Form 1-K Issuer Information


FORM 1-K

UNITED STATE
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 1-K

OMB APPROVAL

OMB Number:  ####-####

Estimated average burden hours per response: ##.#

1-K: Filer Information

Issuer CIK
0001688804 
Issuer CCC
XXXXXXXX 
Is filer a shell company?
o Yes x No
Is the electronic copy of an official filing submitted in paper format?
o
File Number
 
Is this filing by a successor company pursuant to Rule 257(b)(5) resulting from a merger or other business combination?
o Yes x No
Successor File Number
 
Is this a LIVE or TEST Filing?
x LIVE o TEST
Would you like a Return Copy?
x
Period
12-31-2021 

Submission Contact Information

Name
 
Phone
 
E-Mail Address
 
Notify via Filing Website only?
o

1-K: Tab 1 Notification

This Form 1-K is to provide an
x Annual Report o Special Financial Report for the fiscal year
Fiscal Year End
12-31-2021 
Exact name of issuer as specified in the issuer's charter
RSE Collection, LLC 
CIK
0001688804 
Jurisdiction of Incorporation / Organization
DELAWARE  
I.R.S. Employer Identification Number
37-1835270 

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 
Title of each class of securities issued pursuant to Regulation A
Series #69BM1 - a series of RSE Collection, LLC 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 1-K

 

ANNUAL REPORT PURSUANT TO REGULATION A

 

 

For the fiscal year ended:

December 31, 2021

 

RSE COLLECTION, LLC
(Exact name of issuer as specified in its charter)

 

Delaware

37-1835270

State of other jurisdiction of incorporation or

Organization

(I.R.S. Employer Identification No.)

 

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

(Full mailing address of principal executive offices)

 

(347) 952-8058
(Issuer’s telephone number, including area code)

 

www.rallyrd.com
(Issuer’s website)

 

Series #69BM1 membership interests; Series #85FT1 membership interests; Series #88LJ1 membership interests; Series #55PS1 membership interests; Series #95BL1 membership interests; Series #89PS1 membership interests;  Series #90FM1 membership interests;  Series #83FB1 membership interests;  Series #98DV1 membership interests;  Series #93XJ1 membership interests;  Series #06FS1 membership interests;  Series #02AX1 membership interests;  Series #99LE1 membership interests;  Series #91MV1 membership interests;  Series #92LD1 membership interests;  Series #94DV1 membership interests;  Series #00FM1 membership interests;  Series #72MC1 membership interests;  Series #06FG1 membership interests;  Series #11BM1 membership interests;  Series #80LC1 membership interests;  Series #02BZ1 membership interests;  Series #88BM1 membership interests;  Series #63CC1 membership interests;  Series #76PT1 membership interests;  Series #75RA1 membership interests;  Series #65AG1 membership interests;  Series #93FS1 membership interests;  Series #61JE1 membership interests;  Series #90MM1 membership interests;  Series #65FM1 membership interests;  Series #88PT1 membership interests;  Series #94LD1 membership interests;  Series #99SS1 membership interests;  Series #94FS1 membership interests;  Series #61MG1 membership interests;  Series #92CC1 membership interests;  Series #89FT1 membership interests;  Series #80PN1 membership interests;  Series #89FG2 membership interests;  Series #88LL1 membership interests; Series #03SS1 membership interests

 

(Securities issued pursuant to Regulation A)



TABLE OF CONTENTS

SECTIONPAGE 

MASTER SERIES TABLE3 

ITEM 1. BUSINESS18 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS24 

ITEM 3. DIRECTORS AND OFFICERS37 

ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITY HOLDERS44 

ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN TRANSACTIONS46 

ITEM 6. OTHER INFORMATION47 

ITEM 7.  FINANCIAL STATEMENTS FOR THE FISCAL YEARS ENDED DECEMBER 31, 2021 AND 2020F-1 

ITEM 8. EXHIBIT INDEXIII-1 

 

 

In this Annual Report on Form 1-K (the “Form 1-K”), references to “we,” “us,” “our,” “RSE Collection,” or the “Company” mean RSE Collection, LLC, a Delaware series limited liability company formed on August 24, 2016.

 

Unless otherwise indicated, information contained in this Form 1-K concerning our industry and the markets in which we operate is based on information from independent industry and research organizations and other third-party sources (including publications, surveys and forecasts), and management estimates. Although we believe the data from these third-party sources is reliable, we have not independently verified any third-party information.



 

FORWARD LOOKING STATEMENT DISCLOSURE

 

This Form 1-K and any documents incorporated by reference herein or therein contain forward-looking statements and are subject to risks and uncertainties. All statements other than statements of historical fact or relating to present facts or current conditions included in this Form 1-K are forward-looking statements. Forward-looking statements give the Company’s current reasonable expectations and projections relating to its financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. 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 Form 1-K and any documents incorporated by reference herein or therein are based on reasonable assumptions the Company has made in light of its industry experience, perceptions of historical trends, current conditions, expected future developments and other factors it believes are appropriate under the circumstances. As you read and consider this Form 1-K, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (many of which are beyond the Company’s control) and assumptions. Although the Company believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect its actual operating and financial performance and cause its performance to differ materially from the performance anticipated in the forward-looking statements. Should one or more of these risks or uncertainties materialize or should any of these assumptions prove incorrect or change, the Company’s actual operating, and financial performance may vary in material respects from the performance projected in these forward-looking statements.

 

For more information regarding the risks and uncertainties that we face, you should refer to the “Risk Factors” detailed in the Post-Qualification Amendment No. 15 (filed on April 13, 2022) to the offering statement on Form 1-A filed by the Company with the Securities and Exchange Commission (the “Commission”) on November 15, 2021 (the “Offering Statement”), as may be amended, and in our subsequent reports and offering statements filed from time to time with the Commission. Any forward-looking statement made by the Company in this Form 1-K or any documents incorporated by reference herein or therein speak only as of the date of this Form 1-K. Factors or events that could cause our actual operating and financial performance to differ may emerge from time to time, and it is not possible for the Company to predict all of them. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.



 

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 Form 1-K 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 and trade names in this Form 1-K 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 Form 1-K 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.



MASTER SERIES TABLE

The Company is managed by RSE Collection Manager, LLC (the “Manager”), a single-member Delaware limited liability company formed on March 16, 2021, which is owned by Rally Holdings LLC, a Delaware limited liability company (the “Rally Holdings” or “Asset Manager”), which serves as the asset manager for the collection of Collectible Assets (as defined below) owned by the Company and each series. The Company’s core business is the identification, acquisition, marketing and management of collectible automobiles, memorabilia, digital assets, and alcohol (collectively referred to as “Collectible Assets” or the “Asset Class”) for the benefit of the investors. All of the series of the Company may collectively be referred to herein as the “Series” and 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”) 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 offerings of the Interests may collectively be referred to herein as the “Offerings.” There will be a separate Closing with respect to each Offering (each, a “Closing”). The Series assets referenced below may be referred to herein, collectively, as the “Underlying Assets.” Any individuals, dealers or auction company that own 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.” We intend to distribute all Offerings 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”). The Manager intends to continue to develop opportunities to allow 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 (the “Membership Experience Programs”).

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.

Series

Qualification Date

Offering Circular

Underlying Asset

Status

Opening Date (1)

Closing Date

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee (4)

Trading Window (6)

#77LE1 (5)

 

(Not qualified in an Offering Statement)

1977 Lotus Esprit S1

Closed

11/17/2016

4/13/2017

$38.85

2,000

$77,700
(3)

$3,443

10/20/2021

#69BM1

8/10/2017

(Post-Qualification Amendment No. 1 to Offering Statement 1)

1969 Ford Mustang Boss 302

Closed

11/20/2017

2/7/2018

$57.50

2,000

$115,000
(3)

$2,986

9/23/2021

#85FT1

9/14/2017

(Post-Qualification Amendment No. 1 to Offering Statement 1)

1985 Ferrari Testarossa

Closed

11/23/2017

2/15/2018

$82.50

2,000

$165,000
(3)

-$17,859

9/13/2021


3


#88LJ1

9/14/2017

(Post-Qualification Amendment No. 1 to Offering Statement 1)

1988 Lamborghini Jalpa

Closed

2/9/2018

4/12/2018

$67.50

2,000

$135,000
(3)

$578

9/30/2021

#55PS1

9/14/2017

(Post-Qualification Amendment No. 1 to Offering Statement 1)

1955 Porsche 356 Speedster

Closed

4/2/2018

6/6/2018

$212.50

2,000

$425,000
(3)

-$3,357

8/5/2021

#95BL1

5/24/2018

(Post-Qualification Amendment No. 5 to Offering Statement 1)

1995 BMW E36 M3 Lightweight

Closed

6/1/2018

7/12/2018

$59.25

2,000

$118,500
(3)

-$444

8/19/2021

#89PS1

7/20/2018

(Post-Qualification Amendment No. 6 to Offering Statement 1)

1989 Porsche 911 Speedster

Closed

7/23/2018

7/31/2018

$82.50

2,000

$165,000
(3)

$1,771

10/21/2021

#90FM1

7/20/2018

(Post-Qualification Amendment No. 6 to Offering Statement 1)

1990 Ford Mustang 7Up Edition

Closed

7/24/2018

7/31/2018

$8.25

2,000

$16,500
(3)

$464

8/6/2021

#83FB1

3/29/2018

(Post-Qualification Amendment No. 7 to Offering Statement 1)

1983 Ferrari 512 BBi

Closed

7/23/2018

9/5/2018

$70.00

5,000

$350,000
(3)

$9,162

7/27/2021

#98DV1

9/17/2018

(Pre-Qualification Amendment No. 2 to Offering Statement 1)

1998 Dodge Viper GTS-R

Closed

9/27/2018

10/10/2018

$65.00

2,000

$130,000
(3)

$2,314

8/18/2021


4


#06FS1

9/17/2018

(Pre-Qualification Amendment No. 7 to Offering Statement 1)

2006 Ferrari F430 Spider "Manual"

Sold -$227,500 Acquisition Offer Accepted on 05/06/2019

10/12/2018

10/19/2018

$39.80

5,000

$199,000
(3)

$774

5/23/2019

#93XJ1

3/29/2018

(Post-Qualification Amendment No. 4 to Offering Statement 1)

1993 Jaguar XJ220

Closed

8/22/2018

11/6/2018

$99.00

5,000

$495,000
(3)

-$7,373

9/21/2021

#02AX1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

2002 Acura NSX-T

Closed

11/16/2018

11/30/2018

$54.00

2,000

$108,000
(3)

$1,944

8/2/2021

#99LE1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

1999 Lotus Esprit Sport 350

Closed

11/23/2018

12/4/2018

$34.75

2,000

$69,500
(3)

$1,770

10/14/2021

#91MV1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

1991 Mitsubishi 3000GT VR4

Closed

11/28/2018

12/7/2018

$19.00

2,000

$38,000
(3)

$600

10/7/2021

#92LD1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

1992 Lancia Delta Integrale Evo "Martini 5"

Closed

12/7/2018

12/26/2018

$55.00

3,000

$165,000
(3)

$2,219

8/9/2021

#94DV1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

1994 Dodge Viper RT/10

Closed

12/11/2018

12/26/2018

$28.75

2,000

$57,500
(3)

$1,841

8/27/2021


5


#00FM1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

2000 Ford Mustang Cobra R

Sold -$60,000 Acquisition Offer Accepted on 04/16/2019

12/21/2018

1/4/2019

$24.75

2,000

$49,500
(3)

$862

4/24/2019

#72MC1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

1972 Mazda Cosmo Sport Series II

Closed

12/28/2018

1/4/2019

$62.25

2,000

$124,500
(3)

$2,474

8/13/2021

#06FG1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

2006 Ford GT

Sold -$365,000 Acquisition Offer Accepted on 06/09/2021

12/14/2018

1/8/2019

$64.00

5,000

$320,000
(3)

$3,198

6/9/2021

#11BM1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

2011 BMW 1M

Closed

1/8/2019

1/25/2019

$42.00

2,000

$84,000
(3)

$517

8/25/2021

#80LC1

9/17/2018

(Pre-Qualification Amendment No. 7 to Offering Statement 1)

