,876) 

(4,235) 

(4,120) 

(5,237) 

Balance December 31, 2019

$490,570  

$103,376  

$65,827  

$35,969  

$159,568  

 

 

 

 

 

 

 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

54,771  

 

 

 

 

Capital Contribution

40  

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net loss

(79) 

 

 

 

 

Balance December 31, 2018

$54,732  

$ 

$ 

$ 

$ 

Distribution

 

(58,240) 

 

 

 

Membership Contributions

 

47,774  

120,551  

312,086  

82,286  

Capital Contribution

4,036  

 

3,977  

4,772  

3,253  

Distribution to RSE Collection

 

(212) 

 

(300) 

(500) 

Net income/ (loss)

(4,281) 

10,670  

(4,284) 

(4,964) 

(3,557) 

Balance December 31, 2019

$54,487  

$- 

$120,244  

$311,594  

$81,482  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-103


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Year Ended December 31, 2019


 

 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net loss

 

 

 

 

 

Balance December 31, 2018

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

Membership Contributions

616,716  

189,601  

138,765  

122,586  

185,301  

Capital Contribution

4,409  

4,551  

3,620  

3,442  

3,376  

Distribution to RSE Collection

(774) 

(300) 

(300) 

(300) 

(500) 

Net income/ (loss)

(4,217) 

(4,714) 

(3,821) 

(3,657) 

(3,669) 

Balance December 31, 2019

$616,134  

$189,138  

$138,264  

$122,071  

$184,508  

 

 

 

 

 

 

 

 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net loss

 

 

 

 

 

Balance December 31, 2018

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

Membership Contributions

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution

3,086  

2,917  

1,210  

872  

2,737  

Distribution to RSE Collection

(500) 

 

 

 

(350) 

Net income/ (loss)

(3,413) 

(3,385) 

(1,530) 

(1,183) 

(3,048) 

Balance December 31, 2019

$78,225  

$173,518  

$133,866  

$24,675  

$237,975  

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-104


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-104


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Year Ended December 31, 2019


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Balance January 1, 2018

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net loss

 

 

 

 

 

Balance December 31, 2018

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

Capital Contribution

2,403  

3,213  

2,319  

1,150  

604  

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

Net income/ (loss)

(2,697) 

(1,322) 

(2,597) 

(1,612) 

(870) 

Balance December 31, 2019

$78,003  

$66,896  

$576,508  

$131,829  

$141,178  

 

 

 

 

 

 

 

 

 

 

 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated

Balance January 1, 2018

 

 

 

 

 

 

59,814  

Membership Contributions

 

 

 

 

 

 

2,691,960  

Capital Contribution

 

 

 

 

 

 

96,659  

Distribution to RSE Collection

 

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

(64,654) 

Balance December 31, 2018

$ 

$ 

$ 

$ 

$ 

$ 

$2,783,778  

Distribution

 

 

 

 

 

 

(288,240) 

Membership Contributions

330,287  

48,600  

176,850  

47,020  

123,550  

283,775  

4,473,256  

Capital Contribution

1,288  

351  

1,829  

4,242  

236  

1,349  

179,830  

Distribution to RSE Collection

(500) 

 

(400) 

 

(700) 

(475) 

 

Net income/ (loss)

(1,676) 

(643) 

(1,922) 

(487) 

(461) 

(1,378) 

(174,602) 

Balance December 31, 2019

$329,399  

$48,308  

$176,357  

$50,775  

$122,625  

$283,271  

$6,974,022  

 

 

 

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-105


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(4,471) 

$(5,806) 

$(6,352) 

$(5,763) 

$(4,421) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

4,125  

5,456  

5,908  

5,383  

3,963  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(33) 

(29) 

(35) 

(99) 

(21) 

Due to the Manager for Insurance

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

379  

379  

479  

479  

479  

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

 

 

(286) 

 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

 

 

 

(286) 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

(286) 

 

Cash beginning of year

4,149  

- 

 

2,500  

1,000  

Cash end of year

$4,149  

$- 

$ 

$2,214  

$1,000  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-106


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #89PS1

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(4,358) 

$(4,032) 

$(5,264) 

$(4,457) 

$26,702  

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

4,084  

3,732  

4,850  

4,002  

7,909  

(Gain) / Loss on Sale of Assets

 

 

 

 

(34,714) 

Prepaid Insurance

(30) 

(4) 

(65) 

(24) 

118  

Due to the Manager for Insurance

 

 

 

 

 

Income Taxes Payable

 

 

 

 

6,746  

Accounts Payable

304  

304  

479  

479  

 

Net cash used in operating activities

- 

 

 

- 

6,761  

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

 

(286) 

(286) 

 

(286) 

Proceeds from Sale of Assets

 

 

 

 

227,500  

Net cash used in investing activities

 

(286) 

(286) 

 

227,214  

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

2,406  

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

(230,000) 

Net cash used in financing activities

 

 

 

 

(227,594) 

 

 

 

 

 

 

Net change in cash

- 

(286) 

(286) 

- 

6,381  

Cash beginning of year

1,271  

771  

2,771  

2,500  

2,771  

Cash end of year

$1,271  

$485  

$2,485  

$2,500  

$9,152  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-107


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #93XJ1

Series #02AX1

Series #99LE1

Series #91MV1

Series #92LD1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,904) 

$(3,876) 

$(4,235) 

$(4,120) 

$(5,237) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,109  

3,417  

3,771  

3,649  

4,289  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(205) 

(20) 

(15) 

(8) 

(31) 

Due to the Manager for Insurance

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

 

479  

479  

479  

304  

Net cash used in operating activities

- 

- 

- 

 

(675) 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(286) 

(286) 

(286) 

(287) 

(243) 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

(286) 

(286) 

(286) 

(287) 

(243) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

(286) 

(286) 

(286) 

(287) 

(918) 

Cash beginning of year

1,771  

2,271  

2,271  

1,271  

2,771  

Cash end of year

$1,485  

$1,985  

$1,985  

$984  

$1,853  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-108


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-108


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #94DV1

Series #00FM1

Series #72MC1

Series #06FG1

Series #11BM1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(4,281) 

$10,670  

$(4,284) 

$(4,964) 

$(3,557) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

4,036  

 

3,977  

4,772  

3,253  

(Gain) / Loss on Sale of Assets

 

(14,438) 

 

 

 

Prepaid Insurance

(58) 

 

 

(112) 

- 

Due to the Manager for Insurance

 

 

 

 

 

Income Taxes Payable

 

2,711  

 

 

 

Accounts Payable

304  

 

304  

304  

304  

Net cash used in operating activities

- 

(1,049) 

 

 

- 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(287) 

(45,562) 

(65,762) 

(309,286) 

(79,786) 

Proceeds from Sale of Assets

 

60,000  

 

 

 

Net cash used in investing activities

(287) 

14,438  

(65,762) 

(309,286) 

(79,786) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

47,774  

70,751  

312,086  

82,286  

Due to the manager and other affiliates

 

1,049  

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

 

(212) 

 

(300) 

(500) 

Distribution of Gain on sale of assets to Shareholders

 

(58,240) 

 

 

 

Net cash used in financing activities

 

(9,629) 

70,751  

311,786  

81,786  

 

 

 

 

 

 

Net change in cash

(287) 

3,760  

4,989  

2,500  

2,000  

Cash beginning of year

2,271  

 

 

 

 

Cash end of year

$1,984  

$3,760  

$4,989  

$2,500  

$2,000  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

$49,800  

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-109


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-109


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Series #76PT1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(4,217) 

$(4,714) 

$(3,821) 

$(3,657) 

$(3,669) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

4,409  

4,551  

3,620  

3,442  

3,376  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(496) 

(141) 

(103) 

(89) 

(11) 

Due to the Manager for Insurance

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

304  

304  

304  

304  

304  

Net cash used in operating activities

- 

 

- 

- 

- 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(564,814) 

(186,301) 

(136,465) 

(120,286) 

(182,802) 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

(564,814) 

(186,301) 

(136,465) 

(120,286) 

(182,802) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

569,091  

189,601  

138,765  

122,586  

185,301  

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

(774) 

(300) 

(300) 

(300) 

(500) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

568,318  

189,301  

138,465  

122,286  

184,801  

 

 

 

 

 

 

Net change in cash

3,504  

3,000  

2,000  

1,999  

1,999  

Cash beginning of year

 

 

 

 

 

Cash end of year

$3,504  

$3,000  

$2,000  

$1,999  

$1,999  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

$47,625  

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-110


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-110


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(3,413) 

$(3,385) 

$(1,530) 

$(1,183) 

$(3,048) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,086  

2,917  

1,210  

872  

2,737  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

 

(11) 

 

 

 

Due to the Manager for Insurance

23  

 

17  

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

304  

479  

304  

304  

304  

Net cash used in operating activities

- 

- 

- 

 

- 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(75,903) 

(170,286) 

(131,136) 

(23,187) 

(235,388) 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

(75,903) 

(170,286) 

(131,136) 

(23,187) 

(235,388) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

79,052  

173,986  

134,186  

24,986  

238,636  

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

 

 

 

Distribution to RSE Collection

(500) 

 

 

 

(350) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

78,552  

173,986  

134,186  

24,986  

238,286  

 

 

 

 

 

 

Net change in cash

2,649  

3,700  

3,050  

1,799  

2,898  

Cash beginning of year

 

 

 

 

 

Cash end of year

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-111


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-111


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,697) 

$(1,322) 

$(2,597) 

$(1,612) 

$(870) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,403  

999  

2,319  

1,150  

604  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

Prepaid Insurance

(10) 

 

(201) 

(17) 

(38) 

Due to the Manager for Insurance

 

19  

 

 

 

Income Taxes Payable

 

 

 

 

 

Accounts Payable

304  

304  

479  

479  

304  

Net cash used in operating activities

 

 

- 

- 

- 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

Investment in classic automobiles

(75,997) 

(62,780) 

(572,236) 

(129,227) 

(138,482) 

Proceeds from Sale of Assets

 

 

 

 

 

Net cash used in investing activities

(75,997) 

(62,780) 

(572,236) 

(129,227) 

(138,482) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

79,297  

65,005  

577,286  

133,279  

141,794  

Due to the manager and other affiliates

 

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

2,214  

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

Net cash used in financing activities

78,297  

67,219  

576,786  

132,291  

141,444  

 

 

 

 

 

 

Net change in cash

2,300  

4,439  

4,550  

3,064  

2,962  

Cash beginning of year

 

 

 

 

 

Cash end of year

$2,300  

$4,439  

$4,550  

$3,064  

$2,962  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-112


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-112


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019


 

Series #61MG1

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Consolidated   

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,676) 

$(643) 

$(1,922) 

$(487) 

$(461) 

$(1,378) 

$(174,602) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,288  

351  

1,429  

212  

236  

1,349  

146,030  

(Gain) / Loss on Sale of Assets

 

 

 

 

 

 

(22,002) 

Prepaid Insurance

 

(12) 

 

 

(7) 

(77) 

(2,598) 

Due to the Manager for Insurance

84  

 

76  

 

 

 

423  

Income Taxes Payable

 

 

 

 

 

 

9,457  

Accounts Payable

304  

304  

417  

273  

232  

106  

16,452  

Net cash used in operating activities

 

 

 

- 

- 

- 

(26,840) 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on classic automobiles

 

 

 

 

 

 

120,432  

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

 

 

 

Investment in classic automobiles

(325,590) 

(46,188) 

(175,136) 

(47,388) 

(119,562) 

(277,511) 

(3,039,129) 

Proceeds from Sale of Assets

 

 

 

 

 

 

397,500  

Net cash used in investing activities

(325,590) 

(46,188) 

(175,136) 

(47,388) 

(119,562) 

(277,511) 

(2,521,197) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

330,287  

48,600  

176,850  

47,020  

123,550  

283,775  

4,375,831  

Due to the manager and other affiliates

 

 

 

 

 

 

(1,378,451) 

Contribution from Series to RSE Collection

 

 

 

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

400  

4,030  

 

 

6,644  

Distribution to RSE Collection

(500) 

 

(400) 

 

(700) 

(475) 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

(398,240) 

Net cash used in financing activities

329,787  

48,600  

176,850  

51,050  

122,850  

283,300  

2,605,784  

 

 

 

 

 

 

 

 

Net change in cash

4,197  

2,412  

1,714  

3,662  

3,288  

5,789  

57,747  

Cash beginning of year

 

 

 

 

 

 

56,787  

Cash end of year

$4,197  

$2,412  

$1,714  

$3,662  

$3,288  

$5,789  

$114,534  

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 

 

$97,425  

Non-cash Financing Activities:

 

 

 

 

 

 

 

Capital Contribution of certain amounts due to manager

 

 

 

 

 

 

$27,150  


See accompanying notes, which are an integral part of these financial statements.

 

F-113


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2019



See accompanying notes, which are an integral part of these financial statements.

 

F-113


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Cash Flows from Operating Activities:

 

 

 

 

Net Loss

$(3,473) 

$(4,173) 

$(2,868) 

$(3,680) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,444  

4,174  

2,953  

3,963  

(Gain) / Loss on Sale of Assets

 

 

 

 

Prepaid Insurance

(71) 

(101) 

(85) 

(283) 

Insurance Payable

 

 

 

 

Income Tax Payable

 

 

 

 

Accounts Payable

100  

100  

 

 

Accrual of Interest

 

 

 

 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

Deposits on classic automobiles

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

Investment in classic automobiles

(106,266) 

(175,826) 

(132,382) 

(408,100) 

Proceeds from Sale of Assets

 

 

 

 

Cash used in investing activities

(106,266) 

(175,826) 

(132,382) 

(408,100) 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

Proceeds from sale of membership interests

111,236  

163,883  

133,508  

422,132  

Due to the manager and other affiliates

 

 

 

 

Distribution to Series

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

12,344  

 

3,357  

Contribution by Manager for operating expense

 

 

 

 

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

Proceeds from Loans

 

 

 

 

Repayment of Loans

 

 

 

 

Distribution of Gain on Sale of assets to Shareholders

 

 

 

 

Cash provided by financing activities

110,415  

175,826  

132,382  

410,600  

 

 

 

 

 

Net change in cash

4,149  

 

 

2,500  

Cash beginning of year in 2018

 

 

 

 

Cash end of year in 2018

$4,149  

$ 

$ 

$2,500  

Supplemental Cash Flow Information:

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-114


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-114


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018


 

 

(Restated)

(Restated)

 

 

Series #95BL1

Series #89PS1

Series #90FM1

Series #83FB1

Cash Flows from Operating Activities:

 

 

 

 

Net Loss

$(1,768) 

$(790) 

$(1,176) 

$(1,831) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,842  

891  

1,188  

2,038  

(Gain) / Loss on Sale of Assets

 

 

 

 

Prepaid Insurance

(74) 

(101) 

(12) 

(207) 

Insurance Payable

 

 

 

Income Tax Payable

 

 

 

 

Accounts Payable

 

 

 

 

Accrual of Interest

 

 

 

 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

Deposits on classic automobiles

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

Investment in classic automobiles

(114,541) 

(61,000) 

(10,375) 

(332,520) 

Proceeds from Sale of Assets

 

 

 

 

Cash used in investing activities

(114,541) 

(61,000) 

(10,375) 

(332,520) 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

Proceeds from sale of membership interests

116,741  

62,521  

11,321  

335,691  

Due to the manager and other affiliates

 

 

 

 

Distribution to Series

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

Contribution by Manager and Company to pay closing expenses

445  

 

 

 

Contribution by Manager for operating expense

 

 

 

 

Distribution to RSE Collection

(1,645) 

(250) 

(175) 

(400) 

Proceeds from Loans

 

 

 

 

Repayment of  Loans

 

 

 

 

Distribution of Gain on Sale of assets to Shareholders

 

 

 

 

Cash provided by financing activities

115,541  

62,271  

11,146  

335,291  

 

 

 

 

 

Net change in cash

1,000  

1,271  

771  

2,771  

Cash beginning of year in 2018

 

 

 

 

Cash end of year in 2018

$1,000  

$1,271  

$771  

$2,771  

Supplemental Cash Flow Information:

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

$99,000  

$4,125  

 


See accompanying notes, which are an integral part of these financial statements.

 

F-115


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-115


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018


 

Series #98DV1

Series #06FS1

Series #93XJ1

Series #02AX1

Cash Flows from Operating Activities:

 

 

 

 

Net Loss

$(799) 

$(879) 

$(540) 

$(403) 

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

876  

997  

833  

467  

(Gain) / Loss on Sale of Assets

 

 

 

 

Prepaid Insurance

(77) 

(118) 

(293) 

(64) 

Insurance Payable

 

 

 

 

Income Tax Payable

 

 

 

 

Accounts Payable

 

 

 

 

Accrual of Interest

 

 

 

 

Net cash used in operating activities

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

Deposits on classic automobiles

 

 

 

 

Repayment of investments in classic automobiles upon Offering close

 

 

 

 

Investment in classic automobiles

(122,544) 

(192,500) 

(488,300) 

(101,500) 

Proceeds from Sale of Assets

 

 

 

 

Cash used in investing activities

(122,544) 

(192,500) 

(488,300) 

(101,500) 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

Proceeds from sale of membership interests

125,757  

195,271  

487,801  

104,452  

Due to the manager and other affiliates

 

 

 

 

Distribution to Series

 

 

 

 

Contribution from Series to RSE Collection

 

 

 

 

Contribution by Manager and Company to pay closing expenses

 

 

7,373  

 

Contribution by Manager for operating expense

 

 

 

 

Distribution to RSE Collection

(713) 

 

(5,103) 

(681) 

Proceeds from Loans

 

 

 

 

Repayment of  Loans

 

 

 

 

Distribution of Gain on Sale of assets to Shareholders

 

 

 

 

Cash provided by financing activities

125,044  

195,271  

490,071  

103,771  

 

 

 

 

 

Net change in cash

2,500  

2,771  

1,771  

2,271  

Cash beginning of year in 2018

 

 

 

 

Cash end of year in 2018

$2,500  

$2,771  

$1,771  

$2,271  

Supplemental Cash Flow Information:

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 


See accompanying notes, which are an integral part of these financial statements.

 

F-116


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018



See accompanying notes, which are an integral part of these financial statements.

 

F-116


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2018


 

 

 

 

 

(Restated)

 

Series#99LE1   

Series#91MV1   

Series#92LD1   

Series#94DV1   

Consolidated   

Cash Flows from Operating Activities:

 

 

 

 

 

Net Loss

$ (215)  

$ (183)  

$ (23)  

$ (79)  

$ (64,654)  

Adjustments to reconcile net income / (loss) to net cash provided by operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

249   

202   

109   

40   

61,837   

(Gain) / Loss on Sale of Assets

-   

-   

-   

-   

-   

Prepaid Insurance

(34)  

(19)  

(86)  

-   

(1,811)  

Insurance Payable

-   

-   

-   

39   

912   

Income Tax Payable

-   

-   

-   

-   

(400)  

Accounts Payable

-   

-   

-   

-   

300   

Accrual of Interest

-   

-   

-   

-   

(2,561)  

Net cash used in operating activities

-   

-   

-   

-   

(6,377)  

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on classic automobiles

-   

-   

-   

-   

(706,432)  

Repayment of investments in classic automobiles upon Offering close

-   

-   

-   

-   

-   

Investment in classic automobiles

(63,985)  

(35,150)  

(157,659)  

(52,500)  

(4,047,062)  

Proceeds from Sale of Assets

-   

-   

-   

-   

-   

Cash used in investing activities

(63,985)  

(35,150)  

(157,659)  

(52,500)  

(4,753,494)  

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

66,699   

36,621   

160,430   

54,771   

2,588,834   

Due to the manager and other affiliates

-   

-   

-   

-   

2,588,407   

Distribution to Series

-   

-   

-   

-   

-   

Contribution from Series to RSE Collection

-   

-   

-   

-   

-   

Contribution by Manager and Company to pay closing expenses

-   

-   

-   

-   

11,175   

Contribution by Manager for operating expense

-   

-   

-   

-   

23,647   

Distribution to RSE Collection

(443)  

(200)  

-   

-   

-   

Proceeds from Loans

-   

-   

-   

-   

602,100   

Repayment of  Loans

-   

-   

-   

-   

(1,002,880)  

Distribution of Gain on Sale of assets to Shareholders

-   

-   

-   

-   

-   

Cash provided by financing activities

66,256   

36,421   

160,430   

54,771   

4,811,283   

 

 

 

 

 

 

Net change in cash

2,271   

1,271   

2,771   

2,271   

51,413   

Cash beginning of year in 2018

-   

-   

-   

-   

5,374   

Cash end of year in 2018

$ 2,271   

$ 1,271   

$ 2,771   

$ 2,271   

$ 56,787   

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

-   

-   

-   

-   

$ 103,125   

Interest Paid by Manager

 

 

 

 

$ 4,264   


See accompanying notes, which are an integral part of these financial statements.

 

F-117


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

 

RSE Collection, LLC (the “Company”) is a Delaware series limited liability company formed on August 24, 2016.  RSE Markets, Inc. is the manager of the Company (the “Manager”) and serves as the asset manager for the collection of assets owned by the Company and each series (the “Asset Manager”). The Company was formed to engage in the business of acquiring and managing a collection of assets (the “Underlying Assets”). The Company has created, and it is expected that the Company will continue to create, separate series of interests (each, a “Series” or “Series of Interests”), that each Underlying Asset will be owned by a separate Series and that the assets and liabilities of each Series will be 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 Manager is a Delaware corporation formed on April 28, 2016. The Manager is a technology and marketing company that operates the Rally Rd. platform (the “Platform") and manages the Company and the assets owned by the Company in its roles as the Manager and Asset Manager of each Series.

 

The Company intends to sell Interests in a number of separate individual Series of the Company. 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 a single Underlying Asset (plus any cash reserves for future operating expenses, as well as certain liabilities related to expenses pre-paid by the Manager), which for example, in the case of Series #69BM1 is a 1969 Boss 302 Mustang.  

 

All voting rights, except as specified in 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 of the Company, as amended and restated from time to time (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.

 

Operating Expenses:

After the closing of an offering, each Series is responsible for its own “Operating Expenses” (as defined in Note B(5)). Prior to the closing, Operating Expenses are borne by the Manager or the Asset Manager and not reimbursed by the economic members of a particular Series. Should post-closing Operating Expenses exceed revenues or cash reserves, the Manager or the Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series and be entitled to reimbursement of such amount from future revenues generated by the Series (“Operating Expenses Reimbursement Obligation(s)”), on which the Manager or the Asset Manager may impose a rate of interest, and/or (c) cause additional Interests to be issued in order to cover such additional amounts, which Interests may be issued to existing or new investors, and may include the Manager or its affiliates or the Asset Manager.

 

Fees:

Sourcing Fee: The Manager expects to receive a fee at the closing of each successful offering for its services of sourcing the Underlying Asset (the “Sourcing Fee”), which may be waived by the Manager in its sole discretion.

 

Brokerage Fee:  For all Series qualified up to March 6, 2019, except in the case of Series #77LE1, the broker of record (the “Broker”) received a fee (the “Brokerage Fee”) of 0.75% of the cash from offering for facilitating the sale of securities. In the instance of #77LE1 and all Series qualified after March 6, 2019 the Brokerage Fee is equal to 1.0% of the gross proceeds of each Offering.


F-118


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Custody Fee: In respect to current offerings, the custody broker (the “Custodian”), holding custody of the securities upon issuance, will receive a fee of 0.75% on Interests sold in an offering (the “Custody Fee”). In the case of the offerings for the Series #77LE1, Series #69BM1, Series #85FT1, Series #88LJ1 and Series #55PS1, no custody agreement was yet in place and as such, no Custody Fee was paid. Should a Custody Fee become applicable for the Interests in these Series in future, the Manager will pay and not be reimbursed for such Custody Fee. For all other current offerings, the Custody Fee is paid from the proceeds of each offering.

 

Free Cash Flow Distributions:

At the discretion of the Manager, a Series may make distributions of “Free Cash Flow” (as defined in Note F) to both the holders of economic Interests in the form of a dividend and the Manager in the form of a management fee.

 

In the case that Free Cash Flow is available and such distributions are made, at the sole discretion of the Manager, the members will receive no less than 50% of Free Cash Flow and the Manager will receive up to 50% of Free Cash Flow in the form of a management fee for management of the applicable Underlying Asset. The management fee is accounted for as an expense to the relevant Series rather than a distribution from Free Cash Flow.

 

Other:

The Manager is responsible for covering its own expenses.

 

LIQUIDITY AND CAPITAL RESOURCES

 

The accompanying 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. Neither the Company nor any of the Series has generated revenues or profits since inception.

 

On a total consolidated basis, the Company had sustained a net loss of $64,654 for the year ended December 31, 2018. On a total consolidated basis, the Company had sustained a net loss of $174,602 for the year ended December 31, 2019 and had an accumulated deficit of $316,397 as of December 31, 2019.

 

All of the liabilities on the balance sheet as of December 31, 2019 are obligations to third-parties or the Manager. All of these liabilities, other than ones for which the Manager does not seek reimbursement, will be covered through the proceeds of future offerings for the various Series of Interests. As of December 31, 2019, the Company has negative working capital of approximately $1.2 million. If the Company does not continue to obtain financing from the Manager, it will be unable to repay these obligations as they come due.  These factors raise substantial doubt about the Company’s and each listed Series’ ability to continue as a going concern for the year following the date of this filing.

 

Through December 31, 2019, none of the Company or any Series have recorded any directly attributable revenues through the utilization of Underlying Assets.  Management’s plans anticipate that it will start to generate revenues by commercializing the collection in 2021. Each Series will continue to incur Operating Expenses including, but not limited to storage, insurance, transportation and maintenance expenses, on an ongoing basis. As part of the commercialization of the collection, the Manager opened a showroom in early 2019, in New York City and launched its online shopping experience for merchandise in the third quarter of 2019. No revenues directly attributable to the Company or any Series have been generated through the showroom or the online shop as of December 31, 2019.


F-119


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-119


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

At December 31, 2019 and December 31, 2018, the Company and the Series for which closings had occurred, had the following cash balances:

 

Cash Balance

Applicable Series

Automobile

12/31/2019

12/31/2018

Series #77LE1

1977 Lotus Esprit S1

$2,780  

$2,780 

Series #69BM1

1969 Boss 302 Mustang

4,149  

4,149 

Series #55PS1

1955 Porsche Speedster  

2,214  

2,500 

Series #95BL1

1995 BMW M3 Lightweight

1,000  

1,000 

Series #89PS1

1989 Porsche 911 Speedster

1,271  

1,271 

Series #90FM1

1990 Ford Mustang 7Up Edition

485  

771 

Series #83FB1

1983 Ferrari 512 BBi

2,485  

2,771 

Series #98DV1

1998 Dodge Viper GTS-R

2,500  

2,500 

Series #06FS1

2006 Ferrari F430 Spider

9,152  

2,771 

Series #93XJ1

1993 Jaguar XJ220

1,485  

1,771 

Series #02AX1

2002 Acura NSX-T

1,985  

2,271 

Series #99LE1

1999 Lotus Esprit Sport 350

1,985  

2,271 

Series #91MV1

1991 Mitsubishi 3000VT GR4

984  

1,271 

Series #92LD1

1992 Lancia Delta Martini 5 Evo

1,853  

2,771 

Series #94DV1

1994 Dodge Viper RT/10

1,984  

2,271 

Series #00FM1

2000 Ford Mustang Cobra R

3,760  

- 

Series #72MC1

1972 Mazda Cosmo Sport

4,989  

- 

Series #06FG1

2006 Ford GT

2,500  

- 

Series #11BM1

2011 BMW 1M, 6-Speed Manual

2,000  

- 

Series #80LC1

1980 Lamborghini Countach Turbo

3,504  

- 

Series #02BZ1

2002 BMW Z8

3,000  

- 

Series #88BM1

1988 BMW E30 M3

2,000  

- 

Series #63CC1

1963 Chevrolet Corvette Split Window

1,999  

- 

Series #76PT1

1976 Porsche 911 Turbo Cabrera

1,999  

- 

Series #75RA1

1975 Renault Alpine A110 1300

2,649  

- 

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

3,700  

- 

Series #93FS1

1993 Ferrari 348TS Series  Speciale

3,050  

- 

Series #90MM1

1990 Mazda Miata

1,799  

- 

Series #61JE1

1961 Jaguar E-Type

2,898  

- 

Series #88PT1

1988 Porsche 944 Turbo S

4,439  

- 

Series #65FM1

1965 Ford Mustang 2+2 Fastback

2,300  

- 

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

4,550  

- 

Series #99SS1

1999 Shelby Series 1

3,064  

- 

Series #94FS1

1994 Ferrari 348 Spider

2,962  

- 

Series #61MG1

1961 Maserati 3500GT

4,197  

- 

Series #92CC1

1992 Chevrolet Corvette ZR1

2,412  

- 

Series #89FT1

1989 Ferrari Testarossa

1,714  

- 

Series #80PN1

1980 Porsche 928

3,662  

- 

Series #89FG2

1989 Ferrari 328 GTS

3,288  

- 

Series #88LL1

1988 Lamborghini LM002

5,789  

- 

Total Series Cash Balance

 

$114,536  

$33,139 

RSE Collection

 

- 

23,648 

Total Cash Balance

 

$114,536  

$56,787 

 

 

 

 

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.


F-120


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

The cash on the books of RSE Collection is reserved to funding future pre-closing Operating Expenses or “Acquisition Expenses” (see Note B(6) for definition and additional details), as the case may be. The cash on the books of each Series is reserved for funding of post-closing Operating Expenses; During the year ended December 31, 2019, the Manager paid for certain but not all Operating Expenses related to any of the Series that have had closed offerings and has elected not to be reimbursed. These payments made by the Manager are accounted for as capital contributions, amounting to a total of $139,284 during the year ended December 31, 2019, which excludes a $6,746 capital contribution related to the sale of the Underlying Asset for Series #06FS1.

 

From inception, the Company and the Series have financed their business activities through capital contributions from the Manager or its affiliates to the individual Series. Until such time as the Series’ have the capacity to generate cash flows from operations, the Manager may cover any deficits through additional capital contributions or the issuance of additional Interests in any individual Series. In addition, parts of the proceeds of future offerings may be used to create reserves for future Operating Expenses for individual Series, as has been the case for the majority of the Series for which closings have occurred, listed in the table above, at the sole discretion of the Manager. If the Manager does not continue to fund future operating expenses of the Company and the Series, the Company’s ability to continue future operations may be limited. There is no assurance that financing from the Manager will remain available or provide the Company or any Series with sufficient capital to meet its objectives.  


F-121


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

INITIAL OFFERINGS

 

The Company has completed several initial offerings since its inception in 2016 and plans to continue to increase the number of initial offerings going forward. The table below outlines all offerings for which a closing has occurred as of December 31, 2019. All Series, for which a closing had occurred as of the date of the financial statements, had commenced operations, were capitalized and had assets and various Series have liabilities.

 

Series Interest

Series Name

Underlying Asset

Offering Size

Launch Date

Closing Date

Comments

Series #77LE1 Interests

Series #77LE1

1977 Lotus Esprit S1

$77,700

November 17, 2016

April 13, 2017

• The Company’s initial offering for Series #77LE1 issued membership Interests in Series #77LE1 pursuant to SEC Rule 506(c).
• The offering closed and the Loan 1 (see Note C) plus $241 of accrued interest and other obligations have been repaid with the proceeds of the Offering

Series #69BM1 Interests

Series #69BM1

1989 Ford Mustang Boss 302

$115,000

November 20, 2017

February 7, 2018

• The offering closed and the Loan 2 (see Note C) plus $821 of accrued interest and other obligations have been repaid with the proceeds of the Offering

Series #85FT1 Interests

Series #85FT1

1985 Ferrari Testarossa

$165,000

November 23, 2017

February 15, 2018

• The offering closed and the Loan 4 (see Note C) as well as third-party debt (see Note D) plus accrued interest of $401 and $5,515 and other obligations have been repaid with the proceeds of the Offering

Series #88LJ1 Interests

Series #88LJ1

1988 Lamborghini Jalpa

$135,000

February 9, 2018

April 12, 2018

• The offering closed and the Loan 3 (see Note C) plus $1,126 of accrued interest and other obligations have been repaid with the proceeds of the Offering

Series #55PS1 Interests

Series #55PS1

1955 Porsche 356 Speedster

$425,000

April 2, 2018

June 6, 2018

• The offering closed, and purchase option was exercised. The Loan 5 and Loan 6 (see Note C), the remaining balance of the acquisition price plus accrued interest of $728 and other obligations were paid through the proceeds of the Offering

Series #95BL1 Interests

Series #95BL1

1995 BMW E36 M3 Lightweight

$118,500

June 1, 2018

July 12, 2018

• The offering closed and the Loan 8 (see Note C) and other obligations have been repaid with the proceeds of the Offering

Series #89PS1 Interests

Series #89PS1

1989 Porsche 911 Speedster

$165,000

July 23, 2018

July 31, 2018

• The offering closed and all obligations under the purchase option agreement and other obligations were repaid with the proceeds of the Offering
• The Asset Seller was issued 60% of Interests as part of total purchase consideration

Series #90FM1 Interests

Series #90FM1

1990 Ford Mustang 7Up Edition

$16,500

July 24, 2018

July 31, 2018

• The offering closed and all obligations under the purchase option agreement and other obligations were repaid with the proceeds of the Offering
• The Asset Seller was issued 25% of Interests as part of total purchase consideration

Series #83FB1 Interests

Series #83FB1

1983 Ferrari 512 BBi

$350,000

July 23, 2018

September 5, 2018

• The offering closed and all obligations under the purchase option agreement and other obligations were repaid with the proceeds of the Offering

Series #98DV1 Interests

Series #98DV1

1998 Dodge Viper GTS-R

$130,000

September 27, 2018

October 10, 2018

• The offering closed and the Loan 10 (see Note C) plus accrued interest $512.88 and other obligations were paid through the proceeds of the Offering


F-122


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Series Interest

Series Name

Underlying Asset

Offering Size

Launch Date

Closing Date

Comments

Series #93XJ1 Interests

Series #93XJ1

1993 Jaguar XJ220

$495,000

August 22, 2018

November 6, 2018

• The offering closed, and purchase option was exercised. The Loan 7 and Loan 9 (see Note C), the remaining balance of acquisition price plus accrued interests of $336 and $4,767 and other obligations were repaid through the proceeds of the Offering

Series #06FS1 Interests

Series #06FS1

2006 Ferrari F430 Spider "Manual"

$199,000

October 12, 2018

October 19, 2018

• The offering closed and all obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

• Underlying Asset sold for $227,500 on 05/10/2019 and Series was subsequently dissolved

Series #02AX1 Interests

Series #02AX1

2002 Acura NSX-T

$108,000

November 16, 2018

November 30, 2018

• The offering closed and the Loan 11 (see Note C) plus accrued interest $481 and other obligations were paid through the proceeds of the Offering

Series #99LE1 Interests

Series #99LE1

1999 Lotus Esprit Sport 350

$69,500

November 23, 2018

December 4, 2018

• The offering closed, and the Loan 12 plus accrued interest $243 and other obligations were paid through the proceeds of the Offering

Series #91MV1 Interests

Series #91MV1

1991 Mitsubishi 3000GT VR4

$38,000

November 28, 2018

December 7, 2018

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #92LD1 Interests

Series #92LD1

1992 Lancia Delta Integrale Evo "Martini 5"

$165,000

December 7, 2018

December 26, 2018

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #94DV1 Interests

Series #94DV1

1994 Dodge Viper RT/10

$57,500

December 11, 2018

December 26, 2018

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #00FM1 Interests

Series #00FM1

2000 Ford Mustang Cobra R

$49,500

December 21, 2018

January 4, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

• Underlying Asset sold for $60,000 on 4/15/2019 and Series was subsequently dissolved

Series #72MC1 Interests

Series #72MC1

1972 Mazda Cosmo Sport Series II

$124,500

December 28, 2018

January 4, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

• The Asset Seller was issued 40% of Interests as part of total purchase consideration

Series #06FG1 Interests

Series #06FG1

2006 Ford GT

$320,000

December 14, 2018

January 8, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #11BM1 Interests

Series #11BM1

2011 BMW 1M

$84,000

January 8, 2019

January 25, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #80LC1 Interests

Series #80LC1

1980 Lamborghini Countach LP400 S Turbo

$635,000

January 17, 2019

February 8, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

• The Asset Seller was issued 7.5% of Interests as part of total purchase consideration

Series #02BZ1 Interests

Series #02BZ1

2002 BMW Z8

$195,000

January 6, 2019

February 8, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #88BM1 Interests

Series #88BM1

1988 BMW E30 M3

$141,000

January 11, 2019

February 25, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #63CC1 Interests

Series #63CC1

1963 Chevrolet Corvette Split Window

$126,000

March 8, 2019

March 18, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering


F-123


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Series Interest

Series Name

Underlying Asset

Offering Size

Launch Date

Closing Date

Comments

Series #76PT1 Interests

Series #76PT1

1976 Porsche 911 Turbo Carrera

$189,900

March 15, 2019

March 22, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #75RA1 Interests

Series #75RA1

1975 Renault Alpine A110 1300

$84,000

March 29, 2019

April 9, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #65AG1 Interests

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

$178,500

April 5, 2019

April 16, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #93FS1 Interests

Series #93FS1

1993 Ferrari 348TS Serie Speciale

$137,500

April 12, 2019

April 22, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #61JE1 Interests

Series #61JE1

1961 Jaguar E-Type

$246,000

April 19, 2019

April 26, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #90MM1 Interests

Series #90MM1

1990 Mazda Miata MX-5

$26,600

April 17, 2019

April 26, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #65FM1 Interests

Series #65FM1

1965 Ford Mustang 2+2 Fastback

$82,500

May 3, 2019

July 18, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #88PT1 Interests

Series #88PT1

1988 Porsche 944 Turbo S

$66,000

May 10, 2019

July 18, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #94LD1 Interests

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

$597,500

July 12, 2019

August 6, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #99SS1 Interests

Series #99SS1

1999 Shelby Series 1

$137,500

September 4, 2019

September 11, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #94FS1 Interests

Series #94FS1

1994 Ferrari 348 Spider

$145,000

September 12, 2019

September 17, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #61MG1 Interests

Series #61MG1

1961 Maserati 3500GT

$340,000

September 20, 2019

September 30, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #92CC1 Interests

Series #92CC1

1992 Chevrolet Corvette ZR1

$52,500

September 27, 2019

October 2, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #89FT1 Interests

Series #89FT1

1989 Ferrari Testarossa

$180,000

October 4, 2019

October 11, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Series #80PN1 Interests

Series #80PN1

1980 Porsche 928

$48,000

November 1, 2019

November 6, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #89FG2 Interests

Series #89FG2

1989 Ferrari 328 GTS

$127,500

November 8, 2019

November 14, 2019

• The offering closed, and payment made by the Manager and other obligations were paid through the proceeds of the Offering

Series #88LL1 Interests

Series #88LL1

1988 Lamborghini LM002

$292,000

November 18, 2019

December 8, 2019

• The offering closed, and the purchase option was exercised. All obligations under the purchase option agreement and other obligations repaid with the proceeds of the Offering

Total at 12/31/2019

42 Series

 

$7,435,700

 

 

 

 

See Note I, Subsequent Events for additional details on closings of initial offerings after December 31, 2019.


F-124


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

ASSET DISPOSITIONS

 

The Company received unsolicited take-over offers for the Underlying Assets listed in the table below. Per the terms of the Company’s Operating Agreement, the Company, together with the Company’s advisory board evaluates the offers and determines that if, on a case by case basis, it is in the interest of the Investors to sell the Underlying Asset. In certain instances, as was the case with the 2003 Porsche 911 GT2, the Company may decide to sell an Underlying Asset, that is on the books of the Company, but not yet transferred to a particular Series, because no offering has yet occurred. In these instances, the anticipated offering related to such Underlying Asset will be cancelled.

 

Series

Underlying Asset

Date of Sale Agreement

Total Sale Price

Total Initial Offering Price
/ Per Interest

Total Distribution to Interest Holders
/ Per Interests

Commentary

#00FM1

2000 Ford Mustang Cobra R

04/15/2019

$60,000

$49,500 / $24.75

$58,240 / $29.12

$60,000 acquisition offer for 2000 Ford Mustang Cobra R accepted on 04/15/2019 with subsequent cash distribution to the Investors and dissolution of the Series upon payment of currently outstanding tax liabilities.

 

2003 Porsche 911 GT2 (1)

4/17/2019

$110,000

Initial Purchase Price $137,000

 

$110,000 acquisition offer for 2003 Porsche 911 GT2 accepted on 04/17/2019, prior to the launch of the offering (the Underlying Asset was never transferred to a Series). Subsequent loss on sale incurred by the Manager and cancellation of the previously anticipated offering.

#06FS1 (2)

2006 Ferrari F430 Spider "Manual"

5/10/2019

$227,500

$199,000 / $39.80

$ 230,000 / $46.00

$227,500 acquisition offer for 2006 Ferrari F430 Spider "Manual" accepted on 05/10/2019 with subsequent cash distribution to the Investors and dissolution of the Series upon payment of currently outstanding tax liabilities.

Note: Total Distribution to Interest Holders includes cash on balance sheet of Series and is net of corporate level taxes on gain on sale.

At the time of the sale the Underlying Asset was still owned by RSE Collection, LLC and not by any Series.

Solely in the case of Series #06FS1, the Manager made an additional capital contribution to the Series to cover corporate level taxes on the gain on sale.

 

Sale of the 2000 Ford Mustang Cobra R:

 

The Company received an acquisition offer for the Underlying Asset of Series #00FM1, the 2000 Ford Mustang Cobra R for $60,000 vs. the initial purchase price of $43,000 for a gain on sale of $14,438, net of $2,562 of capitalized acquisition expenses. The Company accepted the acquisition offer on April 15, 2019 and distributed cash to interest holders on April 24, 2019. At the time of the sale, Series #00FM1 had $2,000 of cash and $8 of pre-paid insurance on the balance sheet.

 

The transaction resulted in corporate level taxes on the gain on sale of $2,711, net of $1,057 of net-loss-carryforward, based on a 21% federal corporate and statutory state tax rate, for the which the Series has retained funds on its balance sheet.

 

The Manager originally estimated income taxes payable related to the sale of the asset at $3,760. Upon filing for the final tax returns of the Series in 2020, the Manager determined the amount of income tax expense to be $2,711.


F-125


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS (CONTINUED)

 

Total distribution to interest holders including cash, excluding $1,049 remaining on the balance sheet of the Series, but net of corporate level taxes were $58,240 or $29.12 per Interest vs the initial offering price of $49,500 or $24.75 per Interest.

 

Series #00FM1 has been dissolved upon payment of all tax liabilities of $2,711. $1,049 of cash related to the Series currently remain on the books of the Manager.

 

Sale of the 2003 Porsche 911 GT2:

 

The Company received an acquisition offer for the 2003 Porsche 911 GT2 for $110,000 vs. the initial purchase price of $137,000 for a loss on sale of $27,150, net of $150 of capitalized acquisition expenses. The Company accepted the acquisition offer on April 17, 2019 and distributed cash to the Manager on December 31, 2019. At the time of the sale, no offering for a Series related to the 2003 Porsche 911 GT2 had occurred and as such the Underlying Asset was not yet owned by any Series. As such, no interest holders received any distributions.

 

Proceeds from the sale were used to pay-down $110,000 of Due to Manager to the Manager. The remaining liability, comprising the loss on sale of $27,150 was waived by the Manager and the amount was reclassified from Due to Manager to Capital Contribution. The anticipated offering for a Series related to the 2003 Porsche 911 GT2 was cancelled upon the sale.

 

Series #03PG1 has been dissolved upon payment of all currently tax liabilities of $50.

 

Sale of the 2006 Ferrari F430 Spider "Manual":

 

The Company received an acquisition offer for the Underlying Asset of Series #06FS1, the 2006 Ferrari F430 Spider "Manual" for $227,500 vs. the initial purchase price of $192,500 for a gain on sale of $34,714, net of $286 of capitalized acquisition expenses. The Company accepted the acquisition offer on May 10, 2019 and distributed cash to interest holders on May 23, 2019. At the time of the sale, Series #06FS1 had $2,485 of cash and $95 of pre-paid insurance on the balance sheet.

 

The transaction resulted in corporate level taxes on the gain on sale of $9,152, net of $2,145 of net-loss-carryforward, based on a 21% federal corporate and statutory state tax rate, for the which the Series has retained funds on its balance sheet. Solely in the case of Series #06FS1, the Manager made an additional Capital Contribution of $6,746 to the Series to cover the corporate level taxes on behalf of the interest holders.  

 

The Manager originally estimated income taxes payable related to the sale of the asset at $9,152. Upon filing for the final tax returns of the Series in 2020, the Manager determined the amount of income tax expense to be $6,746. As a result, the Series will repay the Manager the excess capital contribution of $2,406 in 2020.

 

Total distribution to interest holders including cash, was $230,000 or $46.00 per Interest vs the initial offering price of $199,000 or $39.80 per Interest.

 

Series #06FS1 has been dissolved upon payment of tax liabilities of $6,746. Remaining cash on the balance sheet has been paid back to the Manager.

 

 

See Note I, Subsequent Events for additional details on asset dispositions after December 31, 2019.


F-126


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

10.Basis of Presentation 

 

The accompanying financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).

 

The consolidated financial statements include the accounts of RSE Collection, LLC and the accounts of Series #77LE1. Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D and were thus not qualified under the Company’s offering circular (as amended), and thus separate financial statements for Series #77LE1 are not presented.

 

All other offerings that had closed as of the date of the financial statements were issued under Tier 2 of Regulation A+ and qualified under the Company’s offering circular (as amended). Separate financial statements are presented for each such Series.

 

11.Use of Estimates: 

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

 

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near-term due to one or more future confirming events.  Accordingly, the actual results could differ significantly from our estimates.

 

12.Cash and Cash Equivalents: 

 

The Company considers all short-term investments with an original maturity of three months or less when purchased, or otherwise acquired, to be cash equivalents.

 

13.Offering Expenses: 

 

Offering expenses related to the offering for a specific Series consist of underwriting, legal, accounting, escrow, compliance, filing and other expenses incurred through the balance sheet date that are directly related to a proposed offering and will generally be charged to members' equity upon the completion of the proposed offering. Offering expenses that are incurred prior to the closing of an offering for such Series, are being funded by the Manager and will generally be reimbursed through the proceeds of the offering related to the Series. However, the Manager has agreed to pay and not be reimbursed for offering expenses incurred with respect to the offerings for all Series that have had a closing as of the date of the financial statements and potentially other future offerings.


F-127


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

In addition to the discrete offering expenses related to a particular Series’ offering, the Manager has also incurred legal, accounting, user compliance expenses and other offering related expenses during the years ended December 31, 2019 and December 31, 2018 in order to set up the legal and financial framework and compliance infrastructure for the marketing and sale of offerings. The Manager treats these expenses as operating expenses related to the Manager’s business and will not be reimbursed for these through any activities or offerings related to the Company or any of the Series.

 

14.Operating Expenses: 

 

Operating Expenses related to a particular asset include storage, insurance, transportation (other than the initial transportation from the assets location to the Manager’s storage facility prior to the offering, which is treated as an “Acquisition Expense”, as defined in Note B(6)), maintenance, professional fees such as annual audit and legal expenses and other asset specific expenses as detailed in the Manager’s allocation policy, together the “Operating Expenses”.  We distinguish between pre-closing and post-closing Operating Expenses. Operating Expenses are expensed as incurred.

 

Except as disclosed with respect to any future offering, expenses of this nature that are incurred prior to the closing of an offering of Series of Interests, are funded by the Manager and are not reimbursed by the Company, the Series or economic members. Pre-closing expenses in this case are treated as capital contributions from the Manager to the Company and totaled $49,429 for the year ended December 31, 2019 vs. $19,878 for the year ended December 31, 2018.

 

During the year ended December 31, 2019 vs. the year ended December 31, 2018, RSE Collection incurred pre-closing Operating expenses and the following Series had closed Offerings and incurred post-closing Operating Expenses per the table below:


F-128


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Operating Expenses

Applicable Series

Automobile

12/31/2019   

12/31/2018   

Series #77LE1

1977 Lotus Esprit S1

$4,300 

$3,707 

Series #69BM1

1969 Boss 302 Mustang

4,471 

3,473 

Series #85FT1

1985 Ferrari Testarossa

5,806 

4,173 

Series #88LJ1

1988 Lamborghini Jalpa

6,352 

2,868 

Series #55PS1

1955 Porsche Speedster  

5,763 

3,680 

Series #95BL1

1995 BMW M3 Lightweight

4,421 

1,768 

Series #89PS1

1989 Porsche 911 Speedster

4,358 

790 

Series #90FM1

1990 Ford Mustang 7Up Edition

4,032 

1,176 

Series #83FB1

1983 Ferrari 512 BBi

5,264 

1,831 

Series #98DV1

1998 Dodge Viper GTS-R

4,457 

799 

Series #06FS1

2006 Ferrari F430 Spider

1,266 

879 

Series #93XJ1

1993 Jaguar XJ220

2,904 

540 

Series #02AX1

2002 Acura NSX-T

3,876 

403 

Series #99LE1

1999 Lotus Esprit Sport 350

4,235 

215 

Series #91MV1

1991 Mitsubishi 3000VT GR4

4,120 

183 

Series #92LD1

1992 Lancia Delta Martini 5 Evo

5,237 

23 

Series #94DV1

1994 Dodge Viper RT/10

4,281 

79 

Series #00FM1

2000 Ford Mustang Cobra R

1,057 

- 

Series #72MC1

1972 Mazda Cosmo Sport

4,284 

- 

Series #06FG1

2006 Ford GT

4,964 

- 

Series #11BM1

2011 BMW 1M, 6-Speed Manual

3,557 

- 

Series #80LC1

1980 Lamborghini Countach Turbo

4,217 

- 

Series #02BZ1

2002 BMW Z8

4,714 

- 

Series #88BM1

1988 BMW E30 M3

3,821 

- 

Series #63CC1

1963 Chevrolet Corvette Split Window

3,657 

- 

Series #76PT1

1976 Porsche 911 Turbo Cabrera

3,669 

- 

Series #75RA1

1975 Renault Alpine A110 1300

3,413 

- 

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

3,385 

- 

Series #93FS1

1993 Ferrari 348TS Series  Speciale

1,530 

- 

Series #90MM1

1990 Mazda Miata

1,183 

- 

Series #61JE1

1961 Jaguar E-Type

3,048 

- 

Series #88PT1

1988 Porsche 944 Turbo S

1,322 

- 

Series #65FM1

1965 Ford Mustang 2+2 Fastback

2,697 

- 

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

2,597 

- 

Series #99SS1

1999 Shelby Series 1

1,612 

- 

Series #94FS1

1994 Ferrari 348 Spider

870 

- 

Series #61MG1

1961 Maserati 3500GT

1,676 

- 

Series #92CC1

1992 Chevrolet Corvette ZR1

643 

- 

Series #89FT1

1989 Ferrari Testarossa

1,922 

- 

Series #80PN1

1980 Porsche 928

487 

- 

Series #89FG2

1989 Ferrari 328 GTS

461 

- 

Series #88LL1

1988 Lamborghini LM002

1,378 

- 

RSE Collection

 

49,429 

19,878 

Total Operating Expenses

 

$186,736 

$46,465 

 

 

 

 

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.


F-129


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Solely in the case of the Series with closed offerings listed in the table above, the Manager has elected that the post-closing Operating Expenses for the year ended December 31, 2019 will be borne by the Manager and not reimbursed and are accounted for as capital contributions by the Manager for each of the Series. The Manager had made the same election for the post-closing Operating Expenses incurred during the year ended December 31, 2018.  

 

15.Capital Assets: 

 

Underlying Assets 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 transportation of the Underlying Asset to the Manager’s storage facility, pre-purchase inspection, pre-offering refurbishment, and other costs detailed in the Manager’s allocation policy.

 

The Company treats Underlying Assets as collectible and therefore the Company will not depreciate or amortize the Underlying Assets going forward. The Underlying Assets are considered long-lived assets and will be subject to an annual test for impairment. 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 initially purchased by the Company, either prior to launching an offering or through the exercising of a purchase option simultaneous with the closing of an offering for a particular Series. At closing of an offering for a Series of Interests the Underlying Assets, including capitalized Acquisition Expenses, are then transferred to the Series. Assets are transferred at cost and the Company receives cash from the Series from the proceeds of the offering. The Company uses the proceeds of the transfer to pay off any debt or amounts owed under purchase options and Acquisition Expenses. Acquisition Expenses are typically paid for in advance by the Manager, except in the case of Acquisition Expenses that are anticipated, but might not be incurred until after a closing, such as registration fees or fees related to the transportation of an Underlying Asset from the seller to the Company’s warehouse and are thus only capitalized into the cost of the acquired Underlying Asset after the Underlying Asset has already been transferred to the Series. The Series uses the remaining cash to repay any accrued interest on loans or marketing expenses related to the preparation of the marketing materials for a particular offering, by distributing the applicable amount to the Company, accounted for as “Distribution to RSE Collection” on the balance sheet. Furthermore, the Series distributes the appropriate amounts for Brokerage Fee, the Custody Fee and, if applicable, the Sourcing Fee using cash from the offering. In case of a closing at a loss, the Manager will make an additional capital contribution to the Series to cover any losses, which is represented as “Distribution to Series” on the balance sheet. Any remaining cash on the balance sheet of the Series after distributions have been made is retained for payment of future operating expenses.

 

The Company, through non-interest-bearing payments from the Manager or loans from officers of the Manager and third-parties invested in Underlying Asset. For the year ended December 31, 2019, the total investment in assets was $2,654,273 vs. $4,980,119 during the year ended December 31, 2018.  Driven by a lower number of Underlying Assets acquired during the year ended December 31, 2019. The values for the respective years exclude $375,498 related to the Underlying Assets purchased in 2018 and sold in 2019


F-130


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Of the $2,654,273 of investments during the year ended December 31, 2019, $2,606,874 were related to the purchase price of, or down payments on Underlying Assets, vs. $4,932,013 during the year ended December 31, 2018. This brings the total spent on purchase price and down-payments at December 31, 2019 to $8,040,358, since the inception of the Company in August of 2016 vs. $5,433,484 at December 31, 2018.   

 

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. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the closing, but incurred after the closing of an offering, for example registration fees, in which case, additional cash from the proceeds of the offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the closing of the offering. Acquisition Expenses are capitalized into the cost of the Underlying Asset as per the table below. 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 will be expensed.

 

For the year ended December 31, 2019, $47,399 of Acquisition Expenses related to the registration, transportation, inspection, repair of Underlying Assets and other acquisition related expenses were incurred vs. $48,106 during the year ended December 31, 2018. The Acquisition Expenses for the year ended December 31, 2019 were similar in amount to those for the year ended December 31, 2018 in spite of the lower number of Underlying Asset purchased in the year ended December 31, 2019, driven by the higher transportation costs related to the acquisition of Underlying Assets during the year ended December 31, 2019.

 

The total investment in Underlying Assets since the inception of the Company in August of 2016 is as follows, excluding the total investments of any Series for which the Underlying Assets have been sold:


F-131


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

As of 12/31/2019

Capitalized Costs

 

Applicable Series

 

Asset

Purchase Price / Down-payment

Trans-portation

Pre-Purchase Inspection

Improve-ment

Regis-tration

Other

Total

 

 

 

 

 

 

 

 

 

 

 

Asset 1

Series #77LE1

(1,3)

1977 Lotus Esprit S1

$69,400 

$550 

$- 

$- 

$237 

$- 

$70,187 

Asset 2

Series #69BM1

(1)

1969 Boss 302 Mustang

102,395 

2,600 

1,000 

- 

271 

- 

106,266 

Asset 3

Series #85FT1

(1)

1985 Ferrari Testarossa

172,500 

2,498 

557 

- 

271 

- 

175,826 

Asset 4

Series #88LJ1

(1)

1988 Lamborghini Jalpa

127,176 

1,650 

720 

2,565 

271 

- 

132,382 

Asset 5

Series #55PS1

(1)

1955 Porsche Speedster  

405,000 

2,100 

400 

- 

286 

600 

408,386 

Asset 6

Series #93XJ1

(1)

1993 Jaguar XJ220

460,000 

1,200 

- 

26,500 

286 

600 

488,586 

Asset 7

Series #83FB1

(1)

1983 Ferrari 512 BBi

330,000 

1,200 

1,320 

- 

286 

- 

332,806 

Asset 8

Series #89PS1

(1)

1989 Porsche 911 Speedster

160,000 

- 

- 

- 

- 

- 

160,000 

Asset 9

Series #90FM1

(1)

1990 Ford Mustang 7Up Edition

14,500 

- 

- 

- 

286 

- 

14,786 

Asset 10

Series #95BL1

(1)

1995 BMW M3 Lightweight

112,500 

1,195 

- 

75 

421 

350 

114,541 

Asset 11

Series #98DV1

(1)

1998 Dodge Viper GTS-R

120,000 

1,895 

- 

649 

- 

- 

122,544 

Asset 12

Series #02AX1

(1)

2002 Acura NSX-T

100,000 

1,500 

- 

- 

286 

- 

101,786 

Asset 13

Series #99LE1

(1)

1999 Lotus Esprit Sport 350

62,100 

1,300 

- 

585 

286 

- 

64,271 

Asset 14

Series #91MV1

(1)

1991 Mitsubishi 3000VT GR4

33,950 

800 

- 

400 

287 

- 

35,437 

Asset 15

Series #94DV1

(1)

1994 Dodge Viper RT/10

52,500 

- 

- 

- 

287 

- 

52,787 

Asset 16

Series #92LD1

(1)

1992 Lancia Delta Martini 5 Evo

146,181 

10,514 

- 

964 

243 

- 

157,902 

Asset 17

Series #72MC1

(1)

1972 Mazda Cosmo Sport

115,000 

265 

- 

- 

297 

- 

115,562 

Asset 18

Series #06FG1

(1)

2006 Ford GT

309,000 

- 

- 

- 

286 

- 

309,286 

Asset 19

Series #11BM1

(1)

2011 BMW 1M, 6-Speed Manual

78,500 

1,000 

- 

- 

286 

- 

79,786 

Asset 20

Series #80LC1

(1)

1980 Lamborghini Countach Turbo

610,000 

1,950 

207 

- 

282 

- 

612,439 

Asset 21

Series #02BZ1

(1)

2002 BMW Z8

185,000 

525 

- 

490 

286 

- 

186,301 

Asset 22

Series #88BM1

(1)

1988 BMW E30 M3

135,000 

525 

239 

415 

286 

- 

136,465 

Asset 23

Series #63CC1

(1)

1963 Chevrolet Corvette Split Window

120,000 

- 

- 

- 

286 

- 

120,286 

Asset 24

Series #76PT1

(1)

1976 Porsche 911 Turbo Cabrera

179,065 

2,500 

500 

450 

287 

- 

182,802 

Asset 25

Series #75RA1

(1)

1975 Renault Alpine A110 1300

75,000 

250 

- 

266 

287 

100 

75,903 

Asset 26

Series #65AG1

(1)

1965 Alfa Romeo Giulia Sprint Speciale

170,000 

- 

- 

- 

286 

- 

170,286 

Asset 27

Series #93FS1

(1)

1993 Ferrari 348TS Series  Speciale

130,000 

850 

- 

- 

286 

- 

131,136 

Asset 28

Series #90MM1

(1)

1990 Mazda Miata

22,000 

900 

- 

- 

287 

- 

23,187 

Asset 29

Series #61JE1

(1)

1961 Jaguar E-Type

235,000 

- 

- 

- 

288 

100 

235,388 

Asset 30

Series #88PT1

(1)

1988 Porsche 944 Turbo S

61,875 

905 

- 

- 

- 

- 

62,780 

Asset 31

Series #65FM1

(1)

1965 Ford Mustang 2+2 Fastback

75,000 

700 

- 

- 

297 

- 

75,997 


F-132


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


Asset 32

Series #94LD1

(1)

1994 Lamborghini Diablo SE30 Jota

570,000 

1,950 

- 

 

 

 

- 

286 

- 

572,236 

Asset 33

Series #99SS1

(1)

1999 Shelby Series 1

126,575 

1,650 

716 

- 

286 

- 

129,227 

Asset 34

Series #94FS1

(1)

1994 Ferrari 348 Spider

135,399 

2,795 

- 

- 

288 

- 

138,482 

Asset 35

Series #61MG1

(1)

1961 Maserati 3500GT

325,000 

- 

- 

303 

287 

- 

325,590 

Asset 36

Series #92CC1

(1)

1992 Chevrolet Corvette ZR1

45,000 

900 

- 

- 

288 

- 

46,188 

Asset 37

Series #89FT1

(1)

1989 Ferrari Testarossa

172,500 

2,350 

- 

- 

286 

- 

175,136 

Asset 38

Series #80PN1

(1)

1980 Porsche 928

45,750 

1,350 

- 

- 

288 

- 

47,388 

Asset 39

Series #89FG2

(1)

1989 Ferrari 328 GTS

118,500 

775 

- 

- 

287 

- 

119,562 

Asset 40

Series #88LL1

(1)

1988 Lamborghini LM002

275,000 

2,225 

- 

- 

286 

- 

277,511 

Asset 41

Series #90ME1

(2)

1990 Mercedes 190E 2.5-16 Evo II

251,992 

10,469 

- 

- 

304 

- 

262,766 

Asset 42

Series #87FF1

(2)

1987 Ferrari 412

11,000 

- 

- 

- 

- 

- 

11,000 

Asset 43

Series #82AV1

(2)

1982 Aston Martin V8 Vantage

285,000 

- 

- 

1,078 

286 

- 

286,364 

Asset 44

Series #72FG2

(2)

1972 Ferrari 365 GTC/4

275,000 

700 

- 

- 

287 

- 

275,987 

Asset 45

Series #86FT1

(2)

1986 Ferrari Testarossa

- 

- 

529 

- 

- 

- 

529 

Asset 46

Series #95FF1

(2)

1995 Ferrari 355 Spider

105,000 

3,200 

- 

- 

288 

- 

108,488 

Asset 47

Series #03SS1

(2)

2003 Saleen S7

330,000 

- 

- 

- 

- 

- 

330,000 

Total

 

 

 

$8,040,358   

$67,737   

$6,188   

$34,740   

$11,780   

$ 1,750   

$ 8,162,553   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized Costs 2016

 

 

298,971   

2,650   

-   

-   

-   

-   

301,621   

Capitalized Costs 2017

 

 

202,500   

4,648   

2,677   

15,065 

1,050   

600   

226,540   

Capitalized Costs 2018

 

 

4,932,013   

26,905   

2,252   

17,578 

421   

950   

4,980,119   

Capitalized Costs 2019

 

 

2,606,874   

33,533   

1,259   

2,097   

10,310 

200   

2,654,273   

Grand Total

 

 

 

$8,040,358   

$ 67,737   

$ 6,188   

$ 34,740   

$ 11,781   

$ 1,750   

$ 8,162,553   

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 

 

 

Note: Table excludes $375,498 of capitalized costs related to Underlying Assets acquired in 2018 and sold in 2019, of which $372,500 were related to purchase price / down payments and $2,998 to Acquisition Expenses.

1.Offering for Series Interests closed at December 31, 2019 and Underlying Asset owned by applicable Series.  

2.At December 31, 2019 owned by RSE Collection, LLC and not by any Series. To be owned by the applicable Series as of the closing of the applicable offering. 

3.Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.  


F-133


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-133


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

7.Members’ Equity: 

 

Members’ equity for the Company and any Series consists of capital contributions from the Manager, or its affiliates, Membership Contributions and the Net Income / (Loss) for the year.

 

Capital contributions from the Manager are made to cover Operating Expenses (as described in Note B(5) above), such as storage, insurance, transportation and ongoing accounting and legal expenses incurred by the Company or any of the Series, for which the Manager has elected not to be reimbursed.

 

Members’ equity in Membership Contributions issued in a successful closing of an offering for a particular Series are calculated by taking the amount of membership Interests sold in an offering, net of Brokerage Fee, Custody Fee and Sourcing Fee as shown in the table below. In the case of a particular offering, the Brokerage Fee, the Custody Fee and Sourcing Fee (which may be waived by the Manager) related to the offering are paid from the proceeds of any successfully closed offering. These expenses will not be incurred by the Company or the applicable Series or the Manager, if an offering does not close. At December 31, 2019, the following offerings for Series Interests had closed:   


F-134


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-134


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


Membership Contribution and Uses at Closing  

Applicable Series

Asset

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Distributions

Total

Series #77LE1

1977 Lotus Esprit S1

4/13/2017

$77,700 

$1,049 

$3,443 

$- 

$- 

$73,208 

Series #69BM1

1969 Boss 302 Mustang

2/7/2018

115,000 

778 

2,986 

- 

- 

111,236 

Series #85FT1

1985 Ferrari Testarossa

2/16/2018

165,000 

1,117 

- 

- 

- 

163,883 

Series #88LJ1

1988 Lamborghini Jalpa

4/12/2018

135,000 

914 

578 

- 

- 

133,508 

Series #55PS1

1955 Porsche Speedster  

6/6/2018

425,000 

2,869 

- 

- 

- 

422,131 

Series #93XJ1

1993 Jaguar XJ220

11/6/2018

495,000 

3,487 

- 

3,713 

- 

487,801 

Series #83FB1

1983 Ferrari 512 BBi

9/5/2018

350,000 

2,522 

9,162 

2,625 

- 

335,691 

Series #89PS1

1989 Porsche 911 Speedster

7/31/2018

165,000 

470 

1,771 

1,238 

- 

161,521 

Series #90FM1

1990 Ford Mustang 7Up Edition

7/31/2018

16,500 

90 

464 

500 

- 

15,446 

Series #95BL1

1995 BMW M3 Lightweight

7/12/2018

118,500 

870 

- 

889 

- 

116,742 

Series #98DV1

1998 Dodge Viper GTS-R

10/11/2018

130,000 

954 

2,314 

975 

- 

125,757 

Series #06FS1

2006 Ferrari F430 Spider

10/19/2018

199,000 

1,463 

774 

1,493 

195,271 

- 

Series #02AX1

2002 Acura NSX-T

11/30/2018

108,000 

793 

1,944 

810 

- 

104,452 

Series #99LE1

1999 Lotus Esprit Sport 350

12/4/2018

69,500 

510 

1,770 

521 

- 

66,699 

Series #91MV1

1991 Mitsubishi 3000VT GR4

12/7/2018

38,000 

279 

600 

500 

- 

36,621 

Series #94DV1

1994 Dodge Viper RT/10

12/26/2018

57,500 

388 

1,841 

500 

- 

54,771 

Series #92LD1

1992 Lancia Delta Martini 5 Evo

12/26/2018

165,000 

1,114 

2,219 

1,238 

- 

160,430 

Series #00FM1

2000 Ford Mustang Cobra R

1/4/2019

49,500 

364 

862 

500 

47,774 

- 

Series #72MC1

1972 Mazda Cosmo Sport

1/4/2019

124,500 

542 

2,474 

934 

- 

120,551 

Series #06FG1

2006 Ford GT

1/8/2019

320,000 

2,316 

3,198 

2,400 

- 

312,086 

Series #11BM1

2011 BMW 1M, 6-Speed Manual

1/25/2019

84,000 

567 

517 

630 

- 

82,286 

Series #80LC1

1980 Lamborghini Countach Turbo

2/11/2019

635,000 

4,305 

9,216 

4,763 

- 

616,716 

Series #02BZ1

2002 BMW Z8

2/11/2019

195,000 

1,316 

2,620 

1,463 

- 

189,601 

Series #88BM1

1988 BMW E30 M3

2/25/2019

141,000 

952 

226 

1,058 

- 

138,765 

Series #63CC1

1963 Chevrolet Corvette Split Window

3/18/2019

126,000 

916 

1,553 

945 

- 

122,586 

Series #76PT1

1976 Porsche 911 Turbo Cabrera

3/22/2019

189,900 

1,382 

1,793 

1,424 

- 

185,301 

Series #75RA1

1975 Renault Alpine A110 1300

4/9/2019

84,000 

586 

3,732 

630 

- 

79,052 

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

4/16/2019

178,500 

1,272 

1,903 

1,339 

- 

173,986 

Series #93FS1

1993 Ferrari 348TS Series  Speciale

4/22/2019

137,500 

1,011 

1,272 

1,031 

- 

134,186 

Series #90MM1

1990 Mazda Miata

4/26/2019

26,600 

196 

918 

500 

- 

24,986 

Series #61JE1

1961 Jaguar E-Type

4/26/2019

246,000 

1,661 

3,858 

1,845 

- 

238,636 

Series #88PT1

1988 Porsche 944 Turbo S

7/23/2019

66,000 

495 

- 

500 

- 

65,005 

Series #65FM1

1965 Ford Mustang 2+2 Fastback

7/23/2019

82,500 

619 

1,966 

619 

- 

79,297 

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

8/19/2019

597,500 

4,481 

11,251 

4,481 

- 

577,286 

Series #99SS1

1999 Shelby Series 1

9/12/2019

137,500 

1,375 

1,815 

1,031 

- 

133,279 

Series #94FS1

1994 Ferrari 348 Spider

9/18/2019

145,000 

1,450 

669 

1,088 

- 

141,794 

Series #61MG1

1961 Maserati 3500GT

9/30/2019

340,000 

2,550 

4,613 

2,550 

- 

330,287 

Series #92CC1

1992 Chevrolet Corvette ZR1

10/2/2019

52,500 

525 

2,875 

500 

- 

48,600 

Series #89FT1

1989 Ferrari Testarossa

10/11/2019

180,000 

1,800 

- 

1,350 

- 

176,850 

Series #80PN1

1980 Porsche 928

11/6/2019

48,000 

480 

- 

500 

- 

47,020 

Series #89FG2

1989 Ferrari 328 GTS

11/14/2019

127,500 

1,275 

1,719 

956 

- 

123,550 

Series #88LL1

1988 Lamborghini LM002

12/9/2019

292,000 

2,920 

3,115 

2,190 

- 

283,775 

Total

 

 

$7,435,700 

$55,021 

$92,030 

$50,226 

$243,045 

$6,995,378 

 

 

 

 

 

 

 

 

 

Note: represents Membership Contributions net of Brokerage Fee, Sourcing Fee and Custody Fee at closing of offering for respective Series.

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.

Note: Underlying Assets for #06FS1 and #00FM1 were sold and membership distributions to Interest holders were made.


F-135


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

8.Income taxes: 

 

Each existing Series has elected and qualified, and the Company intends that each future Series will elect and qualify, to be taxed as a corporation under the Internal Revenue Code of 1986.  Each separate Series intends to be accounted for as described in ASC Topic 740, "Income Taxes," which requires an asset and liability approach to financial accounting and reporting for income taxes.  Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.  

 

The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. There were no uncertain tax positions as of December 31, 2019.

 

RSE Collection, LLC, as the master series of the Company intends to be taxed as a “partnership” or a “disregarded entity” for federal income tax purposes and will not make any election or take any action that could cause it to be separately treated as an association taxable as a corporation under Subchapter C of the Code.

 

9.Earnings (loss) / income 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) / income per membership interest (“EPMI”) will be computed by dividing net (loss) / income for a particular Series by the weighted average number of outstanding membership Interests in that particular Series during the year.

 

As of the year ended December 31, 2019, 41 Series, excluding Series #77LE1, had closed offerings vs. 16 during the year ended December 31, 2018 and the (losses) / income per membership Interest for each Series were as follows:


F-136


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-136


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 

 

Earnings (Loss) Per Membership Interest (EPMI)

 

 

 

12/31/2019

 

 

12/31/2018

 

Applicable Series

Automobile

Membership Interests

Net (Loss) / Income

EPMI

 

Net Loss

EPMI

Series #69BM1

1969 Boss 302 Mustang

2,000 

(4,471) 

($2.24)

 

$(3,473) 

($1.74) 

Series #85FT1

1985 Ferrari Testarossa

2,000 

(5,806) 

(2.90)

 

(4,173) 

(2.09) 

Series #88LJ1

1988 Lamborghini Jalpa

2,000 

(6,352) 

(3.18)

 

(2,868) 

(1.43) 

Series #55PS1

1955 Porsche Speedster  

2,000 

(5,763) 

(2.88)

 

(3,678) 

(1.84) 

Series #95BL1

1995 BMW M3 Lightweight

2,000 

(4,41) 

(2.21)

 

(1,768) 

(0.88) 

Series #89PS1

1989 Porsche 911 Speedster

2,000 

(4,358) 

(2.18)

 

(790) 

(0.39) 

Series #90FM1

1990 Ford Mustang 7Up Edition

2,000 

(4,032) 

(2.02)

 

(1,176) 

(0.59) 

Series #83FB1

1983 Ferrari 512 BBi

5,000 

(5,264) 

(1.05)

 

(1,831) 

(0.37) 

Series #98DV1

1998 Dodge Viper GTS-R

2,000 

(4,457) 

(2.23)

 

(799) 

(0.40) 

Series #06FS1

2006 Ferrari F430 Spider

5,000 

26,702  

5.34 

 

(879) 

(0.18) 

Series #93XJ1

1993 Jaguar XJ220

5,000 

(2,904) 

(0.58)

 

(539) 

(0.11) 

Series #02AX1

2002 Acura NSX-T

2,000 

(3,876) 

(1.94)

 

(402) 

(0.20) 

Series #99LE1

1999 Lotus Esprit Sport 350

2,000 

(4,235) 

(2.12)

 

(215) 

(0.11) 

Series #91MV1

1991 Mitsubishi 3000VT GR4

2,000 

(4,120) 

(2.06)

 

(183) 

(0.09) 

Series #92LD1

1992 Lancia Delta Martini 5 Evo

3,000 

(5,237) 

(1.75)

 

(23) 

(0.01) 

Series #94DV1

1994 Dodge Viper RT/10

2,000 

(4,281) 

(2.14)

 

(79) 

(0.04) 

Series #00FM1

2000 Ford Mustang Cobra R

2,000 

10,670  

5.34 

 

 

 

Series #72MC1

1972 Mazda Cosmo Sport

2,000 

(4,284) 

(2.14)

 

 

 

Series #06FG1

2006 Ford GT

5,000 

(4,964) 

(0.99)

 

 

 

Series #11BM1

2011 BMW 1M, 6-Speed Manual

2,000 

(3,557) 

(1.78)

 

 

 

Series #80LC1

1980 Lamborghini Countach Turbo

5,000 

(4,217) 

(0.84)

 

 

 

Series #02BZ1

2002 BMW Z8

3,000 

(4,714) 

(1.57)

 

 

 

Series #88BM1

1988 BMW E30 M3

3,000 

(3,821) 

(1.27)

 

 

 

Series #63CC1

1963 Chevrolet Corvette Split Window

2,000 

(3,657) 

(1.83)

 

 

 

Series #76PT1

1976 Porsche 911 Turbo Cabrera

3,000 

(3,669) 

(1.22)

 

 

 

Series #75RA1

1975 Renault Alpine A110 1300

3,000 

(3,413) 

(1.14)

 

 

 

Series #65AG1

1965 Alfa Romeo Giulia Sprint Speciale

2,000 

(3,385) 

(1.69)

 

 

 

Series #93FS1

1993 Ferrari 348TS Series  Speciale

2,000 

(1,530) 

(0.77)

 

 

 

Series #90MM1

1990 Mazda Miata

5,000 

(1,183) 

(0.24)

 

 

 

Series #61JE1

1961 Jaguar E-Type

3,000 

(3,048) 

(1.02)

 

 

 

Series #88PT1

1988 Porsche 944 Turbo S

2,200 

(1,322) 

(0.60)

 

 

 

Series #65FM1

1965 Ford Mustang 2+2 Fastback

2,000 

(2,697) 

(1.35)

 

 

 

Series #94LD1

1994 Lamborghini Diablo SE30 Jota

5,000 

(2,597) 

(0.52)

 

 

 

Series #99SS1

1999 Shelby Series 1

1,000 

(1,612) 

(1.61)

 

 

 

Series #94FS1

1994 Ferrari 348 Spider

2,000 

(870) 

(0.44)

 

 

 

Series #61MG1

1961 Maserati 3500GT

5,000 

(1,676) 

(0.34)

 

 

 

Series #92CC1

1992 Chevrolet Corvette ZR1

2,000 

(643) 

(0.32)

 

 

 

Series #89FT1

1989 Ferrari Testarossa

4,000 

(1,922) 

(0.48)

 

 

 

Series #80PN1

1980 Porsche 928

5,000 

(487) 

(0.10)

 

 

 

Series #89FG2

1989 Ferrari 328 GTS

1,700 

(461) 

(0.27)

 

 

 

Series #88LL1

1988 Lamborghini LM002

2,000 

(1,378) 

(0.69)

 

 

 


F-137


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE C - RELATED PARTY TRANSACTIONS

 

Series Members

The managing member of the Company is the Manager. The Company will admit additional members to each of its Series through the offerings of membership Interests in each Series. By purchasing an Interest in a Series of Interests, the investor is admitted as a member of the Series and will be bound by the Company's Operating Agreement. Under the Operating Agreement, each investor grants a power of attorney to the Manager. The Operating Agreement provides the Manager with the ability to appoint officers and advisory board members.

 

Officer and Affiliate Loans

Individual officers and affiliates of the Manager have made loans to the Company to facilitate the purchase of collectible Assets prior to the closing of a Series’ offering.  Each of the loans and related interest have been paid by the Company through proceeds of the offering associated with a Series. Once the Series repays the Company and other parties, such as the Manager, the broker of record and the custody broker and their respective affiliates, from the proceeds of a closed offering, the Assets was transferred to the related Series and it is anticipated that no Series will bear the economic effects of any loan made to purchase another Asset.

 

The table below indicates the timing of the loans made to the Company by officers and affiliates of the Manager and the associated accrued interest and principal payments made at the timing of the respective Series associated with the Underlying Assets originally acquired by the respective loans. For any future Series for which the Company receives a loan to finance the acquisition of the Underlying Asset, the Company intends to repay any such outstanding related-party loans plus accrued interest upon completion of the applicable related offerings.

 

Related Party Transactions: Officer and Affiliate Loans

Loan

Series

Principal

Accrued Interest

Status

Loan Date

Annual Interest Rate

Offering Closed Date

Loan 1

#77LE1

$69,400  

$241  

Repaid from proceeds

10/3/2016

0.66%

4/13/2017

Loan 2

69BM1

97,395  

821  

Repaid from proceeds

10/31/2016

0.66%

2/9/2018

Loan 4

#85FT1

47,500  

401  

Repaid from proceeds

6/1/2017

1.18%

2/16/2018

Loan 3

#88LJ1

119,676  

1,126  

Repaid from proceeds

11/23/2016

0.68%

4/12/2018

Loan 5

#55PS1

20,000  

228  

Repaid from proceeds

7/1/2017

1.22%

6/6/2018

Loan 6

#55PS1

100,000  

550  

Repaid from proceeds

2/15/2018

1.81%

6/6/2018

Loan 7

#93XJ1

25,000  

336  

Repaid from proceeds

3/2/2018

1.96%

11/7/2018

Loan 8

#95BL1

10,000  

60  

Repaid from proceeds

3/30/2018

1.96%

7/12/2018

Loan 9

#93XJ1

145,000  

4,767  

Repaid from proceeds

3/2/2018

10.00%

7/1/2018

Loan 10

98DV1

80,000  

513  

Repaid from proceeds

6/28/2018

2.34%

10/6/2018

Loan 11

#02AX1

100,000  

481  

Repaid from proceeds

9/21/2018

2.51%

11/30/2018

Loan 12

#99LE1

62,100  

243  

Repaid from proceeds

10/9/2018

2.55%

12/4/2018

Additional

 

1,900 

- 

Repaid additional amount outstanding

6/6/2018

Amounts repaid as of 12/31/2018

$(877,971) 

$(9,767) 

 

 

 

 

Balance 12/31/2018

$ 

$ 

 

 

 

 

Note: $1,900 additional loan not related to a specific Underlying Asset, originally intended for additional Underlying Asset acquisitions, but repaid.  

Note: Principal not including $205,000 and accrued interest not including $309 related to the J.J. Best third-party loan.

Note: Series #77LE1 Interests were issued under Rule 506(c) and as such Series #77LE1 has not been broken out as a separate Series in the financial statements but is included in the table above.

 

As of December 31, 2019, and as of December 31, 2018, no loans to the Company were outstanding to either officers or affiliates of the Manager.


F-138


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-138


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE D -DEBT

 

On April 30, 2019, the Manager and the Company, including an affiliate of the Manager, entered into a $1.5 million revolving line of credit (the “LoC”) with Silicon Valley Bank. The LoC allowed the Manager to draw up to 80% of the value of an Underlying Assets for any asset held on the books of the Company for less than 180 days. Interest rate on any amounts outstanding under the LoC accrued at a floating per annum rate equal to the greater of (i) 0.50% above the Prime Rate (defined as the rate published in the money rates section of The Wall Street Journal) and (ii) 6.0%. Interest expense was paid monthly by the Manager. The Company was also held jointly and severably liable for any amounts outstanding under this LoC. On December 20, 2019, the Manager and the Company cancelled the LoC and repaid $220,000 outstanding under the LoC plus accrued interest of $1,100.

 

Simultaneous with the cancellation of the LoC, the Manger and the Company, including an affiliate of the Manager, entered into a $2.25 million demand note (the “DM”) with Upper90. The DM allowed the Manager to draw up to 100% of the value of the Underlying Assets for any asset held on the books of the Company. Interest rate on any amounts outstanding under the DM accrued at a fixed per annum rate of 15%. The Company is also held jointly and severably liable for any amounts outstanding under this DM. The Manager expects to replace the DM with permanent financing from Upper90 with similar terms as the DM during the second quarter of 2020.

 

As of December 31, 2019, $1,560,000 debt plus $7,800 of accrued interest was outstanding under the DM. Of the $1,560,000 outstanding, $995,000 were related to automobile assets and the remainder to assets of the affiliate of the Manager, per the table below:

 

Borrowing Base

Asset Type

Series

Underlying Asset

$ Borrowed

Date Drawn

Automobile

#81AV1

1982 Aston Martin V8 Vantage

$285,000 

12/20/2019

Automobile

#72FG2

1972 Ferrari 365 GT C/4

275,000 

12/20/2019

Automobile

#95FF1

1995 Ferrari 355 Spider

105,000 

12/20/2019

Automobile

#03SS1

2003 Series Saleen S7

330,000 

12/20/2019

Memorabilia

#98JORDAN

1998 Michael Jordan Jersey

120,000 

12/20/2019

Memorabilia

#33RUTH

1933 Babe Ruth Card

74,000 

12/20/2019

Memorabilia

#56MANTLE

1956 Mickey Mantle Card

9,000 

12/20/2019

Memorabilia

#88JORDAN

1988 Air Jordan III Sneakers

20,000 

12/20/2019

Memorabilia

#AGHOWL

First Edition Howl and Other Poems

15,500 

12/20/2019

Memorabilia

ROOSEVELT

First Edition African Game Trails

17,000 

12/20/2019

Memorabilia

#ULYSSES

1935 First Edition Ulysses

22,000 

12/20/2019

Memorabilia

#YOKO

First Edition Grapefruit

12,500 

12/20/2019

Memorabilia

BIRKINBOR

2015 Hermès Bordeaux Birkin

50,000 

12/20/2019

Memorabilia

HIMALAYA

2014 Hermès Himalaya Birkin

130,000 

12/20/2019

Memorabilia

#SPIDER1

1963 Amazing Spider-Man #1

20,000 

12/20/2019

Memorabilia

#BATMAN3

1940 Batman #3

75,000 

12/20/2019

Total

 

 

$1,560,000 

 

 

Note: Series #81AV1, Series #72FG2, Series #95FF1 and Series #03SS1 are Series of Company, the remainder are Series of an affiliate of the Manager.


F-139


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-140


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-140


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY

 

Overview of Revenues

As of December 31, 2019, we have not yet generated any revenues directly attributable to the Company or any Series to date.  In addition, we do not anticipate the Company or any Series to generate any revenue in excess of costs associated with such revenues until 2021. In early 2019, the Manager of the Company launched its first showroom in New York City and in mid-2019 launched an online shopping experience for merchandise In future, the Manager of the Company plans to roll out additional opportunities for revenue generation including additional showrooms.

 

Overview of Costs and Expenses

The Company distinguishes costs and expenses between those related to the purchase of a particular Underlying Asset and Operating Expenses related to the management of such Asset assets.

 

Fees and expenses related to the purchase of an Underlying Asset include Offering Expenses, Acquisition Expenses, Brokerage Fee, Custody Fee and Sourcing Fee.

 

Within Operating Expenses, the Company distinguishes between Operating Expenses incurred prior to the closing of an offering and those incurred after the closing of an offering. Although these pre- and post- closing Operating Expenses are similar in nature and consist of expenses such as storage, insurance, transportation, marketing and maintenance and professional fees such as ongoing bookkeeping, legal and accounting expenses associated with a Series, pre-closing Operating Expenses are borne by the Manager and are not expected to be reimbursed by the Company or the economic members. Post-closing Operating Expenses are the responsibility of each Series of Interest and may be financed through (i) revenues generated by the Series or cash reserves at the Series or (ii) contributions made by the Manager, for which the Manager does not seek reimbursement or (iii) loans by the Manager, for which the Manager may charge a rate of interest or (iv) issuance of additional Interest in a Series (at the discretion of the Manager).

 

Allocation Methodology

Allocation of revenues and expenses and costs will be made amongst the various Series in accordance with the Manager's allocation policy. The Manager's allocation policy requires items that are related to a specific Series to be charged to that specific Series. Items not related to a specific Series will be allocated pro rata based upon the value of the underlying Asset assets or the number of Assets, as stated in the Manager’s allocation policy and as determined by the Manager. The Manager may amend its allocation policy in its sole discretion from time to time.


F-140


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY (CONTINUED)

 

Allocation Methodology or Description by Category

·Revenue: Revenues from the anticipated commercialization of the collection of Assets will be allocated amongst the Series whose underlying Assets are part of the commercialization events, based on the value of the underlying Asset assets. No revenues attributable directly to the Company or any Series have been generated during the year ended December 31, 2019.  

·Offering Expenses: Offering Expenses, other than those related to the overall business of the Manager (as described in Note B(4)) are funded by the Manager and generally reimbursed through the Series proceeds upon the closing of an offering. Offering Expenses are charged to a specific Series. 

·Acquisition Expenses: Acquisition Expenses (as described in Note B(6)), are typically funded by the Manager, and reimbursed from the Series proceeds upon the closing of an offering. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the closing, but incurred after the closing of an offering, for example registration fees, in which case, additional cash from the proceeds of the offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the closing of the offering. Acquisition Expenses incurred are capitalized into the cost of the Underlying Asset on the balance sheet of the Company and subsequently transferred to the Series upon closing of the offering for the Series Interests.  

·Sourcing Fee / Losses: The Sourcing Fee is paid to the Manager from the Series proceeds upon the close of an offering (see note B(7)) and is charged to the specific Series. Losses incurred related to closed offerings, due to shortfalls between proceeds from closed offerings and costs incurred in relation to these offerings are charged to the specific Series but are reimbursed by the Manager and accounted for as capital contributions to the Series (as described in Note B(6)).  

·Brokerage Fee: The Brokerage Fee is paid to the Broker of record from the Series proceeds upon the closing of an offering (see note B(7)) and is charged to the specific Series.  

·Custody Fee: The Custody Fee is paid to the Custodian from the Series proceeds upon the closing of an offering (see note B(7)) and is charged to the specific Series. For the offerings for Series #77LE1, Series #69BM1, Series #85FT1, Series #88LJ1 and Series #55PS1, no custody agreement was in place prior to the close of the offerings, and as such, no Custody Fee was due at the time of closing. Should a Custody Fee become applicable for these offerings at a later date, the costs will be borne by the Manager and the Manager will not be reimbursed. For all subsequent offerings, the Custody Fee will be paid for from the proceeds of the offering.  

·Operating Expenses: Operating Expenses (as described in Note B(5)), including storage, insurance, maintenance costs, transportation, professional fees and marketing and other Series related Operating Expenses, are expensed as incurred: 

oPre-closing Operating Expenses are borne by the Manager and accounted for as capital contributions from the Manager to the Company and are not reimbursed.  

oPost-closing Operating Expenses are the responsibility of each individual Series.  

oIf not directly charged to the Company or a Series, Operating Expenses are allocated as follows:  

§Insurance: based on the premium rate allocated by value of the Underlying Assets 

§Storage and transportation: based on the number of Underlying Assets 

§Professional fees: $100 per Series per month 

·


F-141 


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE F - FREE CASH FLOW DISTRIBUTIONS AND MANAGEMENT FEES

 

Any available Free Cash Flow of a Series of Interests shall be applied in the following order of priority, at the discretion of the Manager:

 

v)Repayment of any amounts outstanding under Operating Expenses Reimbursement Obligations. 

vi)Thereafter, reserves may be created to meet future Operating Expenses for a particular Series. 

vii)Thereafter, at least 50% of Free Cash Flow (net of corporate income taxes applicable to such Series of Interests) may be distributed as dividends to interest holders of a particular Series. 

viii)The Manager may receive up to 50% of Free Cash Flow in the form of a management fee, which is accounted for as an expense to the statement of operations of a particular Series. 

 

“Free Cash Flow” is defined as net income (as determined under GAAP) generated by any Series of Interests 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 relevant Series.

 

As of December 31, 2019, and December 31, 2018, no distributions of Free Cash Flow or management fees were paid by the Company or in respect of any Series. The Company did make distributions to interest holders related to sale of Underlying Assets as described in “Asset Dispositions” in “Note A - Description Of Organization and Business Operations”.

 

NOTE G - INCOME TAX

 

As of December 31, 2019, and 2018, each individual Series has elected to be treated as a corporation for tax purposes.

 

No provision for income taxes for the years ended December 31, 2019 and 2018, respectively, has been recorded for any individual Series as all individual Series incurred net losses, except as detailed below. 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 losses will not be realized.  The Company’s net deferred tax assets at December 31, 2019 and 2018 are fully offset by a valuation allowance (other than for Series #00FM1, #06FS1 and 2003 Porsche 911 GT2 as described below), and therefore, no tax benefit applicable to the loss for each individual Series for the years ended December 31, 2019 and 2018 has been recognized. Losses incurred after January 1, 2018 do not expire for federal income tax purposes.

 

Series #00FM1 and #06FS1 have sold their primary operating asset in the year ended December 31, 2019 and in addition the Company sold the Underlying Asset 2003 Porsche 911 GT2 prior to the launch of an offering for such Underlying Asset and at the time of the sale the asset was still on the books of the Company and any tax implications of the sale accrue to the members of the Company as it is considered a partnership for tax purposes (see Note A). As a result, the Company has recorded a provision for income taxes using an effective tax rate as shown below:

Provision for income taxes

Series #

 

#06FS1

#00FM1

Income before provision for income taxes

 

34,714   

14,438   

Reversal of valuation allowance

 

(2,145)  

(1,057)  

Taxed at federal and state statutory rates

 

21% 

21% 

Provision for income taxes

 

$6,746   

$2,711   

 

Reconciliation of the benefit expense for income taxes from continuing operations recorded in the consolidated statements of operations with the amounts computed at the statutory federal tax rates is shown below. RSE Collection has elected to be treated as a partnership; thus, for the years ended December 31, 2019 and 2018 the only tax affected components of deferred tax assets and deferred tax liabilities related to closed Series.


F-142 


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Federal Tax Benefit at Statutory Rate for the Year Ended December 31, 2019:

 

Applicable Series

Federal Tax Benefit at Statutory Rate

Change in Valuation Allowance

Benefit for Income Taxes

Series #77LE1

$(903) 

$903 

$- 

Series #69BM1

(939) 

939 

- 

Series #85FT1

(1,219) 

1,219 

- 

Series #88LJ1

(1,334) 

1,334 

- 

Series #55PS1

(1,210) 

1,210 

- 

Series #95BL1

(928) 

928 

- 

Series #89PS1

(915) 

915 

- 

Series #90FM1

(847) 

847 

- 

Series #83FB1

(1,105) 

1,105 

- 

Series #98DV1

(936) 

936 

- 

Series #93XJ1

(610) 

610 

- 

Series #02AX1

(814) 

814 

- 

Series #99LE1

(889) 

889 

- 

Series #91MV1

(865) 

865 

- 

Series #92LD1

(1,100) 

1,100 

- 

Series #94DV1

(899) 

899 

- 

Series #72MC1

(900) 

900 

- 

Series #06FG1

(1,042) 

1,042 

- 

Series #11BM1

(748) 

748 

- 

Series #80LC1

(886) 

886 

- 

Series #02BZ1

(990) 

990 

- 

Series #88BM1

(803) 

803 

- 

Series #63CC1

(768) 

768 

- 

Series #76PT1

(770) 

770 

- 

Series #75RA1

(717) 

717 

- 

Series #65AG1

(711) 

711 

- 

Series #93FS1

(321) 

321 

- 

Series #90MM1

(248) 

248 

- 

Series #61JE1

(640) 

640 

- 

Series #88PT1

(277) 

277 

- 

Series #65FM1

(566) 

566 

- 

Series #94LD1

(545) 

545 

- 

Series #99SS1

(339) 

339 

- 

Series #94FS1

(183) 

183 

- 

Series #61MG1

(352) 

352 

- 

Series #92CC1

(135) 

135 

- 

Series #89FT1

(404) 

404 

- 

Series #80PN1

(102) 

102 

- 

Series #89FG2

(97) 

97 

- 

Series #88LL1

(289) 

289 

- 

Total

$(28,345) 

$28,345 

- 

 

 

 

 

Note: Series #77LE1 has not been broken out as a separate Series but is included in the table above.


F-143 


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-143 


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Federal Tax Benefit at Statutory Rate for the Year Ended December 31, 2018:

 

Applicable Series

Federal Tax Benefit at Statutory Rate

Change in Valuation Allowance

Benefit for Income Taxes

Series #77LE1

$             (778)

$                  778

$                    -

Series #69BM1

               (729)

                    729

                      -

Series #85FT1

               (876)

                    876

                      -

Series #88LJ1

               (602)

                    602

                      -

Series #55PS1

               (772)

                    772

                      -

Series #95BL1

               (371)

                    371

                      -

Series #89PS1

               (166)

                    166

                      -

Series #90FM1

               (247)

                    247

                      -

Series #83FB1

               (385)

                    385

                      -

Series #98DV1

               (168)

                    168

                      -

Series #06FS1

               (185)

                    185

                      -

Series #93XJ1

               (113)

                    113

                      -

Series #02AX1

                 (85)

                      85

                      -

Series #99LE1

                 (45)

                      45

                      -

Series #91MV1

                 (38)

                      38

                      -

Series #92LD1

                   (5)

                        5

                      -

Series #94DV1

                  (17)

                      17

                      -

Total

$           (5,582)

$                5,582

                      -

 

 

 

 

Note: Series #77LE1 has not been broken out as a separate Series but is included in the table above.


F-144 


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Tax affected components of deferred tax assets and deferred tax liabilities at December 31, 2019, consisting of net operating losses, were as follows:

 

Applicable Series   

Federal Loss Carry-forward   

Valuation Allowance   

Net Deferred Tax Asset   

Series #77LE1   

$(2,336) 

$2,336  

$- 

Series #69BM1   

(1,668) 

1,668 

- 

Series #85FT1   

(2,096) 

2,096 

- 

Series #88LJ1   

(1,936) 

1,936 

- 

Series #55PS1   

(1,982) 

1,982 

- 

Series #95BL1   

(1,300) 

1,300 

- 

Series #89PS1   

(1,081) 

1,081 

- 

Series #90FM1   

(1,094) 

1,094  

- 

Series #83FB1   

(1,490) 

1,490 

- 

Series #98DV1   

(1,104) 

1,104 

- 

Series #93XJ1   

(723) 

723 

- 

Series #02AX1   

(899) 

899 

- 

Series #99LE1   

(934) 

934 

- 

Series #91MV1   

(904) 

904 

- 

Series #92LD1   

(1,105) 

1,105 

- 

Series #94DV1   

(916) 

916 

- 

Series #72MC1   

(900) 

900 

- 

Series #06FG1   

(1,042) 

1,042 

- 

Series #11BM1   

(747) 

747 

- 

Series #80LC1   

(886) 

886 

- 

Series #02BZ1   

(990) 

990 

- 

Series #88BM1   

(803) 

803 

- 

Series #63CC1   

(768) 

768 

- 

Series #76PT1   

(770) 

770 

- 

Series #75RA1   

(717) 

717 

- 

Series #65AG1   

(711) 

711 

- 

Series #93FS1   

(321) 

321 

- 

Series #90MM1   

(248) 

248 

- 

Series #61JE1   

(640) 

640 

- 

Series #88PT1   

(277) 

277 

- 

Series #65FM1   

(566) 

566 

- 

Series #94LD1   

(545) 

545 

- 

Series #99SS1   

(339) 

339 

- 

Series #94FS1   

(183) 

  183  

- 

Series #61MG1   

(352) 

352 

- 

Series #92CC1   

(135) 

135  

- 

Series #89FT1   

(404) 

404 

- 

Series #80PN1   

(102) 

102  

- 

Series #89FG2   

(97) 

97  

- 

Series #88LL1   

(286) 

286 

- 

Total

$(34,400) 

$34,400 

- 

 

 

 

 

 

Note: Series #77LE1 has not been broken out as a separate Series but is included in the table above.


F-145


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Tax affected components of deferred tax assets and deferred tax liabilities at December 31, 2018, consisting of net operating losses, were as follows:

 

Applicable Series

Federal Loss Carry-forward   

Valuation Allowance   

Net Deferred Tax Asset   

Series #77LE1

$(1,433) 

$1,433 

$- 

Series #69BM1

(729) 

729 

- 

Series #85FT1

(876) 

876 

- 

Series #88LJ1

(602) 

602 

- 

Series #55PS1

(772) 

772 

- 

Series #95BL1

(371) 

371 

- 

Series #89PS1

(166) 

166 

- 

Series #90FM1

(247) 

247 

- 

Series #83FB1

(385) 

385 

- 

Series #98DV1

(168) 

168 

- 

Series #06FS1

(185) 

185 

 

Series #93XJ1

(113) 

113 

- 

Series #02AX1

(85) 

85 

- 

Series #99LE1

(45) 

45 

- 

Series #91MV1

(38) 

38 

- 

Series #92LD1

(5) 

5 

- 

Series #94DV1

(17) 

17 

- 

Total

$(6,237) 

$6,237 

$- 

 

Note: Series #77LE1 has not been broken out as a separate Series but is included in the table above.

 

Based on consideration of the available evidence including historical losses a valuation allowance has been recognized to offset deferred tax assets, as management was unable to conclude that realization of deferred tax assets were more likely than not.

 

 

NOTE H - CONTINGENCIES

 

COVID-19

 

The extent of the impact and effects of the recent outbreak of the coronavirus (COVID‐19) on the operation and financial performance of our business are unknown. However, the Company does not expect that the outbreak will have a material adverse effect on our business or financial results at this time.


F-146


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements



F-146


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE I - SUBSEQUENT EVENTS

 

Subsequent Offerings

The Company expects to launch and close additional offerings throughout the remainder of the year and beyond.

Asset Disposition

 

On January 31, 2020, the Company received an unsolicited offer for the 1990 Mercedes 190E 2.5-16 Evo II, for $235,000 vs. the initial purchase price of $251,992 for a loss on sale of $27,766, net of $10,773 of capitalized acquisition expenses. Per the terms of the Company's Operating Agreement, the Company, together with the Company's advisory board has evaluated the offer and has determined that it is in the interest of the Company to sell the 1990 Mercedes 190E 2.5-16 Evo II. In evaluating the offer, the Company took into account current market conditions and the amount of cash that would be liberated from the sale of the 1990 Mercedes 190E 2.5-16 Evo II. The purchase and sale agreement was executed on February 3, 2020. At the time of the sale, no offering for a Series related to the 1990 Mercedes 190E 2.5-16 Evo II had occurred. As such the Underlying Asset was not yet owned by any Series and no interest holders received any distributions.


F-147


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE J - RESTATEMENT

 

During the year ended December 31, 2018, the Company incorrectly included the non-cash membership interests issued  as part of the total consideration issued by the Company to the  sellers of Series #89PS1 and Series #90FM1, in the statements of cash flows, for each of these two individual Series and in the consolidated statement of the Company.  As a result, the Cash Flows from Investing Activities and Cash Flows from Financing Activities for these two Series and the consolidated amounts have been restated to appropriately reflect the amount of cash consideration that was (i) paid for the specific assets and recorded as “Investment in classic automobiles” in Cash Flows from Investing Activities, and (ii) received by the Series through the offering of membership interests and recorded as Proceeds from Sale of Membership Interest in Cash Flows from Financing Activities.  The error had no effect on the consolidated balance sheets, consolidated statements of operations, and consolidated statements of members’ equity (deficit).

 

The specific adjustments related to each Series and the total consolidated amounts of the Company in the Statement of Cash Flows follows:

 

 

 

Series #89PS1

 

 

As Originally Filed

 

Adjustment

 

As Restated

Cash flows from investing activities:

 

 

 

 

 

 

Investment in classic automobiles

 

$               (160,000)

 

$      99,000

 

$      (61,000)

Net cash used in investing activities

 

$               (160,000)

 

$      99,000

 

$      (61,000)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

$                161,521

 

$    (99,000)

 

$        62,521

Net cash provided by financing activities

 

$                161,521

 

$    (99,000)

 

$        62,521

 

 

 

 

 

 

 

 

 

Series #90FM1

 

 

As Originally Filed

 

Adjustment

 

As Restated

Cash flows from investing activities:

 

 

 

 

 

 

Investment in classic automobiles

 

$                 (14,500)

 

$        4,125

 

$      (10,375)

Net cash used in investing activities

 

$                 (14,500)

 

$        4,125

 

$      (10,375)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

$                   15,446

 

$      (4,125)

 

$        11,321

Net cash provided by financing activities

 

$                   15,446

 

$      (4,125)

 

$        11,321

 

 

 

 

 

 

 

 

 

Consolidated

 

 

As Originally Filed

 

Adjustment

 

As Restated

Cash flows from investing activities:

 

 

 

 

 

 

Investment in classic automobiles

 

$           (4,150,187)

 

$   103,125

 

$(4,047,062)

Net cash used in investing activities

 

$           (4,856,619)

 

$   103,125

 

$(4,753,494)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

$             2,691,960

 

$  (103,125)

 

$  2,588,835

Net cash provided by financing activities

 

$             4,914,409

 

$  (103,125)

 

$  4,811,284


F-147


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


EXHIBIT INDEX

Exhibit 2.1 – Certificate of Formation (1)

Exhibit 2.2 – Fourth Amended and Restated Operating Agreement

Exhibit 2.3 – Certificate of Formation for RSE Collection Manager, LLC

Exhibit 2.4 – Operating Agreement for RSE Collection Manager, LLC

Exhibit 3.1 – Amended and Restated Standard Form of Series Designation

Exhibit 4.1 – Amended and Restated Standard Form of Subscription Agreement

Exhibit 6.1 – Amended and Restated Standard Form of Asset Management Agreement

Exhibit 6.2Broker of Record Agreement (3)

Exhibit 6.3 – Amended and Restated Upper90 Secured Demand Promissory Term Note (5)

Exhibit 6.4 – Upper90 Credit and Guaranty Agreement

Exhibit 6.5 – Standard Form Bill of Sale

Exhibit 6.6 – Standard Form Purchase Agreement

Exhibit 8.1 Amended and Restated Subscription Escrow Agreement (3)

Exhibit 8.2 - Custodian Agreement with DriveWealth, LLC (4)

Exhibit 11.1 – Consent of EisnerAmper LLP

Exhibit 12.1 – Opinion of Duane Morris LLP

Exhibit 13.1 – Testing the Waters Materials for Series #69BM1 (1)

Exhibit 15.1 – Draft Offering Statement previously submitted pursuant to Rule 252(d) (2)

 

(1)Previously filed as an Exhibit to the Company’s Form 1-A filed with the Commission on June 30, 2017 

(2)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on July 13, 2017 

(3)Previously filed as an Exhibit to Form 1-U filed with the Commission on June 12, 2019 

(4)Previously filed as an Exhibit to the Company’s Form 1-K filed with the Commission on April 29, 2020 

(5)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on October 7, 2020  


F-148



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.

RSE COLLECTION MANAGER, LLC

By: Rally Holdings LLC, its managing member

 

 

By: /s/ George J. Leimer

Name: George J. Leimer

Title: Chief Executive Officer

This report has been signed by the following persons in the capacities and on the dates indicated.

Signature

Title

Date

 

 

 

 

 

 

/s/ George J. Leimer                       

Name: George J. Leimer

Chief Executive Officer of Rally Holdings LLC

(Principal Executive Officer)

 

March 26, 2021

 

 

 

 

 

 

 

 

 

/s/ Maximilian F. Niederste-Ostholt

Name: Maximilian F. Niederste-Ostholt

Chief Financial Officer of

Rally Holdings LLC

(Principal Financial Officer)

 

March 26, 2021

RSE COLLECTION MANAGER, LLC

 

 

 

 

 

By: /s/ George J. Leimer                

Name: George J. Leimer

Title: Chief Executive Officer

 

Managing Member

March 26, 2021

 



March 26, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOURTH AMENDED AND RESTATED

LIMITED LIABILITY COMPANY AGREEMENT

 

OF

 

RSE COLLECTION, LLC

PROSPECTIVE INVESTORS ARE NOT TO CONSTRUE THE CONTENTS OF THIS

AGREEMENT OR ANY PRIOR OR SUBSEQUENT COMMUNICATIONS FROM THE COMPANY, THE MANAGER OR THEIR AFFILIATES, OR ANY PROFESSIONAL ASSOCIATED WITH THIS OFFERING, AS LEGAL, TAX OR INVESTMENT ADVICE. EACH INVESTOR SHOULD CONSULT WITH AND RELY ON HIS OR HER OWN ADVISORS AS TO THE LEGAL, TAX AND/OR ECONOMIC

IMPLICATIONS OF THE INVESTMENT DESCRIBED IN THIS AGREEMENT AND

ITS SUITABILITY FOR SUCH INVESTOR.

 

AN INVESTMENT IN THE SERIES OF INTEREST CARRIES A HIGH DEGREE OF RISK AND IS ONLY SUITABLE FOR AN INVESTOR WHO CAN AFFORD LOSS OF HIS OR HER ENTIRE INVESTMENT IN THE SERIES OF INTEREST.

 

THE INTERESTS HAVE NOT BEEN REGISTERED UNDER THE UNITED STATES SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY OTHER STATE.  ACCORDINGLY, INTERESTS MAY NOT BE TRANSFERRED, SOLD, PLEDGED OR HYPOTHECATED IN THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT OR A VALID EXEMPTION FROM SUCH REGISTRATION.



TABLE OF CONTENTS

Page

ARTICLE I DEFINITIONS1 

Section 1.1Definitions1 

Section 1.2Construction8 

ARTICLE II ORGANIZATION8 

Section 2.1Formation8 

Section 2.2Name8 

Section 2.3Registered Office; Registered Agent; Principal Office; Other Offices9 

Section 2.4Purpose9 

Section 2.5Powers9 

Section 2.6Power of Attorney9 

Section 2.7Term10 

Section 2.8Title to Assets11 

Section 2.9Certificate of Formation11 

ARTICLE III MEMBERS, SERIES AND INTERESTS11 

Section 3.1Members11 

Section 3.2Capital Contributions13 

Section 3.3Series of the Company14 

Section 3.4Authorization to Issue Interests16 

Section 3.5Voting Rights of Interests Generally17 

Section 3.6Record Holders17 

Section 3.7Splits17 

Section 3.8Agreements18 

ARTICLE IV REGISTRATION AND TRANSFER OF INTERESTS.18 

Section 4.1Maintenance of a Register18 

Section 4.2Ownership Limitations18 

Section 4.3Transfer of Interests and Obligations of the Managing Member20 

Section 4.4Remedies for Breach21 

ARTICLE V MANAGEMENT AND OPERATION OF THE COMPANY AND EACH SERIES21 

Section 5.1Power and Authority of Managing Member21 

Section 5.2Determinations by the Managing Member24 

Section 5.3Delegation25 

Section 5.4Advisory Board25 

Section 5.5Exculpation, Indemnification, Advances and Insurance25 

Section 5.6Duties of Officers29 

Section 5.7Standards of Conduct and Modification of Duties of the Managing Member29 


i


Table of Contents (continued)

 

Page


Section 5.8Reliance by Third Parties29 

Section 5.9Certain Conflicts of Interest30 

Section 5.10Appointment of the Asset Manager30 

ARTICLE VI FEES AND EXPENSES30 

Section 6.1  Cost to acquire the Series Asset, Brokerage Fee; 

Offering Expenses, Acquisition Expenses; Sourcing Fee30 

Section 6.2Operating Expenses; Dissolution Fees31 

Section 6.3  Excess Operating Expenses; Further Issuance of Interests; 

Operating Expenses Reimbursement Obligation(s)31 

Section 6.4Allocation of Expenses31 

Section 6.5Management Fee31 

Section 6.6Abort Costs32 

Section 6.7Overhead of the Managing Member32 

ARTICLE VII DISTRIBUTIONS32 

Section 7.1Application of Cash32 

Section 7.2Application of Amounts upon the Liquidation of a Series32 

Section 7.3Timing of Distributions32 

Section 7.4Distributions in kind33 

ARTICLE VIII BOOKS, RECORDS, ACCOUNTING AND REPORTS33 

Section 8.1Records and Accounting33 

Section 8.2Fiscal Year34 

ARTICLE IX TAX MATTERS34 

ARTICLE X REMOVAL OF THE MANAGING MEMBER35 

ARTICLE XI DISSOLUTION, TERMINATION AND LIQUIDATION35 

Section 11.1Dissolution and Termination35 

Section 11.2Liquidator36 

Section 11.3Liquidation of a Series37 

Section 11.4Cancellation of Certificate of Formation37 

Section 11.5Return of Contributions37 

Section 11.6Waiver of Partition38 

ARTICLE XII AMENDMENT OF AGREEMENT, SERIES DESIGNATION38 

Section 12.1General38 

Section 12.2Certain Amendment Requirements39 

Section 12.3Amendment Approval Process39 

ARTICLE XIII MEMBER MEETINGS40 

Section 13.1Meetings40 

Section 13.2Quorum40 

Section 13.3Chairman40 

Section 13.4Voting Rights40 


ii


Table of Contents (continued)

 

Page


Section 13.5Extraordinary Actions40 

 

Section 13.6Managing Member Approval40 

Section 13.7Action By Members without a Meeting40 

Section 13.8Managing Member41 

ARTICLE XIV CONFIDENTIALITY41 

Section 14.1Confidentiality Obligations41 

Section 14.2Exempted information41 

Section 14.3Permitted Disclosures41 

ARTICLE XV GENERAL PROVISIONS42 

Section 15.1Addresses and Notices42 

Section 15.2Further Action43 

Section 15.3Binding Effect43 

Section 15.4Integration43 

Section 15.5Creditors43 

Section 15.6Waiver43 

Section 15.7Counterparts43 

Section 15.8Applicable Law and Jurisdiction43 

Section 15.9Invalidity of Provisions44 

Section 15.10Consent of Members44 

 

Exhibit 3.1 – Form of Series Designation for Series #[TICKER], a series of RSE Collection, LLC


iii



FOURTH AMENDED AND RESTATED LIMITED LIABILITY COMPANY AGREEMENT OF RSE COLLECTION, LLC

 

This FOURTH AMENDED AND RESTATED LIMITED LIABILITY COMPANY AGREEMENT OF RSE COLLECTION, LLC, (this Agreement) is dated as of March 26, 2021. Capitalized terms used herein without definition shall have the respective meanings ascribed thereto in Section 1.1.

WHEREAS, the Company was formed as a series limited liability company under Section 18-215 of the Delaware Act pursuant to a certificate of formation filed with the Secretary of State of the State of Delaware on August 24, 2016.

WHEREAS, the Managing Member has authorized and approved an amendment and restatement of the Fourth Amended and Restated Limited Liability Company Agreement, dated as of March 26, 2021, of the Company (the Original LLC Agreement) on the terms set forth herein.

NOW THEREFORE, the limited liability company agreement of the Company is hereby amended and restated to read in its entirety as follows:

ARTICLE I - DEFINITIONS

Section 1.1            Definitions. The following definitions shall be for all purposes, unless otherwise clearly indicated to the contrary, applied to the terms used in this Agreement.

Abort Costs means all fees, costs and expenses incurred in connection with any Series Asset proposals pursued by the Company, the Managing Member or a Series that do not proceed to completion.

Acquisition Expenses means in respect of each Series, the following fees, costs and expenses allocable to such Series (or such Series pro rata share of any such fees, costs and expenses allocable to the Company) and incurred in connection with the evaluation, discovery, investigation, development and acquisition of a Series Asset, including brokerage and sales fees and commissions (but excluding the Brokerage Fee), appraisal fees, vehicle title and registration fees (as required), research fees, transfer taxes, third party industry and due diligence experts, bank fees and interest (if the Series Asset was acquired using debt prior to completion of the Initial Offering), auction house fees, transportation costs including those related to the transport of the Series Asset from acquisition location to the storage facility of the Manager or the transport to a location for purposes of creating the photography and videography materials, travel and lodging for inspection purposes, technology costs, photography and videography expenses in order to prepare the profile for the Series Asset to be accessible to Investor Members via an online platform and any blue sky filings required in order for such Series to be made available to Economic Members in certain states (unless borne by the Managing Member, as determined in its sole discretion) and similar costs and expenses incurred in connection with the evaluation, discovery, investigation, development and acquisition of a Series Asset.


- 1 -



Additional Economic Member means a Person admitted as an Economic Member and associated with a Series in accordance with ARTICLE III as a result of an issuance of Interests of such Series to such Person by the Company.

Advisory Board has the meaning assigned to such term in Section 5.4.

Affiliate means, with respect to any Person, any other Person that directly or indirectly through one or more intermediaries controls, is controlled by or is under common control with the Person in question. As used herein, the term control means the possession, direct or indirect, of the power to direct or cause the direction of the management and policies of a Person, whether through ownership of voting securities, by contract or otherwise.

Aggregate Ownership Limit means, for all Investors other than the Managing Member, the greater of (a) 19.9% of the aggregate Outstanding Interests of a Series, or (b) such other percentage set forth in the applicable Series, unless such Aggregate Ownership Limit is otherwise waived by the Managing Member in its sole discretion.

Agreement has the meaning assigned to such term in the preamble.

Allocation Policy means the allocation policy of the Company adopted by the Managing Member in accordance with Section 5.1.

Asset Management Agreement means, as the context requires, any agreement entered into between a Series and an Asset Manager pursuant to which such Asset Manager is appointed as manager of the relevant Series Assets, as amended from time to time.

Asset Manager means the manager of each of the Series Assets as specified in each Series Designation or, its permitted successors or assigns, appointed in accordance with Section 5.10.

Broker means any Person who has been appointed by the Company (and as the Managing Member may select in its reasonable discretion) and specified in any Series Designation to provide execution and other services relating to an Initial Offering to the Company, or its successors from time to time, or any other broker in connection with any Initial Offering.

Brokerage Fee means the fee payable to the Broker for the purchase by any Person of Interests in an Initial Offering equal to an amount agreed between the Managing Member and the Broker from time to time and specified in any Series Designation.

Business Day means any day other than a Saturday, a Sunday or a day on which commercial banks in New York, New York are authorized or required to close.

Capital Contribution means with respect to any Member, the amount of cash and the initial Gross Asset Value of any other property contributed or deemed contributed to the capital of a Series by or on behalf of such Member, reduced by the amount of any liability assumed by such Series relating to such property and any liability to which such property is subject.

Certificate of Formation means the Certificate of Formation of the Company filed with the Secretary of State of the State of Delaware.


- 2 - 



Code means the Internal Revenue Code of 1986, as amended and in effect from time to time. Any reference herein to a specific section or sections of the Code shall be deemed to include a reference to any corresponding provision of any successor law.

Company means RSE Collection, LLC, a Delaware series limited liability company, and any successors thereto.

Conflict of Interest means any matter that the Managing Member believes may involve a conflict of interest that is not otherwise addressed by the Allocation Policy.

Delaware Act means the Delaware Limited Liability Company Act, 6 Del. C. Section 18 101, et seq.

DGCL means the General Corporation Law of the State of Delaware, 8 Del. C. Section 101, et seq.

Economic Member means together, the Investor Members, Additional Economic Members (including any Person who receives Interests in connection with any goods or services provided to a Series (including in respect of the sale of a Series Asset to that Series)) and their successors and assigns admitted as Additional Economic Members and Substitute Economic Members, in each case who is admitted as a Member of such Series, but shall exclude the Managing Member in its capacity as Managing Member. For the avoidance of doubt, the Managing Member or any of its Affiliates shall be an Economic Member to the extent it purchases Interests in a Series.

ERISA means the Employee Retirement Income Security Act of 1974.

Exchange Act means the Securities Exchange Act of 1934.

Expenses and Liabilities has the meaning assigned to such term in Section 5.5(a).

Free Cash Flow means any available cash for distribution generated from the net income received by a Series, as determined by the Managing Member to be in the nature of income as defined by U.S. GAAP, plus (i) any change in the net working capital (as shown on the balance sheet of such Series) (ii) any amortization to the relevant Series Asset (as shown on the income statement of such Series) and (iii) any depreciation to the relevant Series Asset (as shown on the income statement of such Series) and (iv) any other non-cash Operating Expenses less (a) any capital expenditure related to the Series Asset (as shown on the cash flow statement of such Series) (b) any other liabilities or obligations of the Series, in each case to the extent not already paid or provided for and (c) upon the termination and winding up of a Series or the Company, all costs and expenses incidental to such termination and winding as allocated to the relevant Series in accordance with Section 6.4.

Form of Adherence means, in respect of an Initial Offering or Subsequent Offering, a subscription agreement or other agreement substantially in the form appended to the Offering Document pursuant to which an Investor Member or Additional Economic Member agrees to adhere to the terms of this Agreement or, in respect of a Transfer, a form of adherence or instrument


- 3 - 



of Transfer, each in a form satisfactory to the Managing Member from time to time, pursuant to which a Substitute Economic Member agrees to adhere to the terms of this Agreement.

Governmental Entity means any court, administrative agency, regulatory body, commission or other governmental authority, board, bureau or instrumentality, domestic or foreign and any subdivision thereof.

Gross Asset Value means, with respect to any asset contributed by an Economic Member to a Series, the gross fair market value of such asset as determined by the Managing Member.

Indemnified Person means (a) any Person who is or was an Officer of the Company or associated with a Series, (b) any Person who is or was a Managing Member or Liquidator, together with its officers, directors, members, shareholders, employees, managers, partners, controlling persons, agents or independent contractors, (c) any Person who is or was serving at the request of the Company as an officer, director, member, manager, partner, fiduciary or trustee of another Person; provided, that, except to the extent otherwise set forth in a written agreement between such Person and the Company or a Series, a Person shall not be an Indemnified Person by reason of providing, on a fee for services basis, trustee, fiduciary, administrative or custodial services, (d) any member of the Advisory Board appointed by the Managing Member pursuant to Section 5.4, (e) the Asset Manager, (f) any Person the Managing Member designates as an Indemnified Person for purposes of this Agreement, and (g) to the extent not already covered in clauses (a) through (f), any Rally Entity together with its respective officers, directors, members, shareholders, employees, managers, partners, controlling persons, agents or independent contractors.