1980 Lamborghini Countach LP400 S Turbo

Closed

1/17/2019

2/8/2019

$127.00

5,000

$635,000
(3)

$9,216

8/4/2021

#02BZ1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

2002 BMW Z8

Closed

1/6/2019

2/8/2019

$65.00

3,000

$195,000
(3)

$2,620

9/20/2021

#88BM1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

1988 BMW E30 M3

Closed

1/11/2019

2/25/2019

$47.00

3,000

$141,000
(3)

$226

7/29/2021


6


#63CC1

3/6/2019

(Pre-Qualification Amendment No. 11 to Offering Statement 1)

1963 Chevrolet Corvette Split Window

Closed

3/8/2019

3/18/2019

$63.00

2,000

$126,000
(3)

$1,553

11/4/2021

#76PT1

3/6/2019

(Pre-Qualification Amendment No. 11 to Offering Statement 1)

1976 Porsche 911 Turbo Carrera

Closed

3/15/2019

3/22/2019

$63.30

3,000

$189,900
(3)

$1,793

11/16/2021

#75RA1

3/6/2019

(Post-Qualification Amendment No. 12 to Offering Statement 1)

1975 Renault Alpine A110 1300

Closed

3/29/2019

4/9/2019

$28.00

3,000

$84,000
(3)

$3,732

9/14/2021

#65AG1

3/6/2019

(Pre-Qualification Amendment No. 11 to Offering Statement 1)

1965 Alfa Romeo Giulia Sprint Speciale

Closed

4/5/2019

4/16/2019

$89.25

2,000

$178,500
(3)

$1,903

8/3/2021

#93FS1

3/6/2019

(Post-Qualification Amendment No. 12 to Offering Statement 1)

1993 Ferrari 348TS Serie Speciale

Closed

4/12/2019

4/22/2019

$68.75

2,000

$137,500
(3)

$1,272

9/3/2021

2003 Porsche 911 GT2

 

Cancelled / Underlying Asset Sold Pre-Offering

 

#90MM1

3/6/2019

(Post-Qualification Amendment No. 12 to Offering Statement 1)

1990 Mazda Miata MX-5

Closed

4/17/2019

4/26/2019

$5.32

5,000

$26,600
(3)

$918

10/5/2021

#61JE1

3/6/2019

(Post-Qualification Amendment No. 12 to Offering Statement 1)

1961 Jaguar E-Type

Closed

4/19/2019

4/26/2019

$82.00

3,000

$246,000
(3)

$3,858

10/12/2021


7


#65FM1

3/6/2019

(Pre-Qualification Amendment No. 11 to Offering Statement 1)

1965 Ford Mustang 2+2 Fastback

Closed

5/3/2019

7/18/2019

$41.25

2,000

$82,500
(3)

$1,966

9/8/2021

#88PT1

11/16/2018

(Post-Qualification Amendment No. 8 to Offering Statement 1)

1988 Porsche 944 Turbo S

Closed

5/10/2019

7/18/2019

$30.00

2,200

$66,000
(3)

-$2,214

9/29/2021

#94LD1

12/6/2018

(Post-Qualification Amendment No. 10 to Offering Statement 1)

1994 Lamborghini Diablo SE30 Jota

Closed

7/12/2019

8/6/2019

$119.50

5,000

$597,500
(3)

$11,251

7/16/2021

#99SS1

8/9/2019

(Post-Qualification Amendment No. 14 to Offering Statement 1)

1999 Shelby Series 1

Closed

9/4/2019

9/11/2019

$137.50

1,000

$137,500
(3)

$1,815

9/28/2021

#94FS1

8/9/2019

(Post-Qualification Amendment No. 14 to Offering Statement 1)

1994 Ferrari 348 Spider

Closed

9/12/2019

9/17/2019

$72.50

2,000

$145,000
(3)

$669

7/23/2021

#61MG1

3/6/2019

(Post-Qualification Amendment No. 11 to Offering Statement 1)

1961 Maserati 3500GT

Closed

9/20/2019

9/30/2019

$68.00

5,000

$340,000
(3)

$4,613

8/31/2021

#92CC1

8/9/2019

(Post-Qualification Amendment No. 14 to Offering Statement 1)

1992 Chevrolet Corvette ZR1

Closed

9/27/2019

10/2/2019

$26.25

2,000

$52,500
(3)

$2,875

11/2/2021


8


#89FT1

8/9/2019

(Post-Qualification Amendment No. 14 to Offering Statement 1)

1989 Ferrari Testarossa

Closed

10/4/2019

10/11/2019

$45.00

4,000

$180,000
(3)

-$400

9/7/2021

#80PN1

10/23/2019

(Post-Qualification Amendment No. 18 to Offering Statement 1)

1980 Porsche 928

Closed

11/1/2019

11/6/2019

$9.60

5,000

$48,000
(3)

-$4,030

8/24/2021

#89FG2

10/23/2019

(Post-Qualification Amendment No. 15 to Offering Statement 1)

1989 Ferrari 328 GTS

Closed

11/8/2019

11/14/2019

$75.00

1,700

$127,500
(3)

$1,719

9/17/2021

#88LL1

8/9/2019

(Post-Qualification Amendment No. 14 to Offering Statement 1)

1988 Lamborghini LM002

Closed

11/18/2019

12/8/2019

$146.00

2,000

$292,000
(3)

$3,115

8/12/2021

1990 Mercedes 190E 2.5-16 Evo II

 

Cancelled / Underlying Asset Sold Pre-Offering

 

#03SS1

12/9/2019

(Post-Qualification Amendment No. 19 to Offering Statement 1)

2003 Saleen S7

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

7/6/2020

9/22/2020

$125.00

3,000

$375,000
(3)

$29,638

10/1/2020

1972 Ferrari 365 GTC/4

 

Cancelled / Underlying Asset Sold Pre-Offering

 

#MEEB11275

12/6/2021

(Post-Qualification Amendment No. 1 to Offering Statement 2)

Number 11275 Elephant Meebit NFT

Closed

12/6/2021

1/10/2022

$8.00

20,000

$160,000
(3)

$16,139

 


9


#82TAYLOR

12/13/2021

(Post-Qualification Amendment No. 3 to Offering Statement 2)

1982 Topps #434 Lawrence Taylor Rookie Card graded BGS 10

Closed

12/13/2021

1/10/2022

$6.50

2,000

$13,000
(3)

$1,538

 

#HOLMES

12/13/2021

(Post-Qualification Amendment No. 3 to Offering Statement 2)

1892 1st Edition copies of The Adventures of Sherlock Holmes and the Memoirs of Sherlock Holmes by Arthur Conan Doyle

Closed

12/13/2021

1/10/2022

$10.00

2,500

$25,000
(3)

$3,458

 

#HULK180

12/13/2021

(Post-Qualification Amendment No. 3 to Offering Statement 2)

1974 Incredible Hulk #180 Comic Book published by Marvel graded CGC 9.8

Closed

12/13/2021

1/10/2022

$4.20

10,000

$42,000
(3)

$4,342

 

#05JAYZ

12/20/2021

(Post-Qualification Amendment No. 4 to Offering Statement 2)

2005 Topps Finest Jay-Z Autographed Card graded PSA 10

Closed

12/20/2021

1/10/2022

$5.00

3,700

$18,500
(3)

$1,459

 

#JUSTINIAN

12/20/2021

(Post-Qualification Amendment No. 4 to Offering Statement 2)

Coin from the First Reign of Justinian II Depicting the First Numismatic Depiction of Jesus Christ (AD 685-695) graded NGC Ch MS

Closed

12/20/2021

1/10/2022

$9.00

2,000

$18,000
(3)

$1,720

 

#67ICEBOWL

12/27/2021

(Post-Qualification Amendment No. 5 to Offering Statement 2)

1967 Full Ticket from the Ice Bowl graded PSA 8

Closed

12/27/2021

1/14/2022

$5.00

2,000

$10,000
(3)

$1,262

 

#DKCOUNTRY

12/27/2021

(Post-Qualification Amendment No. 5 to Offering Statement 2)

1994 SNES Donkey Kong Country Video Game graded Wata 9.4 A+

Closed

12/27/2021

1/14/2022

$6.00

3,000

$18,000
(3)

$3,162

 


10


#FALCON

12/27/2021

(Post-Qualification Amendment No. 5 to Offering Statement 2)

1979 Kenner Star Wars Millennium Falcon Spaceship Action Figure graded AFA 80

Closed

12/27/2021

1/14/2022

$5.00

10,000

$50,000
(3)

$5,420

 

#MARIOWRLD

12/13/2021

(Post-Qualification Amendment No. 3 to Offering Statement 2)

1991 SNES Super Mario World Video Game graded Wata 9.4 A

Closed

12/13/2021

1/18/2022

$5.00

33,000

$165,000
(3)

$17,264

 

#82AV1

11/15/2021

(Post-Qualification Amendment No. 4 to Offering Statement 2)

1982 Aston Martin V8 Vantage 'Oscar India'

Closed

11/16/2021

2/7/2022

$20.00

14,875

$297,500
(3)

$2,530

 

#SUPERBWL1

2/9/2022

(Post-Qualification Amendment No. 6 to Offering Statement 2)

1967 Super Bowl I Full Ticket graded PSA 5

Closed

2/9/2022

3/2/2022

$6.00

4,000

$24,000
(3)

$3,079

 

#MEEB7985

2/9/2022

(Post-Qualification Amendment No. 6 to Offering Statement 2)

Number 7985 Pig Meebit NFT with Magenta Overshirt Color

Closed

2/9/2022

3/2/2022

$5.00

7,600

$38,000
(3)

$2,574

 

#BONDWATCH

12/20/2021

(Post-Qualification Amendment No. 4 to Offering Statement 2)

1999 Omega Seamaster Watch Worn by Pierce Brosnan During the Filming of The World is Not Enough

Closed

12/20/2021

3/22/2022

$4.00

20,000

$80,000
(3)

$3,320

 

#95FF1

12/27/2021

(Post-Qualification Amendment No. 5 to Offering Statement 2)

1995 Ferrari 355 Spider

Closed

12/27/2021

3/22/2022

$10.00

12,000

$120,000
(3)

$5,962

 


11


#MAYC857

2/9/2022

(Post-Qualification Amendment No. 6 to Offering Statement 2)

Number 857 Mutant Ape Yacht Club NFT with M1 Irish Boho Hat

Closed

2/9/2022

3/23/2022

$5.00

10,800

$54,000
(3)

$3,893

 

#PUNK2981

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

Number 2981 CryptoPunk NFT with Welding Goggles

Closed

2/18/2022

3/22/2022

$5.00

62,000

$310,000
(3)

$13,975

 

#WOW2221

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

Number 2221 World of Women NFT with Golden Bib Necklace

Closed

2/18/2022

3/30/2022

$7.00

4,000

$28,000
(3)

$1,193

 

#NIKON1

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

1949 Nikon One Camera in Condition ‘B/A’

Closed

2/18/2022

4/8/2022

$4.00

7,000

$28,000
(3)

$3,782

 

#LOTF

3/14/2022

(Post-Qualification Amendment No. 8 to Offering Statement 2)

1954 1st Edition copy Lord of the Flies by William Golding

Closed

3/14/2022

4/8/2022

$7.00

2,000

$14,000
(3)

$2,360

 

#DOOD6778

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

Number 6778 Doodle NFT with Holographic Mohawk

Closed

3/30/2022

4/8/2022

$5.00

6,000

$30,000
(3)

$858

 

#BAKC7820

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

Number 7820 Bored Ape Kennel Club NFT with Jetpack

Closed

2/18/2022

4/20/2022 

$5.00

6,000

$30,000

(3)

-$143

 


12


#NBAJAM

3/14/2022

(Post-Qualification Amendment No. 8 to Offering Statement 2)

1994 Sega Genesis NBA Jam Video Game graded Wata 9.8 A++

Closed

3/14/2022

 4/20/2022 

$5.00

9,400

$47,000

(3)

$3,338

 

1947 Jackie Robinson News Photo

 

Cancelled / Underlying Asset Sold Pre-Offering

 