Individual Aggregate 12-Month Investment Limit means, with respect to any individual holder who is not an “accredited investor” as defined under the Securities Act, in any trailing twelve month period, 10% of the greater of such holder’s annual income or net worth or, with respect to any entity, 10% of the greater of such holder’s annual revenue or net assets at fiscal year-end.

Initial Member means the Person identified in the Series Designation of such Series as the Initial Member associated therewith.

Initial Offering means the first offering or private placement and issuance of any Series, other than the issuance to the Initial Member.

Interest means an interest in a Series issued by the Company that evidences a Members rights, powers and duties with respect to the Company and such Series pursuant to this Agreement and the Delaware Act.

Interest Designation has the meaning ascribed in Section 3.3(f).

Investment Advisers Act means the Investment Advisers Act of 1940.

Investment Company Act means the Investment Company Act of 1940.

Investor Members mean those Persons who acquire Interests in the Initial Offering or Subsequent Offering and their successors and assigns admitted as Additional Economic Members.


- 4 - 



Liquidator means one or more Persons selected by the Managing Member to perform the functions described in Section 11.2 as liquidating trustee of the Company or a Series, as applicable, within the meaning of the Delaware Act.

Managing Member means, as the context requires, the managing member of the Company or the managing member of a Series.

Management Fee means an amount up to 50% of any Free Cash Flows available for distribution pursuant to Article VII, as generated by each Series.

Member means each member of the Company associated with a Series, including, unless the context otherwise requires, the Initial Member, the Managing Member, each Economic Member (as the context requires), each Substitute Economic Member and each Additional Economic Member.

National Securities Exchange means an exchange registered with the U.S. Securities and Exchange Commission under Section 6(a) of the Exchange Act.

Offering Document means, with respect to any Series or the Interests of any Series, the prospectus, offering memorandum, offering circular, offering statement, offering circular supplement, private placement memorandum or other offering documents related to the Initial Offering of such Interests, in the form approved by the Managing Member and, to the extent required by applicable law, approved or qualified, as applicable, by any applicable Governmental Entity, including without limitation the U.S. Securities and Exchange Commission.

Offering Expenses means in respect of each Series, the following fees, costs and expenses allocable to such Series or such Series pro rata share (as determined by the Allocation Policy, if applicable) of any such fees, costs and expenses allocable to the Company incurred in connection with executing the Offering, consisting of underwriting, legal, accounting, escrow, custody and compliance costs related to a specific offering.

Officers means any president, vice president, secretary, treasurer or other officer of the Company or any Series as the Manager may designate (which shall, in each case, constitute managers within the meaning of the Delaware Act).

Operating Expenses means in respect of each Series, the following fees, costs and expenses allocable to such Series or such Series pro rata share (as determined by the Allocation Policy, if applicable) of any such fees, costs and expenses allocable to the Company:

(i)                 any and all fees, costs and expenses incurred in connection with the management of a Series Asset, including import taxes, income taxes, title fees, periodic registration fees, transportation (other than those related to Acquisition Expenses), storage (including property rental fees should the Managing Member decide to rent a property to store a number of Series Assets), marketing, security, maintenance, refurbishment, perfection of title and utilization of the Series Asset;


- 5 - 



(ii)              any fees, costs and expenses incurred in connection with preparing any reports and accounts of each Series of Interests, including any blue sky filings required in order for a Series of Interest to be made available to Investors in certain states and any annual audit of the accounts of such Series of Interests (if applicable) and any reports to be filed with the U.S. Securities and Exchange Commission including periodic reports on Forms 1-K, 1-SA and 1-U.

(iii)            any and all insurance premiums or expenses, including directors and officers insurance of the directors and officers of the Managing Member or the Asset Manager, in connection with the Series Asset;

(iv)             any withholding or transfer taxes imposed on the Company or a Series or any of the Members as a result of its or their earnings, investments or withdrawals;

(v)               any governmental fees imposed on the capital of the Company or a Series or incurred in connection with compliance with applicable regulatory requirements;

(vi)             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 Asset Manager in connection with the affairs of the Company or a Series;

(vii)          the fees and expenses of any administrator, if any, engaged to provide administrative services to the Company or a Series;

(viii)        all custodial fees, costs and expenses in connection with the holding of a Series Asset or Interests;

(ix)             any fees, costs and expenses of a third-party registrar and transfer agent appointed by the Managing Member in connection with a Series;

(x)               the cost of the audit of the Company’s annual financial statements and the preparation of its tax returns and circulation of reports to Economic Members;

(xi)             the cost of any audit of a Series annual financial statements, the fees, costs and expenses incurred in connection with making of any tax filings on behalf of a Series and circulation of reports to Economic Members;

(xii)          any indemnification payments to be made pursuant to Section 5.5;

(xiii)        the fees and expenses of the Company or a Series counsel in connection with advice directly relating to the Company or a Series legal affairs;

(xiv)         the costs of any other outside appraisers, valuation firms, accountants, attorneys or other experts or consultants engaged by the Managing Member in connection with the operations of the Company or a Series; and


- 6 - 



(xv)           any similar expenses that may be determined to be Operating Expenses, as determined by the Managing Member in its reasonable discretion.

Operating Expenses Reimbursement Obligation(s) has the meaning ascribed in Section 6.3.

Original LLC Agreement has the meaning set forth in the recitals to this Agreement.

Outstanding means all Interests that are issued by the Company and reflected as outstanding on the Company’s books and records as of the date of determination.

Person means any individual, corporation, firm, partnership, joint venture, limited liability company, estate, trust, business association, organization, Governmental Entity or other entity.

Rally Entities means, collectively or individually (a “Rally Entity”), each of RSE Markets, the Managing Member, the Asset Manager, and each of their respective direct and indirect Affiliates and subsidiaries.

Record Date means the date established by the Managing Member for determining (a) the identity of the Record Holders entitled to notice of, or to vote at, any meeting of Members associated with any Series or entitled to exercise rights in respect of any lawful action of Members associated with any Series or (b) the identity of Record Holders entitled to receive any report or distribution or to participate in any offer.

Record Holder or holder means the Person in whose name such Interests are registered on the books of the Company, or its transfer agent, as of the opening of business on a particular Business Day, as determined by the Managing Member in accordance with this Agreement.

Rally Holdings means Rally Holdings, LLC, a Delaware limited liability company, and sole member of the Managing Member.

RSE Markets means RSE Markets, Inc., a Delaware Corporation, and sole member of Rally Holdings LLC.

Securities Act means the Securities Act of 1933.

Series has the meaning assigned to such term in Section 3.3(a).

Series Assets means, at any particular time, all assets, properties (whether tangible or intangible, and whether real, personal or mixed) and rights of any type contributed to or acquired by a particular Series and owned or held by or for the account of such Series, whether owned or held by or for the account of such Series as of the date of the designation or establishment thereof or thereafter contributed to or acquired by such Series.

Series Designation has the meaning assigned to such term in Section 3.3(a).


- 7 - 



Sourcing Fee means the sourcing fee which is paid to the Asset Manager as consideration for assisting in the sourcing of such Series Asset and as specified in each Series Designation, to the extent not waived by the Managing Member in its sole discretion.

Subsequent Offering means any further issuance of Interests in any Series, excluding any Initial Offering or Transfer.

Substitute Economic Member means a Person who is admitted as an Economic Member of the Company and associated with a Series pursuant to Section 4.1(b) as a result of a Transfer of Interests to such Person.

Super Majority Vote means, the affirmative vote of the holders of Outstanding Interests of all Series representing at least two thirds of the total votes that may be cast by all such Outstanding Interests, voting together as a single class.

Transfer means, with respect to an Interest, a transaction by which the Record Holder of an Interest assigns such Interest to another Person who is or becomes a Member, and includes a sale, assignment, gift, exchange or any other disposition by law or otherwise, including any transfer upon foreclosure of any pledge, encumbrance, hypothecation or mortgage.

U.S. GAAP means United States generally accepted accounting principles consistently applied, as in effect from time to time.

Vote Limit means the percentage interest specified in writing by a Vote Limited Record Holder pursuant to which such Record Holder (together with any other Vote Limited Record Holder that joined such Vote Limited Record Holder in its written request to be designated as such) will be irrevocably limited to such Vote Limit in any vote taken under Section 3.5 herein.

Vote Limited Record Holder means any Economic Member who submits a request in writing to the Managing Member  to be designated as such, either separately or jointly with other Economic Members.

Section 1.2            Construction. Unless the context requires otherwise: (a) any pronoun used in this Agreement shall include the corresponding masculine, feminine or neuter forms, and the singular form of nouns, pronouns and verbs shall include the plural and vice versa; (b) references to paragraphs, Articles and Sections refer to paragraphs, Articles and Sections of this Agreement; (c) the term include or includes means includes, without limitation, and including means including, without limitation, (d) the words herein, hereof and hereunder and other words of similar import refer to this Agreement as a whole and not to any particular Article, Section or other subdivision, (e) or has the inclusive meaning represented by the phrase and/or, (f) unless the context otherwise requires, references to agreements and other documents shall be deemed to include all subsequent amendments and other modifications thereto, (g) references to any Person shall include all predecessors of such Person, as well as all permitted successors, assigns, executors, heirs, legal representatives and administrators of such Person, and (h) any reference to any statute or regulation includes any implementing legislation and any rules made under that legislation, statute or statutory provision, whenever before, on, or after the date of the Agreement, as well as any amendments, restatements or modifications thereof, as well as all statutory and regulatory


- 8 - 



provisions consolidating or replacing the statute or regulation. This Agreement shall be construed without regard to any presumption or rule requiring construction or interpretation against the party drafting an instrument or causing any instrument to be drafted.

ARTICLE II - ORGANIZATION

Section 2.1            Formation. The Company has been formed as a series limited liability company pursuant to Section 18-215 of the Delaware Act. Except as expressly provided to the contrary in this Agreement, the rights, duties, liabilities and obligations of the Members and the administration, dissolution and termination of the Company and each Series shall be governed by the Delaware Act.

Section 2.2            Name. The name of the Company shall be RSE Collection, LLC. The business of the Company and any Series may be conducted under any other name or names, as determined by the Managing Member. The Managing Member may change the name of the Company at any time and from time to time and shall notify the Economic Members of such change in the next regular communication to the Economic Members.

Section 2.3            Registered Office; Registered Agent; Principal Office; Other Offices. Unless and until changed by the Managing Member in its sole discretion, the registered office of the Company in the State of Delaware shall be located at 850 New Burton Road, Suite 201, Dover, Delaware 19904, and the registered agent for service of process on the Company and each Series in the State of Delaware at such registered office shall be National Corporate Research, Ltd. The principal office of the Company shall be located at 250 Lafayette Street, 2nd Floor, New York, New York, 10012. Unless otherwise provided in the applicable Series Designation, the principal office of each Series shall be located at 250 Lafayette Street, 2nd Floor, New York, New York, 10012 or such other place as the Managing Member may from time to time designate by notice to the Economic Members associated with the applicable Series. The Company and each Series may maintain offices at such other place or places within or outside the State of Delaware as the Managing Member determines to be necessary or appropriate. The Managing Member may change the registered office, registered agent or principal office of the Company or of any Series at any time and from time to time and shall notify the applicable Economic Members of such change in the next regular communication to such Economic Members.

Section 2.4            Purpose. The purpose of the Company and, unless otherwise provided in the applicable Series Designation, each Series shall be to (a) promote, conduct or engage in, directly or indirectly, any business, purpose or activity that lawfully may be conducted by a series limited liability company organized pursuant to the Delaware Act, (b) acquire and maintain a collection of investment grade collector automobiles and, to exercise all of the rights and powers conferred upon the Company and each Series with respect to its interests therein, and (c) conduct any and all activities related or incidental to the foregoing purposes.

Section 2.5            Powers. The Company, each Series and, subject to the terms of this Agreement, the Managing Member shall be empowered to do any and all acts and things necessary or appropriate for the furtherance and accomplishment of the purposes described in Section 2.4.


- 9 - 



Section 2.6            Power of Attorney.

(a)               Each Economic Member hereby constitutes and appoints the Managing Member and, if a Liquidator shall have been selected pursuant to Section 11.2, the Liquidator, and each of their authorized officers and attorneys in fact, as the case may be, with full power of substitution, as his or her true and lawful agent and attorney in fact, with full power and authority in his or her name, place and stead, to:

(i)                 execute, swear to, acknowledge, deliver, file and record in the appropriate public offices: (A) all certificates, documents and other instruments (including this Agreement and the Certificate of Formation and all amendments or restatements hereof or thereof) that the Managing Member, or the Liquidator, determines to be necessary or appropriate to form, qualify or continue the existence or qualification of the Company as a series limited liability company in the State of Delaware and in all other jurisdictions in which the Company or any Series may conduct business or own property; (B) all certificates, documents and other instruments that the Managing Member, or the Liquidator, determines to be necessary or appropriate to reflect, in accordance with its terms, any amendment, change, modification or restatement of this Agreement; (C) all certificates, documents and other instruments that the Managing Member or the Liquidator determines to be necessary or appropriate to reflect the dissolution, liquidation or termination of the Company or a Series pursuant to the terms of this Agreement; (D) all certificates, documents and other instruments relating to the admission, withdrawal or substitution of any Economic Member pursuant to, or in connection with other events described in, ARTICLE III or ARTICLE XI; (E) all certificates, documents and other instruments relating to the determination of the rights, preferences and privileges of any Series of Interest issued pursuant to Section 3.3; (F) all certificates, documents and other instruments that the Managing Member or Liquidator determines to be necessary or appropriate to maintain the separate rights, assets, obligations and liabilities of each Series; and (G) all certificates, documents and other instruments (including agreements and a certificate of merger) relating to a merger, consolidation or conversion of the Company; and

(ii)              execute, swear to, acknowledge, deliver, file and record all ballots, consents, approvals, waivers, certificates, documents and other instruments that the Managing Member or the Liquidator determines to be necessary or appropriate to (A) make, evidence, give, confirm or ratify any vote, consent, approval, agreement or other action that is made or given by any of the Members hereunder or is consistent with the terms of this Agreement or (B) effectuate the terms or intent of this Agreement; provided, that when any provision of this Agreement that establishes a percentage of the Members or of the Members of any Series required to take any action, the Managing Member, or the Liquidator, may exercise the power of attorney made in this paragraph only after the necessary vote, consent, approval, agreement or other action of the Members or of the Members of such Series, as applicable.

Nothing contained in this Section shall be construed as authorizing the Managing Member, or the Liquidator, to amend, change or modify this Agreement except in accordance with ARTICLE XII or as may be otherwise expressly provided for in this Agreement.

(b)               The foregoing power of attorney is hereby declared to be irrevocable and a power coupled with an interest, and it shall survive and, to the maximum extent permitted by law, not be


- 10 - 



affected by the subsequent death, incompetency, disability, incapacity, dissolution, bankruptcy or termination of any Economic Member and the transfer of all or any portion of such Economic Members Interests and shall extend to such Economic Members heirs, successors, assigns and personal representatives. Each such Economic Member hereby agrees to be bound by any representation made by any officer of the Managing Member, or the Liquidator, acting in good faith pursuant to such power of attorney; and each such Economic Member, to the maximum extent permitted by law, hereby waives any and all defenses that may be available to contest, negate or disaffirm the action of the Managing Member, or the Liquidator, taken in good faith under such power of attorney in accordance with this Section. Each Economic Member shall execute and deliver to the Managing Member, or the Liquidator, within 15 days after receipt of the request therefor, such further designation, powers of attorney and other instruments as any of such Officers or the Liquidator determines to be necessary or appropriate to effectuate this Agreement and the purposes of the Company.

Section 2.7            Term. The term of the Company commenced on the day on which the Certificate of Formation was filed with the Secretary of State of the State of Delaware pursuant to the provisions of the Delaware Act. The existence of each Series shall commence upon the effective date of the Series Designation establishing such Series, as provided in Section 3.3. The term of the Company and each Series shall be perpetual, unless and until it is dissolved or terminated in accordance with the provisions of ARTICLE XI. The existence of the Company as a separate legal entity shall continue until the cancellation of the Certificate of Formation as provided in the Delaware Act.

Section 2.8            Title to Assets. All Interests shall constitute personal property of the owner thereof for all purposes and a Member has no interest in specific assets of the Company or applicable Series Assets. Title to any Series Assets, whether real, personal or mixed and whether tangible or intangible, shall be deemed to be owned by the Series to which such asset was contributed or by which such asset was acquired, and none of the Company, any Member, Officer or other Series, individually or collectively, shall have any ownership interest in such Series Assets or any portion thereof. Title to any or all of the Series Assets may be held in the name of the relevant Series or one or more nominees, as the Managing Member may determine. All Series Assets shall be recorded by the Managing Member as the property of the applicable Series in the books and records maintained for such Series, irrespective of the name in which record title to such Series Assets is held.

Section 2.9            Certificate of Formation. The Certificate of Formation has been filed with the Secretary of State of the State of Delaware, such filing being hereby confirmed, ratified and approved in all respects. The Managing Member shall use reasonable efforts to cause to be filed such other certificates or documents that it determines to be necessary or appropriate for the formation, continuation, qualification and operation of a series limited liability company in the State of Delaware or any other state in which the Company or any Series may elect to do business or own property. To the extent that the Managing Member determines such action to be necessary or appropriate, the Managing Member shall, or shall direct the appropriate Officers, to file amendments to and restatements of the Certificate of Formation and do all things to maintain the Company as a series limited liability company under the laws of the State of Delaware or of any other state in which the Company or any Series may elect to do business or own property, and if


- 11 - 



an Officer is so directed, such Officer shall be an authorized person of the Company and, unless otherwise provided in a Series Designation, each Series within the meaning of the Delaware Act for purposes of filing any such certificate with the Secretary of State of the State of Delaware. The Company shall not be required, before or after filing, to deliver or mail a copy of the Certificate of Formation, any qualification document or any amendment thereto to any Member.

ARTICLE III - MEMBERS, SERIES AND INTERESTS

Section 3.1            Members.

(a)               Subject to paragraph (b), a Person shall be admitted as an Economic Member and Record Holder either as a result of an Initial Offering, Subsequent Offering, a Transfer or at such other time as determined by the Managing Member, and upon (i) agreeing to be bound by the terms of this Agreement by completing, signing and delivering to the Managing Member, a completed Form of Adherence, which is then accepted by the Managing Member, (ii) the prior written consent of the Managing Member, and (iii) otherwise complying with the applicable provisions of ARTICLE III and ARTICLE IV.

(b)               The Managing Member may withhold its consent to the admission of any Person as an Economic Member for any reason, including when it determines in its reasonable discretion that such admission could: (i) result in there being 2,000 or more beneficial owners (as such term is used under the Exchange Act) or 500 or more beneficial owners that are not accredited investors (as defined under the Securities Act) of any Series of Interests, as specified in Section 12(g)(1)(A)(ii) of the Exchange Act, (ii) cause such Persons holding to be in excess of the Aggregate Ownership Limit, (iii) in any trailing 12-month period, cause the Persons’ investment in all Interests (of all Series in the aggregate) to exceed the Individual Aggregate 12-Month Investment Limit, (iv) could adversely affect the Company or a Series or subject the Company, a Series, the Managing Member or any of their respective Affiliates to any additional regulatory or governmental requirements or cause the Company to be disqualified as a limited liability company, or subject the Company, any Series, the Managing Member or any of their respective Affiliates to any tax to which it would not otherwise be subject, (v) cause the Company to be required to register as an investment company under the Investment Company Act, (vi) cause the Managing Member or any of its Affiliates being required to register under the Investment Advisers Act, (vii) cause the assets of the Company or any Series to be treated as plan assets as defined in Section 3(42) of ERISA, or (viii) result in a loss of (a) partnership status by the Company for US federal income tax purposes or the termination of the Company for US federal income tax purposes or (b) corporation taxable as an association status for US federal income tax purposes of any Series or termination of any Series for US federal income tax purposes. A Person may become a Record Holder without the consent or approval of any of the Economic Members. A Person may not become a Member without acquiring an Interest.

(c)               The name and mailing address of each Member shall be listed on the books and records of the Company and each Series maintained for such purpose by the Company and each Series. The Managing Member shall update the books and records of the Company and each Series from time to time as necessary to reflect accurately the information therein.


- 12 - 



(d)               Except as otherwise provided in the Delaware Act and subject to Sections 3.1(e) and 3.3 relating to each Series, the debts, obligations and liabilities of the Company, whether arising in contract, tort or otherwise, shall be solely the debts, obligations and liabilities of the Company, and the Members shall not be obligated personally for any such debt, obligation or liability of the Company solely by reason of being a Member.

(e)               Except as otherwise provided in the Delaware Act, the debts, obligations and liabilities of a Series, whether arising in contract, tort or otherwise, shall be solely the debts, obligations and liabilities of such Series, and not of any other Series. In addition, the Members shall not be obligated personally for any such debt, obligation or liability of any Series solely by reason of being a Member.

(f)                Unless otherwise provided herein, and subject to ARTICLE XI, Members may not be expelled from or removed as Members of the Company. Members shall not have any right to resign or redeem their Interests from the Company; provided that when a transferee of a Members Interests becomes a Record Holder of such Interests, such transferring Member shall cease to be a Member of the Company with respect to the Interests so transferred and that Members of a Series shall cease to be Members of such Series when such Series is finally liquidated in accordance with Section 11.3.

(g)               Except as may be otherwise agreed between the Company or a Series, on the one hand, and a Member, on the other hand, any Member shall be entitled to and may have business interests and engage in business activities in addition to those relating to the Company or a Series, including business interests and activities in direct competition with the Company or any Series. None of the Company, any Series or any of the other Members shall have any rights by virtue of this Agreement in any such business interests or activities of any Member.

(h)               RSE Collection Manager, LLC was appointed as the Managing Member of the Company with effect from March 26, 2021 and shall continue as Managing Member of the Company until the earlier of (i) the dissolution of the Company pursuant to Section 11.1(a), or (ii) its removal or replacement pursuant to Section 4.3 or ARTICLE X. Except as otherwise set forth in the Series Designation, the Managing Member of each Series shall be RSE Collection Manager, LLC until the earlier of (i) the dissolution of the Series pursuant to Section 11.1(b) or (ii) its removal or replacement pursuant to Section 4.3 or Article X. Unless otherwise set forth in the applicable Series Designation, the Managing Member or its Affiliates shall, as at the closing of any Initial Offering, hold at least 1.00% of the Interests of the Series being issued pursuant to such Initial Offering. Unless provided otherwise in this Agreement, the Interests held by the Managing Member or any of its Affiliates shall be identical to those of an Economic Member and will not have any additional distribution, redemption, conversion or liquidation rights by virtue of its status as the Managing Member; provided, that the Managing Member shall have the rights, duties and obligations of the Managing Member hereunder, regardless of whether the Managing Member shall hold any Interests.

Section 3.2            Capital Contributions.


- 13 - 



(a)               The minimum number of Interests a Member may acquire is one (1) Interest or such higher or lesser amount as the Managing Member may determine from time to time and as specified in each Series Designation, as applicable. Persons acquiring Interests through an Initial Offering or Subsequent Offering shall make a Capital Contribution to the Company in an amount equal to the per share price determined in connection with such Initial Offering or Subsequent Offering and multiplied by the number of Interests acquired by such Person in such Initial Offering or Subsequent Offering, as applicable. Persons acquiring Interests in a manner other than through an Initial Offering or Subsequent Offering or pursuant to a Transfer shall make such Capital Contribution as shall be determined by the Managing Member in its sole discretion.

(b)               Except as expressly permitted by the Managing Member, in its sole discretion (i) initial and any additional Capital Contributions to the Company or Series as applicable, by any Member shall be payable in currency and (ii) initial and any additional Capital Contributions shall be payable in one installment and shall be paid prior to the date of the proposed acceptance by the Managing Member of a Persons admission as a Member to a Series (or a Members application to acquire additional Interests) (or within five business days thereafter with the Managing Members approval). No Member shall be required to make an additional capital contribution to the Company or Series but may make an additional Capital Contribution to acquire additional interests at such Members sole discretion.

(c)               Except to the extent expressly provided in this Agreement (including any Series Designation): (i) no Member shall be entitled to the withdrawal or return of its Capital Contribution, except to the extent, if any, that distributions made pursuant to this Agreement or upon dissolution or termination of the Company or any Series may be considered as such by law and then only to the extent provided for in this Agreement; (ii) no Member holding any Series of any Interests of a Series shall have priority over any other Member holding the same Series either as to the return of Capital Contributions or as to distributions; (iii) no interest shall be paid by the Company or any Series on any Capital Contributions; and (iv) no Economic Member, in its capacity as such, shall participate in the operation or management of the business of the Company or any Series, transact any business in the Company or any Series name or have the power to sign documents for or otherwise bind the Company or any Series by reason of being a Member.

Section 3.3            Series of the Company.

(a)               Establishment of Series. Subject to the provisions of this Agreement, the Managing Member may, at any time and from time to time and in compliance with paragraph (c), cause the Company to establish in writing (each, a Series Designation) one or more series as such term is used under Section 18-215 of the Delaware Act (each a Series). The Series Designation shall relate solely to the Series established thereby and shall not be construed: (i) to affect the terms and conditions of any other Series, or (ii) to designate, fix or determine the rights, powers, authority, privileges, preferences, duties, responsibilities, liabilities and obligations in respect of Interests associated with any other Series, or the Members associated therewith. The terms and conditions for each Series established pursuant to this Section shall be as set forth in this Agreement and the Series Designation, as applicable, for the Series. Upon approval of any Series


- 14 - 



Designation by the Managing Member, such Series Designation shall be attached to this Agreement as an Exhibit until such time as none of such Interests of such Series remain Outstanding.

(b)               Series Operation. Each of the Series shall operate to the extent practicable as if it were a separate limited liability company.

(c)               Series Designation. The Series Designation establishing a Series may: (i) specify a name or names under which the business and affairs of such Series may be conducted; (ii) designate, fix and determine the relative rights, powers, authority, privileges, preferences, duties, responsibilities, liabilities and obligations in respect of Interests of such Series and the Members associated therewith (to the extent such terms differ from those set forth in this Agreement) and (iii) designate or authorize the designation of specific Officers to be associated with such Series. A Series Designation (or any resolution of the Managing Member amending any Series Designation) shall be effective when a duly executed original of the same is included by the Managing Member among the permanent records of the Company, and shall be annexed to, and constitute part of, this Agreement (it being understood and agreed that, upon such effective date, the Series described in such Series Designation shall be deemed to have been established and the Interests of such Series shall be deemed to have been authorized in accordance with the provisions thereof). The Series Designation establishing a Series may set forth specific provisions governing the rights of such Series against a Member associated with such Series who fails to comply with the applicable provisions of this Agreement (including, for the avoidance of doubt, the applicable provisions of such Series Designation). In the event of a conflict between the terms and conditions of this Agreement and a Series Designation, the terms and conditions of the Series Designation shall prevail.

(d)               Assets and Liabilities Associated with a Series.

(i)                 Assets Associated with a Series. All consideration received by the Company for the issuance or sale of Interests of a particular Series, together with all assets in which such consideration is invested or reinvested, and all income, earnings, profits and proceeds thereof, from whatever source derived, including any proceeds derived from the sale, exchange or liquidation of such assets, and any funds or payments derived from any reinvestment of such proceeds, in whatever form the same may be (assets), shall, subject to the provisions of this Agreement, be held for the benefit of the Series or the Members associated with such Series, and not for the benefit of the Members associated with any other Series, for all purposes, and shall be accounted for and recorded upon the books and records of the Series separately from any assets associated with any other Series. Such assets are herein referred to as assets associated with that Series. In the event that there are any assets in relation to the Company that, in the Managing Members reasonable judgment, are not readily associated with a particular Series, the Managing Member shall allocate such assets to, between or among any one or more of the Series, in such manner and on such basis as the Managing Member deems fair and equitable, and in accordance with the Allocation Policy, and any asset so allocated to a particular Series shall thereupon be deemed to be an asset associated with that Series. Each allocation by the Managing Member pursuant to the provisions of this paragraph shall be conclusive and binding upon the Members associated with each and every Series. Separate and distinct records shall be maintained for each


- 15 - 



and every Series, and the Managing Member shall not commingle the assets of one Series with the assets of any other Series.

(ii)              Liabilities Associated with a Series. All debts, liabilities, expenses, costs, charges, obligations and reserves incurred by, contracted for or otherwise existing (liabilities) with respect to a particular Series shall be charged against the assets associated with that Series. Such liabilities are herein referred to as liabilities associated with that Series. In the event that there are any liabilities in relation to the Company that, in the Managing Members reasonable judgment, are not readily associated with a particular Series, the Managing Member shall allocate and charge (including indemnification obligations) such liabilities to, between or among any one or more of the Series, in such manner and on such basis as the Managing Member deems fair and equitable and in accordance with the Allocation Policy, and any liability so allocated and charged to a particular Series shall thereupon be deemed to be a liability associated with that Series. Each allocation by the Managing Member pursuant to the provisions of this Section shall be conclusive and binding upon the Members associated with each and every Series. All liabilities associated with a Series shall be enforceable against the assets associated with that Series only, and not against the assets associated with the Company or any other Series, and except to the extent set forth above, no liabilities shall be enforceable against the assets associated with any Series prior to the allocation and charging of such liabilities as provided above. Any allocation of liabilities that are not readily associated with a particular Series to, between or among one or more of the Series shall not represent a commingling of such Series to pool capital for the purpose of carrying on a trade or business or making common investments and sharing in profits and losses therefrom. The Managing Member has caused notice of this limitation on inter-series liabilities to be set forth in the Certificate of Formation, and, accordingly, the statutory provisions of Section 18 215(b) of the Delaware Act relating to limitations on inter-series liabilities (and the statutory effect under Section 18 207 of the Delaware Act of setting forth such notice in the Certificate of Formation) shall apply to the Company and each Series. Notwithstanding any other provision of this Agreement, no distribution on or in respect of Interests in a particular Series, including, for the avoidance of doubt, any distribution made in connection with the winding up of such Series, shall be effected by the Company other than from the assets associated with that Series, nor shall any Member or former Member associated with a Series otherwise have any right or claim against the assets associated with any other Series (except to the extent that such Member or former Member has such a right or claim hereunder as a Member or former Member associated with such other Series or in a capacity other than as a Member or former Member).

(e)               Ownership of Series Assets. Title to and beneficial interest in Series Assets shall be deemed to be held and owned by the relevant Series and no Member or Members of such Series, individually or collectively, shall have any title to or beneficial interest in specific Series Assets or any portion thereof. Each Member of a Series irrevocably waives any right that it may have to maintain an action for partition with respect to its interest in the Company, any Series or any Series Assets. Any Series Assets may be held or registered in the name of the relevant Series, in the name of a nominee or as the Managing Member may determine; provided, however, that Series Assets shall be recorded as the assets of the relevant Series on the Company’s books and records, irrespective of the name in which legal title to such Series Assets is held. Any corporation, brokerage firm or transfer agent called upon to transfer any Series Assets to or from


- 16 - 



the name of any Series shall be entitled to rely upon instructions or assignments signed or purporting to be signed by the Managing Member or its agents without inquiry as to the authority of the person signing or purporting to sign such instruction or assignment or as to the validity of any transfer to or from the name of such Series.

(f)                Prohibition on Issuance of Preference Interests. No Interests shall entitle any Member to any preemptive, preferential or similar rights unless such preemptive, preferential or similar rights are set forth in the applicable Series Designation on or prior to the date of the Initial Offering of any interests of such Series (the designation of such preemptive, preferential or similar rights with respect to a Series in the Series Designation, the Interest Designation).

Section 3.4            Authorization to Issue Interests.

(a)               The Company may issue Interests, and options, rights and warrants relating to Interests, for any Company or Series purpose at any time and from time to time to such Persons for such consideration (which may be cash, property, services or any other lawful consideration) or for no consideration and on such terms and conditions as the Managing Member shall determine, all without the approval of the Economic Members. Each Interest shall have the rights and be governed by the provisions set forth in this Agreement (including any Series Designation).

(b)               Subject to Section 6.3(a)(i), and unless otherwise provided in the applicable Series Designation, the Company is authorized to issue in respect of each Series an unlimited number of Interests. All Interests issued pursuant to, and in accordance with the requirements of, this ARTICLE III shall be validly issued Interests in the Company, except to the extent otherwise provided in the Delaware Act or this Agreement (including any Series Designation).

Section 3.5            Voting Rights of Interests Generally. Unless otherwise provided in this Agreement or any Series Designation, (i) each Record Holder of Interests shall be entitled to one vote per Interest for all matters submitted for the consent or approval of Members generally, (ii) all Record Holders of Interests (regardless of Series) shall vote together as a single class on all matters as to which all Record Holders of Interests are entitled to vote, (iii) Record Holders of a particular Series of Interest shall be entitled to one vote per Interest for all matters submitted for the consent or approval of the Members of such Series (iv) Vote Limited Record Holders shall be limited to their Vote Limit for all matters submitted for the consent and approval of (x) either Members generally or (y) Record Holders of a Series Interest  and (v) the Managing Member or any of its Affiliates shall not be entitled to vote in connection with any Interests they hold pursuant to Section 3.1(h) and no such Interests shall be deemed Outstanding for purposes of any such vote.

Section 3.6            Record Holders. The Company shall be entitled to recognize the Record Holder as the owner of an Interest and, accordingly, shall not be bound to recognize any equitable or other claim to or interest in such Interest on the part of any other Person, regardless of whether the Company shall have actual or other notice thereof, except as otherwise provided by law or any applicable rule, regulation, guideline or requirement of any National Securities Exchange or over-the-counter market on which such Interests are listed for trading (if ever).


- 17 - 



Without limiting the foregoing, when a Person (such as a broker, dealer, bank, trust company or clearing corporation or an agent of any of the foregoing) is acting as nominee, agent or in some other representative capacity for another Person in acquiring or holding Interests, as between the Company on the one hand, and such other Persons on the other, such representative Person shall be the Record Holder of such Interests.

Section 3.7            Splits.

(a)               Subject to paragraph (c) of this Section and Section 3.4, and unless otherwise provided in any Interest Designation, the Company may make a pro rata distribution of Interests of a Series to all Record Holders of such Series, or may effect a subdivision or combination of Interests of any Series, in each case, on an equal per Interest basis and so long as, after any such event, any amounts calculated on a per Interest basis or stated as a number of Interests are proportionately adjusted.

(b)               Whenever such a distribution, subdivision or combination of Interests is declared, the Managing Member shall select a date as of which the distribution, subdivision or combination shall be effective. The Managing Member shall send notice thereof at least 10 Business Days prior to the date of such distribution, subdivision or combination to each Record Holder as of a date not less than 5 Business Days prior to the date of such distribution, subdivision or combination. The Managing Member also may cause a firm of independent public accountants selected by it to calculate the number of Interests to be held by each Record Holder after giving effect to such distribution, subdivision or combination. The Managing Member shall be entitled to rely on any certificate provided by such firm as conclusive evidence of the accuracy of such calculation.

(c)               Subject to Section 3.4 and unless otherwise provided in any Series Designation, the Company shall not issue fractional Interests upon any distribution, subdivision or combination of Interests. If a distribution, subdivision or combination of Interests would otherwise result in the issuance of fractional Interests, each fractional Interest shall be rounded to the nearest whole Interest (and a 0.5 Interest shall be rounded to the next higher Interest).

Section 3.8            Agreements. The rights of all Members and the terms of all Interests are subject to the provisions of this Agreement (including any Series Designation).

ARTICLE IV - REGISTRATION AND TRANSFER OF INTERESTS.

Section 4.1            Maintenance of a Register. Subject to the restrictions on Transfer and ownership limitations contained below:

(a)               The Company, or its appointee, shall keep or cause to be kept on behalf of the Company and each Series a register that will set forth the Record Holders of each of the Interests and information regarding the Transfer of each of the Interests. The Managing Member is hereby initially appointed as registrar and transfer agent of the Interests, provided that the Managing Member may appoint such third-party registrar and transfer agent as it determines appropriate in


- 18 - 



its sole discretion, for the purpose of registering Interests and Transfers of such Interests as herein provided, including as set forth in any Series Designation.

(b)               Upon acceptance by the Managing Member of the Transfer of any Interest, each transferee of an Interest (i) shall be admitted to the Company as a Substitute Economic Member with respect to the Interests so transferred to such transferee when any such transfer or admission is reflected in the books and records of the Company, (ii) shall be deemed to agree to be bound by the terms of this Agreement by completing a Form of Adherence to the reasonable satisfaction of the Managing Member in accordance with Section 4.2(g)(ii), (iii) shall become the Record Holder of the Interests so transferred, (iv) grants powers of attorney to the Managing Member and any Liquidator of the Company and each of their authorized officers and attorneys in fact, as the case may be, as specified herein, and (v) makes the consents and waivers contained in this Agreement. The Transfer of any Interests and the admission of any new Economic Member shall not constitute an amendment to this Agreement, and no amendment to this Agreement shall be required for the admission of new Economic Members.

(c)               Nothing contained in this Agreement shall preclude the settlement of any transactions involving Interests entered into through the facilities of any National Securities Exchange or over-the-counter market on which such Interests are listed or quoted for trading, if any.

Section 4.2            Ownership Limitations.

(a)               No Transfer of any Economic Members Interest, whether voluntary or involuntary, shall be valid or effective, and no transferee shall become a substituted Economic Member, unless the written consent of the Managing Member has been obtained, which consent may be withheld in its sole and absolute discretion as further described in this Section 4.2. In the event of any Transfer, all of the conditions of the remainder of this Section must also be satisfied. Notwithstanding the foregoing but subject to Section 3.6, assignment of the economic benefits of ownership of Interests may be made without the Managing Members consent, provided that the assignee is not an ineligible or unsuitable investor under applicable law.

(b)               No Transfer of any Economic Members Interests, whether voluntary or involuntary, shall be valid or effective unless the Managing Member determines, after consultation with legal counsel acting for the Company that such Transfer will not, unless waived by the Managing Member:

(i)                 result in the transferee directly or indirectly exceeding the Individual Aggregate 12-Month Investment Limit or owning in excess of the Aggregate Ownership Limit;

(ii)              result in there being 2,000 or more beneficial owners (as such term is used under the Exchange Act) or 500 or more beneficial owners that are not accredited investors (as defined under the Securities Act) of any Series of Interests, as specified in Section 12(g)(1)(A)(ii) of the Exchange Act, unless such Interests have been registered under the Exchange Act or the Company is otherwise an Exchange Act reporting company;


- 19 - 



(iii)            cause all or any portion of the assets of the Company or any Series to constitute plan assets for purposes of ERISA;

(iv)             adversely affect the Company or such Series, or subject the Company, the Series, the Managing Member or any of their respective Affiliates to any additional regulatory or governmental requirements or cause the Company to be disqualified as a limited liability company or subject the Company, any Series, the Managing Member or any of their respective Affiliates to any tax to which it would not otherwise be subject;

(v)               require registration of the Company, any Series or any Interests under any securities laws of the United States of America, any state thereof or any other jurisdiction; or

(vi)             violate or be inconsistent with any representation or warranty made by the transferring Economic Member.

(c)               The transferring Economic Member, or such Economic Members legal representative, shall give the Managing Member prior written notice before making any voluntary Transfer and notice within thirty (30) days after any involuntary Transfer (unless such notice period is otherwise waived by the Managing Member), and shall provide sufficient information to allow legal counsel acting for the Company to make the determination that the proposed Transfer will not result in any of the consequences referred to in paragraphs (b)(i) through (b)(vi) above. If a Transfer occurs by reason of the death of an Economic Member or assignee, the notice may be given by the duly authorized representative of the estate of the Economic Member or assignee. The notice must be supported by proof of legal authority and valid assignment in form and substance acceptable to the Managing Member.

(d)               In the event any Transfer permitted by this Section shall result in beneficial ownership by multiple Persons of any Economic Members interest in the Company, the Managing Member may require one or more trustees or nominees to be designated to represent a portion of or the entire interest transferred for the purpose of receiving all notices which may be given and all payments which may be made under this Agreement, and for the purpose of exercising the rights which the transferor as an Economic Member had pursuant to the provisions of this Agreement.

(e)               A transferee shall be entitled to any future distributions attributable to the Interests transferred to such transferee and to transfer such Interests in accordance with the terms of this Agreement; provided, however, that such transferee shall not be entitled to the other rights of an Economic Member as a result of such Transfer until he or she becomes a Substitute Economic Member.

(f)                The Company and each Series shall incur no liability for distributions made in good faith to the transferring Economic Member until a written instrument of Transfer has been received by the Company and recorded on its books and the effective date of Transfer has passed.


- 20 - 



(g)               Any other provision of this Agreement to the contrary notwithstanding, any Substitute Economic Member shall be bound by the provisions hereof. Prior to recognizing any Transfer in accordance with this Section, the Managing Member may require, in its sole discretion:

(i)                 the transferring Economic Member and each transferee to execute one or more deeds or other instruments of Transfer in a form satisfactory to the Managing Member;

(ii)              each transferee to acknowledge its assumption (in whole or, if the Transfer is in respect of part only, in the proportionate part) of the obligations of the transferring Economic Member by executing a Form of Adherence (or any other equivalent instrument as determined by the Managing Member);

(iii)            each transferee to provide all the information required by the Managing Member to satisfy itself as to anti-money laundering, counter-terrorist financing and sanctions compliance matters; and

(iv)             payment by the transferring Economic Member, in full, of the costs and expenses referred to in paragraph (h) below,

and no Transfer shall be completed or recorded in the books of the Company, and no proposed Substitute Economic Member shall be admitted to the Company as an Economic Member, unless and until each of these requirements has been satisfied or, at the sole discretion of the Managing Member, waived.

(h)               The transferring Economic Member shall bear all costs and expenses arising in connection with any proposed Transfer, whether or not the Transfer proceeds to completion, including any legal fees incurred by the Company or any broker or dealer, any costs or expenses in connection with any opinion of counsel, and any transfer taxes and filing fees.

Section 4.3            Transfer of Interests and Obligations of the Managing Member.

(a)               The Managing Member may Transfer all Interests acquired by the Managing Member (including all Interests acquired by the Managing Member in the Initial Offering pursuant to Section 3.1(h)) at any time and from time to time following the closing of the Initial Offering.

(b)               The Economic Members hereby authorize the Managing Member to assign its rights, obligations and title as Managing Member to an Affiliate of the Managing Member without the prior consent of any other Person, and, in connection with such transfer, designate such Affiliate of the Managing Member as a successor Managing Member provided, that the Managing Member shall notify the applicable Economic Members of such change in the next regular communication to such Economic Members.

(c)               Except as set forth in Section 4.3(b) above, in the event of the resignation of the Managing Member of its rights, obligations and title as Managing Member, the Managing


- 21 - 



Member shall nominate a successor Managing Member and the vote of a majority of the Interests held by Economic Members shall be required to elect such successor Managing Member. The Managing Member shall continue to serve as the Managing Member of the Company until such date as a successor Managing Member is elected pursuant to the terms of this Section 4.3(c).

Section 4.4            Remedies for Breach. If the Managing Member shall at any time determine in good faith that a Transfer or other event has taken place that results in a violation of this ARTICLE IV, the Managing Member shall take such action as it deems advisable to refuse to give effect to or to prevent such Transfer or other event, including, without limitation, causing the Company to redeem shares, refusing to give effect to such Transfer on the books of the Company or instituting proceedings to enjoin such Transfer or other event.

ARTICLE V - MANAGEMENT AND OPERATION OF THE COMPANY AND EACH SERIES

Section 5.1            Power and Authority of Managing Member. Except as explicitly set forth in this Agreement, the Manager, as appointed pursuant to Section 3.1(h) of this Agreement, shall have full power and authority to do, and to direct the Officers to do, all things and on such terms as it determines to be necessary or appropriate to conduct the business of the Company and each Series, to exercise all powers set forth in Section 2.5 and to effectuate the purposes set forth in Section 2.4, in each case without the consent of the Economic Members, including but not limited to the following:

(a)               the making of any expenditures, the lending or borrowing of money, the assumption or guarantee of, or other contracting for, indebtedness and other liabilities, the issuance of evidences of indebtedness, including entering into on behalf of a Series, an Operating Expenses Reimbursement Obligation, or indebtedness that is convertible into Interests, and the incurring of any other obligations;

(b)               the making of tax, regulatory and other filings, or rendering of periodic or other reports to governmental or other agencies having jurisdiction over the business or assets of the Company or any Series (including, but not limited to, the filing of periodic reports on Forms 1-K, 1-SA and 1-U with the U.S. Securities and Exchange Commission), and the making of any tax elections;

(c)               the acquisition, disposition, mortgage, pledge, encumbrance, hypothecation or exchange of any or all of the assets of the Company or any Series or the merger or other combination of the Company with or into another Person and for the avoidance of doubt, any action taken by the Managing Member pursuant to this sub-paragraph shall not require the consent of the Economic Members;

(d)               (i) the use of the assets of the Company (including cash on hand) for any purpose consistent with the terms of this Agreement, including the financing of the conduct of the operations of the Company and the repayment of obligations of the Company and (ii) the use of the assets of a Series (including cash on hand) for any purpose consistent with the terms of this


- 22 - 



Agreement, including the financing of the conduct of the operations of such Series and the repayment of obligations of such Series;

(e)               the negotiation, execution and performance of any contracts, conveyances or other instruments (including instruments that limit the liability of the Company or any Series under contractual arrangements to all or particular assets of the Company or any Series);

(f)                the declaration and payment of distributions of Free Cash Flows or other assets to Members associated with a Series;

(g)               the election and removal of Officers of the Company or associated with any Series;

(h)               the appointment of the Asset Manager in accordance with the terms of this Agreement;

(i)                 the selection, retention and dismissal of employees, agents, outside attorneys, accountants, consultants and contractors and the determination of their compensation and other terms of employment, retention or hiring, and the payment of fees, expenses, salaries, wages and other compensation to such Persons;

(j)                 the solicitation of proxies from holders of any Series of Interests issued on or after the date of this Agreement that entitles the holders thereof to vote on any matter submitted for consent or approval of Economic Members under this Agreement;

(k)               the maintenance of insurance for the benefit of the Company, any Series and the Indemnified Persons and the reinvestment by the Managing Member in its sole discretion, of any proceeds received by such Series from an insurance claim in a replacement Series Asset which is substantially similar to that which comprised the Series Asset prior to the event giving rise to such insurance payment;

(l)                 the formation of, or acquisition or disposition of an interest in, and the contribution of property and the making of loans to, any limited or general partnership, joint venture, corporation, limited liability company or other entity or arrangement;

(m)             the placement of any Free Cash Flow funds in deposit accounts in the name of a Series or of a custodian for the account of a Series, or to invest those Free Cash Flow funds in any other investments for the account of such Series, in each case pending the application of those Free Cash Flow funds in meeting liabilities of the Series or making distributions or other payments to the Members (as the case may be);

(n)               the control of any matters affecting the rights and obligations of the Company or any Series, including the bringing, prosecuting and defending of actions at law or in equity and otherwise engaging in the conduct of litigation, arbitration or remediation, and the incurring of legal expense and the settlement of claims and litigation, including in respect of taxes;


- 23 - 



(o)               the indemnification of any Person against liabilities and contingencies to the maximum extent permitted by law;

(p)               the giving of consent of or voting by the Company or any Series in respect of any securities that may be owned by the Company or such Series;

(q)               the waiver of any condition or other matter by the Company or any Series;

(r)                the entering into of listing agreements with any National Securities Exchange or over-the-counter market and the delisting of some or all of the Interests from, or requesting that trading be suspended on, any such exchange or market;

(s)                the issuance, sale or other disposition, and the purchase or other acquisition, of Interests or options, rights or warrants relating to Interests;

(t)                 the registration of any offer, issuance, sale or resale of Interests or other securities or any Series issued or to be issued by the Company under the Securities Act and any other applicable securities laws (including any resale of Interests or other securities by Members or other security holders);

(u)               the execution and delivery of agreements with Affiliates of the Company or other Persons to render services to the Company or any Series;

(v)               the adoption, amendment and repeal of the Allocation Policy;

(w)             the selection of auditors for the Company and any Series;

(x)               the selection of any transfer agent or depositor for any securities of the Company or any Series, and the entry into such agreements and provision of such other information as shall be required for such transfer agent or depositor to perform its applicable functions; and

(y)               unless otherwise provided in this Agreement or the Series Designation, the calling of a vote of the Economic Members as to any matter to be voted on by all Economic Members of the Company or if a particular Series, as applicable.

The authority and functions of the Managing Member, on the one hand, and of the Officers, on the other hand, shall be identical to the authority and functions of the board of directors and officers, respectively, of a corporation organized under the DGCL in addition to the powers that now or hereafter can be granted to managers under the Delaware Act. No Economic Member, by virtue of its status as such, shall have any management power over the business and affairs of the Company or any Series or actual or apparent authority to enter into, execute or deliver contracts on behalf of, or to otherwise bind, the Company or any Series.

Section 5.2            Determinations by the Managing Member. In furtherance of the authority granted to the Managing Member pursuant to Section 5.1 of this Agreement, the determination as to any of the following matters, made in good faith by or pursuant to the direction of the


- 24 - 



Managing Member consistent with this Agreement, shall be final and conclusive and shall be binding upon the Company and each Series and every holder of Interests:

(a)               the amount of Free Cash Flow of any Series for any period and the amount of assets at any time legally available for the payment of distributions on Interests of any Series;

(b)               the amount of paid in surplus, net assets, other surplus, annual or other cash flow, funds from operations, net profit, net assets in excess of capital, undivided profits or excess of profits over losses on sales of assets; the amount, purpose, time of creation, increase or decrease, alteration or cancellation of any reserves or charges and the propriety thereof (whether or not any obligation or liability for which such reserves or charges shall have been created shall have been paid or discharged);

(c)               any interpretation of the terms, preferences, conversion or other rights, voting powers or rights, restrictions, limitations as to distributions, qualifications or terms or conditions of redemption of any Series;

(d)               the fair value, or any sale, bid or asked price to be applied in determining the fair value, of any asset owned or held by any Series or of any Interests;

(e)               the number of Interests within a Series;

(f)                any matter relating to the acquisition, holding and disposition of any assets by any Series;

(g)               the evaluation of any competing interests among the Series and the resolution of any conflicts of interests among the Series;

(h)               each of the matters set forth in Section 5.1(a) through Section 5.1(y); or

(i)                 any other matter relating to the business and affairs of the Company or any Series or required or permitted by applicable law, this Agreement or otherwise to be determined by the Managing Member.

Section 5.3            Delegation. The Managing Member may delegate to any Person or Persons any of the powers and authority vested in it hereunder, and may engage such Person or Persons to provide administrative, compliance, technological and accounting services to the Company, on such terms and conditions as it may consider appropriate.

Section 5.4            Advisory Board.

(a)               The Managing Member may establish an Advisory Board comprised of members of the Managing Members expert network and external advisors. The Advisory Board will be available to provide guidance to the Managing Member on the strategy and progress of the Company. Additionally, the Advisory Board may: (i) be consulted with by the Managing Member in connection with the acquisition and disposal of a Series Asset, (ii) conduct an annual


- 25 - 



review of the Company’s acquisition policy, (iii) provide guidance with respect to, material conflicts arising or that are reasonably likely to arise with the Managing Member, on the one hand, and the Company, a Series or the Economic Members, on the other hand, or the Company or a Series, on the one hand, and another Series, on the other hand, (iv) approve any material transaction between the Company or a Series and the Managing Member or any of its Affiliates, another Series or an Economic Member (other than the purchase of interests in such Series), (v) provide guidance with respect to the appropriate levels of annual fleet level insurance costs and maintenance costs specific to each individual Series Asset, and review fees, expenses, assets, revenues and availability of funds for distribution with respect to each Series on an annual basis and (vi) approve any service providers appointed by the Managing Member in respect of the Series Assets.

(b)               If the Advisory Board determines that any member of the Advisory Boards interests conflict to a material extent with the interests of a Series or the Company as a whole, such member of the Advisory Board shall be excluded from participating in any discussion of the matters to which that conflict relates and shall not participate in the provision of guidance to the Managing Member in respect of such matters, unless a majority of the other members of the Advisory Board determines otherwise.

(c)               The members of the Advisory Board shall not be entitled to compensation by the Company or any Series in connection with their role as members of the Advisory Board (including compensation for attendance at meetings of the Advisory Board), provided, however, the Company or any applicable Series shall reimburse a member of the Advisory Board for any out of pocket expenses or Operating Expenses actually incurred by it or any of its Affiliates on behalf of the Company or a Series when acting upon the Managing Members instructions or pursuant to a written agreement between the Company or a Series and such member of the Advisory Board or its Affiliates.

(d)               The members of the Advisory Board shall not be deemed managers or other persons with duties to the Company or any Series (under Sections 18-1101 or 18-1104 of the Delaware Act or under any other applicable law or in equity) and shall have no fiduciary duty to the Company or any Series. The Managing Member shall be entitled to rely upon, and shall be fully protected in relying upon, reports and information of the Advisory Board to the extent the Managing Member reasonably believes that such matters are within the professional or expert competence of the members of the Advisory Board, and shall be protected under Section 18-406 of the Delaware Act in relying thereon.

Section 5.5            Exculpation, Indemnification, Advances and Insurance.

(a)               Subject to other applicable provisions of this ARTICLE V including Section 5.7, the Indemnified Persons shall not be liable to the Company or any Series for any acts or omissions by any of the Indemnified Persons arising from the exercise of their rights or performance of their duties and obligations in connection with the Company or any Series, this Agreement or any investment made or held by the Company or any Series, including with respect to any acts or omissions made while serving at the request of the Company or on behalf of any Series as an officer, director, member, partner, fiduciary or trustee of another Person, other than such acts or


- 26 - 



omissions that have been determined in a final, non-appealable decision of a court of competent jurisdiction to constitute fraud, willful misconduct or gross negligence. The Indemnified Persons shall be indemnified by the Company and, to the extent Expenses and Liabilities are associated with any Series, each such Series, in each case, to the fullest extent permitted by law, against all expenses and liabilities (including judgments, fines, penalties, interest, amounts paid in settlement with the approval of the Company and counsel fees and disbursements on a solicitor and client basis) (collectively, Expenses and Liabilities) arising from the performance of any of their duties or obligations in connection with their service to the Company or each such Series or this Agreement, or any investment made or held by the Company, each such Series, including in connection with any civil, criminal, administrative, investigative or other action, suit or proceeding to which any such Person may hereafter be made party by reason of being or having been a manager of the Company or such Series under Delaware law, an Officer of the Company or associated with such Series, a member of the Advisory Board or an officer, director, member, partner, fiduciary or trustee of another Person, provided that this indemnification shall not cover Expenses and Liabilities that arise out of the acts or omissions of any Indemnified Party that have been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to have resulted primarily from such Indemnified Persons fraud, willful misconduct or gross negligence. Without limitation, the foregoing indemnity shall extend to any liability of any Indemnified Person, pursuant to a loan guaranty or otherwise, for any indebtedness of the Company or any Series (including any indebtedness which the Company or any Series has assumed or taken subject to), and the Managing Member or the Officers are hereby authorized and empowered, on behalf of the Company or any Series, to enter into one or more indemnity agreements consistent with the provisions of this Section in favor of any Indemnified Person having or potentially having liability for any such indebtedness. It is the intention of this paragraph that the Company and each applicable Series indemnify each Indemnified Person to the fullest extent permitted by law, provided that this indemnification shall not cover Expenses and Liabilities that arise out of the acts or omissions of any Indemnified Party that have been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to have resulted primarily from such Indemnified Persons fraud, willful misconduct or gross negligence.

(b)               The provisions of this Agreement, to the extent they restrict the duties and liabilities of an Indemnified Person otherwise existing at law or in equity, including Section 5.7, are agreed by each Member to modify such duties and liabilities of the Indemnified Person to the maximum extent permitted by law.

(c)               Any indemnification under this Section (unless ordered by a court) shall be made by each applicable Series. To the extent, however, that an Indemnified Person has been successful on the merits or otherwise in defense of any action, suit or proceeding described above, or in defense of any claim, issue or matter therein, such Indemnified Person shall be indemnified against expenses (including attorney’s fees) actually and reasonably incurred by such Indemnified Person in connection therewith.

(d)               Any Indemnified Person may apply to the Court of Chancery of the State of Delaware or any other court of competent jurisdiction in the State of Delaware for indemnification to the extent otherwise permissible under paragraph (a). The basis of such


- 27 - 



indemnification by a court shall be a determination by such court that indemnification of the Indemnified Person is proper in the circumstances because such Indemnified Person has met the applicable standards of conduct set forth in paragraph (a). Neither a contrary determination in the specific case under paragraph (c) nor the absence of any determination thereunder shall be a defense to such application or create a presumption that the Indemnified Person seeking indemnification has not met any applicable standard of conduct. Notice of any application for indemnification pursuant to this paragraph shall be given to the Company promptly upon the filing of such application. If successful, in whole or in part, the Indemnified Person seeking indemnification shall also be entitled to be paid the expense of prosecuting such application.

(e)               To the fullest extent permitted by law, expenses (including attorney’s fees) incurred by an Indemnified Person in defending any civil, criminal, administrative or investigative action, suit or proceeding may, at the option of the Managing Member, be paid by each applicable Series in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of such Indemnified Person to repay such amount if it shall ultimately be determined that such Indemnified Person is not entitled to be indemnified by each such Series as authorized in this Section.

(f)                The indemnification and advancement of expenses provided by or granted pursuant to this Section shall not be deemed exclusive of any other rights to which those seeking indemnification or advancement of expenses may be entitled under this Agreement, or any other agreement (including without limitation any Series Designation), vote of Members or otherwise, and shall continue as to an Indemnified Person who has ceased to serve in such capacity and shall inure to the benefit of the heirs, successors, assigns and administrators of the Indemnified Person unless otherwise provided in a written agreement with such Indemnified Person or in the writing pursuant to which such Indemnified Person is indemnified, it being the policy of the Company that indemnification of the persons specified in paragraph (a) shall be made to the fullest extent permitted by law. The provisions of this Section shall not be deemed to preclude the indemnification of any person who is not specified in paragraph (a) but whom the Company or an applicable Series has the power or obligation to indemnify under the provisions of the Delaware Act.

(g)               The Company and any Series may, but shall not be obligated to, purchase and maintain insurance on behalf of any Person entitled to indemnification under this Section against any liability asserted against such Person and incurred by such Person in any capacity to which they are entitled to indemnification hereunder, or arising out of such Persons status as such, whether or not the Company would have the power or the obligation to indemnify such Person against such liability under the provisions of this Section.

(h)               The indemnification and advancement of expenses provided by, or granted pursuant to, this Section shall, unless otherwise provided when authorized or ratified, inure to the benefit of the heirs, executors and administrators of any person entitled to indemnification under this Section.


- 28 - 



(i)                 The Company and any Series may, to the extent authorized from time to time by the Managing Member, provide rights to indemnification and to the advancement of expenses to employees and agents of the Company or such Series.

(j)                 If this Section or any portion of this Section shall be invalidated on any ground by a court of competent jurisdiction each applicable Series shall nevertheless indemnify each Indemnified Person as to expenses (including attorney’s fees), judgments, fines, and amounts paid in settlement with respect to any action, suit, proceeding or investigation, whether civil, criminal or administrative, including a grand jury proceeding or action or suit brought by or in the right of the Company, to the full extent permitted by any applicable portion of this Section that shall not have been invalidated.

(k)               Each of the Indemnified Persons may, in the performance of his, her or its duties, consult with legal counsel, accountants, and other experts, and any act or omission by such Person on behalf of the Company or any Series in furtherance of the interests of the Company or such Series in good faith in reliance upon, and in accordance with, the advice of such legal counsel, accountants or other experts will be full justification for any such act or omission, and such Person will be fully protected for such acts and omissions; provided that such legal counsel, accountants, or other experts were selected with reasonable care by or on behalf of such Indemnified Person.

(l)                 An Indemnified Person shall not be denied indemnification in whole or in part under this Section because the Indemnified Person had an interest in the transaction with respect to which the indemnification applies if the transaction was otherwise permitted by the terms of this Agreement.

(m)             Any liabilities which an Indemnified Person incurs as a result of acting on behalf of the Company or any Series (whether as a fiduciary or otherwise) in connection with the operation, administration or maintenance of an employee benefit plan or any related trust or funding mechanism (whether such liabilities are in the form of excise taxes assessed by the Internal Revenue Service, penalties assessed by the Department of Labor, restitutions to such a plan or trust or other funding mechanism or to a participant or beneficiary of such plan, trust or other funding mechanism, or otherwise) shall be treated as liabilities indemnifiable under this Section, to the maximum extent permitted by law.

(n)               The Managing Member shall, in the performance of its duties, be fully protected in relying in good faith upon the records of the Company and any Series and on such information, opinions, reports or statements presented to the Company by any of the Officers or employees of the Company or associated with any Series, or by any other Person as to matters the Managing Member reasonably believes are within such other Persons professional or expert competence (including, without limitation, the Advisory Board).

(o)               Any amendment, modification or repeal of this Section or any provision hereof shall be prospective only and shall not in any way affect the limitations on the liability of or other rights of any indemnitee under this Section as in effect immediately prior to such amendment, modification or repeal with respect to claims arising from or relating to matters occurring, in


- 29 - 



whole or in part, prior to such amendment, modification or repeal, regardless of when such claims may arise or be asserted and provided such Person became an indemnitee hereunder prior to such amendment, modification or repeal.

Section 5.6            Duties of Officers.

(a)               Except as set forth in Sections 5.5 and 5.7, as otherwise expressly provided in this Agreement or required by the Delaware Act, (i) the duties and obligations owed to the Company by the Officers shall be the same as the duties and obligations owed to a corporation organized under DGCL by its officers, and (ii) the duties and obligations owed to the Members by the Officers shall be the same as the duties and obligations owed to the stockholders of a corporation under the DGCL by its officers.

(b)               The Managing Member shall have the right to exercise any of the powers granted to it by this Agreement and perform any of the duties imposed upon it thereunder either directly or by or through the duly authorized Officers of the Company or associated with a Series, and the Managing Member shall not be responsible for the misconduct or negligence on the part of any such Officer duly appointed or duly authorized by the Managing Member in good faith.

Section 5.7            Standards of Conduct and Modification of Duties of the Managing Member. Notwithstanding anything to the contrary herein or under any applicable law, including, without limitation, Section 18 1101(c) of the Delaware Act, the Managing Member, in exercising its rights hereunder in its capacity as the managing member of the Company, shall be entitled to consider only such interests and factors as it desires, including its own interests, and shall have no duty or obligation (fiduciary or otherwise) to give any consideration to any interest of or factors affecting the Company, any Series or any Economic Members, and shall not be subject to any other or different standards imposed by this Agreement, any other agreement contemplated hereby, under the Delaware Act or under any other applicable law or in equity. The Managing Member shall not have any duty (including any fiduciary duty) to the Company, any Series, the Economic Members or any other Person, including any fiduciary duty associated with self-dealing or corporate opportunities, all of which are hereby expressly waived. This Section shall not in any way reduce or otherwise limit the specific obligations of the Managing Member expressly provided in this Agreement or in any other agreement with the Company or any Series.

Section 5.8            Reliance by Third Parties. Notwithstanding anything to the contrary in this Agreement, any Person dealing with the Company or any Series shall be entitled to assume that the Managing Member and any Officer of the Company or any Series has full power and authority to encumber, sell or otherwise use in any manner any and all assets of the Company or such Series and to enter into any contracts on behalf of the Company or such Series, and such Person shall be entitled to deal with the Managing Member or any Officer as if it were the Company’s or such Series sole party in interest, both legally and beneficially. Each Economic Member hereby waives, to the fullest extent permitted by law, any and all defenses or other remedies that may be available against such Person to contest, negate or disaffirm any action of the Managing Member or any Officer in connection with any such dealing. In no event shall any Person dealing with the Managing Member or any Officer or its representatives be obligated to ascertain that the terms of this Agreement have been complied with or to inquire into the


- 30 - 



necessity or expedience of any act or action of the Managing Member or any Officer or its representatives. Each and every certificate, document or other instrument executed on behalf of the Company or any Series by the Managing Member or any Officer or its representatives shall be conclusive evidence in favor of any and every Person relying thereon or claiming thereunder that (a) at the time of the execution and delivery of such certificate, document or instrument, this Agreement were in full force and effect, (b) the Person executing and delivering such certificate, document or instrument was duly authorized and empowered to do so for and on behalf of the Company or any Series and (c) such certificate, document or instrument was duly executed and delivered in accordance with the terms and provisions of this Agreement and is binding upon the Company or the applicable Series.

Section 5.9            Certain Conflicts of Interest. The resolution of any Conflict of Interest approved by the Advisory Board shall be conclusively deemed to be fair and reasonable to the Company and the Members and not a breach of any duty hereunder at law, in equity or otherwise.

Section 5.10        Appointment of the Asset Manager. The Managing Member exercises ultimate authority over the Series Assets. Pursuant to Section 5.3, the Managing Member has the right to delegate its responsibilities under this Agreement in respect of the management of the Series Assets. The Managing Member has agreed on behalf of the Company to appoint the Asset Manager to manage the Series Assets on a discretionary basis, and to exercise, to the exclusion of the Managing Member (but under the supervision and authority of the Managing Member), all the powers, rights and discretions conferred on the Managing Member in respect of the Series Assets and, the Managing Member on behalf of each Series, will enter into an Asset Management Agreement pursuant to which the Asset Manager is formally appointed to manage the Series Assets. The consideration payable to the Asset Manager for managing the Series Assets will be the Management Fee.

ARTICLE VI - FEES AND EXPENSES

Section 6.1            Cost to acquire the Series Asset; Brokerage Fee; Offering Expenses; Acquisition Expenses; Sourcing Fee. The following fees, costs and expenses in connection with any Initial Offering and the sourcing and acquisition of a Series Asset shall be borne by the relevant Series (except in the case of an unsuccessful Offering in which case all Abort Costs shall be borne by the Managing Member, and except to the extent assumed by the Managing Member in writing):

(a)               Cost to acquire the Series Asset;

(b)               Brokerage Fee;

(c)               Offering Expenses

(d)               Acquisition Expenses; and

(e)               Sourcing Fee.


- 31 - 



Section 6.2            Operating Expenses; Dissolution Fees. Each Series shall be responsible for its Operating Expenses, all costs and expenses incidental to the termination and winding up of such Series and its share of the costs and expenses incidental to the termination and winding up of the Company as allocated to it in accordance with Section 6.4.

Section 6.3            Excess Operating Expenses; Further Issuance of Interests; Operating Expenses Reimbursement Obligation(s).

(a)               If there are not sufficient cash reserves of, or revenues generated by, a Series to meet its Operating Expenses, the Managing Member may:

(i)                 issue additional Interests in such Series in accordance with Section 3.4. Economic Members shall be notified in writing at least 10 Business Days in advance of any proposal by the Managing Member to issue additional Interests pursuant to this Section; and/or

(ii)              pay such excess Operating Expenses and not seek reimbursement; and/or

(iii)            enter into an agreement pursuant to which the Managing Member loans to the Company an amount equal to the remaining excess Operating Expenses (the Operating Expenses Reimbursement Obligation(s)). The Managing Member, in its sole discretion, may impose a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Code)) on any Operating Expenses Reimbursement Obligation. The Operating Expenses Reimbursement Obligation(s) shall become repayable when cash becomes available for such purpose in accordance with ARTICLE VII.

Section 6.4            Allocation of Expenses. Any Brokerage Fee, Offering Expenses, Acquisition Expenses, Sourcing Fee and Operating Expenses shall be allocated by the Managing Member in accordance with the Allocation Policy.

Section 6.5            Overhead of the Managing Member. The Managing Member shall pay and the Economic Members shall not bear the cost of: (i) any annual administration fee to the Broker or such other amount as is agreed between the Broker and the Managing Member from time to time, (ii) all of the ordinary overhead and administrative expenses of the Managing Member including, without limitation, all costs and expenses on account of rent, utilities, insurance, office supplies, office equipment, secretarial expenses, stationery, charges for furniture, fixtures and equipment, payroll taxes, travel, entertainment, salaries and bonuses, but excluding any Operating Expenses, (iii) any Abort Costs, and (iv) such other amounts in respect of any Series as it shall agree in writing or as is explicitly set forth in any Offering Document.

ARTICLE VII - DISTRIBUTIONS

Section 7.1            Application of Cash. Subject to Section 7.3, ARTICLE XI and any Interest Designation, any Free Cash Flows of each Series after (i) repayment of any amounts outstanding under Operating Expenses Reimbursement Obligations including any accrued interest as there may be and (ii) the creation of such reserves as the Manager deems necessary, in its sole discretion, to meet future Operating Expenses, shall be applied and distributed, at least 50% by


- 32 - 



way of distribution to the Members of such Series (pro rata to their Interests and which, for the avoidance of doubt, may include the Managing Member or its Affiliates), and at most 50% to the Asset Manager in payment of the Management Fee, except to the extent waived by the Asset Manager, in its sole discretion.

Section 7.2            Application of Amounts upon the Liquidation of a Series. Subject to Section 7.3 and ARTICLE XI and any Interest Designation, any amounts available for distribution following the liquidation of a Series, net of any fees, costs and liabilities (as determined by the Managing Member in its sole discretion), shall be applied and distributed 100% to the Members (pro rata to their Interests and which, for the avoidance of doubt, may include the Managing Member and its Affiliates).

Section 7.3            Timing of Distributions.

(a)               Subject to the applicable provisions of the Delaware Act and except as otherwise provided herein, the Managing Member shall pay distributions to the Members associated with such Series pursuant to Section 7.1, at such times as the Managing Member shall reasonably determine, and pursuant to Section 7.2, as soon as reasonably practicable after the relevant amounts have been received by the Series; provided that, the Managing Member shall not be obliged to make any distribution pursuant to this Section (i) unless there are sufficient amounts available for such distribution or (ii) which, in the reasonable opinion of the Managing Member, would or might leave the Company or such Series with insufficient funds to meet any future contemplated obligations or contingencies including to meet any Operating Expenses and outstanding Operating Expenses Reimbursement Obligations (and the Managing Member is hereby authorized to retain any amounts within the Company to create a reserve to meet any such obligations or contingencies), or which otherwise may result in the Company or such Series having unreasonably small capital for the Company or such Series to continue its business as a going concern. Subject to the terms of any Series Designation (including, without limitation, the preferential rights, if any, of holders of any other class of Interests of the applicable Series), distributions shall be paid to the holders of the Interests of a Series on an equal per Interest basis as of the Record Date selected by the Managing Member. Notwithstanding any provision to the contrary contained in this Agreement, the Company shall not be required to make a distribution to any Member on account of its interest in any Series if such distribution would violate the Delaware Act or other applicable law.

(b)               Notwithstanding Section 7.2 and Section 7.3(a), in the event of the termination and liquidation of a Series, all distributions shall be made in accordance with, and subject to the terms and conditions of, ARTICLE XI.

(c)               Each distribution in respect of any Interests of a Series shall be paid by the Company, directly or through any other Person or agent, only to the Record Holder of such Interests as of the Record Date set for such distribution. Such payment shall constitute full payment and satisfaction of the Company and such Series liability in respect of such payment, regardless of any claim of any Person who may have an interest in such payment by reason of an assignment or otherwise.


- 33 - 



Section 7.4            Distributions in kind. Distributions in kind of the entire or part of a Series Asset to Members are prohibited.

ARTICLE VIII - BOOKS, RECORDS, ACCOUNTING AND REPORTS

Section 8.1            Records and Accounting.

(a)               The Managing Member shall keep or cause to be kept at the principal office of the Company or such other place as determined by the Managing Member appropriate books and records with respect to the business of the Company and each Series, including all books and records necessary to provide to the Economic Members any information required to be provided pursuant to this Agreement or applicable law. Any books and records maintained by or on behalf of the Company or any Series in the regular course of its business, including the record of the Members, books of account and records of Company or Series proceedings, may be kept in such electronic form as may be determined by the Managing Member; provided, that the books and records so maintained are convertible into clearly legible written form within a reasonable period of time. The books of the Company shall be maintained, for tax and financial reporting purposes, on an accrual basis in accordance with U.S. GAAP, unless otherwise required by applicable law or other regulatory disclosure requirement.

(b)               Each Member shall have the right, upon reasonable demand for any purpose reasonably related to the Members Interest as a member of the Company (as reasonably determined by the Managing Member) to such information pertaining to the Company as a whole and to each Series in which such Member has an Interest, as provided in Section 18-305 of the Delaware Act; provided, that prior to such Member having the ability to access such information, the Managing Member shall be permitted to require such Member to enter into a confidentiality agreement in form and substance reasonably acceptable to the Managing Member. For the avoidance of doubt, except as may be required pursuant to Article X, a Member shall only have access to the information (including any Series Designation) referenced with respect to any Series in which such Member has an Interest and not to any Series in which such Member does not have an Interest.

(c)               Except as otherwise set forth in the applicable Series Designation, within 120 calendar days after the end of the fiscal year and 90 calendar days after the end of the semi-annual reporting date, the Managing Member shall use its commercially reasonable efforts to circulate to each Economic Member electronically by e-mail or made available via an online platform:

(i)                 a financial statement of such Series prepared in accordance with U.S. GAAP, which includes a balance sheet, profit and loss statement and a cash flow statement; and

(ii)              confirmation of the number of Interests in each Series Outstanding as of the end of the most recent fiscal year;

provided, that notwithstanding the foregoing, if the Company or any Series is required to disclose financial information pursuant to the Securities Act or the Exchange Act (including


- 34 - 



without limitations periodic reports under the Exchange Act or under Rule 257 under Regulation A of the Securities Act), then compliance with such provisions shall be deemed compliance with this Section 8.1(c) and no further or earlier financial reports shall be required to be provided to the Economic Members of the applicable Series with such reporting requirement.

Section 8.2            Fiscal Year. Unless otherwise provided in a Series Designation, the fiscal year for tax and financial reporting purposes of each Series shall be a calendar year ending December 31 unless otherwise required by the Code. The fiscal year for financial reporting purposes of the Company shall be a calendar year ending December 31.

ARTICLE IX - TAX MATTERS

The Company intends to be taxed as a partnership or a disregarded entity for federal income tax purposes and will not make any election or take any action that could cause it to be treated as an association taxable as a corporation under Subchapter C of the Code. The Company will make an election on IRS Form 8832 for each Series to be treated as an association taxable as a corporation under Subchapter C of the Code and not as a partnership under Subchapter K of the Code.

ARTICLE X - REMOVAL OF THE MANAGING MEMBER

Economic Members of the Company acting by way of a Super Majority Vote may elect to remove the Managing Member at any time if the Managing Member is found by a non-appealable judgment of a court of competent jurisdiction to have committed fraud in connection with a Series or the Company and which has a material adverse effect the Company. The Managing Member shall call a meeting of all of the Economic Members of the Company within 30 calendar days of such final non-appealable judgment of a court of competent jurisdiction, at which the Economic Members may (i) by Super Majority Vote, remove the Managing Member of the Company and each relevant Series in accordance with this ARTICLE X and (ii) if the Managing Member is so removed, by a plurality, appoint a replacement Managing Member or the liquidation and dissolution and termination the Company and each of the Series in accordance with ARTICLE XI. If the Managing Member fails to call a meeting as required by this Article X, then any Economic Member shall have the ability to demand a list of all Record Holders of the Company pursuant to Section 8.1(b) and to call a meeting at which such a vote shall be taken. In the event of its removal, the Managing Member shall be entitled to receive all amounts that have accrued and are then currently due and payable to it pursuant to this Agreement but shall forfeit its right to any future distributions. If the Managing Member of a Series and the Asset Manager of a Series shall be the same Person or controlled Affiliates, then the Managing Members appointment as Asset Manager of such Series shall concurrently automatically terminate. Prior to its admission as a Managing Member of any Series, any replacement Managing Member shall acquire the Interests held by the departing Managing Member in such Series for fair market value and in cash immediately payable on the Transfer of such Interests and appoint a replacement Asset Manager on the same terms and conditions set forth herein and in the Asset Management Agreement. For the avoidance of doubt, if the Managing Member is removed as Managing Member of the Company it shall also cease to be Managing Member of each of the Series.


- 35 - 



ARTICLE XI - DISSOLUTION, TERMINATION AND LIQUIDATION

Section 11.1        Dissolution and Termination.

(a)               The Company shall not be dissolved by the admission of Substitute Economic Members or Additional Economic Members or the withdrawal of a transferring Member following a Transfer associated with any Series. The Company shall dissolve, and its affairs shall be wound up, upon:

(i)                 an election to dissolve the Company by the Managing Member;

(ii)              the sale, exchange or other disposition of all or substantially all of the assets and properties of all Series (which shall include the obsolesce of the Series Assets) and the subsequent election to dissolve the Company by the Managing Member;

(iii)            the entry of a decree of judicial dissolution of the Company pursuant to the provisions of the Delaware Act;

(iv)             at any time that there are no Members of the Company, unless the business of the Company is continued in accordance with the Delaware Act; or

(v)               a vote by the Economic Members to dissolve the Company following the for-cause removal of the Managing Member in accordance with ARTICLE X.

(b)               A Series shall not be terminated by the admission of Substitute Economic Members or Additional Economic Members or the withdrawal of a transferring Member following a Transfer associated with any Series. Unless otherwise provided in the Series Designation, a Series shall terminate, and its affairs shall be wound up, upon:

(i)                 the dissolution of the Company pursuant to Section 11.1(a);

(ii)              the sale, exchange or other disposition of all or substantially all of the assets and properties of such Series (which shall include the obsolesce of the Series Asset) and the subsequent election to dissolve the Company by the Managing Member. The termination of the Series pursuant to this sub-paragraph shall not require the consent of the Economic Members;

(iii)            an event set forth as an event of termination of such Series in the Series Designation establishing such Series;

(iv)             an election to terminate the Series by the Managing Member; or

(v)               at any time that there are no Members of such Series, unless the business of such Series is continued in accordance with the Delaware Act.

(c)               The dissolution of the Company or any Series pursuant to Section 18-801(a)(3) of the Delaware Act shall be strictly prohibited.


- 36 - 



Section 11.2        Liquidator. Upon dissolution of the Company or termination of any Series, the Managing Member shall select one or more Persons (which may be the Managing Member) to act as Liquidator.

In the case of a dissolution of the Company, (i) the Liquidator shall be entitled to receive compensation for its services as Liquidator; (ii) the Liquidator shall agree not to resign at any time without 15 days prior notice to the Managing Member and may be removed at any time by the Managing Member; (iii) upon dissolution, death, incapacity, removal or resignation of the Liquidator, a successor and substitute Liquidator (who shall have and succeed to all rights, powers and duties of the original Liquidator) shall within 30 days be appointed by the Managing Member. The right to approve a successor or substitute Liquidator in the manner provided herein shall be deemed to refer also to any such successor or substitute Liquidator approved in the manner herein provided. Except as expressly provided in this ARTICLE XI, the Liquidator approved in the manner provided herein shall have and may exercise, without further authorization or consent of any of the parties hereto, all of the powers conferred upon the Managing Member under the terms of this Agreement (but subject to all of the applicable limitations, contractual and otherwise, upon the exercise of such powers) necessary or appropriate to carry out the duties and functions of the Liquidator hereunder for and during the period of time required to complete the winding up and liquidation of the Company as provided for herein. In the case of a termination of a Series, other than in connection with a dissolution of the Company, the Managing Member shall act as Liquidator.

Section 11.3        Liquidation of a Series. In connection with the liquidation of a Series, whether as a result of the dissolution of the Company or the termination of such Series, the Liquidator shall proceed to dispose of the assets of such Series, discharge its liabilities, and otherwise wind up its affairs in such manner and over such period as determined by the Liquidator, subject to Sections 18 215 and 18 804 of the Delaware Act, the terms of any Series Designation and the following:

(a)               Subject to Section 11.3(c), the assets may be disposed of by public or private sale on such terms as the Liquidator may determine. The Liquidator may defer liquidation for a reasonable time if it determines that an immediate sale or distribution of all or some of the assets would be impractical or would cause undue loss to the Members associated with such Series.

(b)               Liabilities of each Series include amounts owed to the Liquidator as compensation for serving in such capacity (subject to the terms of Section 11.2) as well as any outstanding Operating Expenses Reimbursement Obligations and any other amounts owed to Members associated with such Series otherwise than in respect of their distribution rights under ARTICLE VII. With respect to any liability that is contingent, conditional or unmatured or is otherwise not yet due and payable, the Liquidator shall either settle such claim for such amount as it thinks appropriate or establish a reserve of Free Cash Flows or other assets to provide for its payment. When paid, any unused portion of the reserve shall be applied to other liabilities or distributed as additional liquidation proceeds.

(c)               Subject to the terms of any Series Designation (including, without limitation, the preferential rights, if any, of holders of any other class of Interests of the applicable Series), all


- 37 - 



property and all Free Cash Flows in excess of that required to discharge liabilities as provided in Section 11.3(b) shall be distributed to the holders of the Interests of the Series on an equal per Interest basis.

Section 11.4        Cancellation of Certificate of Formation. In the case of a dissolution of the Company, upon the completion of the distribution of all Free Cash Flows and property in connection the termination of all Series (other than the reservation of amounts for payments in respect of the satisfaction of liabilities of the Company or any Series), the Certificate of Formation and all qualifications of the Company as a foreign limited liability company in jurisdictions other than the State of Delaware shall be canceled and such other actions as may be necessary to terminate the Company shall be taken by the Liquidator or the Managing Member, as applicable.

Section 11.5        Return of Contributions. None of any Member, the Managing Member or any Officer of the Company or associated with any Series or any of their respective Affiliates, officers, directors, members, shareholders, employees, managers, partners, controlling persons, agents or independent contractors will be personally liable for, or have any obligation to contribute or loan any monies or property to the Company or any Series to enable it to effectuate, the return of the Capital Contributions of the Economic Members associated with a Series, or any portion thereof, it being expressly understood that any such return shall be made solely from Series Assets.

Section 11.6        Waiver of Partition. To the maximum extent permitted by law, each Member hereby waives any right to partition of the Company or Series Assets.

ARTICLE XII - AMENDMENT OF AGREEMENT, SERIES DESIGNATION

Section 12.1        General. Except as provided in Section 12.2, the Managing Member may amend any of the terms of this Agreement or any Series Designation as it determines in its sole discretion and without the consent of any of the Economic Members. Without limiting the foregoing, the Managing Member, without the approval of any Economic Member, may amend any provision of this Agreement or any Series Designation, and execute, swear to, acknowledge, deliver, file and record whatever documents may be required in connection therewith, to reflect:

(a)               a change that the Managing Member determines to be necessary or appropriate in connection with any action taken or to be taken by the Managing Member pursuant to the authority granted in ARTICLE V hereof;

(b)               a change in the name of the Company, the location of the principal place of business of the Company, the registered agent of the Company or the registered office of the Company;

(c)               the admission, substitution, withdrawal or removal of Members in accordance with this Agreement, any Series Designation;

(d)               a change that the Managing Member determines to be necessary or appropriate to qualify or continue the qualification of the Company as a limited liability company under the


- 38 - 



laws of any state or to ensure that each Series will continue to be taxed as an entity for U.S. federal income tax purposes;

(e)               a change that the Managing Member determines to be 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 (including the Delaware Act);

(f)                a change that the Managing Member determines to be necessary, desirable or appropriate to facilitate the trading of the Interests (including, without limitation, the division of any class or classes or series of Outstanding Interests into different classes or Series to facilitate uniformity of tax consequences within such classes or Series) or comply with any rule, regulation, guideline or requirement of any National Securities Exchange or over-the-counter market on which Interests are or will be listed for trading, compliance with any of which the Managing Member deems to be in the best interests of the Company and the Members;

(g)               a change that is required to effect the intent expressed in any Offering Document or the intent of the provisions of this Agreement or any Series Designation or is otherwise contemplated by this Agreement or any Series Designation;

(h)               a change in the fiscal year or taxable year of the Company or any Series and any other changes that the Managing Member determines to be necessary or appropriate;

(i)                 an amendment that the Managing Member determines, based on the advice of counsel, to be necessary or appropriate to prevent the Company, the Managing Member, any Officers or any trustees or agents of the Company 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, regardless of whether such are substantially similar to plan asset regulations currently applied or proposed by the United States Department of Labor;

(j)                 an amendment that the Managing Member determines to be necessary or appropriate in connection with the establishment or creation of additional Series pursuant to Section 3.3 or the authorization, establishment, creation or issuance of any class or series of Interests of any Series pursuant to Section 3.4 and the admission of Additional Economic Members;

(k)               any other amendment other than an amendment expressly requiring consent of the Economic Members as set forth in Section 12.2; and

(l)                 any other amendments substantially similar to the foregoing.

Section 12.2        Certain Amendment Requirements. Notwithstanding the provisions of Section 12.1, no amendment to this Agreement shall be made without the consent of the Economic Members holding of a majority of the Outstanding Interests, that:


- 39 - 



(a)               decreases the percentage of Outstanding Interests required to take any action hereunder;

(b)               materially adversely affects the rights of any of the Economic Members (including adversely affecting the holders of any particular Series of Interests as compared to holders of other series of Interests);

(c)               modifies Section 11.1(a) or gives any Person the right to dissolve the Company; or

(d)               modifies the term of the Company.

Section 12.3        Amendment Approval Process. If the Managing Member desires to amend any provision of this Agreement or any Series Designation, other than as permitted by Section 12.1, then it shall first adopt a resolution setting forth the amendment proposed, declaring its advisability, and then call a meeting of the Members entitled to vote in respect thereof for the consideration of such amendment. Amendments to this Agreement or any Series Designation may be proposed only by or with the consent of the Managing Member. Such meeting shall be called and held upon notice in accordance with ARTICLE XIII of this Agreement. The notice shall set forth such amendment in full or a brief summary of the changes to be effected thereby, as the Managing Member shall deem advisable. At the meeting, a vote of Members entitled to vote thereon shall be taken for and against the proposed amendment. A proposed amendment shall be effective upon its approval by the affirmative vote of the holders of not less than a majority of the Interests of all Series then Outstanding, voting together as a single class, unless a greater percentage is required under this Agreement or by Delaware law. The Company shall deliver to each Member prompt notice of the adoption of every amendment made to this Agreement or any Series Designation pursuant to this ARTICLE XII.

ARTICLE XIII - MEMBER MEETINGS

Section 13.1        Meetings. The Company shall not be required to hold an annual meeting of the Members. The Managing Member may, whenever it thinks fit, convene meetings of the Company or any Series. The non-receipt by any Member of a notice convening a meeting shall not invalidate the proceedings at that meeting.

Section 13.2        Quorum. No business shall be transacted at any meeting unless a quorum of Members is present at the time when the meeting proceeds to business; in respect of meetings of the Company, Members holding 50% of Interests, and in respect of meetings of any Series, Members holding 50% of Interests in such Series, present in person or by proxy shall be a quorum. In the event a meeting is not quorate, the Managing Member may adjourn or cancel the meeting, as it determines in its sole discretion.

Section 13.3        Chairman. Any designee of the Managing Member shall preside as chairman of any meeting of the Company or any Series.


- 40 - 



Section 13.4        Voting Rights. Subject to the provisions of any class or series of Interests of any Series then Outstanding, the Members shall be entitled to vote only on those matters provided for under the terms of this Agreement.

Section 13.5        Extraordinary Actions. Except as specifically provided in this Agreement, notwithstanding any provision of law permitting or requiring any action to be taken or authorized by the affirmative vote of the holders of a greater number of votes, any such action shall be effective and valid if taken or approved by the affirmative vote of holders of Interests entitled to cast a majority of all the votes entitled to be cast on the matter.

Section 13.6        Managing Member Approval. Other than as provided for in ARTICLE X, the submission of any action of the Company or a Series to Members for their consideration shall first be approved by the Managing Member.

Section 13.7        Action By Members without a Meeting. Any Series Designation may provide that any action required or permitted to be taken by the holders of the Interests to which such Series Designation relates may be taken without a meeting by the written consent of such holders or Members entitled to cast a sufficient number of votes to approve the matter as required by statute or this Agreement, as the case may be.

Section 13.8        Managing Member. Unless otherwise expressly provided in this Agreement, the Managing Member or any of its Affiliates who hold any Interests shall not be entitled to vote in its capacity as holder of such Interests on matters submitted to the Members for approval, and no such Interests shall be deemed Outstanding for purposes of any such vote.

ARTICLE XIV - CONFIDENTIALITY

Section 14.1        Confidentiality Obligations. All information contained in the accounts and reports prepared in accordance with ARTICLE VIII and any other information disclosed to an Economic Member under or in connection with this Agreement is confidential and non-public and each Economic Member undertakes to treat that information as confidential information and to hold that information in confidence. No Economic Member shall, and each Economic Member shall ensure that every person connected with or associated with that Economic Member shall not, disclose to any person or use to the detriment of the Company, any Series, any Economic Member or any Series Assets any confidential information which may have come to its knowledge concerning the affairs of the Company, any Series, any Economic Member, any Series Assets or any potential Series Assets, and each Economic Member shall use any such confidential information exclusively for the purposes of monitoring and evaluating its investment in the Company. This Section 14.1 is subject to Section 14.2 and Section 14.3.

Section 14.2        Exempted information. The obligations set out in Section 14.1 shall not apply to any information which:

(a)               is public knowledge and readily publicly accessible as of the date of such disclosure;


- 41 - 



(b)               becomes public knowledge and readily publicly accessible, other than as a result of a breach of this ARTICLE XIV; or

(c)               has been publicly filed with the U.S. Securities and Exchange Commission.

Section 14.3        Permitted Disclosures. The restrictions on disclosing confidential information set out in Section 14.1 shall not apply to the disclosure of confidential information by an Economic Member:

(a)               to any person, with the prior written consent of the Managing Member (which may be given or withheld in the Managing Members sole discretion);

(b)               if required by law, rule or regulation applicable to the Economic Member (including without limitation disclosure of the tax treatment or consequences thereof), or by any Governmental Entity having jurisdiction over the Economic Member, or if requested by any Governmental Entity having jurisdiction over the Economic Member, but in each case only if the Economic Member (unless restricted by any relevant law or Governmental Entity): (i) provides the Managing Member with reasonable advance notice of any such required disclosure; (ii) consults with the Managing Member prior to making any disclosure, including in respect of the reasons for and content of the required disclosure; and (iii) takes all reasonable steps permitted by law that are requested by the Managing Member to prevent the disclosure of confidential information (including (a) using reasonable endeavors to oppose and prevent the requested disclosure and (b) returning to the Managing Member any confidential information held by the Economic Member or any person to whom the Economic Member has disclosed that confidential information in accordance with this Section); or

(c)               to its trustees, officers, directors, employees, legal advisers, accountants, investment managers, investment advisers and other professional consultants who would customarily have access to such information in the normal course of performing their duties, but subject to the condition that each such person is bound either by professional duties of confidentiality or by an obligation of confidentiality in respect of the use and dissemination of the information no less onerous than this ARTICLE XIV.

ARTICLE XV - GENERAL PROVISIONS

Section 15.1        Addresses and Notices.

(a)               Any notice to be served in connection with this Agreement shall be served in writing (which, for the avoidance of doubt, shall include e-mail) and any notice or other correspondence under or in connection with this Agreement shall be delivered to the relevant party at the address given in this Agreement (or, in the case of an Economic Member, in its Form of Adherence) or to such other address as may be notified in writing for the purposes of this Agreement to the party serving the document and that appears in the books and records of the relevant Series. The Company intends to make transmissions by electronic means to ensure prompt receipt and may also publish notices or reports on a secure electronic application to which all Members have


- 42 - 



access (including without limitation the Rally Rd. platform or any successor thereto), and any such publication shall constitute a valid method of serving notices under this Agreement.

(b)               Any notice or correspondence shall be deemed to have been served as follows:

(i)                 in the case of hand delivery, on the date of delivery if delivered before 5:00 p.m. on a Business Day and otherwise at 9:00 a.m. on the first Business Day following delivery;

(ii)              in the case of service by U.S. registered mail, on the third Business Day after the day on which it was posted;

(iii)            in the case of email (subject to oral or electronic confirmation of receipt of the email in its entirety), on the date of transmission if transmitted before 5:00 p.m. on a Business Day and otherwise at 9:00 a.m. on the first Business Day following transmission; and

(iv)             in the case of notices published on an electronic application, on the date of publication if published before 5:00 p.m. on a Business Day and otherwise at 9:00 a.m. on the first Business Day following publication.

(c)               In proving service (other than service by e-mail), it shall be sufficient to prove that the notice or correspondence was properly addressed and left at or posted by registered mail to the place to which it was so addressed.

(d)               Any notice to the Company (including any Series) shall be deemed given if received by any member of the Managing Member at the principal office of the Company designated pursuant to Section 2.3. The Managing Member and the Officers may rely and shall be protected in relying on any notice or other document from an Economic Member or other Person if believed by it to be genuine.

Section 15.2        Further Action. The parties to this Agreement shall execute and deliver all documents, provide all information and take or refrain from taking action as may be necessary or appropriate to achieve the purposes of this Agreement.

Section 15.3        Binding Effect. This Agreement shall be binding upon and inure to the benefit of the parties hereto and their heirs, executors, administrators, successors, legal representatives and permitted assigns.

Section 15.4        Integration. This Agreement, together with the applicable Form of Adherence and Asset Management Agreement and any applicable Series Designation, constitutes the entire agreement among the parties hereto pertaining to the subject matter hereof and supersedes all prior agreements and understandings pertaining thereto.

Section 15.5        Creditors. None of the provisions of this Agreement shall be for the benefit of, or shall be enforceable by, any creditor of the Company or any Series.


- 43 - 



Section 15.6        Waiver. No failure by any party to insist upon the strict performance of any covenant, duty, agreement or condition of this Agreement or to exercise any right or remedy consequent upon a breach thereof shall constitute waiver of any such breach of any other covenant, duty, agreement or condition.

Section 15.7        Counterparts. This Agreement may be executed in counterparts, all of which together shall constitute an agreement binding on all the parties hereto, notwithstanding that all such parties are not signatories to the original or the same counterpart. Each party shall become bound by this Agreement immediately upon affixing its signature hereto (which signature may be provided electronically) or, in the case of a Person acquiring an Interest, upon acceptance of its Form of Adherence.

Section 15.8        Applicable Law and Jurisdiction.

(a)               This Agreement and the rights of the parties shall be governed by and construed in accordance with the laws of the State of Delaware. Non-contractual obligations (if any) arising out of or in connection with this agreement (including its formation) shall also be governed by the laws of the State of Delaware. The rights and liabilities of the Members in the Company and each Series and as between them shall be determined pursuant to the Delaware Act and this Agreement. To the extent the rights or obligations of any Member are different by reason of any provision of this Agreement than they would otherwise be under the Delaware Act in the absence of any such provision, or even if this Agreement is inconsistent with the Delaware Act, this Agreement shall control, except to the extent the Delaware Act prohibits any particular provision of the Delaware Act to be waived or modified by the Members, in which event any contrary provisions hereof shall be valid to the maximum extent permitted under the Delaware Act.

(b)               To the fullest extent permitted by applicable law, any suit, action or proceeding seeking to enforce any provision of, or based on any matter arising out of or in connection with this Agreement, or the transactions contemplated hereby shall be brought in Chancery Court in the State of Delaware and each Member hereby consents to the exclusive jurisdiction of the Chancery Court in the State of Delaware (and of the appropriate appellate courts therefrom) in any suit, action or proceeding, and irrevocably waives, to the fullest extent permitted by applicable law, any objection which it may now or hereafter have to the laying of the venue of any such suit, action or proceeding in any such court or that any such suit, action or proceeding which is brought in any such court has been brought in an inconvenient forum.  To the fullest extent permitted by applicable law, each Member hereby waives the right to commence an action, suit or proceeding seeking to enforce any provisions of, or based on any matter arising out of or in connection with this Agreement, or the transactions contemplated hereby or thereby in any court outside of the Chancery Court in the State of Delaware except to the extent otherwise explicitly provided herein. The provisions of this Section 15.8(b) shall not be applicable to an action, suit or proceeding to the extent it pertains to a matter as to which the claims are exclusively vested in the jurisdiction of a court or forum other than the Court of Chancery of the State of Delaware, or if the Chancery Court in the State of Delaware does not have jurisdiction over such matter.  The Company acknowledges for the avoidance of doubt that this Section 15.8(b) shall not apply to claims arising under the Securities Act and the Exchange Act, and by agreeing to the provisions of this Section 15.8(b), each Member will not be deemed


- 44 - 



to have waived compliance with U.S. federal securities laws and the rules and regulations promulgated thereunder.

(c)Process in any suit, action or proceeding may be served on any party anywhere in the world, whether within or without the jurisdiction of any court. Without limiting the foregoing, each party agrees that service of process on such party by written notice pursuant to Section 11.1 will be deemed effective service of process on such party. 

(d)               TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, EVERY PARTY TO THIS AGREEMENT AND ANY OTHER PERSON WHO BECOMES A MEMBER OR HAS RIGHTS AS AN ASSIGNEE OF ANY PORTION OF ANY MEMBERS MEMBERSHIP INTEREST HEREBY WAIVES ANY RIGHT TO A JURY TRIAL AS TO ANY MATTER UNDER THIS AGREEMENT OR IN ANY OTHER WAY RELATING TO THE COMPANY OR THE RELATIONS UNDER THIS AGREEMENT OR OTHERWISE AS TO THE COMPANY AS BETWEEN OR AMONG ANY SAID PERSONS.  NOTWITHSTANDING THE ABOVE, THE FOREGOING WAIVER OF THE RIGHT TO A JURY TRIAL DOES NOT APPLY TO CLAIMS ARISING UNDER THE SECURITIES ACT AND THE EXCHANGE ACT. 

Section 15.9        Invalidity of Provisions. If any provision of this Agreement is or becomes invalid, illegal or unenforceable in any respect, the validity, legality and enforceability of the remaining provisions contained herein shall not be affected thereby.

Section 15.10    Consent of Members. Each Member hereby expressly consents and agrees that, whenever in this Agreement it is specified that an action may be taken upon the affirmative vote or consent of less than all of the Members, such action may be so taken upon the concurrence of less than all of the Members and each Member shall be bound by the results of such action.

[Remainder of page intentionally left blank]


- 45 - 



IN WITNESS WHEREOF, this Agreement has been executed as of the date first written above.

MANAGING MEMBER

RSE COLLECTION MANAGER, LLC

By: /s/ George Leimer

George Leimer

Chief Executive Officer

COMPANY

RSE COLLECTION, LLC

By: RSE Collection Manager, LLC, its managing member

By: /s/ George Leimer

George Leimer

Chief Executive Officer


- 46 - 

 

Delaware

The First State

 

 

 

Page 1

 

 

 

 

 

I, JEFFREY W. BULLOCK, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF FORMATION OF “RSE COLLECTION MANAGER, LLC”, FILED IN THIS OFFICE ON THE SIXTEENTH DAY OF MARCH, A.D. 2021, AT 11:45 O`CLOCK A.M.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IMAGE1.JPEG  

 

IMAGE2.JPEG 5520020 8100Authentication: 202771146 

SR# 20210923124Date: 03-19-21 

You may verify this certificate online at corp.delaware.gov/authver.shtml


State of Delaware Secretary of State Division of Corporations

Delivered 11:45 AM 03/16/2021 FILED 11:45 AM 03/16/2021

SR 20210923124 - FileNumber 5520020

 

 

STATE OF DELAWARE CERTIFICATE OF FORMATION

OF LIMITED LIABILITY COMPANY

 

 

The undersigned authorized person, desiring to form a limited liability company pursuant to the Limited Liability Company Act of the State of Delaware, hereby certifies as follows:

 

1.The name of the limited liability company is RSE COLLECTION MANAGER, LLC 

 

 

 

2.The Registered Office of the limited liability company in the State of Delaware is located at850 New Burton Road. Suite 201  (street), in the City of Dover Zip Code 19904  . The name of the Registered Agent at such address upon whom process against this limited liability company may be served is       

 COGENCY GLOBAL INC.  

 

 

 

 

 

 

By:                       George Leimer                        

Authorized Person

 

 

Name:                     George Leimer                        

Print or Type

LIMITED LIABILITY COMPANY AGREEMENT

OF

 

RSE COLLECTION MANAGER, LLC

 

A DELAWARE LIMITED LIABILITY COMPANY

The undersigned member (the Member) hereby, and with the filing of a certificate of formation, forms a limited liability company pursuant to and in accordance with the Limited Liability Company Act of the State of Delaware, as amended from time to time (the Act), and hereby declares the following to be the Limited Liability Company Agreement of such limited liability company (this Agreement):

1.Name.  The name of the limited liability company is RSE Collection Manager, LLC (the Company). 

2.Purposes.  The Company shall have the power to engage in any lawful act or activity for which limited liability companies may be organized under the Act.    

3.Office.  The principal office of the Company is 250 Lafayette Street, 2nd Floor, New York, New York, 10012. 

4.Member.  The name and the business, residence or mailing address of the Member is as follows:  

Rally Holdings LLC

250 Lafayette Street, 2nd Floor

New York, New York, 10012

 

5.Capital Contributions.  The Member shall make a cash capital contribution to the Company from time to time as approved by the Member (the Capital Contribution).  In exchange, the Member shall have 100% Membership Interest in the Company (the Membership Interest).  The Member is not required to make any contributions of cash, assets or other property to the Company in excess of his Capital Contribution (but may do so at his election). 

6.Management.  The business and affairs of the Company shall be managed by the Member.   

7.Allocation of Profits and Losses.  The Company’s profits and losses shall be allocated to the Member. 

8.Distributions.  The Company shall make distributions to the Member at the times and in the aggregate amounts determined by the Member. 

9.Assignments.  The Member may assign all or any part of its Membership Interest at any time, and, unless the Member otherwise provides, any transferee shall become a substituted member automatically.  In such event, this Agreement shall be amended in accordance with Section 16 hereof to reflect the new member(s). 

10.Dissolution.  The Company shall dissolve, and its affairs shall be wound up, upon the earliest to occur of (a) the written consent of the Member or (b) an event of dissolution of the Company under the Act. 



11.Distributions upon Dissolution.  Upon the occurrence of an event set forth in Section 10 hereof, the Member shall be entitled to receive, after paying or making reasonable provision for all of the Company’s creditors to the extent required by the Act, the remaining funds of the Company. 

12.Withdrawal.  The Member may withdraw from the Company at any time.  

13.Limited Liability.  The Member shall not have any liability for the obligations of the Company except to the extent required by the Act.  No member, officer or other manager of the Company shall be liable to the Company, any member, any officer or any manager of the Company for any and all liabilities for breach of contract or breach of duties (including fiduciary duties) of a member, manager or officer of the Company, except for any act or omission that constitutes a bad faith violation of the implied contractual covenant of good faith and fair dealing.   

14.Officers and Agents.  The Member may appoint or designate a president, chief executive officer, chief financial officer, one or more vice-presidents, secretary, treasurer and such other officers or agents of the Company as the Member may determine. 

15.Indemnification.  To the fullest extent permitted by applicable law, the Member, any affiliate of the Member, any officers, directors, shareholders, members, partners or employees of the affiliate of the Member, and any officer, employee or expressly authorized agent of the Company or its affiliates (collectively, Covered Person), shall be entitled to indemnification from the Company for any loss, damage, claim or liability incurred by such Covered Person by reason of any act or omission performed, or omitted to be performed, or alleged to be performed or omitted to be performed, by such Covered Person in good faith on behalf of the Company and in a manner reasonably believed to be within the scope of authority conferred on such Covered Person by this Operating Agreement, except that no Covered Person shall be entitled to be indemnified in respect of any loss, damage, claim or liability incurred by such Covered Person by reason of his gross negligence, actual fraud or willful misconduct with respect to such acts or omissions.  

16.Amendment.  This Agreement may be amended only in a writing signed by the Member.  The business purpose to which the Company’s activities are directed shall not be changed in the absence of an amendment to this Agreement effected in accordance with the terms of this Section 16. 

17.Governing Law.  This Agreement shall be governed by and construed under the laws of the State of Delaware, excluding any conflicts of laws rule or principle that might refer the governance or construction of this Agreement to the law of another jurisdiction. 

IN WITNESS WHEREOF, the undersigned has caused this Limited Liability Company Agreement of RSE Collection Manager, LLC, to be executed as of the 16th day of March 2021.

 

SOLE MEMBER:

 

Rally Holdings LLC, a Delaware limited liability company  

 

 

 

By: /s/ George Leimer

Name:George Leimer 

Title: Chief Executive Officer


-2- 

 

Exhibit 3.Exhibit Number

Standard Form of Series Designation of

Series #TICKER, a series of RSE Collection, LLC

 

In accordance with the Fourth Amended and Restated Limited Liability Company Agreement of RSE Collection, LLC (the “Company”) dated March 26, 2021 (the “Agreement”) and upon the execution of this Exhibit 3.Exhibit Number by the Company and RSE Collection Manager, LLC in its capacity as Managing Member of the Company and Initial Member of Series #TICKER, a series of RSE Collection, LLC (“Series #TICKER”), this exhibit shall be attached to, and deemed incorporated in its entirety into, the Agreement as “Exhibit 3.Exhibit Number”.

 

References to Sections and Articles set forth herein are references to Sections and Articles of the Agreement, as in effect as of the effective date of establishment set forth below.

 

Name of Series

Series #TICKER, a series of RSE Collection, LLC

Effective date of establishment

EIN Date

Managing Member

 

RSE Collection Manager, LLC, was appointed as the Managing Member of Series #TICKER with effect from the date of the Fourth Amended and Restated LLC Agreement and shall continue to act as the Managing Member of Series #TICKER until dissolution of Series #TICKER pursuant to Section 11.1(b) or its removal and replacement pursuant to Section 4.3 or ARTICLE X

Initial Member

RSE Collection Manager, LLC

Series Asset

 

The Series Assets of Series #TICKER shall comprise the Underlying Asset which will be acquired by Series #TICKER upon the close of the Initial Offering and any assets and liabilities associated with such asset and such other assets and liabilities acquired by Series #TICKER from time to time, as determined by the Managing Member in its sole discretion

Asset Manager

Rally Holdings LLC

Management Fee

As stated in Section 6.5

Purpose

As stated in Section 2.4

Issuance

 

Subject to Section 6.3(a)(i), the maximum number of Series #TICKER Interests the Company can issue is COUNT


- 1 - 


Number of Series #TICKER Interests held by the Managing Member and its Affiliates

The Managing Member must purchase a minimum of 1% of Series #TICKER Interests through the Offering

Broker of Record

Dalmore Group, LLC

Brokerage Fee

Up to 1.00% of the purchase price of the Interests from Series #TICKER sold at the Initial Offering of the Series #TICKER Interests

Interest Designation

No Interest Designation shall be required in connection with the issuance of Series #TICKER Interests

Voting

Subject to the limitations set forth in Section 3.5, the Series #TICKER Interests shall entitle the Record Holders thereof to one vote per Interest on any and all matters submitted to the consent or approval of Members generally. No separate vote or consent of the Record Holders of Series #TICKER Interests shall be required for the approval of any matter, except as required by the Delaware Act or except as provided elsewhere in this Agreement.

The affirmative vote of the holders of not less than a majority of the Series #TICKER Interests then Outstanding shall be required for:

(a) any amendment to this Agreement (including this Series Designation) that would materially and adversely affect the rights of the Series #TICKER Interests;

(b) modifies Section 11(a) or gives any Person a right to dissolve the Company;

(c)  modifies the term of the Company; or

(d) all such other matters as the Managing Member, in its sole discretion, determines shall require the approval of the holders of the Outstanding Series #TICKER Interests voting as a separate class.

Notwithstanding the foregoing, the separate approval of the holders of Series #TICKER Interests shall not be required for any of the other matters specified under Section 12.1

Splits

There shall be no subdivision of the Series #TICKER Interests other than in accordance with Section 3.7


- 2 - 


Sourcing Fee

No greater than $Sourcing Fee, which may be waived by the Managing Member in its sole discretion

Other rights

Holders of Series #TICKER 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 #TICKER Interests

Officers

There shall initially be no specific officers associated with Series #TICKER, although, the Managing Member may appoint Officers of Series #TICKER from time to time, in its sole discretion

Aggregate Ownership Limit

As stated in Section 1.1

Minimum Interests

One (1) Interest per Member

Fiscal Year

As stated in Section 8.2

Information Reporting

As stated in Section 8.1(c)

Termination

As stated in Section 11.1(b)

Liquidation

As stated in Section 11.3

Amendments to this Exhibit 3.Exhibit Number

As stated in Article XII


- 3 - 


 

 

 

 

Series #TICKER, a series of RSE Collection, LLC

 

Interests are offered through Dalmore Group, LLC,                                                                                              a registered broker-dealer and  member of FINRA and SIPC (“Dalmore” or the “BOR”)

 

 

Amended and Restated Subscription Agreement to subscribe for Series #TICKER, a series of RSE Collection, LLC

 

 

 

 

 

 

 

Legal name of Purchaser

(Individual or Entity)

 

 

 

 

 

Number of Series #TICKER Interests subscribed for

 

 

 

 

Price of Series #TICKER Interests subscribed for

 

$


1


 

PAYMENT DETAILS

 

Please complete the following ACH payment details in order to automatically transfer money into the escrow account:

 

Account Number:

 

 

 

 

Routing Number:

 

 


2


SUBSCRIPTION AGREEMENT

SERIES #TICKER, A SERIES OF RSE COLLECTION, LLC

 

RSE Collection Manager, LLC, as managing member of RSE Collection, LLC

250 Lafayette Street, 2nd Floor

New York, NY 10012

 

Ladies and Gentlemen:

 

1.Subscription.  The person named on the front of this subscription agreement (the “Purchaser”) (this “Subscription Agreement”), intending to be legally bound, hereby irrevocably agrees to purchase from Series #TICKER, a series of RSE Collection, LLC, a Delaware series limited liability company (the “Company”), the number of Series #TICKER Interests (the “Series #TICKER Interests”) set forth on the front of this Subscription Agreement at a purchase price of $PRICE (USD) per Series #TICKER Interest and on the terms and conditions of the Fourth Amended and Restated Operating Agreement  (as amended, restated, and supplemented from time to time the “Operating Agreement”) governing the Company dated on or around the date of acceptance of this subscription by RSE Collection Manager, LLC, the managing member of the Company (the “Manager”), a copy of which the Purchaser has received and read.      

This subscription is submitted by the Purchaser in accordance with and subject to the terms and conditions described in this Subscription Agreement, relating to the exempt offering by the Company of up to NUMBER Series #TICKER Interests for maximum aggregate gross proceeds of $AMOUNT (the “Offering”), unless further Series #TICKER Interests are issued by the Company in accordance with the terms of the Operating Agreement.  

Upon the basis of the representations and warranties, and subject to the terms and conditions, set forth herein, the Company agrees to issue and sell the Series #TICKER Interests to the Purchaser on the date the Offering is closed (the “Closing”) for the aggregate purchase price set forth on the front page hereto (the “Subscription Price”).

2.Payment.  Concurrent with the execution hereof, the Purchaser authorizes (i) Atlantic Capital Bank (the “Escrow Agent”) as escrow agent for the Company, to request the Subscription Price from the Purchaser’s bank (details of which are set out in the “Payment Details” section above) or (ii) the transfer of funds in an amount equal to the Subscription Price from the Purchaser’s bank account into the escrow account through the payment services of a payment services provider, integrated with the mobile app-based investment platform called Rally Rd.™ (or its successor platform) operated by the Manager or its Affiliates (as defined below in Section 6) . The Company shall cause the Escrow Agent to maintain all such funds for the Purchaser’s benefit in a segregated non-interest-bearing account until the earliest to occur of: (i) the Closing, (ii) the rejection of such subscription or (iii) the termination of the Offering by the Manager in its sole discretion.     

3.Termination of Offering or Rejection of Subscription.   

3.1In the event that (a) the Company does not effect the Closing on or before the date which is one year from the Offering being qualified by the U.S. Securities and Exchange Commission (the “SEC”), which period may be extended for an additional six months by the Manager in its sole discretion, or (b) the Offering is terminated by the Manager in its sole discretion, the Company will cause the Escrow Agent to refund the Subscription Price paid by the Purchaser, without deduction, offset or interest accrued thereon and this Subscription Agreement shall thereafter be of no further force or effect.   


3


3.2The Purchaser understands and agrees that the Manager, in its sole discretion, reserves the right to accept or reject this or any other subscription for Series #TICKER Interests, in whole or in part, and for any reason or no reason, notwithstanding prior receipt by the Purchaser of notice of acceptance of this subscription.  If the Manager rejects a subscription, either in whole or in part (which decision is in its sole discretion), the Manager shall cause the Escrow Agent to return the rejected Subscription Price or the rejected portion thereof to the Purchaser without deduction, offset or interest accrued thereon. If this subscription is rejected in whole this Subscription Agreement shall thereafter be of no further force or effect.  If this subscription is rejected in part, this Subscription Agreement will continue in full force and effect to the extent this subscription was accepted.  

4.Acceptance of Subscription.  At the Closing, if the Manager accepts this subscription in whole or in part, the Company shall execute and deliver to the Purchaser a counterpart executed copy of this Subscription Agreement and cause the Escrow Agent to release the Subscription Price (or applicable portion thereof if such subscription is only accepted in part) to the Company for the benefit of Series #TICKER.  The Company shall have no obligation hereunder until the Company shall execute and deliver to the Purchaser an executed copy of this Subscription Agreement, and until the Purchaser shall have executed and delivered to the Manager this Subscription Agreement and a substitute Form W-9 (if applicable) and shall have deposited the Purchase Price in accordance with this Agreement.  The Purchaser understands and agrees that this subscription is made subject to the condition that the Series #TICKER Interests to be issued and delivered on account of this subscription will be issued only in the name of and delivered only to the Purchaser.  Effective upon the Company’s execution of this Subscription Agreement, the Purchaser shall be a member of the Company, and the Purchaser agrees to adhere to and be bound by, the terms and conditions of the Operating Agreement as if the Purchaser were a party to it (and grants to the Manager the power of attorney described therein).   

5.Representations and Warranties, Acknowledgments, and Agreements.  The Purchaser hereby acknowledges, represents, warrants and agrees to and with the Company, Series #TICKER and the Manager as follows: 

(a)The Purchaser is aware that an investment in the Series #TICKER Interests involves a significant degree of risk, and the Purchaser understands that the Company is subject to all the risks applicable to early-stage companies. The Purchaser acknowledges that no representations or warranties have been made to it or to its advisors or representatives with respect to the business or prospects of the Company or its financial condition. 

(b)The offering and sale of the Series #TICKER Interests has not been registered under the Securities Act of 1933, as amended (the “Securities Act”), or any state securities laws.  The Purchaser understands that the offering and sale of the Series #TICKER Interests is intended to be exempt from registration under the Securities Act, by virtue of Tier 2 of Regulation A thereof, based, in part, upon the representations, warranties and agreements of the Purchaser contained in this Subscription Agreement, including, without limitation, the investor qualification (“Investor Qualification and Attestation”) immediately following the signature page of this Subscription Agreement.  The Purchaser is purchasing the Series #TICKER Interests for its own account for investment purposes only and not with a view to or intent of resale or distribution thereof in violation of any applicable securities laws, in whole or in part. 

(c)The Purchaser, as set forth in the Investor Certification attached hereto, as of the date hereof is a “qualified purchaser” as that term is defined in Regulation A (a “Qualified Purchaser”).  The Purchaser agrees to promptly provide the Manager, the BOR (as defined on the  


4


first page hereto) and their respective agents with such other information as may be reasonably necessary for them to confirm the Qualified Purchaser status of the Purchaser.

(d)The Purchaser acknowledges that the Purchaser’s responses to the investor qualification questions posed in the Rally Rd.TM Platform and reflected in the Investor Qualification and Attestation, are complete and accurate as of the date hereof.  

(e)The Purchaser acknowledges that neither the SEC nor any state securities commission or other regulatory authority has passed upon or endorsed the merits of the offering of the Series #TICKER Interests.  

(f)In evaluating the suitability of an investment in the Series #TICKER Interests, the Purchaser has not relied upon any representation or information (oral or written) other than as set forth in the Company’s Offering Circular, dated DATE (as amended and supplemented from time to time, the “Offering Circular”), the Operating Agreement and this Subscription Agreement. 

(g)Except as previously disclosed in writing to the Company, the Purchaser has taken no action that would give rise to any claim by any person for brokerage commissions, finders’ fees or the like relating to this Subscription Agreement or the transactions contemplated hereby and, in turn, to be paid to its selected dealers, and in all instances the Purchaser shall be solely liable for any such fees and shall indemnify the Company with respect thereto pursuant to paragraph 6 of this Subscription Agreement. 

(h)The Purchaser, together with its advisors, if any, has such knowledge and experience in financial, tax, and business matters, and, in particular, investments in securities, so as to enable it to utilize the Offering Circular to evaluate the merits and risks of an investment in the Series #TICKER Interests and the Company and to make an informed investment decision with respect thereto. 

(i)The Purchaser is not relying on the Company, the Manager, the BOR or any of their respective employees or agents with respect to the legal, tax, economic and related considerations of an investment in the Series #TICKER Interests, and the Purchaser has relied on the advice of, or has consulted with, only its own advisors, if any, whom the Purchaser has deemed necessary or appropriate in connection with its purchase of the Series #TICKER Interests. 

(j)No consent, approval, authorization or order of any court, governmental agency or body or arbitrator having jurisdiction over the Purchaser or any of the Purchaser's Affiliates is required for the execution of this Subscription Agreement or the performance of the Purchaser's obligations hereunder, including, without limitation, the purchase of the Series #TICKER Interests by the Purchaser. 

(k)The Purchaser has adequate means of providing for such Purchaser’s current financial needs and foreseeable contingencies and has no need for liquidity of its investment in the Series #TICKER Interests for an indefinite period of time. 

(l)The Purchaser (i) if a natural person, represents that the Purchaser has reached the age of 21 (or 18 in states with such applicable age limit) and has full power and authority to execute and deliver this Subscription Agreement and all other related agreements or certificates and to carry out the provisions hereof and thereof; or (ii) if a corporation, partnership, or limited liability company or other entity, represents that such entity was not formed for the specific purpose of acquiring the Series #TICKER Interests, such entity is duly organized, validly existing and in good standing under the laws of the state of its organization, the consummation of the transactions  


5


contemplated hereby is authorized by, and will not result in a violation of state law or its charter or other organizational documents, such entity has full power and authority to execute and deliver this Subscription Agreement and all other related agreements or certificates and to carry out the provisions hereof and thereof and to purchase and hold the Series #TICKER Interests, the execution and delivery of this Subscription Agreement has been duly authorized by all necessary action, this Subscription Agreement has been duly executed and delivered on behalf of such entity and is a legal, valid and binding obligation of such entity; or (iii) if executing this Subscription Agreement in a representative or fiduciary capacity, represents that it has full power and authority to execute and deliver this Subscription Agreement in such capacity and on behalf of the subscribing individual, ward, partnership, trust, estate, corporation, or limited liability company or partnership, or other entity for whom the Purchaser is executing this Subscription Agreement, and such individual, partnership, ward, trust, estate, corporation, or limited liability company or partnership, or other entity has full right and power to perform pursuant to this Subscription Agreement and make an investment in the Company, and represents that this Subscription Agreement constitutes a legal, valid and binding obligation of such entity.  The execution and delivery of this Subscription Agreement will not violate or be in conflict with any order, judgment, injunction, agreement or controlling document to which the Purchaser is a party or by which it is bound.