#MACWORLD1

12/20/2021

(Post-Qualification Amendment No. 4 to Offering Statement 2)

1984 Steve Jobs and Steve Wozniak Signed Issue of Macworld #1

Open

12/20/2021

 

$11.25

16,000 / 20,000

$180,000 / $225,000

$17,711

 

#TREASURE

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

1883 First Edition copy of Treasure Island By Robert Stevenson

Open

2/18/2022

 

$5.00

3,600 / 4,500

$18,000 / $22,500

$2,425

 

#57UNITAS

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

1957 Topps #138 Johnny Unitas Rookie Card graded PSA NM MT+ 8.5

Open

2/18/2022

 

$9.50

4,000 / 5,000

$38,000 / $47,500

$3,425

 

#BATMAN

2/18/2022

(Post-Qualification Amendment No. 7 to Offering Statement 2)

1940 Batman #1 Comic Book published by DC Comics graded CGC 8

Open

2/18/2022

 

$10.00

144,000 / 180,000

$1,440,000 / $1,800,000

$67,900

 

#04PHELPS

3/14/2022

(Post-Qualification Amendment No. 8 to Offering Statement 2)

2004 Sports Illustrated For Kids #360 Michael Phelps Rookie Card graded PSA GEM MT 10

Open

3/14/2022

 

$4.00

4,000 / 5,000

$16,000 / $20,000

$0

 

#VERSTAPP1

3/14/2022

(Post-Qualification Amendment No. 8 to Offering Statement 2)

2020 Topps Dynasty Formula 1 Triple Patch Autographs #TRAIMV Max Verstappen Card graded BGS 9.5

Open

3/14/2022

 

$8.00

3,200 / 4,000

$25,600 / $32,000

$1,178

 


13


#WOW6586

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

Number 6586 World of Women NFT with Golden Skin Tone

Open

3/30/2022

 

$5.00

8,320 / 10,400

$41,600 / $52,000

$711

 

#AZUKI6704

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

Number 6704 Azuki NFT with Glowing Eyes

Open

3/30/2022

 

$5.00

5,120 / 6,400

$25,600 / $32,000

$228

 

#WWLAND1

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

Worldwide Webb Land Large Apartment 8325 NFT

Open

3/30/2022

 

$5.00

2,560 / 3,200

$12,800 / $16,000

$860

 

#MAYC9114

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

Number 9114 Mutant Ape Yacht Club NFT with M2 Stunt Jacket

Open

3/30/2022

 

$5.00

14,000 / 17,500

$70,000 / $87,500

$1,066

 

#SANDBOX1

3/30/2022

(Post-Qualification Amendment No. 10 to Offering Statement 2)

The Sandbox ESTATE with a bundle of 9 LAND NFTs

Open

3/30/2022

 

$5.00

16,800 / 21,000

$84,000 / $105,000

$1,175

 

#OBAMABALL

3/30/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

2010 Basketball Signed by Barack Obama, Kobe Bryant, LeBron James, Magic Johnson, and Carmelo Anthony

Open

3/30/2022

 

$10.00

8,400 / 10,500

$84,000 / $105,000

$3,563

 

#STARWARS3

3/30/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

1977 Topps Star Wars Series 1-5 Wax Boxes Authenticated by BBCE

Open

3/30/2022

 

$10.00

2,080 / 2,600

$20,800 / $26,000

$1,840

 


14


#VFRNDS1

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

VeeFriends Original Sharing Squirrel Drawing by Gary Vee

Open

4/4/2022

 

$10.00

22,000 / 27,500

$220,000 / $275,000

$19,642

 

#96TIGER

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

1996 Sports Illustrated For Kids Tiger Woods Rookie Card graded BGS 10

Open

4/4/2022

 

$5.00

8,800 / 11,000

$44,000 / $55,000

$4,313

 

#58PELE4

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

1958 Pele World Cup Debut Ticket Stub graded PSA 1.5

Open

4/4/2022

 

$6.00

6,400 / 8,000

$38,400 / $48,000

$4,420

 

#BART

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

1993 Skybox Simpsons Bart Sketch graded PSA 10

Open

4/4/2022

 

$7.00

2,400 / 3,000

$16,800 / $21,000

$2,290

 

#HOMER

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

1993 Skybox Simpsons Homer Sketch graded PSA 10

Open

4/4/2022

 

$7.00

2,400 / 3,000

$16,800 / $21,000

$2,290

 

#YEEZY

4/4/2022

(Post-Qualification Amendment No. 13 to Offering Statement 2)

Complete Collection of Yeezy 350 Sneakers (2015-2020)

Open

4/4/2022

 

$8.00

4,000 / 5,000

$32,000 / $40,000

$6,500

 

#LEDZEPP1

4/11/2022

(Post-Qualification Amendment No. 14 to Offering Statement 2)

Led Zeppelin I Album Signed By Jimmy Page, Robert Plant, John Bonham & John Paul Jones authenticated by Beckett

Open

4/11/2022

 

$6.00

6,400 / 8,000

$38,400 / $48,000

$4,420

 


15


#SI1

4/11/2022

(Post-Qualification Amendment No. 14 to Offering Statement 2)

1954 Sports Illustrated #1 graded CGC 9.8

Open

4/11/2022

 

$2.00

4,000 / 5,000

$8,000 / $10,000

$1,100

 

#ELVIS

4/11/2022

(Post-Qualification Amendment No. 14 to Offering Statement 2)

1977 Elvis Presley Last Live Performance Full Ticket graded PSA 8

Open

4/11/2022

 

$8.00

4,000 / 5,000

$32,000 / $40,000

$3,700

 

#GOLD1

4/11/2022

(Post-Qualification Amendment No. 14 to Offering Statement 2)

Alaska Gold Nugget weighing 172 grams

Open

4/11/2022

 

$4.00

3,200 / 4,000

$12,800 / $16,000

$990

 

#88ZELDA

4/11/2022

(Post-Qualification Amendment No. 14 to Offering Statement 2)

1988 NES Zelda II: The Adventure of Link Video Game graded WATA 9.8 A+

Open

4/11/2022

 

$5.00

9,600 / 12,000

$48,000 / $60,000

$4,300

 

#DOOD7387

 

 

Number 7387 Doodle NFT with Pink Long Hair

Upcoming

 

 

$5.00

8,960 / 11,200

$44,800 / $56,000

$903

 

#SACHS1

 

 

Tom Sachs Rocket Factory "Gamechanger" NFT with USPS Brand

Upcoming

 

 

$10.00

2,120 / 2,650

$21,200 / $26,500

$604

 

#AZUKI8467

 

 

Number 8467 Azuki NFT with Blue Tassel Ear

Upcoming

 

 

$5.00

12,000 / 15,000

$60,000 / $75,000

$0

 

#32RUTH

 

 

1932 Babe Ruth Called Shot Ticket Stub graded PSA 6

Upcoming

 

 

$5.00

15,200 / 19,000

$76,000 / $95,000

$7,738

 

#20WITT

 

 

2020 Bowman Chrome Bobby Witt Jr. Prospect Autographs Rookie Card graded PSA 10

Upcoming

 

 

$4.50

1,600 / 2,000

$7,200 / $9,000

$810

 


16


#TOADZ5028

 

 

Number 5028 CrypToadz NFT with Swamp Single Bun Head

Upcoming

 

 

$5.00

1,880 / 2,350

$9,400 / $11,750

$338

 

#TOADZ3079

 

 

Number 3079 CrypToadz NFT with 3D Eyes

Upcoming

 

 

$5.00

2,160 / 2,700

$10,800 / $13,500

$363

 

#KENNERSET

 

 

1978 Kenner Star Wars Early Bird Set graded AFA 75

Upcoming

 

 

$10.00

1,000 / 1,250

$10,000 / $12,500

$1,024

 

#SANDBOX2

 

 

The Sandbox 3x3 ESTATE with a bundle of 9 LAND NFTs

Upcoming

 

 

$5.00

18,400 / 23,000

$92,000 / $115,000

$5,926

 

TOTAL:

-

-

-

-

-

-

-

-

$5,238,750

(7)

-

 

 

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

(1)The opening date of a Series will occur no later than two calendar days following the date of qualification of the Offering of such Series by the Commission. With respect to a Series, the Offering of such Series is subject to qualification by the Commission. 

(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 the date of the most recent period during which transfers of Interests in the Series were facilitated through the Platform (each such period, a “Trading Window”) 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. 


17


ITEM 1. BUSINESS

Company History

The Company’s core business is the identification, acquisition, marketing and management of Collectible Assets for the benefit of the investors. RSE Collection Manager, LLC, a single-member Delaware limited liability company formed on March 16, 2021 is the manager of the Company (the “Manager”). The Manager of the Company is wholly owned by Rally Holdings LLC, which is in turn wholly owned by RSE Markets, Inc., a Delaware corporation (“RSE Markets”). The Company issues membership interests in a number of separate individual series of the Company. There will be a separate closing with respect to each Offering. Each Series will own a unique intangible or tangible Underlying Asset, and the assets and liabilities of each Series will be separate in accordance with Delaware law. An Investor in any Series acquires a proportional share of assets, liabilities, profits and losses as they pertain to a particular Series, and the sole assets and liabilities of any given Series at the time of an Offering related to that particular Series consists of a single Underlying Asset (plus any cash reserves for future Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses of our accompanying Notes to the Consolidated Financial Statements) as well as certain liabilities related to expenses pre-paid by the Asset Manager. “Current Period” refers to the time period between January 1, 2021, and December 31, 2021. “Prior Period” refers to the time period between January 1, 2020 and December 31, 2020. The Manager has assembled a network of advisors (the “Advisory Board”) to assist the Manager on certain business considerations with respect to the Series and aspects of the Platform.

Description of the Business

The market for the Asset Class is characterized by: (i) a small number of participants who have the financial means to acquire, enjoy and derive financial gains from the highest quality and value of Collectible Assets, and (ii) a relatively 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 participants.

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 Collectible Assets through a seamless investment experience on the Platform. Additionally, 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 defined below.

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 Collectible Assets for investment, portfolio diversification and secondary market liquidity for their Interests, through the liquidity platform (the “Liquidity Platform”) on the Platform, or otherwise, although there can be no guarantee that a secondary market will ever develop, through the Liquidity Platform, or otherwise, or that appropriate registrations to permit such secondary trading will ever be obtained. 

(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 Asset Sellers.  


18


(iii) All Platform users with a premium, highly curated, engaging Collectible Asset media experience, including “fantasy collecting” features.  

(iv)All Platform users and others with opportunities to engage with the Underlying Assets in the Company’s collection through a diverse set of 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). 

Rally Holdings owns and operates a mobile app-based and web browser-based investment platform (the “Platform”) through which substantially all of the sales of the Interests are executed and through which resale transactions may be initiated for execution by registered broker-dealers during Trading Windows (as defined below).  On November 23, 2021, the Public Private Execution Network Alternative Trading System (the “PPEX ATS”) was launched as a venue available for facilitating resale transactions in certain Series of Interests. The PPEX ATS is an electronic alternative trading system with a Form ATS on file with the Commission and is owned and operated by North Capital Private Securities Corporation (“NCPS”), a registered broker-dealer and member of FINRA and SIPC.  Registered broker-dealers and certain institutional customers who become members of the PPEX ATS, including the Executing Broker, will have access to the PPEX ATS.  The PPEX ATS is not accessible to non-members or the general public, and Investors will have no direct interaction with NCPS.  When trading through the PPEX ATS, which is presently available with respect to only certain Series of Interests, Investors submit bid and ask quotes on the Platform to purchase or sell Interests, with any transactions to be executed by the Executing Broker and matched through the PPEX ATS.  Resale transactions in other Series of Interests will continue to be effectuated through the Platform during Trading Windows until the PPEX ATS is available for facilitating resale transactions in such Series of Interests.  We expect that resale transactions with respect to all Series of Interests will be effectuated through the PPEX ATS in the second quarter of 2022.

Competition

Although the Company’s business model for certain Asset Classes is unique, 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 a prominent 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 to sourcing the Collectible Assets for which the Company competes. 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 a few directly competing business models to facilitate shared ownership of Collectible Assets, developing in the industry, which will result in additional competition for Collectible Assets, some of which have focused on the regulated securities market. There are others who are pursuing similar business models who may decide to enter the Asset Class.