(m)Any power of attorney of the Purchaser granted in favor of the Manager contained in the Operating Agreement has been executed by the Purchaser in compliance with the laws of the state, province or jurisdiction in which such agreements were executed. 

(n)If an entity, the Purchaser has its principal place of business or, if a natural person, the Purchaser has its primary residence, in the jurisdiction (state and/or country) set forth in the “Investor Qualification and Attestation” section of this Subscription Agreement.  The Purchase first learned of the offer and sale of the Series #TICKER Interests in the state listed in the “Investor Qualification and Attestation” section of this Subscription Agreement, and the Purchaser intends that the securities laws of that state shall govern the purchase of the Purchaser’s Series #TICKER Interests.  

(o)The Purchaser is either (i) a natural person resident in the United States, (ii) a partnership, corporation or limited liability company organized under the laws of the United States, (iii) an estate of which any executor or administrator is a U.S. person, (iv) a trust of which any trustee is a U.S. person, (v) an agency or branch of a foreign entity located in the United States, (vi) a non-discretionary account or similar account (other than an estate or trust) held by a dealer or other fiduciary for the benefit or account of a U.S. person, or (vii) a partnership or corporation organized or incorporated under the laws of a foreign jurisdiction that was formed by a U.S. person principally for the purpose of investing in securities not registered under the Securities Act, unless it is organized or incorporated, and owned, by accredited investors who are not natural persons, estates or trusts.  The Purchaser is not (A) a discretionary account or similar account (other than an estate or trust) held for the benefit or account of a non-U.S. person by a dealer or other professional fiduciary organized, incorporated, or (if an individual) resident in the United States, (B) an estate of which any professional fiduciary acting as executor or administrator is a U.S. person if an executor or administrator of the estate who is not a U.S. person has sole or shared investment discretion with respect to the assets of the estate and the estate is governed by foreign law, (C) a trust of which any professional fiduciary acting as trustee is a U.S. person, if a trustee who is not a U.S. person has sole or shared investment discretion with respect to the trust assets and no beneficiary of the trust (and no settlor if the trust is revocable) is a U.S. person, (D) an employee benefit plan established and administered in accordance with the law of a country other than the United States and customary practices and documentation of such country, or (E) an agency or branch of a U.S. person located outside the United States that operates for valid business reasons  


6


engaged in the business of insurance or banking that is subject to substantive insurance or banking regulation, respectively, in the jurisdiction where located.

(p)Any information which the Purchaser has heretofore furnished or is furnishing herewith to the Company is true, complete and accurate and may be relied upon by the Manager, the Company and the BOR, in particular, in determining the availability of an exemption from registration under federal and state securities laws in connection with the Offering.  The Purchaser further represents and warrants that it will notify and supply corrective information to the Company immediately upon the occurrence of any change therein occurring prior to the Company’s issuance of the Series #TICKER Interests. 

(q)The Purchaser is not, nor is it acting on behalf of, a “benefit plan investor” within the meaning of 29 C.F.R. § 2510.3-101(f)(2), as modified by Section 3(42) of the Employee Retirement Income Security Act of 1974 (such regulation, the “Plan Asset Regulation”, and a benefit plan investor described in the Plan Asset Regulation, a “Benefit Plan Investor”).  For the avoidance of doubt, the term Benefit Plan Investor includes all employee benefit plans subject to Part 4, Subtitle B, Title I of ERISA, any plan to which Section 4975 of the Code applies and any entity, including any insurance company general account, whose underlying assets constitute “plan assets”, as defined under the Plan Asset Regulation, by reason of a Benefit Plan Investor’s investment in such entity.  

(r)The Purchaser is satisfied that the Purchaser has received adequate information with respect to all matters which it or its advisors, if any, consider material to its decision to make this investment. 

(s)Within five (5) days after receipt of a written request from the Manager, the Purchaser will provide such information and deliver such documents as may reasonably be necessary to comply with any and all laws and ordinances to which the Company is subject. 

(t)THE SERIES #TICKER INTERESTS OFFERED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT, OR ANY STATE SECURITIES LAWS AND ARE BEING OFFERED AND SOLD IN RELIANCE ON EXEMPTIONS FROM THE REGISTRATION REQUIREMENTS OF SAID ACT AND SUCH LAWS.  THE SERIES #TICKER INTERESTS ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT AS PERMITTED BY THE OPERATING AGREEMENT.  THE SERIES #TICKER INTERESTS HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SEC, ANY STATE SECURITIES COMMISSION OR ANY OTHER REGULATORY AUTHORITY, NOR HAVE ANY OF THE FOREGOING AUTHORITIES PASSED UPON OR ENDORSED THE MERITS OF THIS OFFERING OR THE ACCURACY OR ADEQUACY OF THE MEMORANDUM OR THIS SUBSCRIPTION AGREEMENT.  ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL. 

(u)The Purchaser should check the Office of Foreign Assets Control (“OFAC”) website at http://www.treas.gov/ofac before making the following representations. The Purchaser represents that the amounts invested by it in the Company in the Offering were not and are not directly or indirectly derived from activities that contravene federal, state or international laws and regulations, including anti-money laundering laws and regulations. Federal regulations and Executive Orders administered by OFAC prohibit, among other things, the engagement in transactions with, and the provision of services to, certain foreign countries, territories, entities and individuals.  The lists of OFAC prohibited countries, territories, persons and entities can be found on the OFAC website at http://www.treas.gov/ofac. In addition, the programs administered by OFAC (the “OFAC Programs”) prohibit dealing with individuals, including specially designated  


7


nationals, specially designated narcotics traffickers and other parties subject to OFAC sanctions and embargo programs, or entities in certain countries regardless of whether such individuals or entities appear on the OFAC lists. Furthermore, to the best of the Purchaser’s knowledge, none of: (1) the Purchaser; (2) any person controlling or controlled by the Purchaser; (3) if the Purchaser is a privately-held entity, any person having a beneficial interest in the Purchaser; or (4) any person for whom the Purchaser is acting as agent or nominee in connection with this investment is a country, territory, individual or entity named on an OFAC list, or a person or entity prohibited under the OFAC Programs.  Please be advised that the Company may not accept any amounts from a prospective investor if such prospective investor cannot make the representation set forth in the preceding paragraph.  The Purchaser agrees to promptly notify the Company should the Purchaser become aware of any change in the information set forth in these representations.  The Purchaser understands and acknowledges that, by law, the Company may be obligated to “freeze the account” of the Purchaser, either by prohibiting additional subscriptions from the Purchaser, declining any redemption requests and/or segregating the assets in the account in compliance with governmental regulations, and the Company may also be required to report such action and to disclose the Purchaser’s identity to OFAC.  The Purchaser further acknowledges that the Company may, by written notice to the Purchaser, suspend the redemption rights, if any, of the Purchaser if the Company reasonably deems it necessary to do so to comply with anti-money laundering regulations applicable to the Company or any of the Company’s other service providers.  These individuals include specially designated nationals, specially designated narcotics traffickers and other parties subject to OFAC sanctions and embargo programs.

(v)To the best of the Purchaser’s knowledge, none of: (1) the Purchaser; (2) any person controlling or controlled by the Purchaser; (3) if the Purchaser is a privately-held entity, any person having a beneficial interest in the Purchaser; or (4) any person for whom the Purchaser is acting as agent or nominee in connection with this investment is a senior foreign political figure, or an immediate family member or close associate of a senior foreign political figure.   A “senior foreign political figure” is a senior official in the executive, legislative, administrative, military or judicial branches of a foreign government (whether elected or not), a senior official of a major foreign political party, or a senior executive of a foreign government-owned corporation. In addition, a “senior foreign political figure” includes any corporation, business or other entity that has been formed by, or for the benefit of, a senior foreign political figure.  “Immediate family” of a senior foreign political figure typically includes the figure’s parents, siblings, spouse, children and in-laws.  A “close associate” of a senior foreign political figure is a person who is widely and publicly known to maintain an unusually close relationship with the senior foreign political figure, and includes a person who is in a position to conduct substantial domestic and international financial transactions on behalf of the senior foreign political figure. 

(w)If the Purchaser is affiliated with a non-U.S. banking institution (a “Foreign Bank”), or if the Purchaser receives deposits from, makes payments on behalf of, or handles other financial transactions related to a Foreign Bank, the Purchaser represents and warrants to the Company that: (1) the Foreign Bank has a fixed address, other than solely an electronic address, in a country in which the Foreign Bank is authorized to conduct banking activities; (2) the Foreign Bank maintains operating records related to its banking activities; (3) the Foreign Bank is subject to inspection by the banking authority that licensed the Foreign Bank to conduct banking activities; and (4) the Foreign Bank does not provide banking services to any other Foreign Bank that does not have a physical presence in any country and that is not a regulated Affiliate. 

(x)Each of the representations and warranties of the parties hereto set forth in this Section 5 and made as of the date hereof shall be true and accurate as of the Closing applicable to the subscription made hereby as if made on and as of the date of such Closing. 


8


6.Indemnification.  The Purchaser agrees to indemnify and hold harmless the Company, Series #TICKER, the Manager, each Affiliate of the Company and the Manager, and each of their respective officers, directors, employees, agents, members, partners, control persons (each of which shall be deemed third party beneficiaries hereof) from and against all losses, liabilities, claims, damages, costs, fees and expenses whatsoever (including, but not limited to, any and all expenses incurred in investigating, preparing or defending against any litigation commenced or threatened) based upon or arising out of any actual or alleged false acknowledgment, representation or warranty, or misrepresentation or omission to state a material fact, or breach by the Purchaser of any covenant or agreement made by the Purchaser herein or in any other document delivered in connection with this Subscription Agreement. For purposes of this Subscription Agreement, “Affiliate” means, with respect to any person, any other person that directly or indirectly through one or more intermediaries controls, is controlled by or is under common control with the person in question. As used herein, the term control means the possession, direct or indirect, of the power to direct or cause the direction of the management and policies of a person, whether through ownership of voting securities, by contract or otherwise. Notwithstanding the foregoing, no representation, warranty, covenant or acknowledgment made herein by the Purchaser shall be deemed to constitute a waiver of any rights granted to it under the Securities Act or state securities laws. 

7.Irrevocability; Binding Effect.  The Purchaser hereby acknowledges and agrees that the subscription hereunder is irrevocable by the Purchaser, except as required by applicable law, and that this Subscription Agreement shall survive the death or disability of the Purchaser and shall be binding upon and inure to the benefit of the parties and their heirs, executors, administrators, successors, legal representatives, and permitted assigns.  If the Purchaser is more than one person, the obligations of the Purchaser hereunder shall be joint and several and the agreements, representations, warranties, and acknowledgments herein shall be deemed to be made by and be binding upon each such person and such person’s heirs, executors, administrators, successors, legal representatives, and permitted assigns. 

8.Modification.  This Subscription Agreement shall not be modified or waived except by an instrument in writing signed by the party against whom any such modification or waiver is sought.  

9.Assignability.  This Subscription Agreement and the rights, interests and obligations hereunder are not transferable or assignable by the Purchaser and the transfer or assignment of the Series #TICKER Interests shall be made only in accordance with all applicable laws and the Operating Agreement.  Any assignment contrary to the terms hereof shall be null and void and of no force or effect.  

10.Applicable Law and Exclusive Jurisdiction.  This Subscription Agreement and the rights and obligations of the Purchaser arising out of or in connection with this Subscription Agreement, the Operating Agreement and the Offering Circular shall be construed in accordance with and governed by the internal laws of the State of Delaware without regard to principles of conflict of laws. The Purchaser (i) irrevocably submits to the non-exclusive jurisdiction and venue of the Court of Chancery of the State of Delaware in any action arising out of this Subscription Agreement, and the Operating Agreement, except where Federal Law requires that certain claims be brought in Federal Courts, and (ii) consents to the service of process by mail. Notwithstanding any of the foregoing to the contrary, the Company acknowledges for the avoidance of doubt that this Section 11 shall not apply to claims arising under the Securities Act and the Exchange Act, and by agreeing to the provisions of this Section 11, the Purchaser will not be deemed to have waived  compliance with U.S. federal securities laws and the rules and regulations promulgated thereunder. 


9


11.Use of Pronouns.  All pronouns and any variations thereof used herein shall be deemed to refer to the masculine, feminine, neuter, singular or plural as the identity of the person or persons referred to may require. 

12.Miscellaneous

12.1Sections 15.1 (Addresses and Notices), 15.2 (Further Action) and 15.8 (Applicable Law and Jurisdiction) of the Operating Agreement are deemed incorporated into this Subscription Agreement. 

12.2This Subscription Agreement, together with the Operating Agreement, constitutes the entire agreement between the Purchaser and the Company with respect to the subject matter hereof and supersedes all prior oral or written agreements and understandings, if any, relating to the subject matter hereof.  The terms and provisions of this Subscription Agreement may be waived, or consent for the departure therefrom granted, only by a written document executed by the party entitled to the benefits of such terms or provisions. 

12.3The covenants, agreements, representations and warranties of the Company and the Purchaser made, and the indemnification rights provided for, in this Subscription Agreement shall survive the execution and delivery hereof and delivery of the Series #TICKER Interests, regardless of any investigation made by or on behalf of any party, and shall survive delivery of any payment for the Subscription Price. 

12.4Except to the extent otherwise described in the Offering Circular, each of the parties hereto shall pay its own fees and expenses (including the fees of any attorneys, accountants or others engaged by such party) in connection with this Subscription Agreement and the transactions contemplated hereby whether or not the transactions contemplated hereby are consummated. 

12.5This Subscription Agreement may be executed in one or more counterparts each of which shall be deemed an original (including signatures sent by facsimile transmission or by email transmission of a PDF scanned document or other electronic signature), but all of which shall together constitute one and the same instrument. 

12.6Each provision of this Subscription Agreement shall be considered separable and, if for any reason any provision or provisions hereof are determined to be invalid or contrary to applicable law, such invalidity or illegality shall not impair the operation of or affect the remaining portions of this Subscription Agreement. 

12.7Paragraph titles are for descriptive purposes only and shall not control or alter the meaning of this Subscription Agreement as set forth in the text. 

12.8Words and expressions which are used but not defined in this Subscription Agreement shall have the meanings given to them in the Operating Agreement. 

 

[Signature Page Follows]


10


SIGNATURE PAGE TO THE SUBSCRIPTION AGREEMENT

RSE COLLECTION, LLC

SERIES #TICKER INTERESTS

 

The Purchaser hereby elects to subscribe under the Subscription Agreement for the number and price of the Series #TICKER Interests stated on the front page of this Subscription Agreement and executes the Subscription Agreement.

 

If the Purchaser is an INDIVIDUAL, and if purchased as JOINT TENANTS, as TENANTS IN COMMON, or as COMMUNITY PROPERTY:

 

Print Name(s)

 

 

 

 

 

Signature(s) of Purchaser(s)

 

 

 

 

 

Date

 

 

 

 

If the Purchaser is a PARTNERSHIP, CORPORATION, LIMITED LIABILITY COMPANY or TRUST:

Name of Entity

 

 

 

 

By

Name:

Title:

 

 

Date

 

 

 


11


Accepted:

 

RSE COLLECTION, LLC, SERIES #TICKER

 

By: RSE COLLECTION MANAGER, LLC , its Manager

 

Name of Authorized Officer

 

 

 

 

 

Signature of Authorized Officer

 

 

 

 

 

Date

 

 

 


12



INVESTOR QUALIFICATION AND ATTESTATION

 

INVESTOR INFORMATION

 

 

First name

 

 

 

 

Last name

 

 

 

 

Date of Birth

 

 

 

 

Entity Name (If Applicable)

 

 

 

 

 

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 worth2 or annual income.  

 


2 In calculating your net worth: (i) your primary residence shall not be included as an asset; (ii) indebtedness that is secured by your primary residence, up to the estimated fair market value of the primary residence at the time of entering into this Subscription Agreement, shall not be included as a liability (except that if the amount of such indebtedness outstanding at the time of entering into this Subscription Agreement exceeds the amount outstanding 60 days before such time, other than as a result of the acquisition of the primary residence, the amount of such excess shall be included as a liability); and (iii) indebtedness that is secured by your primary residence in excess of the estimated fair market value of the primary residence at the time of entering into this Subscription Agreement shall be included as a liability.   


13



 

 

 

 

Are you or anyone in your immediate household, or, for any non-natural person, any officers, directors, or any person that owns or controls 5% (or greater) of the equity associated with a FINRA member, organization, or the SEC (Y / N)

 

 

If yes, please provide name of the FINRA institution

 

 

 

 

Are you, anyone in your household or immediate family, or, for any non-natural person, any of its directors, trustees, 10% (or more) equity holder, an 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)

 

 

 

Social Security # or Tax ID#

 


14



ATTESTATION

 

I understand that an investment in private securities is very risky, that I may lose all of my invested capital that it is an illiquid investment with no short term exit, and for which an ownership transfer is restricted.

 

 

 

The undersigned Purchaser acknowledges that the Company will be relying upon the information provided by the Purchaser in this Questionnaire. If such representations shall cease to be true and accurate in any respect, the undersigned shall give immediate notice of such fact to the Company.  

 

Signature(s) of Purchaser(s)

 

 

 

 

 

Date

 

 

 


15



CERTIFICATE OF ACCREDITED INVESTOR STATUS

 

The signatory hereto is an “accredited investor”, as that term is defined in Regulation D under the Securities Act of 1933, as amended (the “Act”).  I have checked the box below indicating the basis on which I am representing my status as an “accredited investor”:

 

 

 

A natural person whose net worth3, either individually or jointly with such person’s spouse, at the time of such person’s purchase, exceeds $1,000,000;

 

 

 

 

 

A natural person who had individual income in excess of $200,000, or joint income with your spouse in excess of $300,000, in the previous two calendar years and reasonably expects to reach the same income level in the current calendar year;

 

 

 

 

 

A director, executive officer, or general partner of the Company, the Managing Member, the Asset Manager, Rally Holdings LLC or RSE Markets, Inc.;

 

 

 

 

 

A bank as defined in section 3(a)(2) of the Act, or any 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; any broker or dealer registered pursuant to section 15 of the Securities Exchange Act of 1934; any insurance company as defined in section 2(a)(13) of the Act; any investment company registered under the Investment Company Act of 1940 or a business development company as defined in section 2(a)(48) of that Act; any 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; any 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, if such plan has total assets in excess of $5,000,000; any employee benefit plan within the meaning of the Employee Retirement Income Security Act of 1974 if the investment decision is made by a plan fiduciary, as defined in section 3(21) of such act, which is either a bank, savings and loan association, insurance company, or registered investment adviser, or if the employee benefit plan has total assets in excess of $5,000,000 or, if a self-directed plan, with investment decisions made solely by persons that are accredited investors;

 

 

 

 

 

A private business development company as defined in section 202(a)(22) of the Investment Advisers Act of 1940;

 

 

 

 

 

An organization described in section 501(c)(3) of the Internal Revenue Code, corporation, limited liability company, Massachusetts or similar business trust, or partnership, in each case not formed for the specific purpose of acquiring the securities offered, with total assets in excess of $5,000,000;

 

 

 

 

 

 


3 In calculating your net worth: (i) your primary residence shall not be included as an asset; (ii) indebtedness that is secured by your primary residence, up to the estimated fair market value of the primary residence at the time of entering into this Subscription Agreement, shall not be included as a liability (except that if the amount of such indebtedness outstanding at the time of entering into this Subscription Agreement exceeds the amount outstanding 60 days before such time, other than as a result of the acquisition of the primary residence, the amount of such excess shall be included as a liability); and (iii) indebtedness that is secured by your primary residence in excess of the estimated fair market value of the primary residence at the time of entering into this Subscription Agreement shall be included as a liability.  In calculating your net worth jointly with your spouse, your spouse’s primary residence (if different from your own) and indebtedness secured by such primary residence should be treated in a similar manner.


16



 

 

A trust, with total assets in excess of $5,000,000, not formed for the specific purpose of acquiring the securities offered, whose purchase is directed by a sophisticated person as described in § 230.506(b)(2)(ii) under the Act; or

 

 

 

 

 

An entity in which all of the equity owners are accredited investors as described above.


17

 

 

 

 

 

 

 

 

AMENDED AND RESTATED ASSET MANAGEMENT AGREEMENT


BETWEEN


RALLY HOLDINGS LLC


AND


SERIES #TICKER, A SERIES OF RSE COLLECTION, LLC


This ASSET MANAGEMENT AGREEMENT (this “Agreement”) dated as of  _______, 2021 is entered into between Rally Holdings LLC, a limited liability company organized under the laws of the State of Delaware (the “Asset Manager”), and Series #TICKER, a Series of RSE Collection, LLC (the “Series”).

WHEREAS, the Series seeks to invest in the Series #TICKER Asset (as defined in the Appendix) in accordance with the terms and conditions of the Fourth Amended and Restated Operating Agreement, dated March 26, 2021, of RSE Collection, LLC, a series limited liability company organized under the laws of the State of Delaware (the “Company”) together with Exhibit B setting forth the terms of the Series, in each case as amended and restated from time to time (the “Operating Agreement”);

WHEREAS, pursuant to the Operating Agreement, the managing member of the Series shall be responsible for the acquisition and disposition of the Series #TICKER Asset as well as the business of the Series including the development and execution of the Membership Experience Programs and other member engagement products;

WHEREAS, pursuant to the Operating Agreement, the managing member of the Company intends to maintain an expert network of advisors with experience in relevant industries (the “Advisory Board”), which may, among other things, provide guidance with respect to the appropriate levels of annual fleet level insurance costs and maintenance costs for the Series #TICKER Asset and approve service providers engaged for the maintenance, transportation, repair and license of the Series #TICKER Asset.  

WHEREAS, the Series desires to avail itself of the advice and assistance of the Asset Manager and to appoint and retain the Asset Manager as the asset manager to the Series with respect to the Series #TICKER Asset;

WHEREAS, the Asset Manager wishes to accept such appointment; and

NOW THEREFORE, in consideration of the mutual agreements herein contained, the parties hereby covenant and agree as follows:

1.Appointment of Asset Manager; Acceptance of Appointment.  The Series hereby appoints the Asset Manager as asset manager to the Series for the purpose of managing the Series #TICKER Asset. The Asset Manager hereby accepts such appointment.  

2.Authority of the Asset Manager

(a)Except as set forth in Section 2(e) below and any guidance as may be established from time to time by the managing member of the Series or the Advisory Board, the Asset Manager shall have sole authority and complete discretion over the care, custody, maintenance and management of the Series #TICKER Asset and to take any action that it deems necessary or desirable in connection therewith.  The Asset Manager is authorized on behalf of the Series to, among other things: 




(i)develop a maintenance schedule for the Series #TICKER Asset in consultation with the Advisory Board and oversee compliance with such maintenance schedule;  

(ii)purchase and maintain insurance coverage for the Series #TICKER Asset for the benefit of the Series;  

(iii)engage third party independent contractors for the care, custody, maintenance and management of the #TICKER Asset;  

(iv)develop standards for the care of the Series #TICKER Asset while in storage;  

(v)develop standards for the transportation and care of the Series #TICKER Asset when outside of storage;  

(vi)reasonably make all determinations regarding the calculation of fees, expenses and other amounts relating to the Series #TICKER Asset paid by the Asset Manager hereunder; 

(vii)deliver invoices to the managing member of the Company for the payment of all fees and expenses incurred by the Series in connection with the maintenance and operation of the Series #TICKER Asset and ensure delivery of payments to third parties for any such services; and 

(viii)generally perform any other act necessary to carry out its obligations under this Agreement. 

(b)The Asset Manager shall have full responsibility for the maintenance of the registration and title of the Series #TICKER Asset, handling of inspections and payments to and filings with the Department of Motor Vehicles or equivalent office in the applicable jurisdiction.    

(c)The Asset Manager shall devote such time to its duties under this Agreement as may be deemed reasonably necessary by the Asset Manager in light of the understanding that such duties are expected to be performed only at occasional or irregular intervals. 

(d)The Asset Manager may delegate all or any of its duties under this Agreement to any Person who shall perform such delegated duties under the supervision of the Asset Manager on such terms as the Asset Manager shall determine. 

(e)Notwithstanding any other provision of this Agreement to the contrary, the Asset Manager shall not have the authority to: 

(i)acquire any asset or service for an amount equal to or greater than 1% of the value of the Series #TICKER Asset as of such date, individually, or  


2 



3% of the value of the Series #TICKER Asset as of such date, in the aggregate without the prior consent of the managing member of the Series; or

(ii)sell, transfer or convey the Series #TICKER Asset, provided, however, that the Asset Manager may deliver to the managing member of the Company any offers received by the Asset Manager to purchase the Series #TICKER Asset and any research or analysis prepared by the Asset Manager regarding the potential sale of the Series #TICKER Asset, including market analysis, survey results or information regarding any inquiries received and information regarding potential purchasers. 

3.Cooperation.  The Asset Manager agrees to use reasonable efforts to make appropriate personnel available for consultation with the Series on matters pertaining to the Series #TICKER Asset and to consult with the managing member of the Series regarding asset management decisions with respect to the Series #TICKER Asset prior to execution.  The managing member of the Series may make any reasonable request for the provision of information or for other cooperation from the Asset Manager with respect to its duties under this Agreement, and the Asset Manager shall use reasonable efforts to comply with such request, including without limitation, furnishing the Series with such documents, reports, data and other information as the managing member of the Series may reasonably request regarding the Series #TICKER Asset and the Asset Manager’s performance hereunder or compliance with the terms hereof. 

4.Representations and Warranties.  Each party hereto represents and warrants that this Agreement has been duly authorized, executed and delivered by such party and constitutes the legal, valid and binding obligation of such party. 

5.Limitation of Liability; Indemnification

(a)None of the Asset Manager, its Affiliates, or any of their respective directors, members, stockholders, partners, officers, employees or controlling persons (collectively, “Managing Parties”) shall be liable to the Series or the Company for (i) any act or omission performed or failed to be performed by any Managing Party (other than any criminal wrongdoing) arising from the exercise of such Managing Party’s rights or obligations hereunder, or for any losses, claims, costs, damages, or liabilities arising therefrom, in the absence of criminal wrongdoing, willful misfeasance or gross negligence on the part of such Managing Party, (ii) any tax liability imposed on the Series or the Series #TICKER Asset, or (iii) any losses due to the actions or omissions of the Series or any brokers or other current or former agents or advisers of the Series.  For purposes of this Agreement, “Affiliate” means, with respect to any person, any other person that directly or indirectly through one or more intermediaries controls, is controlled by or is under common control with the person in question. As used herein, the term control means the possession, direct or indirect, of the power to direct or cause the direction of the management and policies of a person, whether through ownership of voting securities, by contract or otherwise. 

(b)To the fullest extent permitted by applicable law, the Series will indemnify the Asset Manager and its Managing Parties against any and all losses, damages, liabilities, judgments, costs and expenses (including, without limitation, reasonable attorneys’ fees and disbursements) and amounts paid in settlement (collectively, “Losses”) to which such person  


3 



may become subject in connection with any matter arising out of or in connection with this Agreement, except to the extent that any such Loss results solely from the acts or omissions of a Managing Party that have been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to have resulted primarily from such Managing Party’s fraud, willful misconduct or gross negligence.  If this Section 5 or any portion hereof shall be invalidated on any ground by a court of competent jurisdiction, the Series shall nevertheless indemnify the Managing Party for any Losses incurred to the full extent permitted by any applicable portion of this Section that shall not have been invalidated.  

(c)The Asset Manager gives no warranty as to the performance or profitability of the Series #TICKER Asset or as to the performance of any third party engaged by the Asset Manager hereunder. 

(d)The Asset Manager may rely upon and shall be protected in acting or refraining from action upon any instruction from, or document signed by, any authorized person of the Series or other person reasonably believed by the Asset Manager to be authorized to give or sign the same whether or not the authority of such person is then effective. 

6.Assignments.  This Agreement may not be assigned by either party without the consent of the other party.  In performing its obligations under this Agreement, the Asset Manager may, at its discretion, delegate any or all of its rights, powers and functions under this Agreement to any Person in accordance with section 2(d) without the need for the consent of the Series, provided that the Asset Manager’s liability to the Series for all matters so delegated shall not be affected by such delegation. 

7.Compensation and Expenses

(a)As compensation for services performed by the Asset Manager under this Agreement, and in consideration therefor, the Series will pay an annual asset management fee (the “Asset Management Fee”) to the Asset Manager in respect of each fiscal year, up to 50% of any Free Cash Flows available for distribution pursuant to Article VII of the Operating Agreement. Any such amount will be paid at the same time as, and only if, a distribution is made from the Series to its Members. 

(b)Except as set forth in Section 5, the Series will bear all expenses of the Series #TICKER Asset and shall reimburse the Asset Manager for any such expenses paid by the Asset Manager on behalf of the Series together with a reasonable rate of interest (a rate no less than the Applicable Federal Rate (as defined in the Internal Revenue Code)) as may be imposed by the Asset Manager in its sole discretion (“Operating Expenses Reimbursement Obligation”). 

(c)Each party will bear its own costs relating to the negotiation, preparation, execution and implementation of this Agreement. 

8.Services to Other Clients; Certain Affiliated Activities

(a)The relationship between the Asset Manager and the Series is as described in this Agreement and nothing in this Agreement, none of the services to be provided  


4 



pursuant to this Agreement, nor any other matter, shall oblige the Asset Manager to accept responsibilities that are more extensive than those set forth in this Agreement.

(b)The Asset Manager’s services to the Series are not exclusive.  The Asset Manager may engage in other activities on behalf of itself, any other Managing Party and other clients (which, for the avoidance of doubt, may include other series of the Company).  The Series acknowledges and agrees that the Asset Manager may, without prior notice to the Series, give advice to such other clients.  The Asset Manager shall not be liable to account to the Series for any profits, commission or remuneration made or received in respect of transactions effected pursuant to the Asset Manager’s advice to another client and nor will the Asset Manager’s fees be abated as a result.  

9.[RESERVED]. 

10.Duration and Termination.  Unless terminated as set forth below, this Agreement shall continue in full force and effect until one year after the date on which the Series #TICKER Asset has been liquidated and the obligations connected to such Series #TICKER Asset (including, without limitation, contingent obligations) have terminated or, if earlier, the removal of RSE Collection Manager, LLC as managing member of the Series.  Either party may terminate this Agreement immediately upon a material breach of the Agreement by the other party, without penalty or other additional payment, except that the Series shall pay the Asset Management Fee of the Asset Manager referred to in section 7, pro-rated to the date of termination, together with all amounts outstanding under any Operating Expenses Reimbursement Obligation.  Termination shall not affect accrued rights, and the provisions of Sections 4, 5, 7 (with respect to any accrued but unpaid fees and expenses), 8, 10, 12, 15 and 17 hereof shall survive the termination of this Agreement. 

11.Power of Attorney.  For so long as this Agreement is in effect, the Series constitutes and appoints the Asset Manager, with full power of substitution, its true and lawful attorney-in-fact and in its name, place and stead to carry out the Asset Manager’s obligations and responsibilities to the Series under this Agreement, solely with respect to the Series #TICKER Asset. 

12.Notices.  Except as otherwise specifically provided herein, all notices shall be deemed duly given when sent in writing by registered mail, overnight courier or email to the appropriate party at the following addresses, or to such other address as shall be notified in writing by that party to the other party from time to time: 

If to the Series:

Series #TICKER

c/o RSE Collection Manager, LLC

250 Lafayette Street, 2nd Floor

New York, NY 10012

Attention: George Leimer

Email: hello@rallyrd.com


5 



If to the Asset Manager:

Rally Holdings LLC

250 Lafayette Street, 2nd Floor

New York, NY 10012

Attention: George Leimer

Email: hello@rallyrd.com

 

13.Independent Contractor.  For all purposes of this Agreement, the Asset Manager shall be an independent contractor and not an employee or dependent agent of the Series nor shall anything herein be construed as making the Series a partner or co-venturer with the Asset Manager, any other Managing Party or any of its other clients.  Except as expressly provided in this Agreement or as otherwise authorized in writing by the Series, the Asset Manager shall have no authority to bind, obligate or represent the Series. 

14.Entire Agreement; Amendment; Severability.  This Agreement states the entire agreement of the parties with respect to the subject matter hereof and supersedes any prior agreements relating to the subject matter hereof, and may not be supplemented or amended except in writing signed by the parties.  If any provision or any part of a provision of this Agreement shall be found to be void or unenforceable, it shall not affect the remaining part, which shall remain in full force and effect. 

15.Confidentiality.  All information furnished or made available by the Series or the Company to the Asset Manager hereunder, or by the Asset Manager to the Series or the Company hereunder, shall be treated as confidential by the Asset Manager, or the Series and the Company, as applicable, and shall not be disclosed to third parties except as required by law or as required in connection with the execution of transactions with respect to the Series #TICKER Asset and except for disclosure to counsel, accountants and other advisors.   

16.Definitions. Words and expressions which are used but not defined in this Agreement shall have the meanings given to them in the Operating Agreement. 

17.Governing Law; Jurisdiction.   

(a)This Agreement and the rights of the parties shall be governed by and construed in accordance with the laws of the State of Delaware.   

(b)The parties irrevocably agree that the Court of Chancery of the State of Delaware is to have the exclusive jurisdiction to settle any disputes which may arise out of in connection with this Agreement and accordingly any suit, action or proceeding arising out of or in connection with this Agreement shall be brought in such courts. 

18.Counterparts.  This Agreement may be executed in one or more counterparts with the same force and effect as if each of the signatories had executed the same instrument. 


6 


IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed by their duly appointed agents so as to be effective on the day, month and year first above written.

 

ASSET MANAGER

RALLY HOLDINGS LLC

By:  

Name:

Title:

 

 

 

 

 

SERIES #TICKER, A SERIES OF RSE COLLECTION, LLC

By: RSE COLLECTION MANAGER, LLC, as managing member 

By: __________________________________

Name:

Title:




APPENDIX

THE SERIES #TICKER ASSET

Series Name

Vin# VIN #


D-1

EXECUTION VERSION


 

 

 

 

 

 

CREDIT AND GUARANTY AGREEMENT

 

 

 

dated as of November 24, 2020

 

 

 

by and among

 

 

UPPER90 CAPITAL MANAGEMENT, LP

 

 

as Agent,

 

 

the financial institutions from time to time party hereto as Lenders,

 

 

RALLY HOLDINGS LLC,
a Delaware limited liability company,

 

as Borrower

 

and

 

RSE MARKETS, INC.,
a Delaware corporation (d/b/a Rally Rd.)

as Holdings and a Guarantor

 

 

 

 

 

 

 



TABLE OF CONTENTS

 

1.Definitions1 

1.2Terms Generally19 

1.3Accounting Terms; GAAP; UCC; Currency20 

1.4Pro Forma Calculations21 

1.5Times of Day21 

1.6Timing of Payment or Performance21 

1.7Divisions22 

2.Loan.22 

2.1Conversion of Existing U90 Note22 

2.2Term Loans (Multi-Draw)22 

2.3Incremental Facilities.22 

2.4Borrowing Requests24 

2.5Evidence of Loans.25 

3.Credit Terms.25 

3.1Repayment of Principal25 

3.2Interest.25 

3.3Prepayments.26 

3.4Payments27 

3.5Application of Payments27 

3.6Taxes28 

3.7Defaulting Lenders.31 

4.The Closing; Conditions to Closing.32 

4.1Closing32 

4.2Conditions to Subsequent Credit Extensions35 

5.Representations and Warranties37 

5.1Existence and Rights37 

5.2Agreement Authorized37 

5.3Capitalization; Investments.37 

5.4Solvency38 

5.5Litigation38 

5.6Financial Statements.38 

5.7Holdings’ Assets and Liabilities; Borrower’s Conduct of Business38 

5.8Contracts39 


i



5.9Employee Benefit Plans39 

5.10Compliance with Laws, Instruments, Etc39 

5.11Eligible Inventory; Inventory Generally39 

5.12Brokers40 

5.13Taxes40 

5.14Insurance40 

5.15Related Transactions40 

5.16Disclosure40 

5.17Investment Companies40 

5.18Sanctions; Anti-Money Laundering Laws40 

5.19Regulations U and X; Use of Proceeds40 

6.Affirmative Covenants41 

6.1Taxes41 

6.2Maintain Rights and Facilities41 

6.3Insurance; Key Man Insurance41 

6.4Financial Reports41 

6.5Board Observer Rights43 

6.6Compliance with Instruments, Material Contracts, Laws, Etc44 

6.7Notices44 

6.8Information Rights; Inspection44 

6.9Use of Proceeds45 

6.10Joinder of New Loan Parties45 

6.11Further Assurances45 

6.12Landlord Waivers; Collateral Access Agreements45 

6.13Cash Management46 

6.14Post-Closing Conditions Subsequent46 

7.Negative Covenants46 

7.1Redemptions and Distributions46 

7.2Operations47 

7.3Acquisition or Sale of Business; Merger, Consolidation or Joint Venture; Investments47 

7.4Amendments or Changes in Charter or Agreements48 

7.5Dealings with Affiliates48 

7.6Employee Benefit Plans48 

7.7Permitted Indebtedness48 


ii



7.8Liens49 

7.9Changes in Business; Fiscal Year; Internal Credit and Underwriting Policies.50 

7.10Business of Holdings, the Borrower and the Subsidiaries50 

7.11Financial Covenants.51 

8.Events of Default and Remedies.52 

8.1Events of Default52 

8.2Acceleration53 

8.3[Reserved]53 

8.4Remedies Cumulative53 

8.5Set Off54 

9.Guaranty.54 

9.1Guaranty of the Obligations54 

9.2Contribution by Guarantors54 

9.3Payment by Guarantors55 

9.4Liability of Guarantors Absolute55 

9.5Waivers by Guarantor57 

9.6Guarantors’ Rights of Subrogation, Contribution, Etc58 

9.7Subordination of Other Obligations58 

9.8Continuing Guaranty59 

9.9Authority of Guarantors or Borrower59 

9.10Financial Condition of Borrower59 

9.11Bankruptcy, Etc.59 

9.12Discharge of Guaranty Upon Sale of Guarantor60 

9.13[Reserved]60 

9.14Maximum Liability60 

10.[Reserved]60 

11.Agent.60 

11.1Appointment and Authority60 

11.2Rights as a Lender61 

11.3Exculpatory Provisions61 

11.4Reliance by Agent62 

11.5Delegation of Duties62 

11.6Resignation of Agent62 

11.7Non-Reliance on Agent and Other Lenders63 


iii



11.8Required Lenders’ Consent63 

11.9Affected Lenders’ Consent63 

12.Transfer of the Loans.63 

12.1Successor and Assigns in General63 

12.2Conditions64 

12.3Further Assurance65 

13.Additional Provisions.65 

13.1Expenses65 

13.2Survival of Representations and Warranties65 

13.3Notices.66 

13.4No Waiver; Remedies Cumulative; Joint and Several Obligations67 

13.5Confidentiality68 

13.6Amendments and Waivers69 

13.7Divisibility and Replacement of the Note69 

13.8Publicity69 

13.9Integration69 

13.10Severability69 

13.11Time of Essence69 

13.12Headings; Counterparts69 

13.13Governing Law; Waivers; Personal Jurisdiction.70 

13.14Indemnification71 


iv



APPENDICES

Appendices 1(C)Commitments 

Appendices 6.14Post-Closing Conditions Subsequent 

Appendices 13.3Lender Addresses 

 

EXHIBITS

Exhibit AForm of Assignment and Assumption 

Exhibit BForm of Borrowing Base Certificate  

Exhibit CForm of Compliance Certificate 

Exhibit DForm of Funding Notice 

Exhibit EForm of Note 

Exhibit FForm of Upper90 Warrant 

Exhibit GForm of Joinder 

SCHEDULES

 

Schedule E-1Eligible Inventory Storage Facilities 

Schedule I-1Internal Underwriting Policies 

Schedule 5.3Capitalization; Subsidiaries 

Schedule 5.5Litigation 

Schedule 5.6Historical Financial Statements 

Schedule 5.11Inventory Locations 

Schedule 5.14Insurance 

Schedule 5.15Related Transactions 

Schedule 7.7Permitted Indebtedness 

Schedule 7.8Permitted Liens 




CREDIT AND GUARANTY AGREEMENT

THIS CREDIT AND GUARANTY AGREEMENT (as amended, restated, supplemented or otherwise modified from time to time, the “Agreement”) is made and entered into as of November 24, 2020, by and among RALLY HOLDINGS LLC, a Delaware limited liability company (the “Borrower”), RSE MARKETS, INC., a Delaware corporation (d/b/a Rally Rd.) (“Holdings”), as a Guarantor, the financial institutions from time to time party hereto (collectively, the “Lenders”) and UPPER90 CAPITAL MANAGEMENT, LP, a Delaware limited partnership (“U90 Management”), as Agent.

RECITALS

A.Borrower desires to obtain a term loan and certain other financial accommodations from Agent and the Lenders and Agent and the Lenders are willing to make such term loan and other accommodations on the terms and subject to the conditions provided below. 

B.Capitalized terms used in this Agreement and not otherwise defined in this Agreement are defined in Section 1

AGREEMENTS

In consideration of the Recitals and the mutual agreements which follow, the parties agree:

1.Definitions.  For purposes of this Agreement, in addition to the terms defined elsewhere herein, the following terms have the meanings set forth below: 

Acceptable Third-Party Valuation” means a third-party valuation from a regionally recognized valuation firm reasonably acceptable to the Agent or the Required Lenders, in their Permitted Discretion.  

Account” means an Account (as defined in the UCC).

Account Debtor” has the meaning ascribed to such term in the UCC.

Agent” means U90 Management, in its capacity as Agent appointed under Section 11.1 and it successors and permitted assigns in such capacity.

Affiliate” means (a) any other Person which, directly or indirectly, controls or is controlled by or is under common control with such Person, and (b) any officer or director of such Person.

Aggregate Payments” is defined in Section 9.2.

Agreement” is defined in the introductory paragraph of this Agreement.

Annualized Basis” means, with respect to the calculation of clause (a) of the definition of Interest Coverage Ratio for any applicable measurement period, for each applicable component of the definition thereof, the product of (i) the value of each such component from and after May 1,


AmericasActive:14768808.17



2021 through the last day of such period (the “Post-Closing Period”) divided by the number of calendar days in such Post-Closing Period times (ii) 92.

Applicable Advance Rate” means, with respect to any item of Eligible Inventory, the amount (expressed as percentage points) equal to the following (or such greater percentage as agreed to by the Agent):

(a)as of any date of determination occurring on or prior to the one-year anniversary of the Closing Date (or such earlier date as is consented to by the Agent or the Required Lenders in their sole discretion) (the “Initial Advance Period”), the Applicable Advance Rate set forth in the table below opposite the applicable Inventory Aging:   

Inventory Aging

Applicable Advance Rate

< 90 days

90.0%

90 < Days < 180

75.0%

> 180

0.0%

 

(b) as of any date of determination occurring after the Initial Advance Period, the Applicable Advance Rate set forth in the table below opposite the applicable Inventory Aging:  

Inventory Aging

Applicable Advance Rate

< 90 days

95.0%

90 < Days < 180

75.0%

> 180

0.0%

 

Applicable Interest Rate” means, 15.00% per annum.

Approved Fund” means any existing Lender or Affiliate of an existing Lender.

Asset Value” means as of any date of determination, with respect to any Collectible, the lower of (i) cost, or (ii) to the extent procured by the Borrower (or, prior to the Restructuring Date, Holdings), the value thereof based on an Acceptable Third-Party Valuation; provided, that, in the event the variance between the “Asset Value” of any Collectible based clauses (i) and (ii) is less than 5%, the “Asset Value” of such Collectible for purposes of this Agreement shall be deemed its “cost.”

Assignee” is defined in Section 12.2.

Assignment and Assumption” means an assignment and assumption entered into by a Lender and any permitted Assignee (with the consent of any party whose consent is required by Section 12.2), and accepted by Agent, in substantially the form of Exhibit A or any other form reasonably approved by Agent.

Auditor Selection Date” means the earliest date to occur of (a) the date that Holdings and the Agent (acting reasonably) shall have agreed to an auditor for Borrower and the scope of such audit and (b) the 90th day following the Closing Date.


2



Bankruptcy Code” means 11 U.S.C. §§ 101 et seq., as amended from time to time, and any successor statute, and all regulations from time to time promulgated thereunder.  

Board” is defined in Section 6.4.

Borrower” is defined in the introductory paragraph of this Agreement.

Borrowing Base” means, as of any date of determination, the sum of:

(i)in respect of each item of Eligible Inventory, the product of (x) the Applicable Advance Rate for such item of Eligible Inventory and (y) the Asset Value of such item of Eligible Inventory, plus 

(ii)Unrestricted Cash of Borrower (and, prior to the Restructuring Date, Holdings). 

For the avoidance of doubt, the Borrowing Base will be net of (unless otherwise consented to by the Agent or Required Lenders) customer deposits, credits and taxes.

Borrowing Base Certificate” means a certificate in the form of Exhibit B to this Agreement.

Business” means the earning of fee revenue through the operations of a collectibles investment marketplace, utilizing Collectibles inventory, and activities incidental thereto.

Business Day” means a day other than Saturday or Sunday on which banks are open for business in New York, New York.

Capitalized Lease Obligations” means as to any Person, the obligations of such Person under a lease that are required to be classified and accounted for as capital lease obligations under GAAP and, for purposes of this definition, the amount of such obligations at any date shall be the capitalized amount of such obligations at such date on a balance sheet prepared in accordance with GAAP.

Cash Equivalents” means (a) marketable direct obligations issued by, or unconditionally guaranteed by, the United States or issued by any agency thereof and backed by the full faith and credit of the United States, in each case maturing within one year from the date of acquisition thereof, (b) marketable direct obligations issued or fully guaranteed by any state of the United States or any political subdivision of any such state or any public instrumentality thereof maturing within one year from the date of acquisition thereof and, at the time of acquisition, having one of the two highest ratings obtainable from either Standard & Poor’s Rating Group (“S&P”) or Moody’s Investors Service, Inc. (“Moody’s”), (c) commercial paper maturing no more than 270 days from the date of creation thereof and, at the time of acquisition, having one of the two highest ratings obtainable from either S&P or Moody’s, (d) certificates of deposit, time deposits, overnight bank deposits or bankers’ acceptances maturing within one year from the date of acquisition thereof issued by any bank organized under the laws of the United States or any state thereof or the District of Columbia or any United States branch of a foreign bank having at the date of acquisition thereof combined capital and surplus of not less than $1,000,000,000, (e) deposit


3



Accounts maintained with (i) any bank that satisfies the criteria described in clause (d) above, or (ii) any other bank organized under the laws of the United States or any state thereof so long as the full amount maintained with any such other bank is insured by the Federal Deposit Insurance Corporation, (f) repurchase obligations of any commercial bank satisfying the requirements of clause (d) of this definition or of any recognized securities dealer having combined capital and surplus of not less than $1,000,000,000, having a term of not more than seven days, with respect to securities satisfying the criteria in clauses (a) or (d) above, (g) debt securities with maturities of six months or less from the date of acquisition backed by standby letters of credit issued by any commercial bank satisfying the criteria described in clause (d) above, and (h) investments in money market funds substantially all of whose assets are invested in the types of assets described in clauses (a) through (g) above.

Change of Control” means, the failure of:

(a)the Permitted Holders to own, directly or indirectly, at least fifty and one one-hundredths percent (50.01%), on an as-converted to common stock basis, of the voting and economic interests in the issued and outstanding voting securities of Holdings (as the same may be adjusted for any combination, recapitalization or reclassification into a greater or smaller number of shares or units);  

(b)Holdings to own, directly, 100% on a fully diluted basis, of the voting and economic interests in the issued and outstanding Stock of Borrower; or  

(c)two of George Leimer, Robert Petrozzo and Maximilian Niederste-Ostholt (each, a “Key Man”) shall cease to be involved in the day to day operations and management of the business of Holdings and its Subsidiaries to the same extent as in effect on the Closing Date, and successors reasonably acceptable to the Agent are not appointed on terms reasonably acceptable to the Agent within 60 days of such cessation of involvement. 

Closing” is defined in Section 4.

Closing Date” is defined in Section 4.

Code” means the Internal Revenue Code of 1986, as amended.

Collateral” means, collectively, all of the real, personal and mixed property (including Stock) in which Liens are purported to be granted pursuant to the Loan Documents as security for the Obligations.

Collateral Access Agreements” is defined in Section 6.12.

Collectibles” means cars, memorabilia, luxury collectibles, watches, art, rare wine and spirits, rare books and intangible cash producing assets including, but not limited to, domain names, music and media right and contract royalties, or to the extent consented to by the Agent in its Permitted Discretion, such other similar collectible items with similar efficiency, resale value and maintenance intervals owned by Borrower (and, prior to the Restructuring Date, Holdings) or a subsidiary, together with, in each case, any and all non-severable appliances, parts, instruments, accessors, furnishings, other equipment, accessions, additions, improvements, substitutions and


4



replacements from time to time in or to such cars, memorabilia, luxury collectibles, watches, rare books and other applicable collectibles.

Commitment” means the Term Loan Commitment or any Incremental Term Loan Commitment.

Completed Securities Offerings” means a securities offering in respect of Borrower’s (or, prior to the Restructuring Date, Holdings’) Collectibles or collectibles assets whose title is held by, or for the benefit of, a separate series of interests of Borrower (or, prior to the Restructuring Date, Holdings) and its direct and indirect subsidiaries that has closed in accordance with the terms of the applicable offering documents.

Compliance Certificate” is defined in Section 6.4(d).

Confidential Information” is defined in Section 13.5.

Consolidated Tax Parent” is defined in Section 7.1(iv).

Contributing Guarantors” is defined in Section 9.2

Control Agreement” means a tri-party deposit account, securities account or commodities account “springing” control agreement by and among the applicable Loan Party, Agent and the depository, securities intermediary or commodities intermediary, and each in form and substance reasonably satisfactory to Agent and providing to Agent “control” of such deposit account, securities or commodities account within the meaning of Articles 8 and 9 of the UCC.

Conversion” is defined in Section 2.1.

Costs” is defined in Section 13.1.

Credit Date” means the date of any Loan.

Dashboard Reports” shall mean, a summary report describing the operations of Holdings and its Subsidiaries in the form prepared for presentation to senior management, the Board and its shareholders for the applicable calendar month and for the period from the beginning of the then current fiscal year to the end of such calendar month to which such financial statements relate, and including a management’s discussion and analysis of the financial condition and results of operations of Borrower for the applicable Fiscal Month.

Default” means an event, condition, or default that, with the giving of notice, the passage of time, or both, would be an Event of Default.

Default Rate” is defined in Section 3.2(b).

Defaulting Lender means, subject to Section 3.7(b), any Lender that (i) has failed to (a) fund all or any portion of its Loans within two Business Days of the date such Loans were required to be funded hereunder unless such Lender notifies the Agent and the Borrower in writing that such failure is the result of such Lender’s determination that one or more conditions precedent to


5



funding (each of which conditions precedent, together with any applicable default, shall be specifically identified in such writing) has not been satisfied or waived, or (b) pay to the Agent or any other Lender any other amount required to be paid by it hereunder within two Business Days of the date when due, (ii) has notified the Borrower or the Agent in writing that it does not intend to comply with its funding obligations hereunder, or has made a public statement to that effect (unless such writing or public statement relates to such Lender’s obligation to fund a Loan hereunder and states that such position is based on such Lender’s determination that a condition precedent to funding (which condition precedent, together with any applicable default, shall be specifically identified in such writing or public statement) cannot be satisfied), (iii) has failed, within three Business Days after written request by the Agent or the Borrower, to confirm in writing to the Agent and the Borrower that it will comply with its prospective funding obligations hereunder (provided, such Lender shall cease to be a Defaulting Lender pursuant to this clause (iii) upon receipt of such written confirmation by the Agent and the Borrower), or (iv) has, or has a direct or indirect parent company that has, (a) become the subject of a proceeding under any insolvency proceeding, or (b) had appointed for it a receiver, custodian, conservator, trustee, administrator, assignee for the benefit of creditors or similar Person charged with reorganization or liquidation of its business or assets, including the Federal Deposit Insurance Corporation or any other state or federal regulatory authority acting in such a capacity; provided, a Lender shall not be a Defaulting Lender solely by virtue of the ownership or acquisition of any equity interest in such Lender or any direct or indirect parent company thereof by a governmental authority so long as such ownership interest does not result in or provide such Lender with immunity from the jurisdiction of courts within the United States or from the enforcement of judgments or writs of attachment on its assets or permit such Lender (or such governmental authority) to reject, repudiate, disavow or disaffirm any contracts or agreements made with such Lender.  Any determination by the Agent, that a Lender is a Defaulting Lender under clauses (i) through (iv) above shall be conclusive and binding absent manifest error, and such Lender shall be deemed to be a Defaulting Lender (subject to Section 3.7(b)) upon delivery of written notice of such determination to the Borrower and each Lender.

Disqualified Stock” means, any Stock that, by its terms (or by the terms of any security into which it is convertible, or for which it is exchangeable), or upon the happening of any event or condition, (a) matures or is mandatorily redeemable, pursuant to a sinking fund obligation or otherwise, or redeemable at the option of the holder thereof, in whole or in part within ninety-one (91) days of the latest Maturity Date, (b) is secured by any assets of the Borrower or any of its Subsidiaries, (c) is exchangeable or convertible at the option of the holder into (i) Indebtedness of Holdings or any of its Subsidiaries or (ii) any other Stock that would constitute Disqualified Stock or (d) provides for the mandatory payment of dividends or distributions regardless of whether or not the board of directors, advisory board or similar governing body has declared any dividends.

Dollar” and the sign “$” mean lawful money of the United States of America.

Early Amortization Event” means, Holdings and its Subsidiaries having an Interest Coverage Ratio, as of the last day of any fiscal month occurring after the expiration of the Ramp-Up Period, of less than or equal to the greatest of (as applicable):

(a)in the case of any such date occurring after the end of the Ramp-Up Period, 0.75:1:00;  


6



(b)in the case of any such date occurring after the earlier of (i) the date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $7,500,000 and (y) the twelve-month anniversary of the Closing Date, 1.75:1.00; and 

(c)in the case of any such date occurring after the earlier of (i) the date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $10,000,000 and (y) the eighteen-month anniversary of the Closing Date, 2.00:1.00. 

Eligible Inventory” means, Inventory of the Borrower (and, prior to the Restructuring Date, Holdings) constituting a Collectible, that complies with each of the representations and warranties respecting Eligible Inventory made in this Agreement, and that is not excluded as ineligible by virtue of one or more of the excluding criteria set forth below.  In determining the amount to be so included, Inventory shall be valued at the Asset Value and shall be calculated, net of withholding or similar taxes.  Unless otherwise consented to by the Agent or the Required Lenders, an item of Inventory shall not be included in Eligible Inventory if:

(a)the Inventory does not constitute a Collectible; 

(b)Borrower (or, prior to the Restructuring Date, Holdings) does not have good, valid, and marketable title (or ownership in the case of non-titled Eligible Inventory) thereto or does not obtain such title or ownership, as applicable, within thirty (30) days following the relevant date of inclusion as Eligible Inventory; 

(c)Borrower (or, prior to the Restructuring Date, Holdings) does not have actual and exclusive possession thereof (either directly or through a bailee, warehouseman or other agent of the Borrower, or, prior to the Restructuring Date, Holdings, party to a Collateral Access Agreement) unless otherwise contemplated in clause (d) below;  

(d)it is not located at one of the locations set forth on Schedule E-1 to this Agreement (as such schedule may be amended from time to time), in transit to one of such locations or is located at a temporary location (not to exceed 30 consecutive days) solely for marketing purposes, as detailed in the applicable Borrowing Base Certificate, and to the extent such location is not owned by the Loan Parties, subject to a Collateral Access Agreement (or in-transit to one of the locations or from one such location to another such location); 

(e)it is not subject to a valid and perfected first priority lien of the Lender; 

(f)such Inventory is not insured against types of loss, damage, hazards, and risks, and in amounts, reasonably satisfactory to the Agent (and, upon request of the Agent, the Borrower shall provide a copy of the certificate of insurance evidencing adequate insurance coverage); 

(g)the Inventory does not satisfy the Borrower’s Internal Underwriting Policies set forth on Exhibit A-2


7



(h)solely with respect to any High Value Asset, unless otherwise consented to in writing with respect to such Inventory, the Borrower (or, prior to the Restructuring Date, Holdings) has not obtained an Acceptable Third-Party Valuation therefor;  

(i)if such Inventory, as determined by Agent in its Permitted Discretion, is obsolete, slow moving or unmerchantable;  

(j)if such Inventory is placed on consignment or are sold pursuant to a guaranteed sale, a sale or return, a sale on approval, a bill and hold, or any other terms by reason of which the payment by the account debtor may be conditional, or with respect to which the payment terms are “C.O.D.”, cash on delivery or other similar terms; and 

(k)if the value of such Inventory would exceed 20% of all Eligible Inventory (based on the value of all other Eligible Inventory prior to giving effect to any eliminations based upon the foregoing concentration limit). 

Any request by Borrower for Agent’s or the Required Lender’s inclusion of a High Value Asset in the Borrowing Base shall be accompanied by a full underwriting package delivered to the Agent and the Required Lenders no less than 15 days prior to the proposed inclusion date (and Agent and Required Lenders shall respond within 5 days of the initial request, provided, that the failure to respond shall be deemed non-consent by the Agent).

ERISA” means the Employee Retirement Income Security Act, as amended.

ERISA Affiliate” means any Person (including any trade or business, whether or not incorporated) deemed to be a single employer, or under “common control,” with Borrower or any of its subsidiaries, within the meaning of Sections 414(b), (c), (m) or (o) of the Code or Section 4001 of ERISA.

Existing Obligations” is defined in Section 2.1.

Existing U90 Notes” means the Amended and Restated Secured Demand Promissory Term Note dated as of May 15, 2020, by Holdings in favor Upper90 Fund, LP, in the original aggregate principal amount of $3,250,000.

Excluded Account” means (i) any accounts used solely for payroll expenses, trust accounts, employee benefit accounts or tax payments of the Loan Parties and their Subsidiaries, (ii) zero balance accounts, (iii) any deposit account and securities account that does not have a cash or Cash Equivalents balance at any time exceeding $75,000 (or the foreign equivalent thereof) in the aggregate for all such accounts.

Excluded Taxes” means any of the following Taxes imposed on or with respect to a Secured Party or required to be withheld or deducted from a payment to a Secured Party:  (a) Taxes imposed on or measured by net income (however denominated), or that are franchise Taxes or branch profits Taxes, in each case, (i) imposed as a result of such Secured Party being organized under the laws of, or having its principal office  or, in the case of any Lender, its applicable lending office located in, the jurisdiction (or any political subdivision thereof) imposing such Tax or (ii) that are Other Connection Taxes, (b) in the case of a Lender, any U.S. federal withholding Taxes


8



imposed on amounts payable to or for the account of such Lender with respect to an applicable interest in a Loan or Commitment pursuant to a law in effect on the date on which (i) such Lender acquires such interest in the Loan or Commitment or (ii) such Lender changes its lending office, except in each case to the extent that, amounts with respect to such Taxes were payable either to such Lender’s assignor immediately before such Lender became a party hereto or to such Lender immediately before it changed its lending office, (c) Taxes attributable to such Secured Party’s failure to comply with Section 3.6(f), and (d) any withholding Taxes imposed under FATCA.

Event of Default” is defined in Section 8.1.

Exchange Act” means the Securities Exchange Act of 1934, as in effect from time to time.

Fair Market Value” shall mean with respect to any asset or group of assets on any date of determination, the value of the consideration obtainable in a sale of such asset at such date of determination assuming a sale by a willing seller to a willing purchaser dealing at arm’s length and arranged in an orderly manner over a reasonable period of time having regard to the nature and characteristics of such asset, as determined in good faith by the Borrower.

Fair Share” is defined in Section 9.2.

Fair Share Contribution Amount” is defined in Section 9.2.

FATCA” means Sections 1471 through 1474 of the Code, as of the date of this Agreement (or any amended or successor versions that are substantively comparable and not materially more onerous to comply with), any current or future regulations or official interpretations thereof, any agreements entered into pursuant to Section 1471(b)(1) of the Code and any fiscal or regulatory legislation, rules or practices adopted pursuant to any intergovernmental agreement, treaty or convention among governmental authorities and implementing such Sections of the Code.

Fiscal Year” means the fiscal year of the Borrower.

Funding Guarantor” is defined in Section 9.2.

Funding Notice” means a notice substantially in the form of Exhibit D.

GAAP” means accounting principles generally accepted in the United States consistently applied from period to period, subject in the case of interim financial statements only to year-end adjustments (other than the interim statements for the period ended as of the last day of a Fiscal Year) and footnote disclosures.

Guaranteed Obligations” is defined in Section 9.1.

Guarantors” means collectively, (i) Holdings and (iii) if and when any other Person executes a guaranty of the Guaranteed Obligations (on terms reasonably acceptable to Agent), such Person.

Guaranty” means the guaranty Holdings, and to the extent there are any other Guarantors after the Closing Date, the guaranty of such other Guarantor, if any, as set forth in Section 9.


9



High Value Asset” means any Investment, Collectible or other Inventory having a purchase price of greater than $250,000, as determined at the time of acquisition.

Historical Financial Statements” means as of the Closing Date, (i) the unaudited financial statements of Holdings and its Subsidiaries, for the immediately preceding Fiscal Year, consisting of balance sheets and the related consolidated statements of income, stockholders’ equity and cash flows for (or as at the end of) such Fiscal Year, (ii) the unaudited financial statements of Holdings and its Subsidiaries for the one (1) calendar month period ending January 31, 2020, consisting of a consolidated balance sheet and the related consolidated statements of income, stockholders’ equity and cash flows for (or as at the end of) each such period and (iii) an unaudited pro forma balance sheet of Borrower, as of September 30, 2020, giving pro forma effect to the Loans to be advanced on the Closing Date.

Holdings” is defined in the introductory paragraph of this Agreement.

Incremental Effective Date” is defined in Section 2.3(a).

Incremental Facility means a credit facility established as Incremental Term Loan Commitments and Incremental Term Loans.

Incremental Facility Request” is defined in Section 2.3(a).

Incremental Term Loan” is defined in Section 2.3(c).

Incremental Term Loan Commitment” means the commitment amount of the Incremental Term Loan as agreed between the Borrower and any applicable Lenders in accordance with Section 2.3(a).

Incremental Term Loan Exposure” means, as of any date of determination, the outstanding principal amount of the Incremental Term Loans owing to a Lender, plus the unfunded amount of any Lender’s Incremental Term Loan Commitment that remains outstanding hereunder.

Indebtedness” means, with respect to any Person:  (a) all indebtedness for borrowed money (including, without limitation, that constituting all or any part of the deferred purchase price of property or services); (b) notes payable and drafts accepted representing extensions of credit whether or not representing obligations for borrowed money; (c) all Capitalized Lease Obligations; (d) all indebtedness secured by any lien or security interest on any property or asset owned or held by such Person regardless of whether the indebtedness secured thereby shall have been assumed by such Person or is nonrecourse to the credit of such Person; (e) all obligations, contingent or otherwise, with respect to letters of credit (whether or not drawn), banker’s acceptances and surety bonds issued for the account of such Person; (f) all obligations of such Person to pay the deferred purchase price of assets (other than trade payables incurred in the Ordinary Course of Business and repayable in accordance with customary trade practices and, for the avoidance of doubt, other than royalty payments payable in the ordinary course of business in respect of non-exclusive licenses) and any earn-out or similar obligations; and (g) any agreement, undertaking or arrangement by which any Person guarantees, endorses or otherwise becomes or is contingently liable upon (by direct or indirect agreement, contingent or otherwise, to provide funds for payment, to supply funds to or otherwise to invest in a debtor, or otherwise to assure a creditor against loss)


10



any of the items described in clauses (a) through (f) hereof.  The amount of Indebtedness of any Person for purposes of clause (d) above shall (unless such Indebtedness has been assumed by such Person) be deemed to be equal to the lesser of (x) the aggregate unpaid amount of such Indebtedness and (y) the Fair Market Value of the property encumbered thereby as determined by such Person in good faith, provided, that notwithstanding the forgoing, Indebtedness shall not be deemed to include (i) earn-out or similar obligations unless the same remain unpaid after the same have become due and payable and (ii) prepaid or deferred revenue arising in the Ordinary Course of Business.  

Indemnified Matters” is defined in Section 13.14.

Indemnitees” is defined in Section 13.14.

Insolvency Proceeding” means any proceeding commenced by or against any Person under any provision of the Bankruptcy Code or under any other state or federal bankruptcy or insolvency law, assignments for the benefit of creditors, formal or informal moratoria, compositions, extensions generally with creditors, or proceedings seeking reorganization, arrangement, or other similar relief.

Initial ICR Covenant Test Date” means the last day of the first month ending after the expiration of the Ramp-Up Period.

Interest Coverage Ratio” means, for any applicable trailing 3 month period, the quotient (expressed as a ratio) obtained by dividing (a) Operating Income for such 3 month consecutive Period, by (b) the Interest Expense paid or payable to in respect of the Indebtedness of Holdings and its Subsidiaries for such 3 month period, provided, that for any trailing 3 month period ending after the Ramp-Up Period and prior to August 1, 2021, clause (a) of this definition shall be calculated on an Annualized Basis.

Interest Expense” means, for any period, the aggregate of the interest expense of the Borrower and its Subsidiaries for such period, determined on a consolidated basis in accordance with GAAP.

Inventory” means all of the Borrower’s and its Subsidiaries’ (and, prior to the Restructuring Date, Holdings) present and hereafter acquired inventory (as defined in the UCC) including all merchandise and inventory in all stages of production (from raw materials through work-in-process to finished goods), and all additions, substitutions and replacements thereof, wherever located, together with all goods and materials used or usable in manufacturing, processing, packaging or shipping of the foregoing, and all Proceeds  (as defined in the UCC) of any of the foregoing.

Inventory Aging” means, as of any date of determination with respect to any Inventory of Borrower and its Subsidiaries’ (and, prior to the Restructuring Date, Holdings), the number days from the original acquisition date thereof.

Investment” is defined in Section 7.3.

IRS” means the Internal Revenue Service.


11



Internal Underwriting Policies” means those policies set forth on Schedule I-1 hereto, as such policies may be amended, supplemented or otherwise modified by Borrower in accordance with the terms hereof.  

Joinder Agreement” means a Joinder Agreement, substantially in the form of Exhibit G hereto.

Key Man” is defined in the definition of “Change of Control” set forth in this Section 1.1.

Lender” means each Person signatory hereto as a “Lender” and each other Person that becomes a “Lender” hereunder pursuant to Section 12, and their respective successors and assigns.

Liquidity” means, as of any date of determination, with respect to any Person, the aggregate amount of Unrestricted Cash of such Person.

Liens” is defined in Section 7.8.

Loan” means the Term Loan and the Incremental Term Loan, to the extent such loans are made pursuant to this Agreement.

Loan Party” means Borrower and each Guarantor.

Loan Documents” means this Agreement, the Guaranty, the Notes (if any), the Security and Pledge Agreement, the Upper90 Warrant Investment and all other agreements, documents, instruments and certificates executed by a Loan Party and delivered to, or in favor of, Agent or a Lender in connection with this Agreement or the transactions contemplated hereby, each as amended, restated, supplemented or otherwise modified from time to time.

Losses” is defined in Section 13.14.

Make-Whole Premium means, an amount equal to (i) 0.30 times the Principal Amount being prepaid less (ii) the amount of interest paid from the initial Credit Date therefor to and including the Make-Whole Repayment Date on the Loan amount subject to prepayment (or if greater, $0.00) less (iii) in respect of the Term Loans made pursuant to the Conversion, the amount of interest paid on the Existing U90 Note to and including the Closing Date.

Make-Whole Repayment Date means, the date of repayment of the applicable portion of the Principal Amount.

Material Adverse Effect” means a material adverse effect or a material adverse change on any of (a) the business, operations, properties, assets or financial condition of the Loan Parties (taken as a whole) or (b) the ability of the Loan Parties to perform their obligations under this Agreement or any other Loan Document, or (c) the rights and remedies of Agent or any Lender under this Agreement or any other Loan Document.

Material Contract” means, with respect to Borrower and its Subsidiaries (and, prior to the Restructuring Date, Holdings), (i) each contract or agreement to which such Person is a party involving aggregate consideration payable to or by such Person of $250,000 or more in any 12-


12



calendar month period (other than (a) purchase contracts for Collectibles and (b) purchase orders and contracts that do not include requirements for specific sales volumes, in each case entered into in the Ordinary Course of Business of such Person), and (ii) all other contracts or agreements, the termination or suspension of which could reasonably be expected to result in a Material Adverse Effect.

Maturity Date” means, with respect to any Term Loan Tranche, the earlier of (i) the two-year anniversary of the Credit Date therefor, and (ii) November 24, 2024 (or such earlier date on which the Loans become due and payable pursuant to Sections 8.2).

Maximum Incremental Facility Amount” shall have the meaning set forth in Section 2.3(a).

Maximum Liability” is defined in Section 9.14.  

Monthly Payment Date” is defined in Section 3.2(a).

Multiemployer Plan” means a “multiemployer plan,” as defined in Section 3(37) or 4001(a)(3) of ERISA, to which contributions are required, or within the preceding five plan years were required, to be made by Borrower or any ERISA Affiliate.

Non-Defaulting Lender means, at any time, each Lender that is not a Defaulting Lender at such time.

Non-Excluded Taxes” means (a) all Taxes, other than Excluded Taxes, imposed on or with respect to any payment made by or on account of any obligation of the Borrower under any Loan Document and (b) to the extent not otherwise described in (a), Other Taxes.

Note” is defined in Section 2.5(c).

Notice” is defined in Section 13.3.

Obligations” means all unpaid principal of and accrued and unpaid interest on the Loans, all accrued and unpaid fees and all expenses, reimbursements, indemnification obligations and Indebtedness (including interest and fees accruing during the pendency of any bankruptcy or similar proceeding, regardless of whether allowed or allowable as a claim thereunder) and any and all other liabilities and obligations of Borrower to the Lender or Agent arising under or in connection with the Loan Documents, howsoever created, arising, or evidenced, and howsoever owned or held,  whether now or hereafter existing, whether now due or to become due, direct or indirect, absolute or contingent, and whether several, joint or joint and several, together with any and all renewals, extensions, restatements or replacements thereof.

Obligee Guarantor” is defined in Section 9.7.

Observer” is defined in Section 6.4.

OFAC” means Office of Foreign Assets Control of the U.S. Department of the Treasury.


13



Operating Income” means the fee, royalty and other income of all Series Entities arising from the disposition of Eligible Inventory to third parties or a Completed Securities Offering, less all issuance, marketing and other related reserves & expenses of such Series Entities.

Ordinary Course of Business” means, in respect of any transaction involving any Person, the ordinary course of such Person’s business, as undertaken by such Person in good faith and not for purposes of evading any covenant or restriction in any Loan Document.

Other Connection Taxes” means, in the case of any Secured Party, any Taxes imposed as a result of a present or former connection with such jurisdiction (other than a connection arising solely from such Secured Party having executed, delivered, become a party to, performed its obligations under, received any payment under, received or perfected a security interest under, engaged in any other transaction pursuant to or enforced its rights under this any Loan Document, or sold or assigned an interest in any Loan or Loan Document).

Other Taxes” means all present or future stamp, court or documentary, intangible, recording, filing or similar Taxes that arise from any payment made under, from the execution, delivery, performance, enforcement or registration of, from the receipt or perfection of a security interest under, or otherwise with respect to, any Loan Document, except any such Taxes that are Other Connection Taxes imposed with respect to an assignment or participation.

Overadvance” means, as of any date of determination, that the aggregate outstanding principal amount of Loans is greater than the lesser of (x) the Commitment and (y) the Borrowing Base then in effect.

Paid in Full,” “Pay in Full” or “Payment in Full” means, with respect to any Obligations, the payment in full in cash of all such Obligations (other than the Remaining Obligations), and the termination of all commitments to lend or other obligations of Agent or the Lenders to provide any additional credit or extensions or credit under the Loan Documents.

Participant” is defined in Section 12.2.

Participant Register” is defined in Section 12.2(c).

PBGC” means the Pension Benefit Guaranty Corporation established pursuant to Subtitle A of Title IV of ERISA, and any successor thereto.

Pension Benefit Plan” means any “employee pension benefit plan,” as defined in Section 3(2) of ERISA (other than a Multiemployer Plan) which is subject to Section 412 of the Code, Section 302 of ERISA or Title IV of ERISA and either (i) is sponsored, maintained or contributed to by Borrower or any ERISA Affiliate, or (ii) has at any time within the preceding five years been sponsored, maintained or contributed to (or required to be sponsored, maintained or contributed to) by Borrower or any ERISA Affiliate.

Permitted Discretion” means a determination made in the exercise of reasonable (from the perspective of a reasonable secured asset-based lender acting in good faith) business judgment.  


14



Permitted Holders” means all holders of Holdings’ Stock on the Closing Date, and each of their respective Affiliates (including, without limitation, any revocable and non-revocable trusts established by the foregoing for estate planning purposes).

Permitted Investments” means:

(a)cash and Cash Equivalents; 

(b)current investments of such Loan Party and any Subsidiary of such Loan Party, as the case may be, in existing Subsidiaries of such entities, on the Closing Date; 

(c)extensions of trade credit in the Ordinary Course of Business; 

(d)Investments by any Loan Party in any other Loan Party (other than Holdings), including, in the form of guarantees of Indebtedness permitted under Section 7.7

(e)Investments consisting of purchases and acquisitions of Collectibles, inventory, supplies, material, equipment, or other similar assets in the Ordinary Course of Business;  

(f)Investments received in settlement of debts, claims or disputes owed to Holdings or any Subsidiary that arose out of transactions in the ordinary course of business;  

(g)advances, loans or extensions of credit by Holdings or any of its Subsidiaries in compliance with applicable laws to officers, members of the Board, and employees of Holdings or any of its Subsidiaries used to purchase Stock of Holdings; provided, any such advance, loan or extension of credit shall be non-cash (it being understood that this clause (g) shall not be deemed a consent to any Change of Control transaction); and1 

(h)other Investments in an aggregate amount not exceed $100,000 at any time outstanding. 

Permitted Liens” is defined in Section 7.8.

Permitted Refinancing Indebtedness” means the extension of maturity, refinancing or modification of the terms of Indebtedness so long as:

(a)after giving effect to such extension, refinancing or modification, the amount of such Indebtedness is not greater than the amount of Indebtedness outstanding immediately prior to such extension, refinancing or modification (other than by the amount of premiums paid thereon and the fees and expenses incurred in connection therewith and by the amount of unfunded commitments with respect thereto); 

(b)such extension, refinancing or modification does not result in a shortening of the average weighted maturity (measured as of the extension, refinancing or modification) of the Indebtedness so extended, refinanced or modified; 


1 Employee loans to be removed from Schedule 5.15.


15



(c)such extension, refinancing or modification is pursuant to terms that are not less favorable in any material respect to the Agent and Lenders than the terms of the Indebtedness (including, without limitation, terms relating to the collateral (if any) and subordination (if any)) being extended, refinanced or modified; and 

(d)the Indebtedness that is extended, refinanced or modified is not recourse to any Loan Party or any of its Subsidiaries that is liable on account of the obligations other than those Persons which were obligated with respect to the Indebtedness that was refinanced, renewed, or extended. 

Person” means any natural person, general partnership, limited partnership, corporation, company, trust, limited liability company or other association or entity, or the United States of America or any other nation, state or other political subdivision thereof, or any entity exercising executive, legislative, judicial, regulatory or administrative functions of government.

Prepayment Premium” is defined in Section 3.3(c).

Properly Contested means, with respect to any obligation of Borrower, (a) the obligation is subject to a bona fide dispute regarding amount or Borrower’s liability to pay, (b) the obligation is being properly contested in good faith by appropriate proceedings promptly instituted and diligently pursued, which stay the imposition of any penalty, fine or Lien resulting from the non-payment thereof, and (c) appropriate reserves have been established in accordance with GAAP.

Property” means any interest in any kind of property or asset, whether real, personal or mixed, and whether tangible or intangible.

Pro Rata Share” means, with respect to any Lender, (i) with respect to all payments, computations and other matters relating to the Term Loan, the percentage obtained by dividing (a) the Term Loan Exposure of such Lender by (b) the aggregate Term Loan Exposure of all of the Lenders; and (ii) with respect to all payments, computations and other matters relating to the Incremental Term Loan Commitment or Incremental Term Loans of such Lender, the percentage obtained by dividing (a) the Incremental Term Loan Exposure of such Lender by (b) the aggregate Incremental Term Loan Exposure of all of the Lenders.  For all other purposes with respect to each Lender, “Pro Rata Share” means the percentage obtained by dividing (A) an amount equal to the sum of the Term Loan Exposure and the Incremental Term Loan Exposure of such Lender, by (B) an amount equal to the sum of the aggregate Term Loan Exposure and the aggregate Incremental Term Loan Exposure of all of the Lenders.

Ramp-Up Period” means the period commencing on the Closing Date and ending on April 30, 2021.

Register” is defined in Section 12.1(b).

Remaining Obligations” means, as of any date of determination, the Obligations that as of such date of determination are Obligations under the Loan Documents that survive termination of the Loan Documents, but as of such date of determination are not due and payable and for which no claims have been made.


16



Required Lenders” means, as of any date of determination, one or more Lenders having or holding Term Loan Exposure and/or Incremental Term Loan Exposure representing more than 50% of the sum of (i) the aggregate Term Loan Exposure of all of the Lenders, and (ii) the aggregate Incremental Term Loan Exposure of all of the Lenders, provided, the Term Loan Exposure and Incremental Term Loan Exposure of any Defaulting Lender shall be disregarded in determining Required Lenders at any time.

Responsible Officer” means, with respect to any Person, such Person’s Chief Executive Officer, President, Chief Financial Officer, Vice President or other authorized representative reasonably acceptable to Agent.

Restricted Payments” is defined in Section 7.1.

Restructuring Date” means the earlier of (a) the three-month anniversary of the Closing Date and (b) such date that the Restructuring shall have been consummated.

Sanctions” means all economic or financial sanctions or trade embargoes imposed, administered or enforced from time to time by the U.S. government, including those administered by OFAC or the U.S. Department of State.   

SEC” means the United States Securities and Exchange Commission and any successor thereto.

Secured Party” means Agent and each Lender.

Security and Pledge Agreement” means that certain Security and Pledge Agreement dated as of the Closing Date, made by each of the Loan Parties in favor of Agent.

Securities Act” means the Securities Act of 933, and any successor statute.

Series Entities” means RSE Collection, LLC, a Delaware series limited liability company, RSE Archive, LLC, a Delaware series limited liability company, RSE Innovation, LLC, a Delaware series limited liability company, and Holdings or any other Subsidiary engaging in the disposition of Eligible Inventory to third parties or that has consummated a Completed Securities Offering during the relevant measurement period.

Solvent” shall mean, with respect to any Person (on a consolidated basis) (a) the fair value of the property of such Person is not less than the total amount of the liabilities of such Person, (b) the present fair salable value of the assets of such Person at the time any existing debts become absolute and matured is not less than the amount that will be required to pay the probable liability of such Person on such existing debts as they become absolute and matured, (c) such Person is able to realize upon its assets and pay its debts and other liabilities, contingent obligations and other commitments as they mature in the normal course of business, (d) such Person does not intend to, and does not believe that it will, incur debts or liabilities beyond such Person’s ability to pay as such debts and liabilities mature, and (e) such Person is not engaged in business or a transaction for which such Person’s property based on reasonable financial projections would constitute unreasonably small capital.


17



Stock” means all shares, options, warrants, interests, participations, or other equivalents (regardless of how designated) of or in a Person, whether voting or nonvoting, including common stock, preferred stock, limited liability company interests or any other “equity security” (as such term is defined in Rule 3a11-1 of the General Rules and Regulations promulgated by the SEC under the Exchange Act).

Subsidiary” means, with respect to any Person (in the capacity of a “parent”) at any date, any corporation, company, limited liability company, partnership, association or other entity the accounts of which would be consolidated with those of the parent in the parent’s consolidated financial statements if such financial statements were prepared in accordance with GAAP as of such date, as well as any other corporation, company, limited liability company, partnership, association or other entity of which securities or other ownership interests representing more than 50% of the equity or more than 50% of the ordinary voting power or, in the case of a partnership, more than 50% of the general partnership interests are, as of such date, owned, Controlled or held by the parent.

Tangible Net Worth” shall mean, for any Person, such Person’s (a) assets, minus (b) liabilities, minus (d) any intangible assets of such person, including goodwill, trademarks, tradenames, copyrights, patents, patent allocations, licenses and rights in any of the foregoing and other items treated as intangibles, in each case as determined in accordance with GAAP.

Taxes” is defined in Section 3.6(a).

Term Loan” means any term loans made by the Lenders to or on behalf of Borrower under Sections 2.1 and 2.2.

Term Loan Commitment” shall mean, with respect to each Lender, the commitment of such Lender to make a Term Loan to Borrower on or after the Closing Date in the Dollar amount set forth beside such Lender’s name under the applicable heading on Appendices 1(C) to this Agreement or in the Assignment and Assumption pursuant to which such Lender became a Lender under this Agreement, as the same may be increased (pursuant to Section 2.3), or terminated or reduced from time to time in accordance with the terms of this Agreement.  

Term Loan Commitment Period” means the period commencing on the Closing Date and ending on the two (2) year anniversary thereof.

Term Loan Exposure” means, as of any date of determination, the outstanding principal amount of the Term Loans owing to a Lender, plus the unfunded amount of any Lender’s Term Loan Commitment that remains outstanding hereunder.

Term Loan Tranche” means with respect to borrowings of Term Loans generally, each individual Term Loan borrowing made under this Agreement from time to time from and after the Closing Date (provided, that, the Term Loans advanced hereunder pursuant to the Conversion on the Closing Date, shall be deemed one Tranche, and the Credit Date therefor, shall be the Closing Date).


18



Test Period” means, as of any date of determination, the fiscal quarter period of the Borrower most recently ended for which financial statements have been delivered to the Agent in accordance with Section 6.4(b).

Titled Collateral” means all Collateral for which the title to such Collateral is governed by a Certificate of Title (as such term is defined in the UCC) or certificate of ownership, including, without limitation, all motor vehicles (including, without limitation, all trucks, trailers, tractors, service vehicles, automobiles and other mobile equipment) for which the title to such motor vehicles is governed by a Certificate of Title or certificate of ownership.  

Total Loan Commitment” means at any date of determination, the sum of each Lender’s Term Loan Commitments and Incremental Term Loan Commitments.  

UCC” means the Uniform Commercial Code of New York, as in effect from time to time.

Unrestricted Cash” means, with respect to Holdings or any of its Subsidiaries (or, prior to the Restructuring Date, Holdings), all cash and Cash Equivalents in deposit or securities accounts located in the United States, which (a) does not appear as “restricted” on such Person’s balance sheet, (b) is not contractually required and has not been contractually committed to be used for a specific purpose and (c) is not subject to any Lien in favor of any other Person other than Liens permitted pursuant to Section 7.8(g).

Upper90 Warrant Investment” shall mean, that certain Warrant for Common Stock of Holdings, issued in favor of Upper90 Fund, LP, substantially in the form of Exhibit F hereto (as amended, amended and restated, supplemented or otherwise modified from time to time).

Weighted Average Life to Maturity” means, at any date, the number of years obtained by dividing:  (a) the sum of the products obtained by multiplying (i) the amount of each then remaining installment, sinking fund, serial maturity or other required payments of principal, including payment at final maturity, in respect of any Incremental Term Loan or existing Loans, as applicable, by (ii) the number of years (calculated to the nearest one-twelfth) that will elapse between such date and the making of such payment by (b) the then outstanding principal amount of any Incremental Term Loan or existing Loans, as applicable.

Weighted Average Asset Yield Percentage” means, at any date, the amount (expressed as a percentage) obtained by dividing: (a) the Operating Income realized during the period commencing on the Closing Date and ending on the most recent calendar month during the Ramp-Up Period for which financial statements and reports set forth in Section 6.4(b), (d) and (e) have been delivered to Agent by (b) the aggregate Asset Value of the underlying Collectibles giving rise to the income described in paragraph (a) of this definition.

Withholding Agent” means the Borrower and the Agent.

1.2Terms Generally.  The definitions of terms herein shall apply equally to the singular and plural forms of the terms defined.  Whenever the context may require, any pronoun shall include the corresponding masculine, feminine and neuter forms.  The words “include”, “includes” and “including”, when used in any Loan Document, shall be deemed to be followed by the phrase “without limitation”.  The word “will”, when used in any Loan Document, shall be construed to  


19



have the same meaning and effect as the word “shall”.  Unless the context requires otherwise (a) any definition of or reference to any agreement, instrument or other document herein shall be construed as referring to such agreement, instrument or other document as from time to time amended, restated, amended and restated, supplemented or otherwise modified (subject to any restrictions on such amendments, restatements, supplements or modifications set forth herein), (b) any reference herein to any person shall be construed to include such person’s successors and assigns, (c) the words “herein”, “hereof’ and “hereunder”, and words of similar import, shall be construed to refer to this Agreement in its entirety and not to any particular provision hereof, (d) all references herein to Articles, Sections, Exhibits and Schedules shall be construed to refer to Articles and Sections of, and Exhibits and Schedules to, this Agreement and (e) the words “asset” and “property” shall be construed to have the same meaning and effect and to refer to any and all tangible and intangible assets and properties, including cash, securities, accounts and contract rights.  A Default or Event of Default shall be deemed to exist at all times during the period commencing on the date that such Default or Event of Default occurs to the date on which such Default or Event of Default is waived in writing pursuant to this Agreement or, in the case of a Default, is cured within any period of cure expressly provided for in this Agreement; and an Event of Default shall “continue” or be “continuing” until such Event of Default has been waived in writing pursuant to the terms of this Agreement.  Wherever the phrase “to the knowledge of any Loan Party” or words of similar import relating to the knowledge or the awareness of any Loan Party are used in this Agreement or any other Loan Document, such phrase shall mean and refer to the actual knowledge of a senior officer of any Loan Party.  All covenants hereunder shall be given independent effect so that if a particular action or condition is not permitted by any of such covenants, the fact that it would be permitted by an exception to, or otherwise within the limitations of, another covenant shall not avoid the occurrence of a default if such action is taken or condition exists.  In addition, all representations and warranties hereunder shall be given independent effect so that if a particular representation or warranty proves to be incorrect or is breached, the fact that another representation or warranty concerning the same or similar subject matter is correct or is not breached will not affect the incorrectness of a breach of a representation or warranty hereunder.

1.3Accounting Terms; GAAP; UCC; Currency.  Except as otherwise expressly provided herein, all terms of an accounting or financial nature shall be construed in accordance with GAAP, as in effect from time to time; provided, that, if the Borrower notifies the Agent that the Borrower requests an amendment to any provision hereof to eliminate the effect of any change occurring after the Closing Date in GAAP or in the application thereof on the operation of such provision (or if the Agent notifies the Borrower that the Lenders request an amendment to any provision hereof for such purpose) and such change or application would affect the computation of any financial ratio or financial requirement set forth in the Loan Documents, then (a) Agent, Lenders and the Borrower shall negotiate in good faith to amend this Agreement and the other Loan Documents to preserve the original intent thereof in light of such change in GAAP and (b) regardless of whether any such notice is given before or after such change in GAAP or in the application thereof, then such provision shall be interpreted on the basis of GAAP as in effect and applied immediately before such change shall have become effective until such notice shall have been withdrawn or such provision amended in accordance herewith.   In calculating compliance with any of the financial covenants (and related definitions), any amounts taken into account in making such calculations that were paid, incurred or accrued in violation of any provision of this Agreement shall be added back or deducted, as applicable, in order to determine compliance with such covenants.  References to capitalized terms that are not defined herein, but are defined in the  


20



UCC, shall have the meanings given them in the UCC; provided that terms used herein which are defined in the UCC as in effect in the State of Delaware on the date hereof shall continue to have the same meaning notwithstanding any replacement or amendment of such statute except as the Agent and the Borrower may otherwise agree.  

1.4Pro Forma Calculations

(a)For purposes of calculating the compliance of any transaction with any provision hereof that requires such compliance to be on a “pro forma” basis, such transaction shall be deemed to have occurred as of the first day of the most recent fiscal quarter which precedes or ends on the date of such transaction and for which financial statements and the accompanying compliance certificate are required to be delivered pursuant to Section 6.4(b) and (d)

(b)In connection with the calculation of any ratio or financial covenant hereunder, the Borrowing Base, or any condition precedent to any occurrence or event hereunder, upon giving effect to a transaction on a “Pro Forma Basis”, (i) any disposition outside the ordinary course of business shall be deemed to have occurred as of the first day of the relevant measurement period, and (ii) any Indebtedness incurred, acquired or assumed, or repaid, in connection with such transaction (including the advance of Loans hereunder) (A) shall be deemed to have been incurred, acquired or assumed, or repaid, as the case may be, as of the first day of the relevant measurement period, and (B)  such calculation shall be made without regard to the netting or counting of any cash proceeds of Indebtedness incurred by Borrower in connection with such transaction (but without limiting the pro forma effect of any prepayment of Indebtedness with such cash proceeds). If any provision of this Agreement requires that  Borrower be in pro forma compliance with the financial covenants in order to consummate a transaction or to be in compliance with the terms of this Agreement after the occurrence of an event, and such transaction or event occurs (or is proposed to occur) prior to the date on which the financial covenants are first tested, such provision shall be deemed to require that Borrower be in pro forma compliance with the levels set forth in the financial covenants as for the initial test date. 

1.5Times of Day.  Unless otherwise specified, all references herein to times of day shall be references to East Coast time (daylight or standard, as applicable) as in effect in the State of Delaware on such day.  For purposes of the computation of a period of time from a specified date to a later specified date, the word “from” means “from and including” and the words “to” and “until” each means “to but excluding”; provided, however, that with respect to a computation of fees or interest payable to the Agent or any Lender, such period shall in any event consist of at least one full day.   

1.6Timing of Payment or Performance.  Unless otherwise specified herein, when the payment of any obligation or the performance of any covenant, duty or obligation is stated to be due or performance required on a day which is not a Business Day, the date of such payment or performance shall (i) in the case of any scheduled date of payment in respect of any Term Loan, be deemed to be the first Business Day following such scheduled payment date and (ii) except as provided in the preceding clause (i), extend to the immediately succeeding Business Day, and such adjustments of time shall be reflected in computing interest or fees, as the case may be. 


21



1.7Divisions. For all purposes under the Loan Documents, in connection with any division or plan of division under Delaware law (or any comparable event under a different jurisdiction’s laws): (a) if any asset, right, obligation or liability of any Person becomes the asset, right, obligation or liability of a different Person, then it shall be deemed to have been transferred from the original Person to the subsequent Person, and (b) if any new Person comes into existence, such new Person shall be deemed to have been organized on the first date of its existence by the holders of its Stocks at such time. 

2.Loan.  

2.1Conversion of Existing U90 Note.  The Borrower acknowledges and agrees that, immediately prior to the Closing Date, (a) the outstanding principal amount under the Existing U90 Note, plus (b) the accrued and unpaid interest thereunder is $3,266,250 (the “Existing Note Obligations”).  On the Closing Date, the Existing Note Obligations shall be deemed automatically converted (the “Conversion”) into outstanding term loans hereunder in like amount, without constituting a novation, and shall be deemed to constitute Term Loans for all purposes hereunder and under the other Loan Documents, and the Existing U90 Note shall be deemed refinanced by the Term Loans, and paid in full and of no further force and effect (except for such provisions which by their terms survive any termination of the Existing U90 Note).  Borrower hereby represents, warrants, agrees, covenants and confirms that as of the Closing Date, it has no defense, set off, claim or counterclaim against the Agent, any of the Lenders, or any other Person with respect to the converted Existing Note Obligations.   

2.2Term Loans (Multi-Draw).  Subject to the terms and conditions of this Agreement (including, without limitation, Borrower’s satisfaction of the borrowing procedures set forth in Section 2.4 and the conditions precedent set forth in Section 4.1 or Section 4.2, as applicable), on and after the Closing Date and during the Term Loan Commitment Period, each Lender having a Term Loan Commitment, severally (and not jointly) agrees to make (in accordance with its Pro Rata Share) Term Loan advances to Borrower in one or more draws; provided that (a) the aggregate principal amount of all Term Loans made hereunder shall in no event exceed the lesser of (i) the remaining outstanding Term Loan Commitment and (ii) the Borrowing Base then in effect and (b) the Term Loans advanced on the Closing Date (inclusive of the Term Loans advanced pursuant to the Conversion) shall not exceed $7,500,000.  Upon the funding by each Lender of its Term Loan Commitment, the funded portion of its Term Loan Commitment, shall expire and terminate (and reduce on a dollar-for-dollar basis in proportion to the amounts funded thereunder).  Additionally, upon the expiration of the Term Loan Commitment Period, the Term Loan Commitment shall automatically expire, terminate and reduce to zero.  Any Term Loans, once repaid, whether such repayment is voluntary or required, may not be reborrowed. 

2.3Incremental Facilities

(a)Incremental Facility Requests.  Borrower may, by written notice to Agent (each, an “Incremental Facility Request”), request, from time to time, additional term loan commitments (“Incremental Term Loan Commitments”), provided that, the aggregate Incremental Term Loan Commitments extended during the term of this Agreement, shall not exceed $30,000,000 (the “Maximum Incremental Facility Amount”).  No commitment of any prospective Lender shall be effectuated without the consent of such Person.  Such notice shall set forth (A) the  


22



principal amount of the Incremental Term Loan Commitments being requested (which shall be in a minimum amount of $250,000 and multiples of $50,000 in excess thereof), (B) the date (an “Incremental Effective Date”) on which such Incremental Term Loan Increase is requested to become effective (which, unless otherwise agreed by Agent, shall be no less than ten (10) Business Days nor more than sixty (60) Business Days after the date of such notice).  Upon delivery of the applicable Incremental Facility Request, the Incremental Term Loan Commitments shall first be offered to the Agent for the purpose of arranging such facilities, with any un-committed amounts thereafter arranged by Borrower (with the consent of Agent, not to be unreasonably withheld or delayed)).  None of Agent or any existing Lender shall have any obligation to agree to provide any Incremental Term Loan Commitments.

(b)Conditions to Effectiveness.  Each Incremental Facility shall become effective as of the applicable Incremental Effective Date; provided

(i)(A) no Default or Event of Default shall exist on such Incremental Effective Date before or after giving effect to such Incremental Facility and the borrowings thereunder; and (B) both before and after giving effect to such Incremental Facility and the borrowings thereunder, as of such Incremental Effective Date, the representations and warranties contained herein and in the other Loan Documents shall be true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, Material Adverse Effect or dollar amount threshold, which shall be true and correct in all respects) on and as of that Credit Date to the same extent as though made on and as of that date, except to the extent such representations and warranties specifically relate to an earlier date, in which case such representations and warranties shall have been true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, Material Adverse Effect or dollar amount threshold, which shall have been true and correct in all respects) on and as of such earlier date; and 

(ii)on a pro forma basis after giving effect to such Incremental Facility the borrowings thereunder and application of proceeds thereof, Borrower shall be in compliance with Section 7.11 as of the last day of the most recent calendar month ended for which financials statements have been delivered pursuant to Section 6.4(a) or (b), as demonstrated by a pro forma Compliance Certificate delivered to the Agent on or before the applicable Incremental Effective Date. 

(c)Incremental Term Loans.  On the Incremental Effective Date with respect to any Incremental Facility (i) each Incremental Term Loan Lender shall become a Lender hereunder with respect to the Incremental Term Loan Commitment, and shall be obligated to fund any the incremental term loans (“Incremental Term Loans”) requested in accordance with Section 2.4, during the Incremental Term Loan Period, and (ii) the applicable Incremental Term Loan Commitments shall be effected pursuant to one or more joinder agreements, each of which shall be recorded in the Register.  Upon the funding by each Lender of its Incremental Term Loan Commitment, the funded portion thereof shall expire and terminate (and reduce on a dollar-for-dollar basis in proportion to the amounts funded thereunder).  Any Incremental Term Loans, once repaid, whether such repayment is voluntary or required, may not be reborrowed. 


23



(d)Terms - Incremental Term Loans.  The terms of Incremental Term Loans shall be identical to the Term Loans; provided, to the extent mutually agreed by the Borrower and the applicable Lenders holding Incremental Term Loan Commitments, Incremental Term Loans may have terms that are different from the terms of the Term Loans, subject to the following: 

(i)all Incremental Term Loans shall rank pari passu in right of payment, and rank pari passu in right of security, with the Term Loans (and Agent may require a pari passu intercreditor agreement to be executed, to the extent reasonably necessary to maintain such debt and lien priorities); 

(ii)as of the date of the incurrence thereof, (A) the maturity date applicable to any Incremental Term Loans shall not be earlier than the then-final scheduled maturity date of the Loans with the latest maturity date then in effect, and (B) the Weighted Average Life to Maturity of any Incremental Term Loans shall not be shorter than the Weighted Average Life to Maturity of the Loans then in effect;  

(iii)no Incremental Term Loan shall be (A) secured by property other than the collateral securing the Term Loans or (B) be incurred or guaranteed by any Person other than a Loan Party;  

(iv)no Incremental Term Loans may be voluntarily or mandatorily prepaid prior to repayment in full of the Term Loan, unless accompanied by at least a ratable payment of the then existing Loans; 

(v)except as otherwise expressly set forth in the foregoing clauses (i) through (iv), inclusive, the pricing (including interest, fees and premiums), optional prepayment and redemption terms with respect such Incremental Term Loans shall be determined by the Borrower and the lenders providing such Incremental Term Loans. 

(e)Related Amendments.  Each of the parties hereto hereby agrees that upon the effectiveness of any joinder agreement, this Agreement shall be deemed amended to the extent (but only to the extent) necessary to reflect the existence and terms of the applicable Incremental Term Loan Commitment and the Incremental Term Loans evidenced thereby and the Agent and the Borrower may revise this Agreement and the other Loan Documents to evidence such amendments without the consent of the other Lenders as may be necessary or appropriate, in the reasonable opinion of Agent and the Borrower, to effectuate the provisions of this Section 2.3, and this Section 2.3 shall preempt and supersede any other provision herein to the contrary.  

2.4Borrowing Requests.  Whenever Borrower desires that the Lenders make a Loan advance, Borrower shall deliver to the Agent a fully executed Funding Notice no later than 11:00 a.m. (Delaware time)) at least ten (10) Business Days in advance of the applicable Credit Date (or such shorter time as may be acceptable to the Agent in its reasonable discretion) and, promptly upon receipt thereof, the Agent shall notify each Lender with an outstanding commitment, of the proposed borrowing.  A Funding Notice shall be irrevocable on and after the date of receipt thereof by the Agent, and the Borrower shall be bound to make a borrowing in accordance therewith.  Any  


24



borrowing shall (i) be in an aggregate principal amount of no less than $250,000, and integral multiples of $50,000 in excess of that amount (or if less, the remaining outstanding Total Loan Commitment), and (ii) in no event exceed the lesser of (A) the remaining outstanding Total Loan Commitment and (B) the Borrowing Base then in effect.  Any Loans advanced hereunder shall be funded ratably by each of the Lenders holding any outstanding Commitments hereunder.  Unless otherwise consented to by the Agent or the Required Lenders, no more than one (1) credit extension may be made in any calendar month period; provided that multiple intra-month funding requests will be accommodated by the Required Lenders on a best-efforts basis.

2.5Evidence of Loans

(a)Each Lender shall maintain accounts in which it shall record (i) the amount of Loans made by it hereunder, (ii) the amount of any principal or interest due and payable or to become due and payable from Borrower to it hereunder and (iii) the amount of any sum received by it hereunder. 

(b)The entries made in the accounts maintained pursuant to this Section shall be prima facie evidence of the existence and amounts of the obligations recorded therein absent manifest error; provided that the failure of any Lender to maintain such accounts or any error therein shall not in any manner affect the obligation of Borrower to repay the Loans in accordance with the terms of this Agreement. 

(c)Any Lender may request that the portion of a Loan made by it be evidenced by a promissory note (a “Note”).  In such event, Borrower shall execute and deliver to such Lender a Note payable to such Lender and its registered assigns, in substantially the form attached as Exhibit E

3.Credit Terms.   

3.1Repayment of Principal.  The principal balance of the Loans are due on the Maturity Date. 

3.2Interest.   

(a)Base Interest.  Unless an Event of Default has occurred and is continuing (or as may otherwise be agreed with respect to any Incremental Term Loans in accordance with Section 2.3(d)), the outstanding principal amount of the Loan and all other accrued but unpaid Obligations bear interest as set forth in this Section 3.2(a).  Borrower shall pay to the Lender, monthly in arrears, accrued interest in lawful money of the U.S. paid by wire transfer or ACH payment, on the first Business Day of each calendar month (the “Monthly Payment Date”) at a per annum rate equal to the Applicable Interest Rate, provided, that Borrower shall cooperate with Agent to establish an automatic monthly ACH debit which may be initiated by Lender on the Monthly Payment Date (or any past-due date) in the amount of the interest amount then due and owing.  Any accrued interest which for any reason has not theretofore been paid is due and payable in full on the Maturity Date.   

(b)Default Interest.  Commencing on the date of, and during the continuance of, an Event of Default, at the election of the Agent and following the written notice to Borrower  


25



of the implementation thereof, the then applicable interest rate will be equal to the rate as calculated pursuant to Section 3.2(a) plus two percent (2.00%) (“Default Rate”), until all Events of Default are cured or waived in writing by the Required Lenders in accordance with the terms of this Agreement; provided that such Default Rate shall apply automatically upon an Event of Default pursuant to Sections 8.1(a), (f) or (g).

(c)Calculation of Interest.  All interest rates under this Section 3.2 shall be calculated based on the basis of a 360-day year, and shall be payable for the actual number of days elapsed.  In computing interest on the outstanding Loan, the Credit Date therefor shall be included, and the date of payment of any Loan shall be excluded, provided, if the Loan is repaid on the applicable Credit Date therefor, one day’s interest shall be paid in respect of the Loan. 

(d)Saving Clause.  Notwithstanding any other provision contained in this Agreement, this Agreement, any Notes and the other Loan Documents are hereby limited by this Section 3.2(d).  In no event, whether by reason of acceleration of the maturity of the amounts due hereunder or otherwise, shall interest and fees contracted for, charged, received, paid, or agreed to be paid to Agent and/or the Lenders exceed the maximum amount permissible under applicable law.  If, from any circumstance whatsoever, interest and fees would otherwise be payable to Agent and/or the Lenders in excess of the maximum amount permissible under applicable law, the interest and fees shall be reduced to the maximum amount permitted under applicable law.  If, from any circumstance whatsoever, Agent and/or the Lenders shall have received anything of value deemed interest by applicable law in excess of the maximum lawful amount, an amount equal to such excess interest shall be applied to the reduction of the principal amount of the Loan, in such manner as may be determined by Agent, and not to the payment of fees or interest, and if such excessive interest exceeds the unpaid balance of the principal amount of the Loan, such excess shall be refunded to Borrower.  

(e)[Reserved].  

3.3Prepayments.   

(a)Optional.  Borrower may prepay all of the Loans on any Business Day in whole or in part, in an aggregate minimum amount of $250,000 and integral multiples of $50,000 in excess of that amount (or if less, the remaining outstanding balance), upon prior written notice, given to the Agent by 12:00 noon (Delaware time) not later than the date that is ten (10) days prior to the date of such prepayment (or such shorter period as is acceptable to Agent).  Upon the giving of any such notice, the principal amount of the Loans specified in such notice shall become due and payable on the prepayment date specified therein.  All payments in respect of the principal amount of any such Loans shall include payment of accrued interest on the principal amount being repaid or prepaid (and all such payments shall be applied to the payment of interest then due and payable before application to principal), and the applicable Prepayment Premium payable with respect thereto.    

(b)Mandatory.   

(i)Overadvance.  If at any time, the outstanding principal balance of the Loans on such date exceeds the Borrowing Base reflected in the Borrowing Base  


26



Certificate most recently delivered by Borrower to Agent, then Borrower shall promptly, but in any event, within ten (10) Business Days prepay the outstanding principal balance of the Loans in accordance with Section 3.5 in an aggregate amount equal to the amount of such excess.

(ii)Early Amortization Event.  Upon the occurrence of an Early Amortization Event, at the election of Agent or the Required Lenders by notice to Borrower, Borrower shall no later than twenty (20) Business Days after the receipt of such notice, prepay 100% of the Obligations. 

(c)Prepayment Premium.  Notwithstanding the foregoing, in the event of (i) any payment of all or any portion of any Loan (other than pursuant to Section 3.3(b)(i)) or (ii) the acceleration (including as a result of the commencement of any Insolvency Proceeding) of all or any portion of the Obligations, in each case, prior to the Maturity Date, Borrower shall be required to pay the Make-Whole Premium. 

(d)Status of Loans.  Each of the Loans ranks pari passu with each other Loan, regardless of the date of lending or other characteristic, and any prepayment with respect to the Loans will be applied to the Loans based on the amount outstanding on each Loan at the time of such payment. To the extent a Lender receives payments or setoffs in excess of the amount payable to such Lender pursuant to this Section 3.3(d), such Lender shall cooperate with Agent as reasonably requested by Agent to result in the payment to each Lender of its applicable portion of the overpayment based on the relative amount outstanding on each Loan. Notwithstanding this Section 3.3(d) to the contrary, if a Lender has agreed in writing to receive less than its pro-rata share of any prepayment, the other Lenders have no obligation to reallocate any payments they receive pursuant to such prepayment to the Lender waiving such pro-rata receipt.   

3.4Payments.  All payments and prepayments to be made with respect to principal, interest or otherwise on the Loans and other charges hereunder are due at 3:00 p.m., Delaware time. Borrower shall make all payments payable to each Lender hereunder, directly to such Lender, at such Lender’s account (which must be a U.S. account) designated by it to Borrower in writing, on the day when due, in lawful money of the United States of America, by wire transfer in funds immediately available at such payment office, or by electronic funds transfer received by such Lender on the day when due.  In the event payment is inadvertently made to Agent, Agent shall promptly remit to each Lender to an account designated in writing by such Lender its share of all such payments received in collected funds by Agent for the account of such Lender.  The Lender or any other holder of a Note is hereby authorized to endorse on such Note an appropriate notation evidencing each scheduled payment and each prepayment of principal and each payment of interest.   

3.5Application of Payments.  So long as no Event of Default has occurred and is continuing, payments will be applied as designated in writing by Borrower, subject to the terms of Section 3.3(d) and Section 3.7.  After the occurrence and during the continuance of an Event of Default, all amounts collected or received by Agent or any Lender from Borrower must be applied in the following order (subject to the terms of Section 3.7):  


27



(a)First, to the payment of all fees, costs, expenses and indemnities then due and owing to Agent under this Agreement or any other Loan Document, until Paid in Full; 

(b)Second, to the payment of all fees, costs, expenses and indemnities then due and owing to the Lenders in respect of the Obligations, pro rata based on each Lender’s Pro Rata Share thereof, until Paid in Full; 

(c)Third, to the payment of all accrued and unpaid interest then due and owing to the Lenders in respect of the Obligations, pro rata based on each Lender’s Pro Rata Share thereof, until Paid in Full; 

(d)Fourth, to the payment of all principal of Loans then due and owing, pro rata based on each Lender’s Pro Rata Share thereof, until Paid in Full; and 

(e)Fifth, to the payment of all other Obligations due and owing to each Lender, pro rata based on each Lender’s Pro Rata Share thereof, until Paid in Full. 

3.6Taxes.   

(a)All payments hereunder must, except as required by applicable law, be made without deduction or withholding for any and all present and future taxes, levies, imposts, duties, deductions, withholdings (including backup withholding), assessments, fees and charges imposed by any governmental authority, including interest, additions to tax or penalties applicable thereto (“Taxes”).  If any applicable law (as determined in the good faith discretion of an applicable Withholding Agent) requires the deduction or withholding of any Tax on any payment made under this Agreement by a Withholding Agent, then the applicable Withholding Agent shall be entitled to make such deduction or withholding and shall timely pay the full amount deducted or withheld to the relevant governmental authority in accordance with applicable law and, if such Tax is a Non-Excluded Tax, the Borrower shall, at such time as any payment hereunder or thereunder is so reduced by a Non-Excluded Tax, pay to Lender an amount necessary (including such deductions and withholdings applicable to additional sums payable under this Section) to place Lender in the same position Lender would have been had such payment not been subject to such Non-Excluded Tax. 

(b)The Borrower shall, without duplication of amounts paid pursuant to Section 3.6(a), timely pay to the relevant governmental authority in accordance with applicable law, or at the option of the Agent timely reimburse it for the payment of, any Other Taxes. 

(c)The Borrower shall indemnify each Secured Party, within 10 days after demand therefor, for the full amount of any Non-Excluded Taxes (including Non-Excluded Taxes imposed or asserted on or attributable to amounts payable under this Section) paid by such Secured Party  and any reasonable third-party expenses arising therefrom or with respect thereto, whether or not such Non-Excluded Taxes were correctly or legally imposed or asserted by the relevant governmental authority.  A certificate as to the amount of such payment or liability delivered to the Borrower by a Lender (with a copy to the Agent), or by the Agent on its own behalf or on behalf of a Lender, shall be conclusive absent manifest error. 


28



(d)Each Lender shall severally indemnify the applicable Withholding Agent, within 10 days after demand therefor, for (i) any Non-Excluded Taxes attributable to such Lender (but only to the extent that the Borrower has not already indemnified the Agent for such Non-Excluded Taxes and without limiting the obligation of the Borrower to do so), (ii) any Taxes attributable to such Lender’s failure to comply with the provisions of Section 12.2(c) relating to the maintenance of a Participant Register and (iii) any Excluded Taxes attributable to such Lender, in each case, that are payable or paid by the Agent in connection with any Loan Document, and any reasonable expenses arising therefrom or with respect thereto, whether or not such Taxes were correctly or legally imposed or asserted by the relevant governmental authority.  A certificate as to the amount of such payment or liability delivered to any Lender by the Agent shall be conclusive absent manifest error.  Each Lender hereby authorizes the Agent to set off and apply any and all amounts at any time owing to such Lender under any Loan Document or otherwise payable by the Agent to the Lender from any other source against any amount due to the Agent under this paragraph (d). 

(e)As soon as practicable after any payment of Taxes by the Borrower to a governmental authority pursuant to this Section, the Borrower shall deliver to the Agent the original or a certified copy of a receipt issued by such governmental authority evidencing such payment, a copy of the return reporting such payment or other evidence of such payment reasonably satisfactory to the Agent. 

(f)Each Lender shall deliver to the Borrowers and to the Agent, at the time or times prescribed by applicable Laws or when reasonably requested by the Borrowers or the Agent, such properly completed and executed documentation prescribed by applicable laws or by the taxing authorities of any jurisdiction as will permit payments to be made without withholding or at a reduced rate of withholding and such other reasonably requested information as will permit the Borrowers or the Agent, as the case may be, to determine (A) whether or not payments made hereunder or under any other Loan Document are subject to Taxes or information reporting, (B) if applicable, the required rate of withholding or deduction, and (C) such Lender’s entitlement to any available exemption from, or reduction of, applicable Taxes in respect of all payments to be made to such Lender by the Borrowers pursuant to this Agreement or otherwise to establish such Lender’s status for withholding tax purposes in the applicable jurisdiction. 

(i)Notwithstanding the foregoing: 

(1)Any Lender that is a U.S. person shall deliver to the Borrower and the Agent on or before the date on which it becomes a party to this Agreement two properly completed and duly signed copies of IRS Form W-9 certifying that such Lender is not subject to U.S. federal backup withholding; 

(2)Any Lender that is not a U.S. person shall, to the extent it is legally entitled to do so, deliver to the Borrower and the Agent on or before the date on which it becomes a party to this Agreement (and from time to time thereafter upon the reasonable request of the Borrower or the Agent) whichever of the following is applicable: 


29



(A)two properly completed and duly signed copies of IRS W-8BEN or W-8BEN-E, as applicable, claiming eligibility for the benefits of an income tax treaty to which the United States is a party; 

(B)two properly completed and duly signed copies of IRS Form W-8ECI; 

(C)in the case of a Lender claiming the benefits of the exemption for portfolio interest under Section 871(h) or Section 881(c) of the Code, (A) two properly completed and duly signed certificates establishing such Lender’s eligibility (satisfactory to the Borrower) for the portfolio interest exemption and (B) two properly completed and duly signed copies of IRS Form W-8BEN or W-8BEN-E; or 

(D)to the extent a Lender is not the beneficial owner (for example, where the Lender is a partnership or a participating Lender), IRS Form W-8IMY of the Lender, accompanied by an IRS Form W-8ECI, W-8BEN or W-8BEN-E, as applicable, a certificate as described in clause (ii)(2)(C) above, IRS Form W-9, IRS Form W-8IMY or any other required information from each beneficial owner that would be required under this Section 3.6 if such beneficial owner were a Lender, as applicable. 

(3)If a payment made to a Lender under any Loan Document would be subject to U.S. Federal withholding Tax imposed by FATCA if such person were to fail to comply with the applicable reporting requirements of FATCA (including those contained in Sections 1471(b) or 1472(b) of the Code, as applicable), such person shall deliver to the Borrower and the Agent, at the time or times prescribed by Law and at such time or times reasonably requested by the Borrower or the Agent, such documentation prescribed by applicable law (including as prescribed by Section 1471(b)(3)(C)(i) of the Code) and such additional documentation reasonably requested by the Borrower or the Agent as may be necessary for the Borrower and the Agent, as applicable, to comply with their obligations under FATCA and to determine that such person has complied with such person’s obligations under FATCA or to determine the amount to deduct and withhold from such payment. Solely for purposes of this paragraph, the term “FATCA” shall include any amendments made to Sections 1471 through 1474 of the Code after the date of this Agreement. 

(4)On or before the date the Agent becomes a party to this Agreement, the Agent shall provide the Borrower two duly-signed, properly completed copies of the IRS Form W-9 or any successor thereto. 

(5)Each Lender and the Agent shall, whenever a lapse in time or change in circumstances renders such documentation (including any specific documentation required in this Section 3.6(f))) obsolete, expired or inaccurate in any material respect, deliver promptly to the Borrower and the Agent, or to the Borrower in the case of the Agent, updated or other appropriate documentation  


30



(including any new documentation reasonably requested by the Borrower or the Agent) or promptly notify the Borrower and the Agent in writing of its legal inability to do so.

(g)If any party determines, in its sole discretion exercised in good faith, that it has received a refund of any Taxes as to which it has been indemnified pursuant to this Section 3.6 (including by the payment of additional amounts pursuant to this Section), it shall pay to the indemnifying party an amount equal to such refund (but only to the extent of indemnity payments made under this Section with respect to the Taxes giving rise to such refund), net of all out-of-pocket expenses (including Taxes) of such indemnified party and without interest (other than any interest paid by the relevant governmental authority with respect to such refund).  Such indemnifying party, upon the request of such indemnified party, shall repay to such indemnified party the amount paid over pursuant to this paragraph (c) (plus any penalties, interest or other charges imposed by the relevant governmental authority) in the event that such indemnified party is required to repay such refund to such governmental authority.  This paragraph shall not be construed to require any indemnified party to make available its Tax returns (or any other information relating to its Taxes that it deems confidential) to the indemnifying party or any other Person. 

(h)Each party’s obligations under this Section 3.6 shall survive the resignation or replacement of the Agent or any assignment of rights by, or the replacement of, a Lender, the termination of the Commitments and the repayment, satisfaction or discharge of all obligations under any Loan Document. 

(i)Each party hereto hereby acknowledges and agrees that the Loan is part of an investment unit within the meaning of Section 1273(c)(2) of the Code, which includes the Upper90 Warrant Investment.  The parties agree to finalize the aggregate “issue price” of the Loan under Section 1273(b) of the Code and the aggregate purchase price and fair market value of the Upper90 Warrant Investment based on the parties’ joint determination of such valuation. Each party hereto agrees to use the foregoing issue price and purchase price, as applicable, for all income financial accounting and regulatory purposes with respect to this transaction. 

3.7Defaulting Lenders

(a)Defaulting Lender Adjustments.  Notwithstanding anything to the contrary contained in this Agreement, if any Lender becomes a Defaulting Lender, then, until such time as such Lender is no longer a Defaulting Lender, to the extent permitted by applicable law: 

(i)Waivers and Amendments.  Such Defaulting Lender’s right to approve or disapprove any amendment, waiver or consent with respect to this Agreement shall be restricted as set forth in the definition of Required Lenders and Section 13.6

(ii)Defaulting Lender Waterfall.  Any payment of principal, interest, fees or other amounts received by Agent for the account of such Defaulting Lender (whether voluntary or mandatory, at maturity, pursuant to Section 8 or otherwise) or received by Agent from a Defaulting Lender pursuant to Section 8.5 shall be applied at such time or times as may be determined by Agent as follows: first, to the payment of any  


31



amounts owing by such Defaulting Lender to Agent hereunder; second, as Borrower may request (so long as no Default or Event of Default shall have occurred and be continuing), to the funding of any Loan in respect of which such Defaulting Lender has failed to fund its portion thereof as required by this Agreement, as determined by Agent; third, if so determined by Agent and Borrower, to be held in a deposit account and released pro rata in order to satisfy such Defaulting Lender’s potential future funding obligations with respect to Loans under this Agreement; fourth, so long as no Default or Event of Default exists, to the payment of any amounts owing to Borrower as a result of any judgment of a court of competent jurisdiction obtained by such Borrower against such Defaulting Lender as a result of such Defaulting Lender’s breach of its obligations under this Agreement; and fifth, to such Defaulting Lender or as otherwise directed by a court of competent jurisdiction; provided, if (x) such payment is a payment of the principal amount of any Loans of which such Defaulting Lender has not fully funded its appropriate share, and (y) such Loans were made when the conditions set forth in Section 4.2 were satisfied or waived, such payment shall be applied solely to pay the Loans of all Non-Defaulting Lenders on a pro rata basis prior to being applied to the payment of any Loans of such Defaulting Lender until such time as all Loans are held by the Lenders in accordance with their Pro Rata Shares.  Any payments, prepayments or other amounts paid or payable to a Defaulting Lender that are applied (or held) to pay amounts owed by a Defaulting Lender shall be deemed paid to and redirected by such Defaulting Lender, and each Lender irrevocably consents hereto.