With the continued increase in popularity of the Asset Class, we expect competition for Collectible Assets to intensify in the 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 decrease the number of high-quality assets the Company can securitize through the Platform.


19


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

Customers

We target the broader U.S. Asset Class enthusiast and the U.S. millennial market 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.  

Facilities

The Manager operates the Company and manages the collection in a manner that prioritizes the ongoing security of all Underlying Assets. The Manager stores the Underlying Assets, along with other assets, in two professional facilities and in accordance with standards commonly expected when managing Collectible Assets of equivalent value and always as recommended by the Advisory Board.

The Company has leased two spaces in purpose built, secure, temperature-controlled storage facilities in New Jersey and Delaware for the purposes of storing the Underlying Assets in a highly controlled environment other than when the Underlying Assets are loaned to other parties or are otherwise being utilized for marketing or similar purposes. Each of the facilities used by the Company are monitored by staff and are 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 the Manager of the Company maintains a showroom in New York City.

From time to time various Underlying Assets may be held in third-party facilities. In such cases, the Asset Manager endeavors to ensure that the Underlying Assets are stored with the appropriate care and insurance as would be the case if they were held in the facility in which the Company leases space, unless otherwise specified in the description for an Underlying Asset.

Underlying digital assets are stored by the Manager using commercially reasonable measures in a MetaMask wallet. Specifically, each digital asset will be stored in its own wallet with its own public address, private key, 12-word recovery seed phrase, and “memorable password.” Each wallet’s private key, 12-word recovery seed phrase, and memorable password are separately stored as individual printed copies in a vault in New York with a dedicated alarm system and 24/7 video surveillance, the access codes to which are provided only to a limited number of employees. Presently, a designated employee of the Asset Manager has access to the wallet on a device under their control, accessible via the memorable password. Should this password be forgotten, the wallet can be recovered using the full 12-word recovery seed phrase. We engaged a digital asset custodian to provide third-party custodian storage of our digital assets.

Each of the Underlying Assets in the collection is inspected on a regular basis according to the inspection schedule defined, from time to time, for each Underlying Asset by the Asset Manager in conjunction with members of the Advisory Board.

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

Government Regulation

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 or its affiliates by individuals or governmental authorities and could expose the Company, its affiliates, or each Series to significant damages or other penalties, including revocation or suspension of the licenses necessary to conduct business and fines.


20


Regulation of Automobiles

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.

Regulation of Intangible Assets

Regulation of intangible assets is under active consideration by the United States through various federal agencies, including the Commission, the Commodity Futures Trading Commission (“CFTC”), the Federal Trade Commission (“FTC”) and the Financial Crimes Enforcement Network (“FinCEN”) of the U.S. Department of the Treasury, as well as in other countries. State government regulations may also apply. Furthermore, it is expected that regulations will increase, although we cannot anticipate how and when. As the regulatory and legal environment evolves, we may become subject to new laws and regulation by the Commission and other agencies.

In recent years, the Commission and U.S. state securities regulators have stated that certain intangible assets may be classified as securities under U.S. federal and state securities laws; however, there has not been definitive guidance on this point. A number of enforcement actions and regulatory proceedings have since been initiated against issuers of intangible assets and their developers and proponents. Several foreign governments have also issued similar warnings cautioning that intangible assets may be deemed to be securities under the laws of their jurisdictions.

Regulation of intangible asset exchanges in the future may raise transaction costs, potentially offsetting or eliminating many of the key benefits of digital assets. Lack of international coordination raises the risk of an uneven global regulatory landscape. The development of the market for intangible assets globally is in relative limbo currently due to regulatory uncertainty.

Regulation of Exchanges

 

A platform facilitating the sale and secondary trading of securities potentially may be required to register with the Commission as an exchange. Section 3(a)(1) of the Exchange Act provides that an “exchange” means “any organization, association, or group of persons, whether incorporated or unincorporated, which constitutes, maintains, or provides a market place or facilities for bringing together purchasers and sellers of securities or for otherwise performing with respect to securities the functions commonly performed by a stock exchange as that term is generally understood, and includes the market place and the market facilities maintained by such exchange.” Rule 3b-16(a) under the Exchange Act further provides that a “market place or facility for bringing together purchasers and sellers of securities or for otherwise performing with respect to securities the functions commonly performed by a stock exchange” means someone who brings together the orders for securities of multiple buyers and sellers and “uses established, non-discretionary methods (whether by providing a trading facility or by setting rules) under which such orders interact with each other, and the buyers and sellers entering such orders agree to the terms of a trade.”  

 

We believe that the Platform does not use any non-discretionary methods under which any orders to purchase or sell a security interact with each other. The Platform merely routes orders to a registered broker-dealer to make isolated trades through matching individual buyers and sellers after the buyers and sellers have confirmed their intent to complete the trade.

 

A system that meets the definition of an exchange and is not excluded under Rule 3b-16(b) must register as a national securities exchange or operate pursuant to an appropriate exemption. One frequently used exemption is for alternative trading systems (“ATS”). Rule 3a1-1(a)(2) under the Exchange Act exempts from the definition of “exchange” under Section 3(a)(1) of the Exchange Act an ATS that complies with Regulation ATS. An ATS that operates pursuant to the Rule 3a1-1(a)(2) exemption and complies with Regulation ATS would not be subject to the registration requirement of Section 5 of the Exchange Act.

 


21


Rule 3b-16(b)(1) provides that such an entity will not be “a market place or facilities for bringing together purchasers and sellers of securities or for otherwise performing with respect to securities the functions commonly performed by a stock exchange” solely because it routes orders to a registered broker-dealer. The Platform merely provides bid and ask prices to a registered broker-dealer, and requires users to click through an acknowledgement that any orders being placed are with a registered broker-dealer, not with the Company itself. Any rules for submitting buy or sell orders are set by the participating broker-dealers. In reliance upon Rule 3b-16(b)(1), the Company believes it is not required to register the Platform as an exchange or comply with Regulation ATS as an ATS. However, RSE Markets is currently subject to an SEC investigation related to the potential status of the Platform as an exchange or an ATS.

 

Privacy and Protection of Investor Data

 

Aspects of our operations or business are subject to privacy and data protection regulation in the United States and elsewhere. Accordingly, we publish our privacy policies and terms of service, which describe our practices concerning the use, transmission, and disclosure of information. As our business continues to expand in the United States and beyond, and as laws and regulations continue to be passed and their interpretations continue to evolve in numerous jurisdictions, additional laws and regulations may become relevant to us. Regulatory authorities around the world are considering numerous legislative and regulatory proposals concerning privacy and data protection. In addition, the interpretation and application of these privacy and data protection laws in the United States and elsewhere are often uncertain and in a state of flux.

 

Growing public concern about privacy and the use of personal information may subject us to increased regulatory scrutiny. The FTC has, over the last few years, begun investigating companies that have used personally identifiable information in a deceptive or unfair manner or in violation of a posted privacy policy. If we are accused of violating the terms of our privacy policy or implementing unfair privacy practices, we may be forced to expend significant financial and managerial resources to defend against an FTC action. On May 25, 2018, the European Union implemented the General Data Protection Regulation (the “GDPR”), a new privacy regulation that imposes new regulatory scrutiny on our business with customers in the European Economic Area, with possible financial consequences for noncompliance. If we are accused of violating the data protection and privacy rights of European Union citizens, we may be forced to expend significant financial and managerial resources to defend against a GDPR enforcement action by a European Union data protection authority or a European Union citizen. On January 1, 2020, the California Consumer Privacy Act (the “CCPA”) became effective. Similar to the GDPR, the CCPA imposes new regulatory scrutiny on our processing of the personal data of our customers in California, with possible financial consequences for noncompliance. If we are accused of violating the CCPA, we may be forced to expend significant financial and managerial resources to defend against an enforcement action by the California Attorney General or, in the event of a data breach, a lawsuit by customers located in California. Comprehensive state privacy laws, approved in 2021, will also take effect in Colorado and Virginia in 2023, and we expect this trend of state-level activity to continue.

 

Consumer Protection Regulation

 

The Consumer Financial Protection Bureau and other federal and state regulatory agencies, including the FTC, broadly regulate financial products, enforce consumer protection laws applicable to credit, deposit and payments, and other similar products, and prohibit unfair and deceptive practices. Such agencies have broad consumer protection mandates, and they promulgate, interpret, and enforce laws, rules and regulations, including with respect to unfair, deceptive and abusive acts and practices that may impact or apply to our business. For example, under federal and state financial privacy laws and regulations, we must provide notice to Investors of our policies on sharing non-public information with third parties, among other requirements. In addition, under the Electronic Fund Transfer Act, we may be required to disclose the terms of our electronic fund transfer services to consumers prior to their use of the service, among other requirements.

 

Investment Company Act of 1940 Considerations

 

We intend to conduct our operations so that we do not fall within, or are excluded from, the definition of an “investment company” under the Investment Company Act of 1940 (the “Investment Company Act”). Under Section 3(a)(1)(A) of the Investment Company Act, a company is deemed to be an “investment company” if it is,


22


or holds itself out as being, engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting, or trading in securities. We believe that we will not be considered an investment company under Section 3(a)(1)(A) of the Investment Company Act because we will not engage primarily or hold ourselves out as being engaged primarily in the business of investing, reinvesting, or trading in securities. We anticipate that the Underlying Assets for each Series will not be securities.

 

Under Section 3(a)(1)(C) of the Investment Company Act, a company is deemed to be an “investment company” if it is engaged, or proposes to engage, in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of the company’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the “40% test.” We intend to monitor our holdings and conduct operations so that on an unconsolidated basis we will comply with the 40% test with respect to each Series.

 

If we become obligated to register the Company as an investment company, we would have to comply with a variety of substantive requirements under the Investment Company Act imposing, among other things:

 

·limitations on capital structure;  

 

·restrictions on specified investments;  

 

·prohibitions on transactions with affiliates; and  

 

·compliance with reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly change our operations.  

If we were required to register the Company as an investment company but failed to do so, we would be prohibited from engaging in our business, and criminal and civil actions could be brought against us. In addition, our contracts would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of us and liquidate our business, all of which would have a material adverse effect on us.

 

Legal Proceedings

None of the Company, any Series, the Manager, the Asset Manager or any director or executive officer of RSE Markets is presently subject to any material legal proceedings.


23


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following information should be read in conjunction with our consolidated financial statements and related notes.

Overview

The Company’s core business is the identification, acquisition, marketing and management of Collectible Assets for the benefit of the investors. 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 Collectible Assets through a seamless investment experience on the Platform. In addition 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 being run by the Manager. The expectation is to generate income in the form of Free Cash Flow (as defined in Note F – Free Cash Flow Distributions and Management Fees of our accompanying Notes to the Consolidated Financial Statements) distributions to 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.

We believe that collectors and dealers interested in selling their Collectible 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 Collectible 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.

Trends Affecting Our Business

 

Our results of operations are affected by a variety of factors, including conditions in the financial markets and the economic and political environments, particularly in the United States. Global economic conditions, including political environments, financial market performance, interest rates, credit spreads or other conditions beyond our control are unpredictable and could negatively affect the value of the Underlying Assets, our ability to acquire and manage Collectible Assets, and the success of our current and future Offerings. In addition to the aforementioned macroeconomic trends, we believe the following factors will influence our future performance:

 

·We have a limited operating history upon which to base an evaluation of our business and prospects. We have devoted substantially all our efforts to establishing our business and principal operations, which commenced in 2017. Our short operating history may hinder our ability to successfully meet our objectives and makes it difficult for potential investors to evaluate our business or prospective operations. No revenue models have been developed at the Company or Series level and we do not expect either the Company or any of its Series to generate any revenues for some time. We will update the appropriate disclosure at such time as revenue models have been developed. 