(b)Defaulting Lender Cure.  If Borrower and Agent agree in writing that a Lender is no longer a Defaulting Lender, Agent will so notify the parties hereto, whereupon as of the effective date specified in such notice and subject to any conditions set forth therein, such Lender will, to the extent applicable, purchase at par that portion of outstanding Loans of the other Lenders or take such other actions as Agent may determine to be necessary to cause the Loans to be held by the Lenders in accordance with their Pro Rata Shares, whereupon such Lender will cease to be a Defaulting Lender; provided, no adjustments will be made retroactively with respect to fees accrued or payments made by or on behalf of Borrower while such Lender was a Defaulting Lender; and provided further, except to the extent otherwise expressly agreed by the affected parties, no change hereunder from Defaulting Lender to Lender will constitute a waiver or release of any claim of any party hereunder arising from such Lender’s having been a Defaulting Lender. 

4.The Closing; Conditions to Closing.   

4.1Closing.  All of the obligations of the Lenders to make the Loan as described in this Agreement on the Closing Date are subject to the satisfaction of the following additional conditions precedent (the first date upon which such conditions are satisfied, being, the “Closing Date”):  

(a)Loan Documents.  Agent shall have received each of the following Loan Documents (together with the schedules and exhibits thereto, if any), duly executed and delivered by each applicable Loan Party: 

(i)this Agreement; 


32



(ii)the Security and Pledge Agreement; 

(iii)each Note requested by a Lender; 

(iv)Upper90 Warrant Investment; and 

(v)An Information Certificate in form and substance satisfactory to Agent. 

(b)Representations and Warranties; No Default.  As of the Closing Date, after giving effect to the making of the Term Loans on the Closing Date and the application of the proceeds thereof, the representations and warranties contained herein and in the other Loan Documents shall be true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, which shall be true and correct in all respects) on and as of the Closing Date to the same extent as though made on and as of that date, except to the extent such representations and warranties specifically relate to an earlier date, in which case such representations and warranties shall have been true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, which shall have been true and correct in all respects) on and as of such earlier date.  

(c)Closing Certificate.  That Borrower has delivered to Agent a certificate signed on behalf of Borrower by a Responsible Officer of Borrower, together with all applicable attachments, certifying as to the following:  

(i)Representations and Warranties; No Default.  Borrower shall certify as to the matters set forth in Section 4.1(b) above. 

(ii)No Material Adverse Effect.  Since September 30, 2020, no event or change has occurred that has caused or evidences, or could reasonably be expected to have, either individually or in the aggregate, a Material Adverse Effect. 

(iii)Solvency.  Borrower is and, upon the making of the Loans and other extensions credit contemplated on the Closing Date, will be, Solvent. 

(iv)Pro Forma Financial Compliance.  Borrower shall attach calculations of the Closing Date financial covenant conditions set forth in Section 4.1(j) below. 

(d)Borrowing Base Certificate.  Borrower shall deliver to Agent a Borrowing Base Certificate evidencing the non-existence of any Overadvance (after giving effect to the Loans contemplated to be advanced on the Closing Date). 

(e)Secretary’s Certificates.  Agent shall have received a duly executed certificate from the secretary or assistant secretary of each Loan Party, together with all applicable attachments, certifying as to the following: 

(i)Organizational Documents.  Attached thereto is a copy of each organizational document of such Loan Party duly executed and delivered by each party  


33



thereto and, to the extent applicable, certified as of a recent date by the appropriate governmental official, each dated the Closing Date or a recent date prior thereto.

(ii)Signature and Incumbency.  Set forth therein are the signature and incumbency of the officers or other authorized representatives of such Loan Party executing the Loan Documents to which it is a party. 

(iii)Resolutions.  Attached thereto are copies of resolutions of the Board of such Loan Party approving and authorizing the execution, delivery and performance of this Agreement and the other Loan Documents to which it is a party or by which it or its assets may be bound as of the Closing Date, certified as of the Closing Date as being in full force and effect without modification or amendment. 

(iv)Good Standing Certificates.  Attached thereto is a good standing certificate from the applicable governmental authority of such Loan Party’s jurisdiction of incorporation, organization or formation, each dated a recent date prior to the Closing Date. 

(f)Fees and Expenses.  That Borrower has paid to Agent all fees and reasonable expenses of Agent required hereunder or under any other Loan Document (including reasonable fees and expenses of counsel) in connection with this Agreement and the other Loan Documents.   

(g)Regulatory Consents and Approvals.  That all third-party consents or approvals necessary to consummate the transactions contemplated hereby, including any governmental or regulatory authority approvals, have been duly obtained. 

(h)Searches.  Agent shall (i) obtain on behalf of Borrower, copies of the Uniform Commercial Code, Tax lien, pending suit and judgment searches and intellectual property searches from such jurisdictions as Agent deems necessary, (ii) receive UCC termination statements, intellectual property security interest releases or similar documents for filing in all applicable jurisdictions as may be necessary to terminate any effective UCC financing statements (or equivalent filings) or intellectual property lien disclosed in such search (other than any such financing statements in respect of Permitted Liens), including, without limitation, a termination statement and intellectual property releases in respect of the Existing U90 Note. 

(i)Insurance.  Agent shall have received a certificate from Holdings’ insurance broker or other evidence satisfactory to it that all insurance required to be maintained pursuant to Section 6.3 is in full force and effect and that the Agent, for the benefit of the Secured Parties, has been named as additional insured and loss payee thereunder to the extent required under Section 6.3

(j)Closing Date Financial Covenant Compliance.  Agent shall have received (i) the Historical Financial Statements, and (ii) calculations or evidence, as applicable, confirming compliance with the following pro forma financial conditions: 

(i)Holdings and its Subsidiaries shall have Liquidity of no less than $500,000; and 


34



(ii)Holding’s and its Subsidiaries consolidated Tangible Net Worth shall be no less than $500,000. 

(k)[Reserved]

4.2Conditions to Subsequent Credit Extensions.  The obligation of each Lender to make any Loan after the Closing Date are subject to the satisfaction, or waiver in accordance with Section 13.6, of the following conditions precedent: 

(a)Notice.  Agent shall have received a fully executed and delivered Funding Notice; 

(b)Representations and Warranties.  As of such Credit Date, after giving effect to the making of such Loan and the application of proceeds thereof, the representations and warranties contained herein and in the other Loan Documents shall be true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, Material Adverse Effect or dollar amount thresholds, which shall be true and correct in all respects) on and as of that Credit Date to the same extent as though made on and as of that date, except to the extent such representations and warranties specifically relate to an earlier date, in which case such representations and warranties shall have been true and correct in all material respects (except for those representations and warranties that are conditioned by materiality, Material Adverse Effect or dollar amount thresholds, which shall have been true and correct in all respects) on and as of such earlier date; 

(c)No Default or Event of Default.  As of such Credit Date, after giving effect to the applicable Loans and the application of proceeds thereof, no event shall have occurred and be continuing or would result from the consummation of the applicable Loan that would constitute a Default or an Event of Default. 

(d)Fees and Expenses.  Borrower shall have paid to Agent and the Lenders all reasonable fees and expenses that are then due and payable. 

(e)Borrowing Base Certificate.  Borrower shall deliver to Agent a Borrowing Base Certificate evidencing the non-existence of an Overadvance (after giving effect to the Loans contemplated to be advanced on the Credit Date). 

(f)Compliance Certificate.  Borrower shall deliver a pro forma Compliance Certificate demonstrating pro forma compliance with financial covenants set forth in Section 7.11 and, if applicable, Section 4.2(g) or Section 4.2(h), immediately after giving effect to the loans to be advanced on the applicable loan funding date (and attaching thereto, the calculations therefor). 

(g)Minimum Asset Yield Percentage.  With respect to any Credit Date occurring on or prior to the delivery to Agent of the financial statements and reports set forth in Section 6.4(b), (d) and (e) for the last month of the Ramp-Up Period, the Weighted Average Asset Yield Percentage for the below listed periods, shall exceed the minimum percentage set forth opposite thereof: 


35



Applicable Period

Weighted Average Asset Yield Percentage

Closing Date through November 30, 2020

6.5%

Closing Date through December 31, 2020

6.8%

Closing Date through January 31, 2021

7.0%

Closing Date through February 28, 2021

7.3%

Closing Date through March 31, 2021

7.6%

Closing Date through April 30, 2021

7.8%

 

(h)Interest Coverage Ratio.  With respect to any Credit Date occurring on or after the delivery to Agent of the financial statements and reports set forth in Section 6.4(b), (d) and (e) for the month ending after the Ramp-Up Period, Holdings and its Subsidiaries shall not have an Interest Coverage Ratio (as of the last day of the most recent fiscal month then ended), of less than or equal the greatest of (as applicable):  

(i)in the case of any Credit Date occurring after the end of the Ramp-Up Period, 1.25; 

(ii)in the case of any such Credit Date occurring after the earlier of (i) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion and after giving pro forma effect to the advances to be made on such Credit Date) equals or exceeds $7,500,000 and (y) the twelve-month anniversary of the Closing Date, 2.00:1.00; and 

(iii)in the case of any such Credit Date occurring after the earlier of (i) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion and after giving pro forma effect to the advances to be made on such Credit Date) equals or exceeds $10,000,000 and (y) the eighteen-month anniversary of the Closing Date, 2.25:1.00. 

For the avoidance of doubt, this paragraph (h) shall not be a condition to any Credit Dates occurring prior to the date that the financial statements and reports set forth in Section 6.4(b), (d) and (e) for the month ending May 31, 2021 are required to be delivered hereunder.


36



5.Representations and Warranties.  In order to induce the Lenders to make the Loans, the Loan Parties make the following representations and warranties, each of which is independently material and relied upon by the Lenders: 

5.1Existence and Rights.  Each Loan Party and each of their respective Subsidiaries is duly organized or formed, validly existing and in good standing under the laws of the jurisdiction of its incorporation or formation, as the case may be.  Each Loan Party has all requisite limited liability company or corporate power and authority, as applicable, to own and operate its properties, to carry on its business as now conducted and proposed to be conducted, to enter into this Agreement and each of the Loan Documents to which such Person is a party and to carry out the transactions contemplated hereby and thereby.  Each Loan Party and each of its Subsidiaries is duly qualified to do business and in good standing in each other jurisdiction in which the failure to so qualify would reasonably be expected to have a Material Adverse Effect. 

5.2Agreement Authorized.  The execution, delivery and performance of this Agreement and the other Loan Documents by each Loan Party a party thereto are duly authorized and do not require the consent or approval of any governmental body, other regulatory authority or other third party which has not previously been obtained.  All action on the part of each Loan Party, and all necessary or appropriate approvals and consents for the due execution, delivery and performance of this Agreement and the other Loan Documents to which such Loan Party is a party have been duly and validly obtained or taken.  This Agreement and the other Loan Documents constitute the valid and binding obligations of each Loan Party that is a party thereto, enforceable against such Loan Party in accordance with their respective terms, except to the extent that enforcement thereof may be limited by bankruptcy, insolvency, liquidation, reorganization, plan of arrangement, reconstruction and other similar laws affecting enforcement of creditors’ rights generally and by application of general equitable principles. 

5.3Capitalization; Investments.   

(a)As of the Closing Date, Loan Party’s outstanding Stock is owned by the equity holders and in the percentages set forth in Schedule 5.3.  All of the outstanding units or shares, as applicable, of the Loan Parties are duly authorized, validly issued, are not subject to assessment by the issuer thereof for any unpaid capital contribution, were issued in compliance with all applicable state, provincial, and federal laws and regulations concerning the issuance of securities and are free and clear of all Liens except for Permitted Liens.  No Stock of any Loan Party, other than those described above, are issued and outstanding.  Except as described in Schedule 5.3, there are no preemptive or other outstanding rights, options, warrants, conversion rights or similar agreements or understandings for the purchase or acquisition of Holdings or any of its Subsidiaries’ Stock. 

(b)As of the Closing Date, except as set forth in Schedule 5.3, Holdings does not (i) have any Subsidiaries, or any investment in any other business or entity, other than Borrower, or (ii) own or control or have any contract or commitment to own or Control any capital stock, bonds or other securities of, and does not have a proprietary interest in, any corporation, partnership, limited liability company, proprietorship or other business organization.   


37



5.4Solvency.  The Loan Parties are and, upon the incurrence of any Loan on any date on which this representation and warranty is made, will be, on a consolidated basis, Solvent. 

5.5Litigation.  Except as disclosed on Schedule 5.5, there is not now pending against any Loan Party, nor to the knowledge of any Loan Party is there threatened in writing, any action, suit or proceeding at law or in equity or before any administrative agency that would reasonably be expected to have a Material Adverse Effect if adversely determined.  No judgment, decree or order of any court or governmental or administrative agency or instrumentality has been issued against the Loan Parties or which has or may have any Material Adverse Effect. 

5.6Financial Statements.   

(a)Schedule 5.6 contains complete and correct copies of the Historical Financial Statements.   

(b)The Historical Financial Statements were prepared in conformity with GAAP and fairly present, in all material respects, the financial position, on a consolidated basis, of the Persons described in such financial statements as at the respective dates thereof and the results of operations and cash flows, on a consolidated basis, of the entities described therein for each of the periods then ended, subject, in the case of any such unaudited financial statements, to changes resulting from normal year-end adjustments.  As of the Closing Date, no Loan Party has any contingent liability or liability for Taxes, long-term lease or unusual forward or long-term commitment that is not, in all material respects, reflected in the Historical Financial Statements or the notes thereto and which in any such case is material in relation to the business, operations, properties, assets or financial condition of Holdings and its Subsidiaries taken as a whole. 

(c)Since September 30, 2020, no event or change has occurred that has caused or evidences, or that would reasonably be expected to result in, either individually or in the aggregate, a Material Adverse Effect. 

5.7Holdings’ Assets and Liabilities; Borrower’s Conduct of Business.   

(a)As of, and following, the Restructuring Date, Holdings (i) does not conduct any business other than (A) matters incidental to its ownership of equity securities of Borrower, or own any material assets other than its Equity Interests in the Borrower and (B) pursuant to certain shareholder agreements, provided that (x) except as set forth on Schedule 5.7 hereto, no such agreement contains a right of first offer with respect to the purchase of any Stock of Holdings or any of its Subsidiaries or any mandatory redemption provisions and (y) no allowance under this Section 5.7(a)(i)(B) shall be construed as a consent of any Change of Control, or (ii) has not incurred any Indebtedness or liabilities other than as expressly permitted under the Loan Documents and other liabilities incidental to the conduct of its business.  As of the Closing Date and prior to the Restructuring Date, Holdings (A) does not conduct any business other than the Business, and other business activity incidental thereto, and the holding of Investments permitted under Section 7.3 or (B) has not incurred any Indebtedness or liabilities other than as expressly permitted under the Loan Documents and other liabilities incidental to the conduct of its business. 

(b)Borrower (i) does not conduct any business other than the Business, and other business activity incidental thereto, and the holding of Investments permitted under Section  


38



7.3 or (ii) has not incurred any Indebtedness or liabilities other than as expressly permitted under the Loan Documents and other liabilities incidental to the conduct of its business.

5.8Contracts.  Neither the execution nor the delivery of this Agreement or any other Loan Documents nor the consummation of the transactions contemplated hereby or thereby, nor the fulfillment of the terms hereof or thereof, will conflict with, or result in a breach of the terms, conditions or provisions of, or constitute a default under, (i) any Loan Party’s organizational documents, (ii) any Material Contract, (iii) any law, ordinance, regulation, governmental license, approval, tariff, any order or decision of any court in any material respect, or (iv) any lien, charge or encumbrance under which any Loan Party or any of its properties is bound or obligated, or result in the creation or imposition of any lien of any nature whatsoever upon any of Holdings’ or its Subsidiaries’ respective assets. 

5.9Employee Benefit Plans.  None of the Loan Parties, any of their respective Subsidiaries or, except as could not reasonably be expected to have a Material Adverse Effect or result in any Lien under ERISA, any of their respective ERISA Affiliates, contributes to, is required to contribute to or otherwise has any liability or obligation with respect to any Pension Benefit Plans or Multiemployer Plans. 

5.10Compliance with Laws, Instruments, Etc.  Each Loan Party (a) is not in violation of any applicable law, statute or regulation of any federal, state, provincial, municipal or other governmental or quasi-governmental agency, board, bureau or body, domestic and foreign, relating to the conduct of its business or the maintenance, operation or use of its assets, or (b) is not in violation or default with respect to any order, license, regulation or demand of any court or governmental agency, or in default under any indenture, mortgage, lease, agreement or other instrument under which it is bound, except, in the case of clause (a) and (b), to the extent that such violation or default could not reasonably be expected to result in a Material Adverse Effect. 

5.11Eligible Inventory; Inventory Generally.   

(a)Borrower and its Subsidiaries (and, prior to the Restructuring Date, Holdings) keeps correct and accurate records itemizing and describing the type, quality, and quantity of its and its Subsidiaries’ Inventory and the book value thereof. 

(b)As to each item of Inventory that is identified by Borrower as Eligible Inventory in a Borrowing Base Certificate submitted to Agent, such Inventory is (a) of good and merchantable quality, free from known defects other than wear and tear commensurate with age and grade of the Collectible, and (b) not excluded as ineligible by virtue of one or more of the excluding criteria (other than any Agent-discretionary criteria) set forth in the definition of Eligible Inventory. 

(c)The Inventory of Borrower and its Subsidiaries (and, prior to the Restructuring Date, Holdings) is not stored with a bailee, warehouseman, or similar party and, unless otherwise specified on the Borrowing Base Certificate, is located only at, or in-transit between, the locations identified on Schedule 5.11 to this Agreement (as such Schedule may be updated pursuant to Section 6.4(d))


39



5.12Brokers.  No Loan Party has incurred any liability for any finders’ fees, brokerage fees or similar fees or expenses in connection with entering into this transaction with the Lender. 

5.13Taxes.   All material Tax returns and reports of Holdings and its Subsidiaries required to be filed by any of them have been timely filed or caused to be timely filed, and all material Taxes upon Holdings and its Subsidiaries and their respective properties, assets, income, businesses and franchises which are due and payable have been duly and timely paid when due and payable, other than any Tax being Properly Contested. As of the Closing Date, no material Tax return is under audit or examination by any governmental authority and no written notice of such an audit or examination or any assertion of any claim for Taxes has been given or made by any governmental authority, and none of the Loan Parties knows of a Tax assessment which has been proposed against it in writing. 

5.14Insurance.  The insurance Holdings and its Subsidiaries carries is described and set forth on Schedule 5.14, and all premiums thereon have been paid as and when due.  

5.15Related Transactions.  Except as disclosed on Schedule 5.15, no Loan Party is a party to any contract or agreement with any Affiliate. 

5.16Disclosure. Neither this Agreement, the Loan Documents nor any of the schedules, attachments, written statements, documents, certificates or other items required hereby (other than (x) projections which are based on good-faith estimates and assumptions that were reasonable at the time made and (y) industry information which may be provided by the Loan Parties to the Agent) contain any untrue statement of a material fact or omit a material fact necessary to make each such statement contained herein or therein, taken as a whole, not misleading.  To the Loan Parties’ knowledge, there is no material fact pertaining to its business which it has not disclosed to the Lender in writing and which, as of the date hereof, would reasonably be expected to result in a Material Adverse Effect. 

5.17Investment Companies.  No Loan Party is an “Investment Company” or a company Controlled by an “Investment Company” within the meaning of the Investment Company Act of 1940, as amended. 

5.18Sanctions; Anti-Money Laundering Laws.   

(a)No Loan Party or any of its Subsidiaries is in violation of any Sanctions. 

(b)To the extent Holdings or any of its Subsidiaries are required to do so by any anti-money laundering or regulation which are applicable to Holdings and its Subsidiaries (collectively, the “Anti-Money Laundering Laws”), Holdings and its Subsidiaries shall have established an anti-money laundering compliance program in compliance with all applicable Anti-Money Laundering Laws.  No Loan Party is aware of any failure to be in compliance, in all material respects, with Anti-Money Laundering Laws.   

5.19Regulations U and X; Use of Proceeds.  No Loan Party is engaged in the business of extending credit for the purpose of purchasing or carrying margin stock (as defined, from time to time, in Regulation U promulgated by the Board of Governors of the Federal Reserve System), directly or indirectly, providing funds to others or long-term leasing of equipment with no  


40



provision for maintenance or repair.  No part of the proceeds of the Loans shall be used (a) to purchase or carry any margin stock or (b) to extend credit to others for the purpose of purchasing or carrying any margin stock in violation of Regulations U and X.

6.Affirmative Covenants.  From and after the Closing Date and so long as any Obligation is outstanding, the Loan Parties shall comply (and shall cause each of their respective Subsidiaries, as applicable, to comply) with each of the following actions: 

6.1Taxes.  Holdings and each of its Subsidiaries shall prepare all material Tax returns required by law to be filed, and such returns shall be accurate in all material respects.  Holdings and its Subsidiaries shall pay all material applicable taxes, assessments and governmental charges and levies imposed upon it or any of its properties or assets or in respect of any of its income, businesses or franchises before any penalty or fine accrues thereon, and all claims (including claims for labor, services, materials and supplies) for sums that have become due and payable and that by applicable law have or may become a Lien upon any of its properties or assets, prior to the time when any penalty or fine shall be incurred with respect thereto; provided, no such tax or claim need be paid if it is being Properly Contested.   

6.2Maintain Rights and Facilities.  The Loan Parties shall maintain and preserve their corporate existence and all rights, franchises, qualifications, and licenses necessary for the conduct of its business and the ownership of its properties, except as is otherwise permitted under Section 7.3.   

6.3Insurance; Key Man Insurance.   

(a)Holdings and each of its Subsidiaries shall maintain insurance (if any) against all such liabilities, hazards and risks, and in at least such amounts as are usually carried by persons engaged in the same or a similar business. 

(b)Subject to Section 6.14, Holdings shall have obtained “key man” insurance with respect to each Key Man, with a financially sound and reputable insurer reasonably acceptable to Agent, with individual coverage amounts of $1,000,000, and otherwise on terms (including deductibles and exclusions) reasonably acceptable to Agent. 

(c)Each policy of insurance maintained pursuant to this Section 6.3 shall (i) in the case of liability insurance policies and any “key man” insurance maintained under Section 6.3(b) above, name the Agent, on behalf of the Secured Parties, as an additional insured thereunder as its interests may appear and (ii) in the case of each casualty insurance policy, contain a lenders loss payable clause or endorsement, reasonably satisfactory in form and substance to the Agent, that names the Agent, on behalf of the Secured Parties, as the lenders loss payee thereunder for any loss, and, in each case, provides for at least thirty (30) days’ prior written notice to the Agent of any modification or cancellation of such policy (or in the case of non-payment, at least ten (10) days’ prior written notice).   

6.4Financial Reports.  Holdings and its Subsidiaries shall provide to the Agent and the Lenders the following financial reports: 


41



(a)Annual Reporting.  Within one hundred twenty (120) days after the end of each Fiscal Year of Holdings (or, in the case of the Fiscal Year ending December 31, 2020, within one hundred twenty (120) days of the Auditor Selection Date), deliver audited financial statements of Holdings and its Subsidiaries for such year which present fairly the financial condition of Holdings and its Subsidiaries including the balance sheet as at the end of such Fiscal Year and a statement of cash flows and income statement for such Fiscal Year, certified without any “going concern” or like qualification (other than solely as a result of the final maturity date of any Loans being scheduled to occur within twelve (12) calendar months from the date of such opinion), by an independent auditor of regionally recognized standing reasonably acceptable to Agent, all on a consolidated and consolidating basis, setting forth in the consolidated statements in comparative form, the corresponding figures for such Fiscal Year set forth in the annual projections delivered on the Closing Date and pursuant to clause (f) below, all in reasonable detail, including all supporting schedules, and prepared in accordance with GAAP consistent with the Historical Financial Statements described in clause (a) of the definition thereof, together with any management letters, if available; 

(b)Monthly Reporting.  Within 30 days after the end of each calendar month, (i) a balance sheet, income statement and statement of cash flows of Holdings and its Subsidiaries with respect to the calendar month most recently ended, along with year-to-date information, setting forth in the consolidated and consolidating statements in comparative form, figures for such calendar month and the portion of the Fiscal Year ended at the end of such calendar month set forth in the annual projections delivered on the Closing Date and pursuant to clause (f) below, together with (x) a certificate of a Responsible Officer, certifying that the attached financial statements financial fairly present the financial condition of Holdings and its Subsidiaries during the periods set forth therein (except that such financial statements may (i) be subject to normal year-end adjustments; and (ii) not contain all notes thereto that may be required in accordance with GAAP), and (y) accompanying bank reconciliations, and (ii) a monthly Dashboard Report of Holdings and its Subsidiaries for the calendar month most recently ended; 

(c)Reserved.   

(d)Compliance Certificate; Information Certificate Updates.  Together with the delivery of the annual and monthly financial statements referred to in paragraphs (a) and (b) above, delivery to Agent of a duly executed and completed compliance certificate substantially in the form of Exhibit C (a “Compliance Certificate”), stating that (i) such Responsible Officer has reviewed the provisions of this Agreement and the other Loan Documents (ii) no Default or Event of Default has occurred or, if a Default or Event of Default has occurred, a detailed description of the Default or Event of Default, the period of existence thereof, and all actions Holdings and its Subsidiaries are taking and propose to take with respect to such Default or Event of Default, (iii) showing the Loan Parties’ compliance with the Section 7.11, (iv) setting forth a calculation of the condition to future Credit Dates set forth in Section 4.2(g) or Section 4.2(h) and (v) solely in the case of the annual financial statements referred to in paragraph (a) above, either (x) a confirmation that there have been no changes to the information contained in the Information Certificate delivered on the Closing Date or the date of the most recently updated Information Certificate delivered pursuant to this clause (d)(v) and/or (y) attaches an updated Information Certificate identifying any such changes to the information contained therein; 


42



(e)Borrowing Base Certificate.  Within 10 days of the end of each calendar month, a Borrowing Base Certificate; 

(f)Projections.  As soon as available and in any event no later than thirty 30 days after the beginning of each fiscal year of Holdings and its Subsidiaries, projections of Holdings and its Subsidiaries’ consolidated and consolidating financial performance for the then current fiscal year (prepared on a calendar month by calendar month basis), in form and substance satisfactory to the Agent; 

(g)Notice of Changes in Accounting Policies.  Simultaneously with the delivery of the financial statements of Holdings and its Subsidiaries required by clauses (a), and (c) of this Section 6.4, if, as a result of any change in accounting principles and policies from those used in the preparation of the financial statements delivered prior to the Closing Date that is permitted hereunder, the financial statements of Holdings and its Subsidiaries delivered pursuant to clauses (a) and (c) of this Section 6.4 will differ from the consolidated financial statements that would have been delivered pursuant to such subdivisions had no such change in accounting principles and policies been made, then, together with the first delivery of such financial statements after such change, one or more statements of reconciliation for all such prior financial statements in form and substance satisfactory to the Agent; and 

(h)Other Financial Information.  Such other data, reports, statements and information (financial or otherwise), as Agent may reasonably request. 

6.5Board Observer Rights.   

(a)Agent shall have the right to appoint a representative (an “Observer”) with no voting rights to attend (or participate by telephone in) any meeting of to the board of directors or similar governing body of Holdings and Borrower (and any committee thereof) (each such governing body, being referred to herein collectively, as the “Board”) in a non-voting observer capacity. If the Board proposes to take any action by written consent in lieu of a meeting of the Board or any committee thereof, Borrower shall give written notice thereof to the Observer prior to the effective date of such consent describing the nature and substance of such action. The Observer may be excluded from portions of any meeting of the Board, and denied access to any information or materials, to the extent that the Board determines in good faith that (i) on the advice of counsel, such exclusion is required to preserve any evidentiary privilege, (ii) such participation or access, as applicable, would result in the disclosure of sensitive trade secrets or (iii) the respective interests of the Loan Parties, on the one hand, and the Agent, or the Observer, on the other hand, as applicable, as to the matter(s) to be discussed or actions to be taken during such portion of such meeting, would otherwise result in a conflict of interest.   

(b)The Observer shall receive all reports, meeting materials, notices and other materials as and when provided to the members of the Board or any committee thereof in connection with a vote or such meetings of the Board or committees thereof.   

(c)Borrower shall reimburse the Observer for all reasonable and documented hotel and travel expenses incurred in attending any meeting of the Board or any committee of the Board upon presentation of invoices or other documentation of such expenses; provided, that, non- 


43



commercially available travel accommodations (e.g., charter or private air travel) or first class or business class air travel, shall not be a reimbursable expense.

6.6Compliance with Instruments, Material Contracts, Laws, Etc.  Holdings and each of its Subsidiaries shall (i) comply in all respects with the terms, requirements, restrictions and limitations of any applicable law, statute or regulation of any federal, state, provincial, municipal or other governmental or quasi-governmental agency, board, bureau or body relating to the conduct of Holdings and its Subsidiaries’ business and maintenance and operation of their properties and (ii) all indentures, mortgages, leases, agreements, other instrument or Material Contract under which it is bound, except, in the case of clause (i) and (ii), in each case except where the failure to do so would not reasonably be expected to result in a Material Adverse Effect. 

6.7Notices.  Upon any Loan Party obtaining notice or knowledge of any of the following, the Loan Parties shall promptly (and in any event within three Business Days in the case of Section 6.7(a)) notify in writing Agent of the same and what action the Loan Parties propose to take, and shall thereafter keep Agent fully informed, with respect thereto: 

(a)(i) Any Event of Default or the existence or occurrence of any condition, event, act or omission which, with the giving of notice or the passage of time or both, would constitute an Event of Default, or (ii) any breach of or default by Holdings or any other Loan Party in the fulfillment of any of the terms, covenants or conditions or any loan agreement or contract or governmental license, permit or tariff by which the Loan Parties are bound or to which any Loan Party is a party, or the existence or occurrence of any condition, event, act or omission which, with the giving of notice or the passage of time or both, would constitute a default or event of default under any loan agreement or contract, governmental license, permit or tariff, which in each case of this clause (ii), would reasonably be expected to result in a Material Adverse Effect. 

(b)Any litigation, investigation or administrative proceeding that would reasonably be expected to have a Material Adverse Effect if adversely determined is sought against Holdings or any Subsidiary, or any determination, fine, penalty or other dispute to which Holdings or any of its Subsidiaries is a party or by which any such Person is affected and which reasonably could be expected to have a Material Adverse Effect. 

(c)Any actual or alleged (in writing) breaches of any Material Contract or early termination of (or written threat to terminate) any Material Contract; any event which constitutes or which with the passage of time or giving of notice or both would constitute a default or event of default under any Material Contract to which Holdings or any of its Subsidiaries is a party or by which Holdings, any of its Subsidiaries or any of their respective properties may be bound and which reasonably could be expected to have a Material Adverse Effect; 

(d)Upon request of Agent, the Loan Parties shall deliver to Agent any other materials, reports, records or information reasonably requested relating to the operations, business affairs, financial condition of Holdings and its Subsidiaries. 

6.8Information Rights; Inspection.  Holdings and each of its Subsidiaries shall keep proper books of record and account and, after reasonable prior notice and during normal business hours (prior notice not required following the occurrence and during the continuation of an Event  


44



of Default) shall give any authorized representative of Agent access to, and permit him or her to examine, copy or make extracts from, any and all of its books, records and documents, to inspect any of its properties and to discuss its affairs, finances and accounts with any of its principal officers, all at such times and as often as may be reasonably requested. If no Event of Default has occurred and is continuing at the time of such inspection, no more than one such inspection per year may be conducted by Agent at Holdings and its Subsidiaries’ expense.

 

6.9Use of Proceeds.  Borrower shall use the proceeds of the Loans to fund the acquisition costs of Collectibles for sale to retail investors by way of asset securitization transactions via the Borrower’s (or, prior to the Restructuring Date, Holdings’) platform, to refinance the Existing U90 Note, and to finance fees and expenses incurred in connection with this Agreement and the Closing Date transactions. 

6.10Joinder of New Loan Parties.  Without limiting the provisions of Section 7.3, if, after the Closing Date, any Loan Party forms a Subsidiary, such Subsidiary shall, promptly thereafter, disclose the formation thereof to the Agent, and shall, no later than 30 calendar days after the formation thereof, cause such Subsidiary to become a Borrower or Guarantor hereunder by delivering to Agent (i) a Joinder Agreement adding such Subsidiary as a Borrower or Guarantor (as applicable), together with such other security documents reasonably requested in order to grant Agent for the benefit of the Lenders, a first priority Lien and security interest in the Collateral of such Subsidiary, in form and substance reasonably satisfactory to Agent, (ii) a secretary certificate substantially in the form delivered with respect to the Loan Parties on the Closing Date, attaching a certified copy of its organizational documents, authorizing resolutions and a good standing certificate from the state in which such Subsidiary is incorporated, organized or formed, and any and all states in which such Subsidiary is authorized to do business (except for such jurisdictions where the failure to be so qualified to do business could reasonably be expected to have a Material Adverse Effect), (iii) lien searches evidencing the absence of liens on such Subsidiaries (other than Permitted Liens) (consistent with the search logic with respect to the Lien searches delivered at the Closing Date), (iv) Collateral Access Agreements, to the extent required pursuant to the terms hereof and (v) to the extent certificated, the stock certificates of such Subsidiary, together with endorsements in blank, pledging 100% of the Equity Interests of such Subsidiary. 

6.11Further Assurances.  At any time or from time to time upon the request of Agent, at its expense, promptly execute, acknowledge and deliver such further documents and do such other acts and things as Agent may reasonably request in order to effect fully the purposes of the Loan Documents.  In furtherance and not in limitation of the foregoing, each Loan Party shall take such actions as Agent may reasonably request from time to time to ensure that the Obligations are guaranteed by the Guarantors and are secured by substantially all of the assets of the Loan Parties (including, taking such actions to perfect one’s security interest in any Titled Collateral to the extent required under the terms of the Security and Pledge Agreement). 

6.12Landlord Waivers; Collateral Access Agreements.  At any time any Collateral (including any Inventory) with a book value in excess of $100,000 (when aggregated with all other Collateral at the same location) is located on any real property of a Loan Party (whether such real property is now existing or acquired after the Closing Date) which is not owned by a Loan Party, or is stored on the premises of a bailee, warehouseman, or similar party, use commercially reasonable efforts to obtain written subordinations or waivers or collateral access agreements, as  


45



the case may be, in form and substance reasonably satisfactory to the Agent (“Collateral Access Agreement”), except with respect to any such Collateral (including Inventory) that is located or stored at any location for a reasonably limited duration (not to exceed 30 consecutive days) solely for marketing purposes and Inventory in transit.

6.13Cash Management.  All proceeds of Collateral (including, proceeds of any future equity raises and monies raised in connection with the offering of Collectibles) shall be deposited by the Loan Parties into a lockbox account, dominion account, blocked account or a control account (“Cash Management Accounts”) established at a bank or banks (each such bank, a “Cash Management Bank”) pursuant to arrangement with such Cash Management Bank as may be selected by the Loan Parties and be reasonably acceptable to Agent.  By no later than the date specified on Appendices 6.14, each Loan Party account holder, Agent and each Cash Management Bank shall enter into a Control Agreement with respect to each Cash Management Account (other than Excluded Accounts) directing such Cash Management Account Bank to, upon delivery of a notice of control from Agent (which notice shall be delivered solely after the occurrence and during the continuance of an Event of Default) transfer such funds so deposited to Agent, either to any account maintained by Agent at said Cash Management Bank or by wire transfer to appropriate account(s) of Agent for the benefit of the Secured Parties.   

6.14Post-Closing Conditions Subsequent.  Holdings shall, and shall cause each applicable Loan Party, to take each of the actions specified on Appendices 6.14 within the time periods provided therein (unless any such time period is extended by Agent in its reasonable discretion). 

7.Negative Covenants.  From and after the Closing Date and so long as any Obligation is outstanding, no Loan Party will do, take or permit to occur, any of the following actions without the prior written consent of Agent: 

7.1Redemptions and Distributions.  (a) Declare or make, or agree to declare or make, directly or indirectly (or incur any obligation to consummate or effectuate) any dividend or other distribution (whether in cash, securities or other property) with respect to any Stock, equity interests, or any payment (whether in cash, securities or other property), including any sinking fund or similar deposit, on account of the purchase, redemption, retirement, acquisition, cancellation or termination of any such equity interests or any option, warrant or other right to acquire any such equity interests, (b) any payment or prepayment of interest on, principal of, premium, if any, redemption, conversion, exchange, purchase, retirement, defeasance, sinking fund or similar payment with respect to, any subordinated Indebtedness, or (c) pay any fee (including, management and advisory fees), expense reimbursement, indemnity payment or other amount to any Affiliate of the Loan Parties (collectively, “Restricted Payments”), provided that Holdings and its Subsidiaries, may, without the written consent of the Lenders: 

(i)convert any of its convertible securities into other securities pursuant to the terms of such convertible securities or otherwise in exchange thereof, provided, that no such conversion security shall constitute Disqualified Stock,  

(ii)any Loan Party may make distributions to another Loan Party (other than, pursuant to this clause (ii), Holdings);  


46



(iii)the Borrower and each Subsidiary may declare and pay dividends or make other distributions to Holdings in respect of overhead of Holdings or its direct or indirect owners, including, without limitation, legal, accounting and professional fees and other fees and expenses in connection with the maintenance of its existence and its ownership of the Borrower and its Subsidiaries and franchise Taxes and other Taxes required to maintain its (or any of its direct or indirect parents’) corporate existence;  

(iv)in the event the Borrower files a consolidated, combined, unitary, affiliated, or similar income tax return with Holdings or any direct or indirect parent of Borrower (as applicable to Holdings or any direct or indirect parent of Borrower, the “Consolidated Tax Parent”) Borrower may make tax distributions to Holdings to permit the Consolidated Tax Parent to pay the Tax liability in respect of the consolidated, combined, unitary, affiliated or similar returns filed by the Consolidated Tax Parent in each relevant jurisdiction solely to the extent attributable to taxable income, revenue, receipts, gross receipts, gross profits, capital or margin of the Borrower and/or its Subsidiaries and the ownership of the Consolidated Tax Parent in the Borrower and/or its Subsidiaries; provided that the amount of such payment or distribution shall not be greater than the amount of such taxes that would have been due and payable by the Borrower and its Subsidiaries had the Borrower not filed a consolidated, combined, unitary, affiliated, or similar return with the Consolidated Tax Parent;  

(v)repurchase the stock of former employees or consultants pursuant to rights of repurchase or stock repurchase agreements so long as an Event of Default does not exist at the time of such repurchase and would not exist after giving effect to any such repurchase, provided that the aggregate amount of all such repurchases does not exceed $100,000 during any calendar year;  

(vi)the Loan Parties may make any payments on or in respect of any subordinated Indebtedness permitted under Section 7.7(h), in accordance with the terms of the applicable subordination agreement provisions; and 

(vii)the Loan Parties may make payments on behalf of Holdings in respect of, or distribute cash to Holdings solely to make payments for, liabilities of the Business, in the Ordinary Course of Business, prior to the Restructuring Date.  

7.2Operations.  Except pursuant to the Restructuring, acquire any material assets or material liabilities or engage in any business other than that described under Section 5.7

7.3Acquisition or Sale of Business; Merger, Consolidation or Joint Venture; Investments.  

(a)Except pursuant to the Restructuring, purchase or otherwise acquire the stock, shares, units, or other securities, or the assets or business, of any Person, except in compliance with Section 6.10;  

(b)Liquidate, dissolve, merge, amalgamate, consolidate, reorganize, recapitalize or otherwise alter its legal status or commence any proceedings therefore, except that any Subsidiary of Borrower may merge or consolidate into Borrower or any other Loan Party  


47



(other than Holdings), provided, that in any such transaction involving Borrower, Borrower is the surviving Person; or

(c)Make any investment in any other items that are or would be classified as investments on a balance sheet of such Person prepared in accordance with GAAP (each, an “Investment”), other than Permitted Investments. 

7.4Amendments or Changes in Charter or Agreements.   

(a)Amend, modify or supplement in any way, or terminate, (i) its articles of incorporation, by laws, or other similar governing document, or (ii) except pursuant to the Restructuring, any Material Contract of the Loan Parties, in each case, in a manner which is materially adverse to Agent or Lenders.  

(b)Amend, modify or otherwise change its name, jurisdiction of organization, organizational identification number or FEIN, except upon at least 30 days’ prior written notice to Agent of such change and so long as, at the time of such written notification, such Person provides any financing statements or fixture filings necessary to perfect and continue perfected Agent’s Liens.   

7.5Dealings with Affiliates.  Enter into any transaction, (including, without limitation, the purchase, sale or exchange of property or the rendering of any services), with any Affiliate of Borrower, except (a) transactions entered into in the Ordinary Course of Business, upon fair and reasonable terms that are no less favorable to the Loan Parties than would be obtained in an arm’s length transaction with a non-affiliated Person or entity, (b) transactions otherwise expressly permitted by this Agreement, (c) distributions contemplated under Schedule 5.15, provided that such intercompany agreement is in form and substance reasonably satisfactory to Agent, (d) transactions pursuant to which a direct or indirect holder of Holdings’ Stock (i) contributes to or invests in Holdings in the form of Stock not constituting Disqualified Stock, or (ii) provides credit support, whether in the form of a direct guaranty, equity contribution agreement or other comparable obligation, (e) transactions solely among the Loan Parties, (f) loans to officers or directors relating to the purchase of equity securities of Holdings or its Subsidiaries pursuant to stock purchase plans or agreements approved by Holdings’ board of directors and (g) pursuant to the Restructuring.  Nothing in this Section 7.5 permits any payments, dividends or other distributions not expressly permitted by Section 7.1

7.6Employee Benefit Plans.  None of the Loan Parties or, except as could not reasonably be expected to have a Material Adverse Effect or result in any Lien under ERISA, any of their respective ERISA Affiliates, shall contributes to, become obligated to contribute to or otherwise have any liability or obligation with respect to any Pension Benefit Plan or Multiemployer Plan.  

7.7Permitted Indebtedness.  None of Holdings  nor Borrower shall incur or create, or permit any of their Subsidiaries to incur or create, any Indebtedness other than (a) the Obligations; (b) purchase money Indebtedness and Capitalized Lease Obligations, not to exceed $75,000 in the aggregate; (c) existing Indebtedness described on Schedule 7.7 to this Agreement; (d) Indebtedness arising from the honoring by a bank or other financial institution of a check, draft or similar  


48



instrument drawn against insufficient funds in the Ordinary Course of Business, (e) other unsecured Indebtedness in an aggregate outstanding amount at any one time not to exceed $50,000, (f) accounts payable or other unsecured indebtedness to trade creditors for goods or services and current operating liabilities (other than for borrowed money) in each case which are incurred in the Ordinary Course of Business of the Borrower and paid as agreed, unless contested in good faith and by appropriate proceedings, (g) pari passu Incremental Term Loans permitted under Section 2.3, (h) subordinated Indebtedness in such amounts and on such terms reasonably acceptable to Agent, (i) Indebtedness solely among Borrower and its Subsidiaries (provided, that, upon the request of Agent, Borrower shall cause any such Indebtedness be represented by a promissory note), (j) guarantees by Borrower of Indebtedness of any Subsidiary and by any Subsidiary of Indebtedness of Borrower or any other Subsidiary and (k) extensions, refinancings, modifications, amendments and restatements of any of the foregoing Indebtedness described under clauses (b), (c), and (h) above, to the extent constituting a Permitted Refinancing.

7.8Liens.  Create or suffer to exist, any claim, assessment, pledge, security interest, mortgage, encumbrance or other lien (collectively, “Liens”) in favor of any Person, including the Lien of a conditional seller, upon any of its properties or assets, now owned or hereafter acquired, including treasury shares, other than the following (referred to in this Agreement as “Permitted Liens”): 

(a)Liens existing under the Loan Documents; 

(b)[reserved]; 

(c)Liens in existence on the Closing Date and set forth on Schedule 7.8

(d)Liens securing Indebtedness permitted under Section 7.7(b), provided, that such Liens shall only extend to the property being financed thereby, and, if applicable, any after-acquired property that is affixed or incorporated into such assets and the proceeds and products thereof;  

(e)(i) Liens for Taxes, assessments or governmental charges, and (ii) statutory or common law Liens of landlords, incurred in the Ordinary Course of Business, so long as such Liens do not secure obligations that are past due (except to the extent Properly Contested); 

(f)Any attachment or judgment lien not constituting an Event of Default under Section 8.1 of this Agreement; 

(g)Rights of setoff imposed by law upon deposit of cash in favor of banks or other depository institutions incurred in the Ordinary Course of Business in deposit accounts maintained with such bank and cash equivalents in such account;  

(h)Liens of a collection bank arising under section 4-210 of the Uniform Commercial Code on items in the course of collection;  

(i)Liens securing the Indebtedness permitted under Section 7.7(f);  

(j)other Liens securing amounts not to exceeding $50,000;  


49



(k)Liens of landlords and mortgagees of landlords arising by statute on fixtures and movable tangible property located on the real property leased or subleased from such landlord for amounts not yet due, that remain payable without penalty or that are being Properly Contested; and 

(l)carriers’, repairmens’, mechanics’, workers’, materialmen’s or other like Liens arising in the ordinary course of business with respect to obligations which are not due or which are being Properly Contested. 

7.9Changes in Business; Fiscal Year; Internal Credit and Underwriting Policies.   

(a)Make any significant change in the nature of its Business or add unrelated lines of business to the Business as conducted on the Closing Date or, enter into any agreements which would restrict the Borrower’s right or ability to perform under this Agreement, 

(b)Make or permit any material change in its accounting policies or reporting practices, except as may be required by GAAP,  

(c)Change their current fiscal year end, or 

(d) Amend, modify or supplement in any way, or terminate, the Internal Underwriting Policies, without the prior written consent of Agent or Lenders (which consent may be withheld in Agent and Lenders’ Permitted Discretion). 

7.10Business of Holdings, the Borrower and the Subsidiaries.  

(a)In the case of Holdings, following the Restructuring Date, engage at any time in any business or business activity other than (i) its ownership of the Equity Interests of the Borrower and its other Subsidiaries and liabilities incidental thereto, (ii) being a party to, incurring Indebtedness and other obligations pursuant to, and fulfilling its obligations, and enforcing its rights, under the Loan Documents and any other document governing Indebtedness permitted hereunder, (iii) engaging in activities and transactions expressly permitted under this Agreement and the other Loan Documents (including the Transactions), (iv) the maintenance of its legal existence, including the ability to incur fees, costs and expenses relating to such maintenance, (v) the performance of its obligations under the Acquisition Agreement, (vi) the entry into, and performance of its obligations with respect to, contracts and other arrangements with shareholders, officers, directors, employees, managers, partners, consultants or independent contractors of Holdings or any of its Subsidiaries relating to their shareholding, employment or directorships (including the providing of indemnification to such persons), (vii) complying with applicable law (including holding director and shareholder meetings, preparing organizational records and other organizational activities required to maintain its separate organizational structure or to comply with applicable law) and (viii) any business or business activity incidental, related, ancillary or complementary to any of the foregoing. 

(b)In the case of the Borrower or any other Subsidiary, engage at any time in any business or business activity other than the business currently conducted by the Borrower and the Subsidiaries on the Closing Date and similar, related, ancillary or complementary businesses.     


50



7.11Financial Covenants

(a)Minimum Holdings’ Liquidity.  Holdings shall not permit the Liquidity of Holdings and its Subsidiaries on a consolidated basis, as of the last day of any fiscal month, to be less than the greater of:  

(i)$500,000; and 

(ii)$1,000,000 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $7,500,000 and (B) the twelve-month anniversary of the Closing Date. 

(b)Minimum Tangible Net Worth.  Holdings and its Subsidiaries on a consolidated basis, shall not permit its Tangible Net Worth, as of the last day of any fiscal month, to be less than the greatest of: 

(i)$3,000,000 for any fiscal month ending following such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $3,500,000; 

(ii)$3,500,000 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $5,000,000 and (B) the six-month anniversary of the Closing Date; 

(iii)$4,000,000 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $7,500,000 and (B) the twelve-month anniversary of the Closing Date; and 

(iv)$5,000,000 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $10,000,000 and (B) the eighteen-month anniversary of the Closing Date. 

(c)Minimum Interest Coverage Ratio.  Commencing on the Initial ICR Covenant Test Date, Holdings and its Subsidiaries shall not permit its Interest Coverage Ratio, as of the last day of any fiscal month, to be less than or equal to the greater of: 

(i)1.25:1:00 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date (including pursuant to the Conversion) equals or exceeds $7,500,000 and (B) the twelve-month anniversary of the Closing Date; and 

(ii)1.50:1.00 for any fiscal month ending following the earlier of (A) such date that the aggregate Term Loans Advanced on and after the Closing Date  


51



(including pursuant to the Conversion) equals or exceeds $10,000,000 and (B) the eighteen-month anniversary of the Closing Date.

8.Events of Default and Remedies.   

8.1Events of Default.  So long as any part of the Obligations remain unpaid (including principal, interest or otherwise), any one or more of the following constitute an “Event of Default” as the term is used herein:  

(a)Failure of the Loan Parties to pay (i) any principal of the Loan when the same becomes due and payable, (ii) any interest on the Loan payable under this Agreement within three Business Days of the date the same becomes due and payable and (iii) any fees and expenses payable under this Agreement or any other Loan Document within ten Business Days of the date the same becomes due and payable; 

(b)any breach or default by any Loan Party with respect to any Indebtedness having an aggregate principal amount in excess of $100,000, and the holder of such Indebtedness exercises, its right to declare such Indebtedness due prior to its stated maturity solely as a result of such breach or default;  

(c)Default occurs in the observance or performance by any Loan Party of any term, covenant (other than the provisions explicitly set forth in Section 8.1(d)) or other provision of this Agreement, or any other Loan Document and such default is not remedied within thirty (30) days after the earlier of (i) the date on which a Responsible Officer of any Loan Party acquires knowledge thereof, and (ii) the date notice thereof shall have been given by Agent to Borrower; 

(d)Default occurs in the observance or performance by the Loan Parties of (i) Sections 6.2, Section 6.4(a), (f) and (h) and Section 6.5(b) and (c) and such default is not remedied within fifteen (15) days after the earlier of (A) the date on which a Responsible Officer of a Loan Party acquires knowledge thereof, and (B) the date notice thereof shall have been given by Agent to Borrower or (ii) Section 6.4 (except as otherwise provided above), Section 6.5(a), Section 6.7, Section 6.9, Section 6.10, Section 6.13, Section 6.14 or any covenant contained in Section 7 of this Agreement; 

(e)If any representation or warranty made by any Loan Party in this Agreement or any other Loan Document, or made by any Loan Party in any exhibit, statement or certificate attached to this Agreement or furnished to the Lender in connection with this Agreement or any other Loan Document, proves untrue in any material respect on the date as of which made; 

(f)an Insolvency Proceeding is commenced by any Loan Party; 

(g)If an Insolvency Proceeding is commenced against any Loan Party and any of the following events occur: (a) such Person consents to the institution of such Insolvency Proceeding against it, (b) the petition commencing the Insolvency Proceeding is not timely controverted, (c) the petition commencing the Insolvency Proceeding is not dismissed within sixty calendar days of the date of the filing thereof, (d) an interim trustee is appointed to take possession of all or any substantial portion of the properties or assets of, or to operate all or any substantial  


52



portion of the business of, such Loan Party, or (e) an order for relief shall have been issued or entered therein;

(h)Any judgment, writ or warrant of attachment or of any similar post-judgment process in an amount in excess of $100,000 and not fully covered by insurance is entered or filed against any Loan Party, or against any of its properties or assets and remains unpaid, unvacated, unbonded or unstayed for a period of 60 days; provided, that no Event of Default shall be deemed to have occurred hereunder so long as such Loan Party makes all payments when due in accordance with a settlement agreement with respect to the applicable judgment, writ or warrant of attachment or of any similar post-judgment process; 

(i)If Borrower is enjoined, restrained, or in any way prevented by court order from continuing to conduct all or any material part of the business affairs of Borrower; 

(j)The validity or enforceability of any Loan Document is at any time for any reason declared to be null and void, or a proceeding is commenced by any Loan Party or any Affiliates thereof, or by any governmental authority having jurisdiction over a Loan Party, seeking to establish the invalidity or unenforceability thereof, or any Loan Party denies that is has any liability or obligation purported to be created under any Loan Document;  

(k)If any indictment is brought against any of the top three or, if greater in number, any of the “C-suite”, officers of Holdings alleging fraudulent activity;  

(l)There is a Change of Control; or 

(m)A Material Adverse Effect shall have occurred. 

8.2Acceleration.  If an Event of Default specified in Sections 8.1(f) or 8.1(g) occurs, the unpaid balance of the Loan and interest accrued thereon and all other liabilities of Borrower under this Agreement and the Loan are immediately due and payable, without presentment, demand, protest or notice of any kind, all of which are hereby expressly waived by Borrower. When any Event of Default described in the other sections of Section 8.1 has occurred and for so long as such Event of Default is continuing, Agent, at its option and without presentment, demand, protest or notice of any kind (all of which Borrower hereby expressly waives), may declare the Loan to be due and payable in full, and all Obligations thereupon become immediately due and payable. 

8.3[Reserved].   

8.4Remedies Cumulative.  The remedies provided in this Section 8 are in addition to, and not in limitation of, any other rights and remedies the Lender and Agent may have upon an Event of Default (whether by statute, rule or law or given in any other Loan Document). Agent may exercise any or all of the remedies provided by this Section 8, any other section of this Agreement or any other Loan Document, and any forbearance or failure to exercise, and any delay by Agent in exercising, any right, power or remedy hereunder does not impair any such right, power or remedy or is to be construed to be a waiver thereof, nor does it preclude the further exercise of any such right, power or remedy. 


53



8.5Set Off.  In addition to any other rights Agent may have under law or in equity, if any amount at any time is due and owing by any Loan Party to the Lenders under this Agreement, each Lender is authorized at any time or from time to time, without notice (any such notice being hereby expressly waived), to set off and to appropriate and to apply any and all deposits and any other indebtedness of the Lender owing to any Loan Party and any other property of a Loan Party held by the Lender to or for the credit or the account of any Loan Party against and on account of the obligations, liabilities and indebtedness of any Loan Party to the Lender under this Agreement, provided, in the event that any Defaulting Lender shall exercise any such right of setoff, (x) all amounts so set off shall be paid over immediately to Agent for further application in accordance with the provisions of Section 3.7 and, pending such payment, shall be segregated by such Defaulting Lender from its other funds and deemed held in trust for the benefit of the Secured Parties, and (y) the Defaulting Lender shall provide promptly to Agent a statement describing in reasonable detail the Obligations owing to such Defaulting Lender as to which it exercised such right of setoff. 

9.Guaranty.   

9.1Guaranty of the Obligations.  Subject to the provisions of Section 9.2, Guarantors jointly and severally hereby irrevocably and unconditionally guaranty to Agent, for the ratable benefit of the Lenders, the due and punctual payment in full of all Obligations when the same shall become due, whether at stated maturity, by required prepayment, declaration, acceleration, demand or otherwise (including amounts that would become due but for the operation of the automatic stay under Section 362(a) of the Bankruptcy Code, 11 USC. § 362(a), collectively, the “Guaranteed Obligations”). 

9.2Contribution by Guarantors.  All Guarantors desire to allocate among themselves (collectively, the “Contributing Guarantors”), in a fair and equitable manner, their obligations arising under this Guaranty.  Accordingly, in the event any payment or distribution is made on any date by a Guarantor (a “Funding Guarantor”) under this Guaranty such that its Aggregate Payments exceeds its Fair Share as of such date, such Funding Guarantor shall be entitled to a contribution from each of the other Contributing Guarantors in an amount sufficient to cause each Contributing Guarantor’s Aggregate Payments to equal its Fair Share as of such date.  “Fair Share” means, with respect to a Contributing Guarantor as of any date of determination, an amount equal to (a) the ratio of (x) the Fair Share Contribution Amount with respect to such Contributing Guarantor to (y) the aggregate of the Fair Share Contribution Amounts with respect to all Contributing Guarantors times (b) the aggregate amount paid or distributed on or before such date by all Funding Guarantors under this Guaranty in respect of the Guaranteed Obligations.  “Fair Share Contribution Amount” means, with respect to a Contributing Guarantor as of any date of determination, the maximum aggregate amount of the obligations of such Contributing Guarantor under this Guaranty that would not render its obligations hereunder or thereunder subject to avoidance as a fraudulent transfer or conveyance under Section 548 of Title 11 of the United States Code or any comparable applicable provisions of state Law; provided, solely for purposes of calculating the “Fair Share Contribution Amount” with respect to any Contributing Guarantor for purposes of this Section 9.2, any assets or liabilities of such Contributing Guarantor arising by virtue of any rights to subrogation, reimbursement or indemnification or any rights to or obligations of contribution hereunder shall not be considered as assets or liabilities of such Contributing Guarantor.  “Aggregate Payments” means, with respect to a Contributing Guarantor as of any date of  


54



determination, an amount equal to (i) the aggregate amount of all payments and distributions made on or before such date by such Contributing Guarantor in respect of this Guaranty (including in respect of this Section 9.2), minus (ii) the aggregate amount of all payments received on or before such date by such Contributing Guarantor from the other Contributing Guarantors as contributions under this Section 9.2.  The amounts payable as contributions hereunder shall be determined as of the date on which the related payment or distribution is made by the applicable Funding Guarantor.  The allocation among Contributing Guarantors of their obligations as set forth in this Section 9.2 shall not be construed in any way to limit the liability of any Contributing Guarantor hereunder.  Each Guarantor is a third party beneficiary to the contribution agreement set forth in this Section 9.2.

9.3Payment by Guarantors.  Subject to Section 9.2, Guarantors hereby jointly and severally agree, in furtherance of the foregoing and not in limitation of any other right which any Secured Party may have at law or in equity against any Guarantor by virtue hereof, that upon the failure of Borrower to pay any of the Guaranteed Obligations when and as the same shall become due, whether at stated maturity, by required prepayment, declaration, acceleration, demand or otherwise (including amounts that would become due but for the operation of the automatic stay under Section 362(a) of the Bankruptcy Code, 11 USC. § 362(a)), Guarantors will upon demand pay, or cause to be paid, in cash, to Agent for the ratable benefit of Secured Parties, an amount equal to the sum of the unpaid principal amount of all Guaranteed Obligations then due as aforesaid, accrued and unpaid interest on such Guaranteed Obligations (including interest which, but for Borrower’s becoming the subject of a proceeding under any Debtor Relief Law, would have accrued on such Guaranteed Obligations, whether or not a claim is allowed against Borrower for such interest in such proceeding) and all other Guaranteed Obligations then owed to Secured Parties as aforesaid. 

9.4Liability of Guarantors Absolute.  Each Guarantor agrees that its obligations hereunder are irrevocable, absolute, independent and unconditional and shall not be affected by any circumstance which constitutes a legal or equitable discharge of a guarantor or surety other than payment in full of the Guaranteed Obligations (other than Remaining Obligations).  In furtherance of the foregoing and without limiting the generality thereof, each Guarantor agrees as follows: 

(a)this Guaranty is a guaranty of payment when due and not of collectability; 

(b)this Guaranty is a primary obligation of each Guarantor and not merely a contract of surety; 

(c)Agent may enforce this Guaranty upon the occurrence of an Event of Default notwithstanding the existence of any dispute between Borrower and any Secured Party with respect to the existence of such Event of Default; 

(d)the obligations of each Guarantor hereunder are independent of the obligations of Borrower and the obligations of any other guarantor (including any other Guarantor) of the obligations of Borrower, and a separate action or actions may be brought and prosecuted against such Guarantor to enforce this Guaranty whether or not any action is brought against  


55



Borrower or any of such other guarantors and whether or not Borrower is joined in any such action or actions;

(e)payment by any Guarantor of a portion, but not all, of the Guaranteed Obligations shall in no way limit, affect, modify or abridge any Guarantor’s liability for any portion of the Guaranteed Obligations which has not been paid when due.  Without limiting the generality of the foregoing, if Agent is awarded a judgment in any suit brought to enforce any Guarantor’s covenant to pay a portion of the Guaranteed Obligations, such judgment shall not be deemed to release such Guarantor from its covenant to pay the portion of the Guaranteed Obligations that is not the subject of such suit, and such judgment shall not, except to the extent satisfied by such Guarantor, limit, affect, modify or abridge any other Guarantor’s liability hereunder in respect of the Guaranteed Obligations; 

(f)any Secured Party, upon such terms as it deems appropriate, without notice or demand (except to the extent notice is required to be provided hereunder, in any other Loan Document or under applicable law) and without affecting the validity or enforceability hereof or giving rise to any reduction, limitation, impairment, discharge or termination of any Guarantor’s liability hereunder, from time to time may (i) renew, extend, accelerate, increase the rate of interest on, or otherwise change the time, place, manner or terms of payment of the Guaranteed Obligations; (ii) settle, compromise, release or discharge, or accept or refuse any offer of performance with respect to, or substitutions for, the Guaranteed Obligations or any agreement relating thereto and/or subordinate the payment of the same to the payment of any other obligations; (iii) request and accept other guaranties of the Guaranteed Obligations and take and hold security for the payment hereof or the Guaranteed Obligations; (iv) release, surrender, exchange, substitute, compromise, settle, rescind, waive, alter, subordinate or modify, with or without consideration, any security for payment of the Guaranteed Obligations, any other guaranties of the Guaranteed Obligations, or any other obligation of any Person (including any other Guarantor) with respect to the Guaranteed Obligations; and (v) enforce and apply any security now or hereafter held by or for the benefit of such Secured Party in respect hereof or the Guaranteed Obligations and direct the order or manner of sale thereof, or exercise any other right or remedy that such Secured Party may have against any such security, in each case as such Secured Party in its reasonable discretion may determine consistent herewith or security agreement, including foreclosure on any such security pursuant to one or more judicial or nonjudicial sales, whether or not every aspect of any such sale is commercially reasonable (but so long as such sale is in accordance with applicable Law), and even though such action operates to impair or extinguish any right of reimbursement or subrogation or other right or remedy of any Guarantor against Borrower or any security for the Guaranteed Obligations; and 

(g)this Guaranty and the obligations of Guarantors hereunder shall be valid and enforceable and shall not be subject to any reduction, limitation, impairment, discharge or termination for any reason (other than payment in full of the Guaranteed Obligations (other than Remaining Obligations) or unless the obligations of the Guarantors are reduced or terminated by Agent and applicable Secured Parties in accordance with the terms of this Agreement), including the occurrence of any of the following, whether or not any Guarantor shall have had notice or knowledge of any of them: (i) any failure or omission to assert or enforce or agreement or election not to assert or enforce, or the stay or enjoining, by order of court, by operation of law or otherwise, of the exercise or enforcement of, any claim or demand or any right, power or remedy (whether  


56



arising under the Loan Documents, at law, in equity or otherwise) with respect to the Guaranteed Obligations or any agreement relating thereto, or with respect to any other guaranty of or security for the payment of the Guaranteed Obligations; (ii) any rescission, waiver, amendment or modification of, or any consent to departure from, any of the terms or provisions (including provisions relating to events of default) hereof, any of the other Loan Documents, or any agreement or instrument executed pursuant thereto, or of any other guaranty or security for the Guaranteed Obligations, in each case whether or not in accordance with the terms hereof or such Loan Document or any agreement relating to such other guaranty or security; (iii) the Guaranteed Obligations, or any agreement relating thereto, at any time being found to be illegal, invalid or unenforceable in any respect; (iv) the application of payments received from any source (other than payments received pursuant to the other Loan Documents, or from the proceeds of any security for the Guaranteed Obligations, except to the extent such security also serves as collateral for indebtedness other than the Guaranteed Obligations) to the payment of indebtedness other than the Guaranteed Obligations, even though any Secured Party might have elected to apply such payment to any part or all of the Guaranteed Obligations; (v) any Secured Party’s consent to the change, reorganization or termination of the corporate structure or existence of Holdings or any of its Subsidiaries and to any corresponding restructuring of the Guaranteed Obligations; (vi) any failure to perfect or continue perfection of a security interest in any collateral which secures any of the Guaranteed Obligations; (vii) any defenses, set-offs or counterclaims which Borrower may allege or assert against any Secured Party in respect of the Guaranteed Obligations, including failure of consideration, breach of warranty, payment, statute of frauds, statute of limitations, accord and satisfaction and usury; and (viii) any other act or thing or omission, or delay to do any other act or thing, which may or might in any manner or to any extent vary the risk of any Guarantor as an obligor in respect of the Guaranteed Obligations.

9.5Waivers by Guarantor.  Each Guarantor hereby waives, to the extent permitted by applicable Law, for the benefit of the Secured Parties: (a) any right to require any Secured Party, as a condition of payment or performance by such Guarantor, to (i) proceed against Borrower, any other guarantor (including any other Guarantor) of the Guaranteed Obligations or any other Person, (ii) proceed against or exhaust any security held from Borrower, any such other guarantor or any other Person, (iii) proceed against or have resort to any balance of any deposit account or credit on the books of any Secured Party in favor of Borrower or any other Person, or (iv) pursue any other remedy in the power of any Secured Party whatsoever; (b) any defense arising by reason of the incapacity, lack of authority or any disability or other defense of Borrower or any other Guarantor including any defense based on or arising out of the lack of validity or the unenforceability of the Guaranteed Obligations or any agreement or instrument relating thereto or by reason of the cessation of the liability of Borrower or any other Guarantor from any cause other than payment in full of the Guaranteed Obligations (other than Remaining Obligations); (c) any defense based upon any statute or rule of law which provides that the obligation of a surety must be neither larger in amount nor in other respects more burdensome than that of the principal; (d) any defense based upon any Secured Party’s errors or omissions in the administration of the Guaranteed Obligations, except behavior which amounts to gross negligence, bad faith or willful misconduct as determined by a final, non-appealable judgment of a court of competent jurisdiction; (e) (i) any principles or provisions of Law, statutory or otherwise, which are or might be in conflict with the terms hereof and any legal or equitable discharge of such Guarantor’s obligations hereunder, (ii) any rights to set-offs, recoupments and counterclaims, and (iv) promptness, diligence and any requirement that any Secured Party protect, secure, perfect or insure any security interest or lien or any property  


57



subject thereto; (f) notices, demands, presentments, protests, notices of protest, notices of dishonor and notices of any action or inaction, including acceptance hereof, notices of default hereunder, or any agreement or instrument related thereto, notices of any renewal, extension or modification of the Guaranteed Obligations or any agreement related thereto, notices of any extension of credit to Borrower and notices of any of the matters referred to in Section 9.4 and any right to consent to any thereof; and (g) any defenses or benefits that may be derived from or afforded by law which limit the liability of or exonerate guarantors or sureties, or which may conflict with the terms hereof.

9.6Guarantors’ Rights of Subrogation, Contribution, Etc.  Until the Guaranteed Obligations Paid in Full, each Guarantor hereby waives any claim, right or remedy, direct or indirect, that such Guarantor now has or may hereafter have against Borrower or any other Guarantor or any of its assets in connection with this Guaranty or the performance by such Guarantor of its obligations hereunder, in each case whether such claim, right or remedy arises in equity, under contract, by statute, under common law or otherwise and including (a) any right of subrogation, reimbursement or indemnification that such Guarantor now has or may hereafter have against Borrower with respect to the Guaranteed Obligations, (b) any right to enforce, or to participate in, any claim, right or remedy that any Secured Party now has or may hereafter have against Borrower, and (c) any benefit of, and any right to participate in, any collateral or security now or hereafter held by any Secured Party.  In addition, until the Guaranteed Obligations shall have been Paid in Full, each Guarantor shall withhold exercise of any right of contribution such Guarantor may have against any other guarantor (including any other Guarantor) of the Guaranteed Obligations, including any such right of contribution as contemplated by Section 9.2.  Each Guarantor further agrees that, to the extent the waiver or agreement to withhold the exercise of its rights of subrogation, reimbursement, indemnification and contribution as set forth herein is found by a court of competent jurisdiction to be void or voidable for any reason, any rights of subrogation, reimbursement or indemnification such Guarantor may have against Borrower or against any collateral or security, and any rights of contribution such Guarantor may have against any such other guarantor, shall be junior and subordinate to any rights any Secured Party may have against Borrower, to all right, title and interest any Secured Party may have in any such collateral or security, and to any right any Secured Party may have against such other guarantor.  If any amount shall be paid to any Guarantor on account of any such subrogation, reimbursement, indemnification or contribution rights at any time when all Guaranteed Obligations (other than Remaining Obligations) shall not have been Paid in Full, such amount shall be held in trust for Agent on behalf of Secured Parties and shall forthwith be paid over to Agent for the benefit of Secured Parties to be credited and applied against the Guaranteed Obligations, whether matured or unmatured, in accordance with the terms hereof and of the other Loan Documents. 

9.7Subordination of Other Obligations.  Any Indebtedness of Borrower or any Guarantor now or hereafter held by any Guarantor (the “Obligee Guarantor”) is hereby subordinated in right of payment to the Guaranteed Obligations, and any such indebtedness collected or received by the Obligee Guarantor after an Event of Default has occurred and is continuing shall be held in trust for Agent on behalf of Secured Parties and shall forthwith be paid over to Agent for the benefit of Secured Parties to be credited and applied against the Guaranteed Obligations but without affecting, impairing or limiting in any manner the liability of the Obligee Guarantor under any other provision hereof. 


58



9.8Continuing Guaranty.  This Guaranty is a continuing guaranty and shall remain in effect until all of the Guaranteed Obligations shall have been Paid in Full.  Each Guarantor hereby irrevocably waives any right to revoke this Guaranty as to future transactions giving rise to any Guaranteed Obligations. 

9.9Authority of Guarantors or Borrower.  It is not necessary for any Secured Party to inquire into the capacity or powers of any Guarantor or Borrower or the officers, members of the Board or any agents acting or purporting to act on behalf of any of them. 

9.10Financial Condition of Borrower.  Any Loans may be made to Borrower or continued from time to time, without notice to or authorization from any Guarantor regardless of the financial or other condition of Borrower at the time of any such grant or continuation is entered into, as the case may be.  No Secured Party shall have any obligation to disclose or discuss with any Guarantor its assessment, or any Guarantor’s assessment, of the financial condition of Borrower.  Each Guarantor has adequate means to obtain information from Borrower on a continuing basis concerning the financial condition of Borrower and its ability to perform its obligations under the Loan Documents, and each Guarantor assumes the responsibility for being and keeping informed of the financial condition of Borrower and of all circumstances bearing upon the risk of nonpayment of the Guaranteed Obligations.  Each Guarantor hereby waives and relinquishes any duty on the part of any Secured Party to disclose any matter, fact or thing relating to the business, operations or conditions of Borrower now known or hereafter known by any Secured Party. 

9.11Bankruptcy, Etc.   

(a)So long as any Guaranteed Obligations (other than Remaining Obligations) remain outstanding, no Guarantor shall, without the prior written consent of Agent acting pursuant to the instructions of the Required Lenders, commence or join with any other Person in commencing any proceeding under any Debtor Relief Law of or against Borrower or any other Guarantor.  The obligations of the Guarantors hereunder shall not be reduced, limited, impaired, discharged, deferred, suspended or terminated by any case or proceeding, voluntary or involuntary, involving the bankruptcy, insolvency, receivership, reorganization, liquidation or arrangement of Borrower or any other Guarantor or by any defense which Borrower or any other Guarantor may have by reason of the order, decree or decision of any court or administrative body resulting from any such proceeding. 

(b)Each Guarantor acknowledges and agrees that any interest on any portion of the Guaranteed Obligations which accrues after the commencement of any case or proceeding referred to in clause (a) above (or, if interest on any portion of the Guaranteed Obligations ceases to accrue by operation of law by reason of the commencement of such case or proceeding, such interest as would have accrued on such portion of the Guaranteed Obligations if such case or proceeding had not been commenced) shall be included in the Guaranteed Obligations because it is the intention of Guarantors and Secured Parties that the Guaranteed Obligations which are Guaranteed by Guarantors pursuant hereto should be determined without regard to any rule of law or order which may relieve Borrower of any portion of such Guaranteed Obligations.  Guarantors will permit any trustee in bankruptcy, receiver, debtor in possession, assignee for the benefit of  


59



creditors or similar Person to pay Agent, or allow the claim of Agent in respect of, any such interest accruing after the date on which such case or proceeding is commenced.

(c)In the event that all or any portion of the Guaranteed Obligations are paid by Borrower, the obligations of Guarantors hereunder shall continue and remain in full force and effect or be reinstated, as the case may be, in the event that all or any part of such payment(s) are rescinded or recovered directly or indirectly from any Secured Party as a preference, fraudulent transfer or otherwise, and any such payments which are so rescinded or recovered shall constitute Guaranteed Obligations for all purposes hereunder. 

9.12Discharge of Guaranty Upon Sale of Guarantor.  If all of the Stock of any Guarantor or any of its successors in interest hereunder shall be sold or otherwise disposed of (including by merger or consolidation) in accordance with the terms and conditions hereof, the Guaranty of such Guarantor or such successor in interest, as the case may be, hereunder shall automatically be discharged and released without any further action by any Secured Party or any other Person effective as of the time of such sale or disposition. 

9.13[Reserved

9.14Maximum Liability.  It is the desire and intent of the Guarantors and the Secured Parties that this Guaranty shall be enforced against the Guarantor to the fullest extent permissible under the laws and public policies applied in each jurisdiction in which enforcement is sought. The provisions of this Guaranty are severable, and in any action or proceeding involving any state corporate law, or any state, Federal or foreign bankruptcy, insolvency, reorganization or other law affecting the rights of creditors generally, if the obligations of any Guarantor under this Guaranty would otherwise be held or determined to be avoidable, invalid or unenforceable on account of the amount of such Guarantor’s liability under this Guaranty, then, notwithstanding any other provision of this Guaranty to the contrary, the amount of such liability shall, without any further action by the Guarantors or the Secured Parties, be automatically limited and reduced to the highest amount that is valid and enforceable as determined in such action or proceeding (such highest amount determined hereunder being the relevant Guarantor’s “Maximum Liability”). Each Guarantor agrees that the Guaranteed Obligations may at any time and from time to time exceed the Maximum Liability of each Guarantor without impairing this Guaranty or affecting the rights and remedies of the Secured Parties hereunder; provided, nothing in this sentence shall be construed to increase any Guarantor’s obligations hereunder beyond its Maximum Liability. 

10.[Reserved].   

11.Agent

11.1Appointment and Authority.  Each Lender party to this Agreement from time to time hereby irrevocably appoints U90 Management to act on its behalf as Agent hereunder and under the other Loan Documents and authorizes Agent to take such actions on its behalf and to exercise such powers as are delegated to Agent by the terms hereof or thereof, together with such actions and powers as are reasonably incidental thereto.  Except as expressly set forth in Section 11.6, the provisions of this Article are solely for the benefit of Agent and the Lenders, and none of the Loans Parties have any rights as a third party beneficiary of any of such provisions. 


60



11.2Rights as a Lender.  The Person serving as Agent hereunder has the same rights and powers in its capacity as a Lender as any other Lender and may exercise the same as though it were not Agent and the term “Lender”, unless otherwise expressly indicated or unless the context otherwise requires, includes the Person serving as Agent hereunder in its individual capacity.  Such Person and its Affiliates may accept deposits from, lend money to, act as the financial advisor or in any other advisory capacity for and generally engage in any kind of business with Holdings or any Subsidiary or other Affiliate thereof as if such Person were not Agent hereunder and without any duty to account therefor to the other Lenders. 

11.3Exculpatory Provisions.  Agent does not have any duties or obligations except those expressly set forth herein and in the other Loan Documents.  Without limiting the generality of the foregoing, Agent: 

(a)is not subject to any fiduciary or other implied duties, regardless of whether a default or Event of Default has occurred and is continuing; 

(b)does not have any duty to take any discretionary action or exercise any discretionary powers, except discretionary rights and powers expressly contemplated hereby or by the other Loan Documents that Agent is required to exercise as directed in writing by the Required Lenders (or such other number or percentage of the Lender as shall be expressly provided for herein or in the other Loan Documents), provided that Agent is not required to take any action that, in its opinion or the opinion of its counsel, may expose Agent to liability or that is contrary to any Loan Document or applicable law; and 

(c)does not, except as expressly set forth herein and in the other Loan Documents, have any duty to disclose, and is not liable for the failure to disclose, any information relating to Holdings, Borrower or any of its Affiliates that is communicated to or obtained by the Person serving as Agent or any of its Affiliates in any capacity. 

Agent is not liable for any action taken or not taken by it (i) with the consent or at the request of the Required Lenders (or such other number or percentage of the Lender as is necessary, or as Agent believes in good faith to be necessary, under the circumstances as provided in Sections 11.8, 11.9 and 8.2) or (ii) in the absence of its own gross negligence or willful misconduct.  Agent is deemed not to have knowledge of any default or Event of Default unless and until notice describing such default or Event of Default is given to Agent by any Loan Party or a Lender.

Agent is not responsible for, and does not have any duty to ascertain or inquire into (i) any statement, warranty or representation made in or in connection with this Agreement or any other Loan Document, (ii) the contents of any certificate, report or other document delivered hereunder or thereunder or in connection herewith or therewith, (iii) the performance or observance of any of the covenants, agreements or other terms or conditions set forth herein or therein or the occurrence of any default or Event of Default, (iv) the validity, enforceability, effectiveness or genuineness of this Agreement, any other Loan Document or any other agreement, instrument or document or (v) the satisfaction of any condition set forth in Section 4 or elsewhere herein, other than to confirm receipt of items expressly required to be delivered to Agent.


61



11.4Reliance by Agent.  Agent is entitled to rely upon, and does not incur any liability for relying upon, any notice, request, certificate, consent, statement, instrument, document or other writing (including any electronic message, internet or intranet website posting or other distribution) believed by it to be genuine and to have been signed, sent or otherwise authenticated by the proper Person.  Agent also may rely upon any statement made to it orally or by telephone and believed by it to have been made by the proper Person, and does not incur any liability for relying thereon.  In determining compliance with any condition hereunder to the making of a Loan that by its terms must be fulfilled to the satisfaction of a Lender, Agent may presume that such condition is satisfactory to such Lender unless Agent has received notice to the contrary from such Lender prior to the making of such Loan.  Agent may consult with legal counsel (who may be counsel for the Loan Parties), independent accountants and other experts selected by it, and is not liable for any action taken or not taken by it in accordance with the advice of any such counsel, accountants or experts. 

11.5Delegation of Duties.  Agent may perform any and all of its duties and exercise its rights and powers hereunder or under any other Loan Document by or through any one or more sub-agents appointed by Agent.  Agent and any such sub-agent may perform any and all of its duties and exercise its rights and powers by or through their respective Affiliates.  The exculpatory provisions of this Article apply to any such sub-agent and to the Affiliates of Agent and any such sub-agent, and apply to their respective activities in connection with the syndication of the credit facilities provided for herein as well as activities as Agent. 

11.6Resignation of Agent.  Agent may at any time give notice of its resignation to the Lenders and Borrower.  Upon receipt of any such notice of resignation, the Required Lenders have the right to appoint a successor, which must be another Lender or a bank with an office in the United States, or an Affiliate of any such bank with an office in the United States.  Any successor Agent shall be a “U.S. person” and a “financial institution” within the meaning of Treasury Regulations Section 1.1441-1.  If no such successor has been so appointed by the Required Lenders and has accepted such appointment within 30 days after the retiring Agent gives notice of its resignation, then the retiring Agent may, on behalf of the Lender, appoint a successor Agent meeting the qualifications set forth above; provided that if Agent notifies Borrower and the Lenders that no qualifying Person has accepted such appointment, then such resignation nonetheless becomes effective in accordance with such notice and (1) the retiring Agent is discharged from its duties and obligations hereunder and under the other Loan Documents and (2) all payments, communications and determinations provided to be made by, to or through Agent must instead be made by or to the Lenders directly, until such time as the Required Lenders appoint a successor Agent as provided for above in this Section.  Upon the acceptance of a successor’s appointment as Agent hereunder, such successor succeeds to and become vested with all of the rights, powers, privileges and duties of the retiring (or retired) Agent, and the retiring Agent is discharged from all of its duties and obligations hereunder or under the other Loan Documents (if not already discharged therefrom as provided above in this Section).  The fees payable by Borrower to a successor Agent are the same as those payable to its predecessor unless otherwise agreed in writing between Borrower and such successor.  After the retiring Agent’s resignation hereunder and under the other Loan Documents, the provisions of this Article and Section 13.1 continue in effect for the benefit of such retiring Agent, its sub-agents and their respective Affiliates in respect of any actions taken or omitted to be taken by any of them while the retiring Agent was acting as Agent. 


62



11.7Non-Reliance on Agent and Other Lenders.  Each Lender acknowledges that it has, independently and without reliance upon Agent or any other Lender or any of their Affiliates and based on such documents and information as it has deemed appropriate, made its own credit analysis and decision to enter into this Agreement.  Each Lender also acknowledges that it will, independently and without reliance upon Agent or any other Lender or any of their Affiliates and based on such documents and information as it shall from time to time deem appropriate, continue to make its own decisions in taking or not taking action under or based upon this Agreement, any other Loan Document or any related agreement or any document furnished hereunder or thereunder. 

11.8Required Lenders’ Consent.  Subject to the additional requirements of Section 11.9, any amendment, modification, termination or waiver of any provision of this Agreement or any other Loan Document or consent to any departure by any Loan Party therefrom is effective only with the written consent of the Required Lenders and the Loan Parties.  Notwithstanding anything herein to the contrary, Agent may, with the consent of only Borrower, amend, modify or supplement this Agreement or any other Loan Document to cure any ambiguity, omission, defect or inconsistency, so long as such amendment, modification or supplement does not adversely affect the rights of any Lender. 

11.9Affected Lenders’ Consent.  Without the written consent of each Lender that would be directly affected thereby, no amendment, modification, or termination of, or consent with respect to, this Agreement or any other Loan Document is effective, if the effect thereof would: 

(a)extend the Maturity Date of any Loan; 

(b)waive, reduce or postpone any scheduled or mandatory repayment more than twenty days beyond its due date; 

(c)reduce the rate of interest on any Loan (other than any waiver of any increase of the interest rate applicable to the Loan as a result of an Event of Default) or any fee or premium payable hereunder (for the avoidance of doubt, the Applicable Interest Rate and any component thereof may be increased with the consent of Required Lenders); 

(d)extend the time for payment of any such interest or fees more than twenty days beyond its due date; 

(e)amend, modify or waive the definition of “Change of Control”, or “Required Lenders”; or 

(f)release all or substantially all of the value of any guaranties of the Loans or Agent’s Liens on all or substantially all of the Collateral. 

12.Transfer of the Loans.   

12.1Successor and Assigns in General.   

(a)This Agreement is binding upon and, subject to Section 12.2 hereof, inures to the benefit of the parties hereto and their respective successors and assigns, except that (i) no  


63



Loan Party may assign or transfer its rights hereunder or any interest herein or delegate its duties hereunder without the prior written consent of Agent and (ii) absent the occurrence and continuance of an Event of Default, no assignment shall be made to any Defaulting Lender, or any Person who, upon becoming a Lender hereunder, would constitute a Defaulting Lender or a Subsidiary thereof.  A Lender may assign or transfer any or all of its interest in the Loans to an Approved Fund without the consent of Borrower.  Any purported assignment of rights or delegation of duties in violation of this section is void.

(b)The Agent, acting solely for this purpose as an agent of the Borrower, shall maintain at its payment office, a copy of each Assignment and Assumption delivered to it and a register for the recordation of the names and addresses of the Lenders, and the Commitments of, and principal amounts of the Loans owing to, each Lender pursuant to the terms hereof from time to time (the Register).  The entries in the Register shall be conclusive absent manifest error, and the Borrower, the Agent and the Lenders shall treat each Person whose name is recorded in the Register pursuant to the terms hereof as a Lender hereunder for all purposes of this Agreement.  The Register shall be available for inspection by Borrower and any Lender, at any reasonable time and from time to time upon reasonable prior notice. 

12.2Conditions.  The Lender or any Assignee may assign all or any portion of its interest in and rights under this Agreement or any Loan to another Person (an “Assignee”), or grant a participating or beneficial interest in this Agreement and the Loan to another Person (a “Participant”), subject to Section 12.1 and the following terms: 

(a)Consent of Borrower.  In the case of an assignment, so long as no Event of Default has occurred and is continuing, Borrower shall have consented to such Assignee (such consent not to be unreasonably withheld, conditioned or delayed), provided, that a Lender may assign or transfer any or all of its interest in the Loans to an Approved Fund without the consent of Borrower. 

(b)Agent Consent.  Agent’s consent shall be required in connection with any assignment, not to be unreasonably withheld, provided, that a Lender may assign or transfer any or all of its interest in the Loans to an Approved Fund without the consent of Agent. 

(c)Participants.   

(i)With respect to the Lender granting a participating interest, (i) the Lender’s obligations under this Agreement must remain unchanged, (ii) the Lender must remain solely responsible to the other parties hereto for the performance of such obligations, and (iii) Borrower must continue to deal solely and directly with the Lender in connection with the Lender’s rights and obligations under this Agreement. 

(ii)Each Lender that sells a participation pursuant to this Section shall maintain a register on which it records the name and address of each participant and the principal amounts of each participant’s participation interest with respect to the Loans and the Commitments (each, a “Participant Register”).  The entries in the Participant Register shall be conclusive absent manifest error, and such Lender shall treat each Person whose name is recorded in the Participant Register as the owner of a participation with respect to  


64



such Loans or Commitments for all purposes under this Agreement, notwithstanding any notice to the contrary.  In maintaining the Participant Register, such Lender shall be acting as the agent of the Borrower solely for purposes of applicable US federal income Tax law and undertakes no duty, responsibility or obligation to Borrower (without limitation, in no event shall such Lender be a fiduciary of Borrower for any purpose, except that such Lender shall maintain the Participant Register; provided, no Lender shall have any obligation to disclose all or any portion of the Participant Register to any Person (including the identity of any participant or any information relating to a participant’s interest in any Commitments, Loans, or its other obligations under this Agreement) except to the extent that such disclosure is necessary to establish in connection with a Tax audit that such Commitment, Loan, or other obligation is in registered form under Section 5f.103-1(c) of the U.S. Treasury Regulations or, if different, under Sections 871(h) or 881(c) of the Code.

(d)Securities Laws.  Such assignment or participation may not be made under such circumstances as constitute a violation of federal securities laws or any applicable state securities laws or regulations. 

12.3Further Assurance.  Borrower shall, from time to time at the request of Agent, execute and deliver to Agent or to such party or parties as Agent may designate, any and all further instruments as may in the reasonable opinion of Agent be necessary or advisable to give full force and effect to any transfer contemplated by this Section 12

13.Additional Provisions.   

13.1Expenses.  Borrower agrees upon demand to pay or reimburse (a) Agent for all reasonable and documented out of pocket costs or expenses of Agent (including, without limit, court costs, and reasonable documented attorneys’ fees and expenses generated by one (1) outside counsel, whether or not suit is instituted, and, if suit is instituted, whether at trial court level, appellate court level, in a bankruptcy, probate or administrative proceeding or otherwise) (“Costs”) incurred in connection with the preparation, negotiation, execution, delivery, amendment, administration or performance of the Loan Documents, (b) Agent and the Lenders for all Costs incurred in collecting, attempting to collect under the Loan Documents or the Obligations, or incurred in defending the Loan Documents, or incurred in any other matter or proceeding relating to the Loan Documents or the Obligations, provided, that (i) reimbursable reasonable and documented out of pocket legal fees of outside counsel to Agent incurred in connection with the documentation, execution, delivery of this Agreement and the other Loan Documents, and the making of the Loans, in each case, on the Closing Date, shall not exceed $75,000 and (ii) the reimbursable amounts payable by Borrower in connection with each Agent inspection conducted under Section 6.8 shall not exceed $5,000.00 (it being understood, that such limitation shall not apply to any appraisals or other expenses incurred by Agent and the Lenders in connection with the exercise of remedies during the continuance of an Event of Default). 

13.2Survival of Representations and Warranties.  All representations and warranties contained herein or made by or on behalf of the Loan Parties in writing in connection with the transactions contemplated herein must be true and correct in all material respects as of the Closing Date and survive the consummation of the transactions contemplated hereby for so long as a Lender (or its Assignees) holds any Loans issued under this Agreement.  Such representations and  


65



warranties are understood to speak as of the Closing Date (or such other date or dates as may be specifically referred to in the particular representation or warranty), and none of the Loan Parties has any obligation (except as otherwise specified in this Agreement) to update or revise any representation or warranty for events occurring after the Closing Date.  In addition, notwithstanding anything herein or under applicable law to the contrary, the provisions of this Agreement and the other Loan Documents relating to indemnification or payment of costs and expenses survive the payment in full of the Loan and any termination of this Agreement or any other Loan Document.

13.3Notices.   

(a)Each party giving notice or making any request, demand or other communication (each, a “Notice”) pursuant to this Agreement must give the Notice in writing and must use one of the following methods of delivery, each of which for purposes of this Agreement is a writing: (i) personal delivery, (ii) registered or certified mail, in each case, return receipt requested and postage prepaid; (iii) nationally recognized overnight courier, with all fees prepaid; (iv) facsimile or (v) e-mail.  

(b)A Notice is effective only if the party giving or making the Notice has complied with this Section 13.3 and if the addressee has received the Notice.  A Notice is deemed received as follows: 

(i)If a Notice is delivered in person, or sent by registered or certified mail, or nationally recognized overnight courier, upon receipt as indicated by the date on the signed receipt. 

(ii)If a Notice is sent by facsimile, upon receipt by the party giving or making the Notice of an acknowledgment or transmission report generated by the machine from which the facsimile was sent indicating that the facsimile was sent in its entirety to the addressee’s facsimile number.  

(iii)If a Notice is sent by e-mail, one hour after such e-mail is confirmed sent by the e-mail program used by the sender, provided that the recipient acknowledges receipt of such e-mail or the party sending such e-mail provides such Notice in another manner permissible under this subsection (b). 

(iv)If the Addressee rejects or otherwise refuses to accept the Notice, or if the Notice cannot be delivered because of a change in address for which no Notice was given, then upon the rejection, refusal or inability to deliver. 

(v)Despite the other clauses of this subsection (b), if any Notice is received after 5 P.M. on a Business Day where the addressee is located, or on a day that is not a Business Day where the addressee is located, then the Notice is deemed received at 9:00 A.M. on the next Business Day where the addressee is located. 

(c)Each party giving a Notice shall address the Notice to the appropriate Person at the receiving party at the address listed below or to another addressee at another address designated by the party in a Notice pursuant to this section: 


66



(i)if to Borrower or any other Loan Party: 

c/o RSE Markets, Inc.


250 Lafayette Street, 2nd Floor
New York, New York 10012
Attention: Christopher Bruno, CEO
Email:  Chris@rallyrd.com

with a copy to (which shall not constitute notice)

Gunderson Dettmer Stough Villeneuve Franklin & Hachigian, LLP

220 W. 42nd Street, 17th Floor, New York, New York, 10036

Attention: Melissa Marks

Email:  mmarks@gunder.com

 

(ii)if to Agent: 

Upper90 Capital Management, LP

114 West 26th Street, 5th Floor

New York, NY 10001

Attn:  Alex Urdea

Email: Alex@upper90.io

 

with a copy to:

 

Winston & Strawn LLP

200 Park Avenue

New York, NY 10166

Attention: Kyle G Foley; Brad Vaiana

Email: kfoley@winston.com; bvaiana@winston.com

 

(iii)if to a Lender, to such Lender’s address set forth on Appendices 13.3 or in any joinder to this Agreement executed by such Lender. 

13.4No Waiver; Remedies Cumulative; Joint and Several Obligations.  No delay on the part of Agent or Lender in exercising any right, power or privilege, or in requiring the satisfaction of any covenant or condition under this Agreement, operates as a waiver or estoppel thereof, nor does any single or partial exercise of any right, power or privilege hereunder or thereunder preclude other or further exercise thereof, or the exercise of any other right, power or privilege.  A waiver made on one occasion is effective only in that instance and only for the purpose stated.  A waiver once given is not to be construed as a waiver on any future occasion or against any other person.  The rights and remedies provided in this Agreement are cumulative and are in addition to all rights or remedies which Agent or Lender may have in law or in equity or by statute or otherwise.  Without limiting the generality of the foregoing, nothing in this Agreement is to be deemed to preclude or be in lieu of any right or remedy which the Lender may have in law or in equity or by statute or otherwise against any Loan Party or any other person based upon any fraud. 


67



13.5Confidentiality.   

(a)Agent and each Lender agrees by its acceptance thereof that any non-public information concerning Holdings and its Subsidiaries which is furnished by Holdings, Borrower or any Affiliate thereof pursuant to this Agreement or any of the other Loan Documents (collectively “Confidential Information”) will be kept confidential by such Agent or Lender and used only in connection with the transactions contemplated by the Loan Documents; provided that nothing herein prevents Agent or Lender and their respective Affiliates from disclosing any such information (i) pursuant to the order of any court or administrative agency or in any pending legal, judicial or administrative proceeding, or otherwise as required by applicable law or compulsory legal process based on the advice of counsel (in which case Agent and Lender agrees, to the extent practicable and not prohibited by applicable law, to inform Borrower promptly thereof prior to disclosure), (ii) upon the request or demand of any regulatory authority having jurisdiction over Agent or Lender or any of their respective Affiliates, (iii) to potential or prospective Lenders or participants, provided such potential or prospective Lenders or participants are bound by confidentiality obligations with respect to the information, (iv) to the Affiliates of Agent or Lenders, and directors, managers, officers, employees and agents, including accountants, legal counsel and other advisors of the foregoing (it being understood that the persons to whom such disclosure is made will be informed of the confidential nature of such information and instructed to keep such information confidential and Agent and Lender are in any event responsible for any disclosure by any such person not permitted by this Agreement), (v) in connection with the exercise of any remedies hereunder or under any suit, action or proceeding relating to this Agreement or the enforcement of rights hereunder, (vi) to any investor or prospective investor in Agent or Lender, provided such investor is bound by confidentiality obligations with respect to the information, or (vii) to a commercial bank or other institutional lender providing credit or financial accommodations to Agent, Lender or any of their respective Affiliates, provided such institutional lender is bound by confidentiality obligations with respect to the information.  In addition, the Agent and the Lenders may disclose the existence of this Agreement and publicly available information about this Agreement to market data collectors, similar service providers to the lending industry, and service providers to the Agent and the Lenders in connection with the administration and management of this Agreement, the other Loan Documents and the Commitments.  The term “Confidential Information” does not include, however, any information which (x) was publicly known or otherwise known to such Agent or Lender at the time of disclosure by the Loan Parties to such Agent or Lender, (y) subsequently becomes publicly known through no act or omission of Agent or any Lender or (z) becomes known to such Agent or Lender other than through disclosure by the Loan Parties. 

(b)Tombstones.  Each Loan Party consents to the publication by the Agent or any Lender of any press releases, tombstones, advertising or other promotional materials (including via any electronic transmission) relating to the financing transactions contemplated by this Agreement using such Loan Party’s name, product photographs, logo or trademark. 

(c)Press Release and Related Matters.  No Loan Party shall, and no Loan Party shall permit any of its Affiliates to, issue any press release or other public disclosure (other than any document filed with any Governmental Authority relating to a public offering of securities of any Loan Party) using the name, logo or otherwise referring to the Agent, any Lender or of any of its Affiliates, the Loan Documents or any transaction contemplated herein or therein to which the  


68



Agent, such Lender or any of its Affiliates is party without the prior written consent of the Agent, such Lender or such Affiliate except to the extent required to do so under applicable requirements of law and then, only after consulting with the Agent or such Lender, as applicable.

13.6Amendments and Waivers.  This Agreement may not be changed or amended orally, and no waiver hereunder may be oral.  This Agreement may only be amended by a written agreement that identifies itself as an amendment to this Agreement which is signed by Borrower, Agent, and such Lenders (if any) as may be required by the terms of Sections 11.8 or 11.9, as applicable.  To be effective, a waiver under this Agreement must be in a writing executed by Agent. 

13.7Divisibility and Replacement of the Note.  Any instrument representing the Loan may be divided into multiple notes or certificates in such denominations as the Lender may request upon surrender of such instrument at the principal office of Borrower.  In case any instrument evidencing the Loan issued to the Lender hereunder is mutilated, lost, stolen, or destroyed, Borrower will issue and deliver in exchange and substitution for, and upon cancellation of the mutilated instrument or in lieu of and substitution for the instrument lost, stolen or destroyed, a new note or other document of like tenor and representing an equivalent right or interest, but only upon receipt of evidence reasonably satisfactory to Borrower of such loss, theft or destruction; the affidavit of the holder, without bond but with promise of indemnity, is satisfactory. 

13.8Publicity.  Notwithstanding any other provision contained herein and subject to Borrower’s prior written consent (to be exercised in its sole discretion), each Lender has the right from time to time to issue press releases or other public statements, in form and substance reasonably acceptable to Borrower, with respect to the transactions contemplated by this Agreement.    

13.9Integration.  This Agreement, the appendices and exhibits annexed hereto and documents, schedules and certificates referred to herein contain the entire agreement among Borrower and the Lender with respect to the transactions contemplated herein; and none of the parties is bound by nor is deemed to have made any representations and/or warranties except those contained herein and therein. 

13.10Severability.  If any provision of this Agreement is held for any reason to be unenforceable by a court of competent jurisdiction, the remainder of this Agreement nevertheless remains in full force and effect in such jurisdiction. 

13.11Time of Essence.  The parties have specifically reviewed and agreed to the time limits set forth in this Agreement, including, without limitation, the time limits set forth in Sections 3.4, 6.4, 6.7, 8.1(a), 8.1(c), 8.1(d), 8.1(h), and 13.3 and the parties agree that such time limits are of the essence of this Agreement and are to be enforced in accordance with the terms set forth in this Agreement. 

13.12Headings; Counterparts.  The headings in this Agreement are intended solely for convenience of reference and are to be given no effect in the construction or interpretation of this Agreement.  This Agreement may be executed in one or more counterparts, each of which constitutes an original, but all of which when taken together constitute but one and the same instrument.  Delivery of an executed counterpart of a signature page of this Agreement by facsimile  


69



or e-mail transmission of a portable document file (also known as a PDF file) is as effective as delivery of an original executed counterpart of this Agreement.

13.13Governing Law; Waivers; Personal Jurisdiction.   

(a)GOVERNING LAW.  THIS AGREEMENT, THE NOTES, THE LOAN DOCUMENTS AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES HERETO AND THERETO ARE CONTRACTS UNDER THE LAWS OF THE STATE OF DELAWARE AND FOR ALL PURPOSES ARE GOVERNED BY AND WILL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT GIVING EFFECT TO ANY CHOICE OF LAW OR CONFLICT PROVISION OR RULE (WHETHER OF THE STATE OF DELAWARE OR ANY OTHER JURISDICTION) THAT WOULD CAUSE THE APPLICATION OF THE LAWS OF ANY JURISDICTION OTHER THAN THE STATE OF DELAWARE. 

(b)WAIVERS.  EACH LOAN PARTY HEREBY WAIVES PERSONAL SERVICE OF ANY AND ALL PROCESS UPON IT AND CONSENTS THAT ALL SUCH SERVICE OF PROCESS MAY BE MADE BY CERTIFIED MAIL, RETURN RECEIPT REQUESTED, DIRECTED TO BORROWER AT THE ADDRESS INDICATED ABOVE, AND SERVICE SO MADE IS TO BE DEEMED TO BE COMPLETED FOUR BUSINESS DAYS AFTER THE SAME HAS BEEN DEPOSITED IN THE U.S. MAILS, POSTAGE PREPAID.  EACH PARTY HERETO HEREBY WAIVES ITS RIGHT TO A JURY TRIAL, ANY OBJECTION BASED ON FORUM NON CONVENIENS AND ANY OBJECTION TO VENUE IN CONNECTION WITH ANY CLAIM OR CAUSE OF ACTION BASED UPON OR ARISING OUT OF ANY OF THIS AGREEMENT, THE NOTES, THE OTHER LOAN DOCUMENTS OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY, INCLUDING CONTRACT CLAIMS, TORT CLAIMS, BREACH OF DUTY CLAIMS AND ALL OTHER COMMON LAW OR STATUTORY CLAIMS.  EACH PARTY HERETO REPRESENTS THAT IT HAS REVIEWED THIS WAIVER AND KNOWINGLY AND VOLUNTARILY WAIVES ITS JURY TRIAL RIGHTS FOLLOWING CONSULTATION WITH LEGAL COUNSEL.  IN THE EVENT OF LITIGATION, A COPY OF THIS AGREEMENT MAY BE FILED AS A WRITTEN CONSENT TO A TRIAL BY THE COURT. 

(c)EXCLUSIVE JURISDICTION.  EXCEPT AS PROVIDED IN SUBSECTION (d) HEREOF, THE AGENT, LENDERS AND EACH LOAN PARTY AGREE THAT ALL DISPUTES AMONG OR BETWEEN THEM ARISING OUT OF, CONNECTED WITH, RELATED TO, OR INCIDENTAL TO THE RELATIONSHIP ESTABLISHED AMONG OR BETWEEN THEM IN CONNECTION WITH THIS AGREEMENT AND THE NOTES OR THE OTHER LOAN DOCUMENTS AND WHETHER ARISING IN CONTRACT, TORT, EQUITY, OR OTHERWISE, WILL BE RESOLVED ONLY BY STATE OR FEDERAL COURTS LOCATED IN NEW CASTLE COUNTY, DELAWARE AND EACH LOAN PARTY HEREBY CONSENTS AND SUBMITS TO THE JURISDICTION OF ANY LOCAL, STATE OR FEDERAL COURT LOCATED WITHIN SAID COUNTY AND SAID STATE.  THE AGENT, LENDERS AND EACH LOAN PARTY ACKNOWLEDGES, HOWEVER, THAT ANY APPEALS FROM THOSE COURTS MAY HAVE TO BE HEARD BY A COURT LOCATED OUTSIDE OF NEW CASTLE COUNTY, DELAWARE.  EACH LOAN PARTY WAIVES IN ALL DISPUTES ANY OBJECTION THAT THEY MAY HAVE TO THE  


70



LOCATION OF THE COURT CONSIDERING THE DISPUTE.  NOTHING IN THIS SECTION AFFECTS THE RIGHT OF THE LENDER TO SERVE LEGAL PROCESS IN ANY OTHER MANNER PERMITTED BY LAW OR AFFECT THE RIGHT OF THE LENDER TO BRING ANY ACTION OR PROCEEDING AGAINST ANY LOAN PARTY OR ITS PROPERTY IN THE COURTS OF ANY OTHER JURISDICTION.

(d)OTHER JURISDICTIONS.  WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, EACH LOAN PARTY AGREES THAT THE AGENT HAS THE RIGHT TO PROCEED AGAINST IT IN A COURT IN ANY LOCATION TO ENABLE THE LENDER TO ENFORCE A JUDGMENT OR OTHER COURT ORDER ENTERED IN FAVOR OF THE AGENT.  EACH LOAN PARTY WAIVES ANY OBJECTION THAT IT MAY HAVE TO THE LOCATION OF THE COURT IN WHICH THE AGENT HAS COMMENCED A PROCEEDING DESCRIBED IN THIS SECTION. 

13.14Indemnification.  In addition to all of the Loan Parties’ other obligations under this Agreement, each Loan Party agrees to defend, protect, indemnify and hold harmless Agent, the Lender, its Assignees and Participants, and all of their respective officers, directors, partners, employees, consultants and agents (including, without limitation, those retained in connection with the satisfaction or attempted satisfaction of any of the conditions set forth in this Agreement) (collectively, the “Indemnitees”) from and against any and all losses, damages, liabilities, obligations, penalties, fees, costs and expenses (including, without limitation, reasonable documented attorneys’ and paralegals’ fees, costs and expenses) (collectively, “Losses”) incurred by such Indemnitees as a result of or arising from or relating to any suit, investigation, action or proceeding by any person, either threatened or initiated, asserting a claim for any legal or equitable remedy against any person under any statute or regulation, regardless of whether the Indemnitee seeking indemnification is a party to the action or proceeding for which indemnification is sought, including, without limitation, any federal or state securities or labor laws, or under any environmental and safety requirements or common law principles arising from or in connection with any of the following:  (i) the negotiation, preparation, execution or performance of the documents, agreements, certificates or instruments executed or delivered in connection with the Loan, (ii) the Lender’s furnishing of funds to Borrower under this Agreement, any Notes or any other Loan Document or (iii) any matter relating to the financing transactions contemplated by this Agreement or any other Loan Document (including, without limitation, any transaction financed or to be financed in whole or in part, directly or indirectly, with the proceeds of the Loan) (collectively, “Indemnified Matters”); provided, however, Borrower shall not be obligated to indemnify an Indemnitee to the extent that the Losses resulted from the willful misconduct or gross negligence of such Indemnitee.  In no event shall Agent or the Lender be liable to Borrower or any of its affiliates for indirect, special, consequential or punitive damages.  To the extent that this undertaking to indemnify, pay and hold harmless set forth in this section may be unenforceable for any reason, Borrower shall contribute the maximum portion which it is permitted to pay and satisfy under applicable law, to the payment and satisfaction of all Indemnified Matters incurred by Indemnitees. 

[remainder of page intentionally left blank; signature page follows]


71




72



IN WITNESS WHEREOF, the undersigned has caused this Agreement to be executed as of the date first above written.

 

BORROWER:

 

RALLY HOLDINGS LLC

 

 

By: /s/ George Leimer  

Name: George Leimer

Title:    Manager

 

 

HOLDINGS:

 

RSE MARKETS, INC. (d/b/a Rally Rd.)

 

 

By: /s/ George Leimer  

Name: George Leimer

Title:   Chief Executive Officer


[Signature Page to Credit and Guaranty Agreement]



AGENT:

 

UPPER90 CAPITAL MANAGEMENT, LP

 

 

By: /s/ Alex Urdea  

Name: Alex Urdea

Title:   Chief Investment Officer

 

 

LENDERS:

 

UPPER90 FUND, LP

 

 

By: /s/ Alex Urdea  

Name: Alex Urdea

Title:   Chief Investment Officer

 

 

UPPER90 FUND II, LP

 

 

By: /s/ Alex Urdea  

Name: Alex Urdea

Title:   Chief Investment Officer


[Signature Page to Credit and Guaranty Agreement]



Schedule I-1

Internal Underwriting Policies

All assets on Rally Rd. are considered to be investment grade, and therefore must adhere to only the highest standards of authenticity quality, history and cosmetic condition (and in the case of classic cars mechanical condition).

 

COLLECTOR CAR UNDERWRITING STANDARDS

 

1) Key Factors We Consider

 

a) In the case where a vehicle model has VIN stamped or numbers matching engines, 

transmissions, and/or other drivetrain components, the original components must be in

the vehicle.

 

i) In models where vehicles did not have serialized engine numbers that can be 

matched to the chassis, casting numbers and an expert opinion must be provided to

verify that engine is original to car.

 

ii) In the case where a vehicle model has VIN stamped or numbers matching body 

panels, the original components must be on the vehicle.

 

b) We place a high premium on limited production vehicles. Vehicles with total production 

over 2,000 units will be considered based on exceptional mileage, originality or history.

 

c) If a vehicle is represented as restored there must be documentation (either photographs 

or invoices) supporting that fact.

 

d) Vehicles must be in their original factory delivered colors. Vehicles not painted or 

upholstered in their original colors, but rather painted or upholstered in a period factory

available color, may be considered on a case-by-case basis.

 

e) Vehicle history must be documented from new without gaps larger than 20% of the 

vehicles age. E.g. a 60-year old vehicle cannot have gaps in history larger than 12 years.

 

i)The "Ownership Ratio" = (Current Year - Vehicle Model Year) / Number of Owners must be > 4.5, otherwise may be considered on a case-by-case basis. 

 

ii) An affidavit from a previous private owner may be accepted on case-by-case basis for single owner vehicles with gaps in history or vehicles with undocumented 




celebrity provenance.

 

2) Immediately Disqualifying Factors

 

a) Salvage, flood, rebuilt, assigned vin, or other similarly compromised titles, history of an 

accident, or prior damage to more than one body panel of the vehicle immediately

disqualifies any car from the Platform.

 

b) Vehicles with mileage discrepancies or any period where the odometer was known to be 

non-functioning are immediately disqualified.

 

COLLECTIBLES UNDERWRITING STANDARDS

 

1) All collectible assets must be acquired from a "brand-name" supplier, for example: 

 

a)Vintage watches from a business that is an authorized retailer for the manufacturer. 

 

b) Memorabilia from a licensed auction house that has a documented history of transacting 

in assets of similar or greater caliber.

 

c) Assets acquired directly from private owners may be accepted on case-by-case basis 

provided provenance can be established and documented.

 

2) All collectible assets must be substantiated by a signed representation of authenticity from the 

respective supplier.

 

3)All collectible assets must be substantiated by an acceptable form of third-party 

authentication, for example:

 

a) Vintage watches must include "boxes and papers" from the manufacturer with matching 

and expert verified serial numbers.

 

b) Memorabilia must have been graded as authentic and recently validated by a major 

authentication agency, such as PSA (Professional Sports Authenticator) or SGC

(Sportscard Guarantee Corporation).

 

c)An affidavit from a previous private owner may be accepted on case-by-case basis. 

 

d) In any instances when a collectible asset does not have an existing 3rd-party letter of 




authenticity (ex. a first edition signed Albert Einstein biography from the 1940s) an industry

expert must be engaged to inspect the asset and provide a signed letter of authenticity.




Exhibit A

Form of Assignment and Assumption




Exhibit B

Form of Borrowing Base Certificate




Exhibit C

Form of Compliance Certificate




Exhibit D

Form of Funding Notice




Exhibit E

Form of Note




Exhibit F

Form of Upper90 Warrant




Exhibit G

Form of Joinder Agreement


RALLY


Bill of Sale

 

As of [DATE]

 

This bill of sale (the “Bill of Sale”) records the purchase between RSE Collection, LLC (“Purchaser” or “us”) and [THE SELLER] (“Seller”) with regard to the assets described below (each individually an “Asset”, collectively the “Assets”). This Bill of Sale may be modified or amended only with the prior written consent of Purchaser.

 

Asset:

 

Description:

 

Total Acquisition Cost:

 

Consideration:

Cash (%)

Equity (%)

Total

 

 

Other Terms:

 

 

 


1

 

RALLY


Exclusive Purchase Agreement

 

As of [DATE]

 

This exclusive purchase agreement (the “Purchase Agreement”) is made between RSE Collection, LLC (“Purchaser” or “us” or “we”) and [Seller] (“Seller” or “you”) with regard to the assets described below (each individually an “Asset”, collectively the “Assets”).

 

Key Deal Points:

§You are the exclusive, unencumbered owner of the Asset(s), and you have honestly and accurately represented the Asset(s) to the best of your knowledge and ability. 

§We have agreed with you to a purchase price and form of consideration to be paid for each Asset, as outlined below. 

 

Your Rights & Obligations:

§You maintain possession of the Asset(s) until we take delivery. 

§You will store, maintain, and insure the Asset(s) as part of your inventory and consistent with the manner in which they were stored, maintained, and insured prior to the date of this Purchase Agreement. 

§You will provide us with reasonable access to the Asset(s) for the creation of marketing materials.  Marketing materials remain our property. 

§You will not advertise the Asset(s) online, in print, on social media, or with a third-party dealer or listing service without our prior written agreement. If the Asset(s) is already listed or advertised for sale The Seller will remove such listing or advertisement in its entirety, including any residual mention of item being "for sale”. 

 

The Results:

§On the due date set forth in this agreement you will receive payment of the Consideration for the associated Asset, as outlined below, and we will assume title in, and take possession of, the Asset(s), unless otherwise mutually agreed by you and us. 

 

Other:

§This Purchase Agreement may be modified or amended only with the prior written consent of both Purchaser and Seller. 


1


RALLY


Asset:

 

Description:

 

Total Acquisition Cost:

 

Consideration:

Cash (%)

Equity (%)

Total

 

 

Other Terms:

 

 

 

 

 

 

 

 

 

Acknowledged and Agreed:

 

 

 

By: /s/ George Leimer

 

By: /s/ [SELLER]

RSE Collection, LLC

 

SELLER

Name:George Leimer 

 

 

Title: Chief Executive Officer 

 

 


2

 

EXHIBIT 11.1

 

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

 

We consent to the inclusion in this Post-Qualification Offering Circular Amendment No. 25 to this Regulation A Offering Statement (Form 1-A) of RSE Collection, LLC to be filed on or about March 26, 2021 of our report dated April 29, 2020, on our audits of the Company and each listed Series' financial statements as of December 31, 2019 and 2018 and for each of the years then ended. Our report includes an explanatory paragraph about the existence of substantial doubt concerning the Company and each listed Series’ ability to continue as a going concern.

 

 

/s/ EisnerAmper LLP

 

 

EISNERAMPER LLP

New York, New York

March 26, 2021

 

 

NEW YORK
LONDON
SINGAPORE
PHILADELPHIA
CHICAGO
WASHINGTON, DC
SAN FRANCISCO
SILICON VALLEY
SAN DIEGO
SHANGHAI
BOSTON
HOUSTON
LOS ANGELES
HANOI
HO CHI MINH CITY

DuaneMorris

FIRM and AFFILIATE OFFICES

 

ATLANTA
BALTIMORE
WILMINGTON
MIAMI
BOCA RATON
PITTSBURGH
NEWARK
LAS VEGAS
CHERRY HILL
LAKE TAHOE
MYANMAR
OMAN

A GCC REPRESENTATIVE OFFICE
OF DUANE MORRIS

MEXICO CITY
ALLIANCE WITH
MIRANDA & ESTAVILLO

SRI LANKA
ALLIANCE WITH
GOWERS INTERNATIONAL

 

 

www.duanemorris.com


March 26, 2021

RSE Collection, LLC
c/o RSE Collection Manager, LLC

250 Lafayette Street

2nd Floor

New York, NY 10012

Re:RSE Collection, LLC (the “Company”) Offering Statement on Form 1-A, as amended by the Post-Qualification Offering Circular Amendment No. 25 (together, the “Offering Statement”)  

Ladies and Gentlemen: 

We have acted as special counsel to the Company, a Delaware series limited liability company, in connection with the filing of the Offering Statement under Regulation A of the Securities Act of 1933, as amended (the “Securities Act”), with the Securities and Exchange Commission (the “Commission”) relating to the proposed offer and sale by the Company of membership interests (the “Interests”) in each of the applicable series of the Company as set forth in Schedule 1 hereto (each, an “Offering”).

For purposes of rendering this opinion, we have examined originals or copies (certified or otherwise identified to our satisfaction) of:

1.the Certificate of Formation of the Company, filed with the Secretary of State of the State of Delaware on August 24, 2016; 

2.the Certificate of Formation of RSE Collection Manager, LLC, the managing member of the Company (the “Managing Member”), filed with the Secretary of State of the State of Delaware on March 16, 2021; 

 

3.the Fourth Amended and Restated Limited Liability Company Agreement of the Company dated as of March 26, 2021 (the “Operating Agreement”);   

 

4.the Limited Liability Company Agreement of the Managing Member, dated as of March 16, 2021 (the “Managing Member Operating Agreement”); and  

 

5.the consent of the Managing Member with respect to the Offering. 


Duane Morris llp    A DELAWARE LIMITED LIABILITY PARTNERSHIPGREGORY R. HAWORTH, RESIDENT PARTNER 

ONE RIVERFRONT PLAZA, 1037 RAYMOND BLVD., SUITE 1800    PHONE: +1 973 424 2000    FAX: +1 973 424 2001 

NEWARK, NJ 07102-5429

DM3\7491233.1


                                                                           DuaneMorris

 

                                                                                                                                               

RSE Collection, LLC

March 26, 2021

Page 2


We have also examined the Offering Statement, forms of subscription agreement and series designation filed with the Commission and such other certificates of public officials, such certificates of executive officers of the Company and such other records, agreements, documents and instruments as we have deemed relevant and necessary as a basis for the opinion hereafter set forth.

In such examination, we have assumed:  (i) the genuineness of all signatures, (ii) the legal capacity of all natural persons, (iii) the authenticity of all documents submitted to us as originals, (iv) the conformity to original documents of all documents submitted to us as certified, conformed or other copies and the authenticity of the originals of such documents, (v) that all records and other information made available to us by the Company on which we have relied are complete in all material respects, (vi) that the statements of the Company contained in the Offering Statement are true and correct as to all factual matters stated therein, (vii) that the Offering Statement will be and remain qualified under the Securities Act, and (viii) that the Company will receive the required consideration for the issuance of such Interests at or prior to the issuance thereof. As to all questions of fact material to this opinion, we have relied solely upon the above-referenced certificates or comparable documents and other documents delivered pursuant thereto, have not performed or had performed any independent research of public records and have assumed that certificates of or other comparable documents from public officials dated prior to the date hereof remain accurate as of the date hereof.

Members of our firm involved in the preparation of this opinion are licensed to practice law in the State of New York and we do not purport to be experts on, or to express any opinion herein concerning, the laws of any jurisdiction other than the laws of the State of New York, the federal law of the United States, and the Delaware Limited Liability Company Act (the “Delaware Act”).

Our opinions below are qualified to the extent that they may be subject to or affected by (i) applicable bankruptcy, insolvency, reorganization, receivership, moratorium, usury, fraudulent conveyance or similar laws affecting the rights of creditors generally, and (ii) by general equitable principles and public policy considerations, whether such principles and considerations are considered in a proceeding at law or at equity.

Based upon and subject to the foregoing, and the other qualifications and limitations contained herein, we are of the opinion that the Interests have been authorized by all necessary series limited liability company action of the Company and, when issued and sold in accordance with the terms set forth in the Operating Agreement, Managing Member Operating Agreement, applicable series designation and applicable subscription agreement against payment therefor in the manner contemplated in the Offering Statement, (a) will be legally and validly issued under the Delaware Act , (b) the purchasers of the Interests will have no obligation under the Delaware Act to make payments or contributions  to the Company (other than their purchase price for the Interests and except for their obligation that may arise in the future to repay any funds wrongfully distributed to them as provided under the Delaware Act), solely by reason of their ownership of the Interests or their status as members of the Company, and  (c) the purchasers of the Interests have no personal liability for the debts, obligations and liabilities of the Company, whether arising in contract, tort or otherwise, solely by reason of being members of the Company.

The opinion expressed herein is rendered as of the date hereof and is based on existing law, which is subject to change.  Where our opinion expressed herein refers to events to occur at a future date, we have assumed that there will have been no changes in the relevant law or facts between the date hereof and such future date.  We do not undertake to advise you of any changes in the opinion expressed herein from matters


                                                                           DuaneMorris

 

                                                                                                                                               

RSE Collection, LLC

March 26, 2021

Page 3


that may hereafter arise or be brought to our attention or to revise or supplement such opinion should the present laws of any jurisdiction be changed by legislative action, judicial decision or otherwise.

Our opinion expressed herein is limited to the matters expressly stated herein, and no opinion is implied or may be inferred beyond the matters expressly stated.

We hereby consent to the use of this letter as an exhibit to the Offering Statement and to any and all references to our firm in the prospectus that is a part of the Offering Statement.  In giving this consent, we do not admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act, or the rules and regulations of the Commission.

Very truly yours,

/s/ Duane Morris LLP

Duane Morris LLP


                                                                           DuaneMorris

 

                                                                                                                                               

RSE Collection, LLC

March 26, 2021

Page 4


SCHEDULE 1

 

Series

Maximum Membership Interests

Maximum Offering Size

#95FF1

12,000

$120,000