 

·We are in large part reliant on the Asset Manager and its employees to grow and support our business. The successful operation of the Company (and therefore, the success of the Interests) is in part dependent on the ability of the Asset Manager to source, acquire and manage the Underlying Assets and for the Asset Manager to maintain the Platform.  As the Asset Manager has been in existence since only October 2020 and is an early-stage startup company, it has no significant operating history. Further, the Asset Manager is also the Asset Manager for RSE Archive, LLC and RSE Innovation, LLC, and it may become the Asset Manager of other series limited liability companies with similar business models in the collectible automobiles, memorabilia, alcohol and other tangible as well as intangible asset classes, such as domain names, in the future. It thus has  


24


some similar management experience, but its experience is limited, and it has limited experience selecting or managing assets in the Asset Class. Furthermore, there are a number of key factors that will potentially impact our operating results going forward including the ability of the Asset Manager to:

 

ocontinue to source high quality Collectible Assets at reasonable prices to securitize through the Platform; 

omarket 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; 

ofind and retain operating partners to support the regulatory and technology infrastructure necessary to operate the Platform; 

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

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

 

·Since 2019, public interest in collectible assets has grown, particularly with respect to collectible automobiles, trading cards, sports memorabilia and other specific types of the assets in the Asset Class. Per ResearchAndMarkets.com, “The United States Sports Trading Card Market was valued at USD $4,707.21 Million in 2019 and is projected to reach USD $62,063.80 Million by 2027, growing at a CAGR of 28.76% from 2020 to 2027.” Hagerty reported in July that 2021 “is shaping up to be the best year, ever, for classic car auction.” While in person auctions had not yet returned to Pre-COVID-19 levels this growth was driven mainly by online auctions. Furthermore, the private market, which is much larger than the auction scene, has seen an increase from approximately 150,000 vehicles sold in 2019 to 222,000 in 2021. 

 

·With the continued increase in popularity of the Asset Class, we expect competition for Collectible Assets to intensify in the future. Although our 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 a prominent role. There are also competing start-up models to facilitate shared ownership of Collectible Assets developing in the industry, which will result in additional competition for Collectible Assets. 

 

·The ongoing COVID-19 pandemic has impacted and may continue to impact our business, results of operations and financial condition. In March 2020, the World Health Organization declared the COVID-19 outbreak a global pandemic, which has resulted in significant disruption and uncertainty in the global economic markets. COVID-19 (or variants of COVID-19) continues to spread throughout the U.S. and the world and has resulted in authorities implementing varying measures to contain the virus, including travel bans and restrictions, quarantines, shelter-in-place orders, and business limitations and shutdowns. We are closely monitoring developments related to the COVID-19 pandemic and assessing any negative impacts to our business. However, we do not believe that the outbreak materially affected our business or financial results to date. 

 

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.


25


Investments in Underlying Assets

We provide investment opportunities in Collectible Assets to Investors through the Platform. Collectible Assets are financed through various methods including, loans from affiliates of the Manager or other third parties, when we purchase an Underlying Asset prior to the Closing of an Offering, and through purchase option agreements negotiated with third parties or affiliates, when 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. We typically acquire Underlying Assets through the following methods.

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

·Purchase option agreement – we 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 – we 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. 

We received multiple loans or payments from various parties to support the financing of the acquisition of the Underlying Assets for which the details are listed in the tables below. Such payments or loans have been or will be repaid from the proceeds of successful Series’ initial Offering, if necessary. Upon completion of the Offering of each of the Series of Interests, each of the Series shall acquire their respective Underlying Assets for the aggregate consideration consisting of cash and Interests as the Manager may determine in its reasonable discretion in accordance with the disclosures set forth in these Series’ Offering documents. In various instances, as noted in the tables 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 therefore 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 Collectible 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 tables below, the majority of which are capitalized into the purchase prices of the various Underlying Assets. 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. In the event that certain Acquisition Expenses are anticipated prior to the Closing of an Offering but are incurred only after the Closing, for example transportation fees related to transportation from the Asset Seller to the Company’s storage facility, 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.


26


Current Period

During the Current Period, we, or one of our affiliates, signed purchase agreements to acquire assets for the following Series.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date

Purchase Price

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent of Interests Owned by Asset Seller

Acquisition Expenses

#MEEB11275 / Meebit 11275 NFT

Upfront Purchase / 11/12/2021

1/10/2022

$140,407

$0

$140,407

$0

$0

0%

$154

#82TAYLOR / 1982 Lawrence Taylor Rookie Card

Upfront Purchase / 10/25/2021

1/10/2022

$10,200

$0

$10,200

$0

$0

0%

$232

#HOLMES / 1892 Sherlock Holmes

Upfront Purchase / 09/21/2021

1/10/2022

$20,000

$0

$20,000

$0

$0

0%

$392

#HULK180 / 1974 Incredible Hulk #180

Upfront Purchase / 08/26/2021

1/10/2022

$36,000

$0

$36,000

$0

$0

0%

$438

#05JAYZ / 2005 Topps Jay-Z Card

Upfront Purchase / 08/30/2021

1/10/2022

$15,600

$0

$15,600

$0

$0

0%

$456

#JUSTINIAN / Coin from Justinian II’s First Reign

Purchase Agreement / 11/16/2021

1/10/2022

$15,000

$0

$0

$15,000

$0

0%

$0

#67ICEBOWL / 1967 Ice Bowl Ticket

Upfront Purchase / 08/21/2021

1/14/2022

$7,500

$0

$7,500

$0

$0

0%

$284

#DKCOUNTRY / 1994 SNES Donkey Kong Country

Upfront Purchase / 09/19/2021

1/14/2022

$13,200

$0

$13,200

$0

$0

0%

$658

#FALCON / 1979 Star Wars Millennium Falcon Action Figure

Upfront Purchase / 11/10/2021

1/14/2022

$42,834

$0

$42,834

$0

$0

0%

$391

#MARIOWRLD / 1991 SNES Super Mario World Video Game

Purchase Agreement / 10/29/2021

1/18/2022

$144,000

$0

$0

$0

$0

0%

$424

#SUPERBWL1 / 1967 Super Bowl I Ticket

Upfront Purchase / 11/17/2021

3/2/2022

$19,500

$0

$19,500

$0

$0

0%

$316

#BONDWATCH / 1999 Omega Seamaster Watch Worn by Pierce Brosnan

Upfront Purchase / 11/17/2021

3/22/2022

$71,388

$0

$71,388

$0

$0

0%

$0

#NIKON1 / 1949 Nikon One Camera

Upfront Purchase / 11/23/2021

4/8/2022

$23,438

$0

$23,438

$0

$0

0%

$0

#LOTF / Series 1954 Lord of the Flies

Upfront Purchase / 09/21/2021

4/8/2022

$11,000

$0

$11,000

$0

$0

0%

$0

#MACWORLD1 / 1984 Macworld #1

Upfront Purchase / 08/20/2021

Q2 2022

$201,021

$0

$201,021

$0

$0

0%

$1,338

#TREASURE / 1883 Treasure Island

Upfront Purchase / 09/14/2021

Q2 2022

$18,750

$0

$18,750

$0

$0

0%

$0


27


#57UNITAS / 1957 Topps Johnny Unitas Rookie Card

Purchase Agreement / 06/03/2021

Q2 2022

$42,500

$0

$42,500

$0

$0

0%

$0

#04PHELPS / Series 2004 Michael Phelps Rookie Card

Upfront Purchase / 07/07/2021

Q2 2022

$28,000

$0

$28,000

$0

$0

0%

$0

#NBAJAM / Series 1994 Sega Genesis NBA Jam Video Game

Purchase Option Agreement / 09/22/2021

Q2 2022

$42,000

$0

$34,950

$0

$7,050

15%

$0

#96TIGER / 1996 Tiger Woods Rookie Card

Upfront Purchase / 02/18/2021

Q2 2022

$49,037

$0

$0

$0

$0

0%

$0

#FAREWELL / Series 1929 A Farewell To Arms

Upfront Purchase / 09/21/2021

Q2 2022

$13,500

$0

$13,500

$0

$0

0%

$0

#AJONES / Series 2020 Gibson Adam Jones Silverburst Les Paul Guitar

Purchase Agreement / 03/03/2021

Q2 2022

$75,000

$0

$0

$0

$19,000

20%

$0

#94CSI / Series 1994 BMW 850 CSI

Upfront Purchase / 07/29/2021

Q2 2022

$125,000

$0

$125,000

$0

$0

0%

$1,350

Total for 1/1/2021 – 12/31/2021

New Agreements: 23

Closings: 45

--

$1,164,876

$0

$874,788

$0

$0

-

$6,431

Total for 1/1/2020 – 12/31/2020

New Agreements: 0

Closings: 1

--

$330,000

$0

$0

$0

$0

-

$3,250

 

 

As of the end of the Current Period, the following Offerings of Series were ongoing.

 

Series

Qualification Date

Underlying Asset

Offering Price per Interest

Membership Interests

Offering Size

Sourcing Fee

Trading Window

(1)

Opening Date

Closing Date

#MEEB11275

12/6/2021

Number 11275 Elephant Meebit NFT

$8.00

20,000

$160,000

$16,139

 

12/6/2021

1/10/2022

#82TAYLOR

12/13/2021

1982 Topps #434 Lawrence Taylor Rookie Card graded BGS 10

$6.50

2,000

$13,000

$1,538

 

12/13/2021

1/10/2022

#HOLMES

12/13/2021

1892 1st Edition copies of The Adventures of Sherlock Holmes and the Memoirs of Sherlock Holmes by Arthur Conan Doyle

$10.00

2,500

$25,000

$3,458

 

12/13/2021

1/10/2022

#HULK180

12/13/2021

1974 Incredible Hulk #180 Comic Book published by Marvel graded CGC 9.8

$4.20

10,000

$42,000

$4,342

 

12/13/2021

1/10/2022

#05JAYZ

12/20/2021

2005 Topps Finest Jay-Z Autographed Card graded PSA 10

$5.00

3,700

$18,500

$1,459

 

12/20/2021

1/10/2022


28


#JUSTINIAN

12/20/2021

Coin from the First Reign of Justinian II Depicting the First Numismatic Depiction of Jesus Christ (AD 685-695) graded NGC Ch MS

$9.00

2,000

$18,000

$1,720

 

12/20/2021

1/10/2022

#67ICEBOWL

12/27/2021

1967 Full Ticket from the Ice Bowl graded PSA 8

$5.00

2,000

$10,000

$1,262

 

12/27/2021

1/14/2022

#DKCOUNTRY

12/27/2021

1994 SNES Donkey Kong Country Video Game graded Wata 9.4 A+

$6.00

3,000

$18,000

$3,162

 

12/27/2021

1/14/2022

#FALCON

12/27/2021

1979 Kenner Star Wars Millennium Falcon Spaceship Action Figure graded AFA 80

$5.00

10,000

$50,000

$5,420

 

12/27/2021

1/14/2022

#MARIOWRLD

12/13/2021

1991 SNES Super Mario World Video Game graded Wata 9.4 A

$5.00

33,000

$165,000

$17,264

 

12/13/2021

1/18/2022

#82AV1

11/15/2021

1982 Aston Martin V8 Vantage 'Oscar India'

$20.00

14,875

$297,500

$2,530

 

11/16/2021

2/7/2022

#BONDWATCH

12/20/2021

1999 Omega Seamaster Watch Worn by Pierce Brosnan During the Filming of The World is Not Enough

$4.00

20,000

$80,000

$3,320

 

12/20/2021

3/22/2022

#95FF1

12/27/2021

1995 Ferrari 355 Spider

$10.00

12,000

$120,000

$5,962

 

12/27/2021

3/22/2022

#MACWORLD1

12/20/2021

1984 Steve Jobs and Steve Wozniak Signed Issue of Macworld #1

$11.25

16,000 / 20,000

$180,000 / $225,000

$17,711

 

12/20/2021

Q1 2022 or Q2 2022

Total 1/1/2021 – 12/31/2021

 

14 Series

-

-

-

$85,287

-

-

-

Total 1/1/2020 – 12/31/2020

 

1 Series

-

-

-

$29,638

-

-

-

 

(1)  Represents the date of the most recent period during which transfers of Interests in the Series were facilitated through the Platform (each such period, a “Trading Window”) as of the date of this filing. Blank cells indicate that no Trading Window for the Series has yet occurred as of the date of this filing

 

No Series closed Offerings during the Current and Prior Period. 

 

 


29



Operating Results for the Current Period and the Prior Period

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. During the Current Period the Company engaged in acquiring Underlying Assets, entering into Purchase and Purchase Option Agreements, launching Offerings, Closing Offerings, qualifying but not yet launching Offerings and selling Underlying Assets. Additional information can be found below in the Asset Acquisitions, Purchase Options and Asset Sales subsection and the Trend Information subsection or above in the Master Series Table.

Revenues

Revenues are generated at the Company or the Series level. No revenue models have been developed at the Company or Series level and we do not expect either the Company or any of its Series to generate any revenues for some time. We will update the appropriate disclosure at such time as revenue models have been developed.

Operating Expenses

The Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses of our accompanying Notes to the Consolidated Financial Statements) 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 beginning on the Closing date of the Offering for such Series Interests. However, the Manager has agreed to pay and not be reimbursed for certain but not all expenses such as post-closing Operating Expenses incurred and recorded by Series of the Company through the Current Period and Prior Period. These are accounted for as capital contributions by each respective Series.

Consolidated Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses of our accompanying Notes to the Consolidated Financial Statements) for the Company and all of the Series are summarized by category for the Current Period and the Prior Period are as follows:

Total Expenses

 

12/31/2021

12/31/2020

Difference

Change

Explanation

Storage

$83,574 

$74,400 

$9,174 

12% 

The increase is due to an increase of the number of assets

Transportation

11,220 

1,100 

10,120  

920% 

The increase is due to an increase of the number of assets

Insurance

22,056 

19,499 

2,557  

13% 

The increase is due to an increase of the number of assets

Maintenance

- 

- 

 

 

Bookkeeping and accounting fees

31,472 

48,020 

(16,548) 

(34%)  

The decrease is due to lower fees charged per asset

Marketing Expense

2,889 

500 

2,389  

478% 

The increase is due to an increase of the number of assets

Banking Fees

180 

165 

15  

9% 

The increase is due to an increase of the number of assets

Loss on Impairment

11,529 

75,987 

(64,458)  

(85%)

The decrease is due to less asset impairments

Total Expense

$162,920 

$219,671 

$(56,751)  

1313% 

 

 

 

 

 

 

 


30



The following table represents Expenses by Series for the Current and Prior Period:

Expenses

Applicable Series

12/31/2021

12/31/2020

 #77LE1

$2,990 

$3,145 

 #69BM1

3,035 

3,222 

 #85FT1

3,129 

3,338 

 #88LJ1

3,068 

3,274 

 #55PS1

19,003 

3,851 

 #95BL1

3,048 

3,224 

 #89PS1

3,112 

3,326 

 #90FM1

2,916 

3,028 

 #83FB1

3,342 

3,664 

 #98DV1

3,058 

3,241 

 #93XJ1

1,414 

2,095 

 #02AX1

3,031 

3,200 

 #99LE1

2,980 

3,124 

 #91MV1

2,942 

3,066 

 #92LD1

3,094 

3,298 

 #94DV1

2,967 

3,104 

 #72MC1

3,052 

3,231 

 #06FG1

1,813 

3,617 

 #11BM1

3,002 

3,156 

 #80LC1

4,970 

4,259 

 #02BZ1

3,146 

3,370 

 #88BM1

3,079 

3,268 

 #63CC1

3,058 

3,235 

 #76PT1

3,138 

3,353 

 #75RA1

3,898 

3,151 

 #65AG1

3,126 

3,335 

 #93FS1

3,072 

3,270 

 #90MM1

2,926 

2,898 

 #61JE1

3,214 

3,484 

 #65FM1

2,998 

3,146 

 #88PT1

2,980 

3,122 

 #94LD1

4,566 

4,131 

 #99SS1

3,067 

3,248 

 #94FS1

3,079 

3,266 

 #61MG1

3,335 

3,643 

 #92CC1

2,957 

3,086 

 #89FT1

3,129 

3,340 


31



 #80PN1

2,958 

3,089 

 #89FG2

3,056 

3,237 

 #88LL1

3,618 

3,544 

#03SS1

- 

399 

RSE Collection

22,554 

87,596 

Total Expenses

$162,920 

$219,671 

 

 

 

 

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.

 

 

Asset Acquisitions, Purchase Options and Asset Sales

Details of the Underlying Assets acquired or for which we entered into purchase option agreements or purchase agreements during the Current Period and the Prior Period are listed in the Master Series Table and summarized in the table below. We 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 

4)  Consignment agreement – the Company enters into a consignment agreement with an Asset Seller, which gives the Company the right, but not the obligation, to acquire the Underlying Asset and under which the Company takes possession of the Underlying Asset during a consignment period 

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 Fifth Amended and Restated Limited Liability Company Agreement (the “Operating Agreement”), the Company, together with the Manager’s Advisory Board evaluates the offers and determines if it is in the interest of the Investors to sell the Underlying Asset. In certain instances, 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 Assets will be cancelled.

 

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

 

 

 


32



 

# 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 ($)

2020

(3)

($856,992)

0

$0

0

$0

0

$0

(3)

($856,992)

2021

(1)

($365,000)

20

$1,265,376

1

$42,000

4

$276,500

24

$1,218,876

Cumulative Total:

(4)

($1,221,992)

20

$1,265,376

1

$42,000

4

$276,500

21

$361,884

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

 

 

The following table shows the assets that were sold during the Current Period and the Prior Period:

Series

Underlying Asset

Date of Sale Agreement

Total Sale Price

Initial Purchase Price

Carrying Value

Gain on Sale / (Loss)

Corporate Level Taxes on Gain on Sale

Total Initial Offering Price
/ Per Interest

Total Distribution to Investors
/ Per Interests

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

 

1/31/2020

$235,000

$251,992

$262,766

($27,766)

 

 

 

1972 Ferrari 365 GTC/4 (1)

 

9/10/2020

$200,000

$275,000

$275,987

$0

(3)

 

 

 

#03SS1 (2)

2003 Saleen S7

9/27/2020

$420,000

$330,000

$332,750

$87,250

$18,373

$375,000 / $125.00

$420,000 / $140.00

#06FG1

2006 Ford GT

06/09/2021

$365,000

$309,000

$309,286

$55,714

$9,635

$320,000 / $64.00

$357,700 / $71.54

 

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 the Company not by any Series. 

(2)The Manager made an additional capital contribution to the Series to cover corporate level taxes on the gain on sale. 

(3)An impairment was booked for this asset in 2020 for $75,987. 

 

For all series for which assets were sold during the Current Period and the Prior Period, the average distribution to investors per Interest per Series was $71.54 and $140.00, respectively.

 

The Series designated in the table below have sold their primary operating asset during the Current Period and Prior Period. As a result, the Company has recorded a provision for income taxes using an effective tax rate as shown below:

 

Provision for income taxes

 

 

Current Period

Prior Period

Series

 

#06FG1

#03SS1

Income before provision for income taxes, gross

53,900  

86,851   

Taxed at federal and statutory rate

 

21% 

21% 

Tax at statutory rate

 

                           11,319 

                    18,239

Reversal of valuation allowance

 

  (1,802)  

                             -  

Other

 

                              118

                         134

Provision for income taxes

 

$9,635   

$18,373   


33



 

 

 

 

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

Liquidity and Capital Resources

Since inception, the Company and each Series have financed their business activities through capital contributions to the Company and individual Series from the Manager (or its affiliates). 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 (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses of our accompanying Notes to the Consolidated Financial Statements) for such individual Series at the sole discretion of the Manager.

 

The Company has experienced recurring net losses and negative operating cash flows since inception and neither the Company nor any of the Series has generated revenues or profits in the Current Period or Prior Period, except in connection with the sale of certain Underlying Assets for gains. (see Note A – Description of Organization and Business Operations – Asset Dispositions of our accompanying Notes to the Consolidated Financial Statements).

 

On a total consolidated basis, the Company generated the following: Income / (Loss), Net Working Capital, and Accumulated Deficits. Additionally, each listed Series for which an Underlying Asset was owned as of the end of the Current Period and the end of the Prior Period has incurred net losses since their respective dates of acquisition and have an accumulated deficit at the end of each of the Current Period and the Prior Period.

 

Period

Income / (Loss)

Net Working Capital

Accumulated Deficit

2020

($178,560)

($294,671)

($558,167)

2021

($116,841)

($1,133,311)

($715,961)

 

 

All of the liabilities on the balance sheet as of the end of the Current Period 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. RSE Markets, Inc. has agreed to provide the Company and each Series the financial support sufficient to meet the Company’s and each Series’ financial needs for the twelve months following the date of this filing.


34



Cash and Cash Equivalent Balances

 

As of the end of each of the Current Period and the Prior Period, the Company and the Series for which Closings had occurred, had cash or cash equivalents balances as follows:

Cash Balance

Applicable Series

12/31/2021

12/31/2020

 #77LE1

$2,780 

$2,780 

 #69BM1

4,149 

4,149 

 #55PS1

2,214 

2,214 

 #95BL1

1,000 

1,000 

 #89PS1

1,271 

1,271 

 #90FM1

485 

485 

 #83FB1

2,485 

2,485 

 #98DV1

2,500 

2,500 

 #93XJ1

1,485 

1,485 

 #02AX1

1,985 

1,985 

 #99LE1

1,985 

1,985 

 #91MV1

984 

984 

 #92LD1

1,853 

1,853 

 #94DV1

1,984 

1,984 

 #72MC1

4,989 

4,989 

 #06FG1

9,800 

2,500 

 #11BM1

2,000 

2,000 

 #80LC1

3,504 

3,504 

 #02BZ1

3,000 

3,000 

 #88BM1

2,000 

2,000 

 #63CC1

1,999 

1,999 

 #76PT1

1,999 

1,999 

 #75RA1

2,649 

2,649 

 #65AG1

3,700 

3,700 

 #93FS1

3,050 

3,050 

 #90MM1

1,799 

1,799 

 #61JE1

2,898 

2,898 

 #88PT1

4,148 

4,148 

 #65FM1

2,300 

2,300 

 #94LD1

4,550 

4,550 

 #99SS1

3,064 

3,064 

 #94FS1

2,962 

2,962 

 #61MG1

4,197 

4,197 

 #92CC1

2,412 

2,412 

 #89FT1

1,714 

1,714 

 #80PN1

3,662 

3,662 

 #89FG2

3,288 

3,288 

 #88LL1

5,489 

5,489 

#03SS1

- 

23,641 

Total Series Cash Balance

$108,333 

$124,672 

RSE Collection

10,733 

8,815 


35



Total Cash Balance

$119,066 

$133,487 

 

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 (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses of our accompanying Notes to the Consolidated Financial Statements).

 

Financial Obligations of the Company

 

On November 24, 2020 RSE Markets and Rally Holdings replaced its original 2019 $2.25 million demand note with a $10.0 million credit facility (the “CF”) with Upper90 Capital Management, LP. While amounts borrowed under the CF can be used to make purchases of Collectible Assets to become Underlying Assets, neither the Company nor any Series is a borrower under the CF, neither is responsible for repayment of any amounts outstanding, and neither is jointly and severally liable under the CF. RSE Markets has drawn upon the CF on two separate times, November 24, 2020 and January 29, 2021 (each such date, the “Credit Date”). The CF has an interest rate of 15.00% per annum, and a maturity date for each tranche of the earlier of (i) the two-year anniversary of the Credit Date of the respective tranche, and (ii) November 24, 2024 (or such earlier date on which the Loans become due and payable). It contains covenants and indemnification obligations that are customary for credit arrangements of this type. As of December 31, 2021, RSE Markets had $10.0 million drawn on the CF. For further information on the CF, please find the Credit Agreement attached hereto as Exhibit 6.4 dated November 24, 2020.

 

From time to time the Asset 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 “Note A – Description of Organization and Business Operations – Liquidity and Capital Resources” and “Note D – Debt” of our accompanying Notes to the Consolidated Financial Statements for additional information. See “Item 2. Management’s Discussion and Analysis – Historical Investments in Underlying Assets – Current Period” for additional information on Purchase Option Agreements and amounts borrowed to facilitate the purchase of the Underlying Assets.

Recent Developments

The following sets forth updated information with respect to events that have occurred since December 31, 2021.

Event

Description

Offerings Opened

33

Offerings Closed

21

Underlying Assets Purchased

4 Purchase Agreement signed

1 Purchase Option Agreements signed

37 Upfront Purchase Agreements signed

Underlying Assets Sold

0

Acquisition Expenses

$3,817


36



ITEM 3. DIRECTORS AND OFFICERS

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

 

Name(1)

 

Age

Position

Term of Office

(Beginning)

Christopher J. Bruno

41

Founder, President & Director

05/2016

George J. Leimer

56

Chief Executive Officer & Director

8/2020

Robert A. Petrozzo

39

Chief Product Officer

06/2016

Maximilian F. Niederste-Ostholt

42

Chief Financial Officer

08/2016

Vincent DiDonato

44

Chief Technology Officer

10/2019

Greg Bettinelli

49

Director

07/2018

Joshua Silberstein

47

Director

10/2016

Ryan Sweeney

44

Director

04/2021

 

(1)Each of the directors of RSE Markets was elected as a director pursuant to a voting agreement among RSE Markets and certain stockholders of RSE Markets. There are no family relationships between any director, executive officer, person nominated or chosen to become a director or executive officer or any significant employee. 

Background of Officers and Directors of RSE Markets

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

Christopher J. Bruno, Founder, President & Director

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 Master of Business Administration, beta gamma sigma, from the NYU Stern School of Business with a specialization in Finance and Entrepreneurship.

George Leimer, Chief Executive Officer & Director

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


37



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 $2 billion in annual gross merchandise sales.

George graduated from Widener 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 and 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 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 nine 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, where he 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.


38



Vincent A. DiDonato, Chief Technology Officer

Vincent brings more than 20 years of technology and 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 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 Bachelor of Arts in Political Science from the University of San Diego and a Master of Business Administration 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 of 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).


39



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 a Master of Business Administration from Columbia University (beta gamma sigma).

Ryan Sweeney, Director

In 2009, Ryan joined the venture capital firm, Accel, as a Partner and is focused on investments in businesses at the intersection of consumer services and technology. One of Ryan’s most notable investments, Qualtrics, was acquired by SAP for $8 billion in 2018.

Prior to joining Accel, from 2000 to 2008, Ryan led technology growth investments at Summit Partners in the Boston area.

Before joining Summit Partners Ryan worked at William Blair & Company, LLC, and held a number of leadership positions at North Bridge Growth Equity and National Mentor Holdings, Inc.

Earlier in his career, Ryan held a number of roles in finance and business development at companies in the investment banking and private equity industries.

Ryan grew up in New Jersey and holds a BBA in Finance and Business Economics from the University of Notre Dame and a Master of Business Administration from Harvard Business School.

Advisory Board

Responsibilities of the Advisory Board

The Advisory Board may support the Company, the Asset Manager, the Manager and RSE Markets. The Advisory Board may review the Company’s relationship with, and the performance of, the Manager, and approve the terms of any material or related-party transactions. In addition, the Advisory Board assists with, and makes 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) 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 Interest Holders, on the other hand, or the Company or a Series, on the one hand, and another Series, on the other hand; 

(5) 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; 

(6) 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 


40



(7) 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 members of the Advisory Board or their nominees (as so directed by an Advisory Board member) for their service. As such, 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, three individuals have formally joined the Manager’s Advisory Board:

Dan Gallagher

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

Dan is currently the Chief Legal and Corporate Affairs Officer of Robinhood Markets, Inc., 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 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. Prior to joining Robinhood in 2020, Dan was a partner of and deputy chair of the securities department at the international law firm WilmerHale.

Dan is currently a partner of 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.

Arun Sundararajan

Arun is a 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


41



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.

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.

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.

 

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. The executive officers of RSE Markets 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.


42



The annual compensation of the Manager was as follows for the fiscal year ended December 31, 2021.

Year

Name

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

Cash compensation ($)

Other compensation ($)

Total compensation ($)

2021

RSE Collection Manager, LLC

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 Note F – Free Cash Flow Distributions and Management Fees.”  

 

A more complete description of Management of the Company is included in “Note F – Free Cash Flows Distributions and Management Fees.”


43



ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITY 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 in each Series 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 the end of the Current Period, 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

Interest - Series #77LE1 (3)

4/13/2017

2,000

101 / 5%

$77,700

Interest - Series #69BM1

2/7/2018

2,000

107 / 5%

$115,000

Interest - Series #85FT1

2/15/2018

2,000

105 / 5%

$165,000

Interest - Series #88LJ1

4/12/2018

2,000

96 / 5%

$135,000

Interest - Series #55PS1

6/6/2018

2,000

369 / 18%

$425,000

Interest - Series #95BL1

7/12/2018

2,000

20 / 1%

$118,500

Interest - Series #89PS1

7/31/2018

2,000

20 / 1%

$165,000

Interest - Series #90FM1

7/31/2018

2,000

20 / 1%

$16,500

Interest - Series #83FB1

9/5/2018

5,000

50 / 1%

$350,000

Interest - Series #98DV1

10/10/2018

2,000

20 / 1%

$130,000

Interest - Series #93XJ1

11/6/2018

5,000

55 / 1%

$495,000

Interest - Series #02AX1

11/30/2018

2,000

20 / 1%

$108,000

Interest - Series #99LE1

12/4/2018

2,000

20 / 1%

$69,500

Interest - Series #91MV1

12/7/2018

2,000

20 / 1%

$38,000

Interest - Series #92LD1

12/26/2018

3,000

1418 / 47%

$165,000

Interest - Series #94DV1

12/26/2018

2,000

392 / 20%

$57,500

Interest - Series #72MC1

1/4/2019

2,000

20 / 1%

$124,500

Interest - Series #11BM1

1/25/2019

2,000

756 / 38%

$84,000

Interest - Series #80LC1

2/8/2019

5,000

50 / 1%

$635,000

Interest - Series #02BZ1

2/8/2019

3,000

1151 / 38%

$195,000

Interest - Series #88BM1

2/25/2019

3,000

1199 / 40%

$141,000

Interest - Series #63CC1

3/18/2019

2,000

20 / 1%

$126,000

Interest - Series #76PT1

3/22/2019

3,000

30 / 1%

$189,900

Interest - Series #75RA1

4/9/2019

3,000

61 / 2%

$84,000

Interest - Series #65AG1

4/16/2019

2,000

20 / 1%

$178,500

Interest - Series #93FS1

4/22/2019

2,000

20 / 1%

$137,500

Interest - Series #61JE1

4/26/2019

3,000

404 / 13%

$246,000

Interest - Series #90MM1

4/26/2019

5,000

50 / 1%

$26,600

Interest - Series #65FM1

7/18/2019

2,000

20 / 1%

$82,500

Interest - Series #88PT1

7/18/2019

2,200

22 / 1%

$66,000

Interest - Series #94LD1

8/6/2019

5,000

120 / 2%

$597,500

Interest - Series #99SS1

9/11/2019

1,000

10 / 1%

$137,500

Interest - Series #94FS1

9/17/2019

2,000

19 / 1%

$145,000

Interest - Series #61MG1

9/30/2019

5,000

538 / 11%

$340,000


44



Interest - Series #92CC1

10/2/2019

2,000

19 / 1%

$52,500

Interest - Series #89FT1

10/11/2019

4,000

201 / 5%

$180,000

Interest - Series #80PN1

11/6/2019

5,000

49 / 1%

$48,000

Interest - Series #89FG2

11/14/2019

1,700

17 / 1%

$127,500

Interest - Series #88LL1

12/8/2019

2,000

429 / 21%

$292,000

 

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

 

(1)All ownership is direct unless otherwise indicated.  Upon the designation of the Series, the Asset Manager became the initial member holding 100% of the Interest in the Series.  Upon the Closing of the Offering, the Asset Manager must own at least 1%.  None of the officers or directors of RSE Markets owns any Interests of any of the Series. 

(2)RSE Collection Manager, LLC is the Manager of each of the Series.  The Manager’s address is 250 Lafayette Street, 2nd Floor, New York, NY 10012.  The Manager’s sole member is Rally Holdings, and Rally Holdings is wholly owned by RSE Markets.  George Leimer, Chief Executive Officer and Manager of Rally Holdings, may be deemed the beneficial owner of the Interests owned by the Manager within the meaning of Section 13(d) under the Exchange Act.  The address of Mr. Leimer is the same as that of the Manager. 

(3)Interests in Series #77LE1 were issued under Rule 506(c) of Regulation D. All other Interests in Series of the Company were issued under Tier 2 of Regulation A. 

 

 

Without conceding that the Interests in any Series of the Company constitute “voting securities” under Rule 405 of the Securities Act (based on the limited voting rights provided under the Company’s Operating Agreement), in accordance with the SEC Staff’s request, we agree to provide a table disclosing the information called for under Item 12 of Form 1-A with respect to each person that holds in excess of 10% of the Interests of a Series of the Company.  The following table sets forth information with respect to the number of units of each of our Series beneficially owned by all persons who own more than ten percent of any Series as of December 31, 2021:

Title of class

Beneficial Owner

Number of Interest Owned

Percent of Class

#63CC1

Julien Williams (1)

200

10%

#72MC1

Don Rose (2)

642

32%

#77LE1

Maarten De Jong (3)

200

10%

#89PS1

Julien Williams (1)

200

10%

#89PS1

Michael Parchment (4)

1,171

59%

#90FM1

Joseph Amodio (5)

300

15%

#91MV1

Robert Wall (6)

311

16%

#99SS1

Robert Wall (6)

140

14%

 

 

(1)Mr. Williams’ address is 2333 Port Lerwick Pl, Newport Beach, CA 92660, USA 92660. 

(2)Mr. Rose’s address is 37 Warren St, Salem, MA 01970, USA 1970. 

(3)Mr. De Jong’s address is 476 Broadway 5F, New York, NY 10013. 

(4)Mr. Parchment’s address is 2 Covewood Dr, Norwalk, CT 06853. 

(5)Mr. Amodio’s address is 174 Sheridan Dr, Tonawanda, NY 14150, USA 14150. 

(6)Mr. Wall’s address is 531 S Green St, Nazareth, PA 18064, USA 18064. 


45



ITEM 5. INTEREST OF MANAGEMENT AND OTHERS IN CERTAIN 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 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

 

From time to time, affiliates of the Manager and their individual officers may make loans to the Company to facilitate the purchase of Underlying Assets prior to the Closing of a Series’ Offering. It is anticipated that each of the loans and related interest will be 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 Asset would then be transferred to the related Series and it is anticipated that no Series would bear the economic effects of any loan made to purchase any other Underlying Asset.

 

From time to time the Asset 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.

 

As of the end of each of the Current Period and the Prior Period, amounts outstanding due to Manager and affiliates are shown as below:

 

Period

Due to the Manager and its Affiliates

2020

$408,509

2021

$1,230,157

 

During the Current Period and Prior Period, the Company entered into agreements with an Advisory Board Member to acquire Collectible Assets, which are summarized in the table below.

 

Series

Agreement Type

Date of Agreement

Purchase Price

Percent Interests Owned by Asset Seller on Close

Asset Seller

#82TAYLOR

Upfront Purchase

10/25/2021

$10,200

0%

Goldin Auctions

#05JAYZ

Upfront Purchase

8/30/2021

$15,600

0%

Goldin Auctions

#DKCOUNTRY

Upfront Purchase

9/19/2021

$13,200

0%

Goldin Auctions

 

Note: Ken Goldin, a member of the Advisory Board, is the Founder and Executive Chairman of Goldin Auctions.


46



ITEM 6. OTHER INFORMATION

None.  


47




48



ITEM 7.  FINANCIAL STATEMENTS FOR THE FISCAL YEARS ENDED DECEMBER 31, 2021 AND 2020

 

CONTENTS

 

PAGE 

RSE COLLECTION, LLC AND VARIOUS SERIES:

 

Years Ended December 31, 2021 and 2020 Audited Consolidated Financial Statements

 

Report of Independent Registered Public Accounting FirmF-1 

 

Consolidated Balance SheetsF-3 

 

Consolidated Statements of OperationsF-17 

 

Consolidated Statements of Members’ Equity F-31 

 

Consolidated Statements of Cash Flows F-38 

 

Notes to Consolidated Financial Statements F-52 




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Stockholders 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, 2021 and 2020, 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 financial position of the Company and each listed Series as of December 31, 2021 and 2020, and the results of their operations and their 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.  

 

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 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 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 and in accordance with auditing standards generally accepted in the United States of America.  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.  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.  

 

Critical Audit Matter

 

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.

 

Valuation of Collectible Assets

 

As described in Note B6 to the financial statements, collectible assets of the Company and each listed Series are reported at carrying amount, which includes cost-basis purchase price, any capitalized acquisition expenses, and any adjustments for impairment charge. The purchase price for the assets held by the Company and each listed series is predicated on the asset’s authenticity, which is supported by authenticity documentation that the Company obtains upon purchase. There is judgment involved in the authentication for these assets that the Company obtains based on the source of the authentication. As of December 31, 2021, there were fifty-three collectible assets held by the Company and each listed Series with a total carrying value of $7,804,039.

 

We identified the valuation of collectible assets as a critical audit matter due to potential for inappropriate valuation of an asset as a result of a lack of authenticity. For certain assets management relied on the judgment of authenticators


 F-1



on the purchase of the asset, which will determine the carrying value and also creates a certain level of subjectivity as whether the carrying value of the asset is appropriate. As a result, we identified this as a significant risk that the carrying value of collectible assets could be misstated. This in turn led to a high degree of auditor judgement, subjectivity, and effort in performing procedures.

 

Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the financial statements. These procedures included gaining an understanding of the controls in place relating to obtaining authenticity on the purchase of assets, evaluating evidence for insurance coverage in place during the audit period that protects against counterfeits, testing and evaluating management’s analysis of authentication on an asset as of the reporting date, physically observing the assets, review the authenticity documentation, evaluating the reputation of authenticators, and evaluating the reasonableness of the significant assumptions used by management in its ongoing assessments.  

 

 

/s/ EisnerAmper LLP

 

 

We have served as the Company’s auditor since 2017.

 

 

EISNERAMPER LLP

New York, New York

April 22, 2022


 F-2


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,214  

$1,000  

$1,271  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

4,149  

 

 

2,214  

1,000  

1,271  

 

 

 

 

 

 

 

Collectible Asset - Owned

106,266  

175,826  

132,382  

408,386  

114,581  

160,000  

Other Assets

 

 

 

 

 

 

TOTAL ASSETS

$110,415  

$175,826  

$132,382  

$410,600  

$115,581  

$161,271  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$300  

$340  

$300  

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

 

 

 

               - 

 

               - 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

300  

300  

300  

300  

340  

300  

Members' Equity

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,131  

116,742  

161,521  

Capital Contribution for Operating Expense

13,900  

16,146  

15,262  

31,995  

12,161  

11,286  

Capital Contribution for loss at Offering close

 

12,344  

 

3,357  

444  

 

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

(250) 

Retained Earnings / (Accumulated Deficit)

(14,200) 

(16,446) 

(15,562) 

(32,294) 

(12,461) 

(11,586) 

Members' Equity

110,115  

175,526  

132,082  

410,300  

115,241  

160,971  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$110,415  

$175,826  

$132,382  

$410,600  

$115,581  

$161,271  

 

 

 

 

 

 

 

 

 

 


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

F-3


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$485  

$2,485  

$2,500  

$1,485  

$1,985  

Pre-paid Insurance

 

 

 

 

 

Total Current Assets

485  

2,485  

2,500  

1,485  

1,985  

 

 

 

 

 

 

Collectible Assets - Owned

14,786  

332,806  

122,544  

488,586  

101,786  

Other Assets

 

 

 

 

 

TOTAL ASSETS

$15,271  

$335,291  

$125,044  

$490,071  

$103,771  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$ 

$300  

Income Taxes Payable

 

 

 

 

 

Insurance Payable

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

300  

300  

300  

 

300  

Members' Equity

 

 

 

 

 

Membership Contributions

15,446  

335,691  

125,757  

487,801  

104,452  

Capital Contribution for Operating Expense

10,852  

13,801  

11,255  

6,953  

10,210  

Capital Contribution for loss at Offering close

 

 

 

7,373  

 

Distribution to RSE Collection

(175) 

(400) 

(713) 

(5,103) 

(681) 

Retained Earnings / (Accumulated Deficit)

(11,152) 

(14,101) 

(11,555) 

(6,953) 

(10,510) 

Members' Equity

14,971  

334,991  

124,744  

490,071  

103,471  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$15,271  

$335,291  

$125,044  

$490,071  

$103,771  

 

 

 

 

 

 

 

 


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

F-4


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,985  

$984  

$1,853  

$1,984  

$4,989  

Pre-paid Insurance

 

 

 

 

 

Total Current Assets

1,985  

984  

1,853  

1,984  

4,989  

 

 

 

 

 

 

Collectible Asset - Owned

64,271  

35,437  

158,042  

52,787  

115,562  

Other Assets

 

 

 

 

 

TOTAL ASSETS

$66,256  

$36,421  

$159,895  

$54,771  

$120,551  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$300  

$300  

Income Taxes Payable

 

 

 

 

 

Insurance Payable

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

140  

 

 

Total Liabilities

300  

300  

440  

300  

300  

Members' Equity

 

 

 

 

 

Membership Contributions

66,699  

36,621  

160,430  

54,771  

120,551  

Capital Contribution for Operating Expense

10,254  

10,011  

10,677  

10,131  

10,266  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(443) 

(200) 

 

 

 

Retained Earnings / (Accumulated Deficit)

(10,554) 

(10,311) 

(11,652) 

(10,431) 

(10,566) 

Members' Equity

65,956  

36,121  

159,455  

54,471  

120,251  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$66,256  

$36,421  

$159,895  

$54,771  

$120,551  

 

 

 

 

 

 

 

 


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

F-5


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$9,800  

$2,000  

$3,504  

$3,000  

$2,000  

$1,999  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

9,800  

2,000  

3,504  

3,000  

2,000  

1,999  

 

 

 

 

 

 

 

Collectible Asset - Owned

 

79,786  

612,439  

186,301  

136,465  

120,286  

Other Assets

 

 

 

 

 

 

TOTAL ASSETS

$9,800  

$81,786  

$615,943  

$189,301  

$138,465  

$122,285  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$ 

$300  

$300  

$300  

$300  

$300  

Income Taxes Payable

9,635  

 

 

 

 

 

Insurance Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

165  

 

 

 

 

 

Total Liabilities

9,800  

300  

300  

300  

300  

300  

Members' Equity

 

 

 

 

 

 

Membership Contributions

 

82,286  

616,716  

189,601  

138,765  

122,586  

Capital Contribution for Operating Expense

              - 

9,414  

13,147  

10,931  

9,868  

9,649  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

Distribution to RSE Collection

 

(500) 

(774) 

(300) 

(300) 

(300) 

Retained Earnings / (Accumulated Deficit)

              - 

(9,714) 

(13,446) 

(11,231) 

(10,168) 

(9,950) 

Members' Equity

              - 

81,486  

615,643  

189,001  

138,165  

121,985  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$9,800  

$81,786  

$615,943  

$189,301  

$138,465  

$122,285  

 

 

 

 

 

 

 

 

 

 


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

F-6


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$1,999  

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

1,999  

2,649  

3,700  

3,050  

1,799  

2,898  

 

 

 

 

 

 

 

Collectible Asset - Owned

182,802  

75,903  

170,286  

131,136  

23,187  

235,388  

Other Assets

 

 

 

 

 

 

TOTAL ASSETS

$184,801  

$78,552  

$173,986  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$300  

$300  

$300  

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

 

 

 

               - 

             - 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

300  

300  

300  

300  

300  

300  

Members' Equity

 

 

 

 

 

 

Membership Contributions

185,301  

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution for Operating Expense

9,859  

10,161  

9,546  

7,573  

6,707  

9,445  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

Distribution to RSE Collection

(500) 

(500) 

 

 

 

(350) 

Retained Earnings / (Accumulated Deficit)

(10,159) 

(10,461) 

(9,846) 

(7,873) 

(7,007) 

(9,745) 

Members' Equity

184,501  

78,252  

173,686  

133,886  

24,686  

237,986  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$184,801  

$78,552  

$173,986  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-7


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

$4,197  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

2,300  

4,148  

4,550  

3,064  

2,962  

4,197  

 

 

 

 

 

 

 

Collectible Asset - Owned

75,997  

63,071  

572,236  

129,227  

138,482  

325,590  

Other Assets

 

 

 

 

 

 

TOTAL ASSETS

$78,297  

$67,219  

$576,786  

$132,291  

$141,444  

$329,787  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$300  

$300  

$300  

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

300  

300  

300  

300  

300  

300  

Members' Equity

 

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

330,287  

Capital Contribution for Operating Expense

8,540  

7,123  

10,993  

7,627  

6,915  

8,354  

Capital Contribution for loss at Offering close

 

2,214  

 

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

(500) 

Retained Earnings / (Accumulated Deficit)

(8,840) 

(7,423) 

(11,293) 

(7,927) 

(7,215) 

(8,654) 

Members' Equity

77,997  

66,919  

576,486  

131,991  

141,144  

329,487  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,297  

$67,219  

$576,786  

$132,291  

$141,444  

$329,787  

 

 

 

 

 

 

 

 

 


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

F-8


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2021


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$2,412  

$1,714  

$3,662  

$3,288  

$5,489  

$- 

$119,066  

Pre-paid Insurance

 

 

 

 

 

- 

                -

Total Current Assets

2,412  

1,714  

3,662  

3,288  

5,489  

- 

119,066  

 

 

 

 

 

 

 

 

Collectible Asset - Owned

46,188  

175,136  

47,388  

119,562  

277,811  

- 

7,804,039  

Other Assets

 

 

 

 

 

- 

958  

TOTAL ASSETS

$48,600  

$176,850  

$51,050  

$122,850  

$283,300  

$- 

$7,924,063  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$300  

$300  

$300  

$300  

$300  

$- 

$12,360  

Income Taxes Payable

 

 

 

 

 

- 

9,635  

Insurance Payable

 

 

 

               - 

 

- 

225  

Due to the Manager or its Affiliates

 

 

 

 

 

- 

1,230,157  

Total Liabilities

300  

300  

300  

300  

300  

- 

1,252,377  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

48,600  

176,850  

47,020  

123,550  

283,775  

- 

6,683,292  

Capital Contribution for Operating Expense

6,386  

8,090  

6,234  

6,455  

8,239  

- 

660,083  

Capital Contribution for loss at Offering close

 

400  

4,030  

 

 

- 

44,272  

Distribution to RSE Collection

 

(400) 

 

(700) 

(475) 

- 

 

Retained Earnings / (Accumulated Deficit)

(6,686) 

(8,390) 

(6,534) 

(6,755) 

(8,539) 

- 

(715,961) 

Members' Equity

48,300  

176,550  

50,750  

122,550  

283,000  

- 

6,671,686  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$48,600  

$176,850  

$51,050  

$122,850  

$283,300  

$- 

$7,924,063  


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

F-9


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

 

 

 

 

 

 

 

 

 

 

 

 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$4,149  

$ 

$ 

$2,214  

$1,000  

$1,271  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

4,149  

 

 

2,214  

1,000  

1,271  

 

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

 

Collectible Asset - Owned

106,266  

175,826  

132,382  

408,386  

114,541  

160,000  

TOTAL ASSETS

$110,415  

$175,826  

$132,382  

$410,600  

$115,541  

$161,271  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

15  

26  

19  

60  

17  

24  

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

15  

26  

19  

60  

17  

24  

Members' Equity

 

 

 

 

 

 

Membership Contributions

111,236  

163,883  

133,508  

422,131  

116,742  

161,521  

Capital Contribution for Operating Expense

11,150  

13,292  

12,475  

13,231  

9,397  

8,451  

Capital Contribution for loss at Offering close

 

12,344  

 

3,357  

444  

 

Distribution to RSE Collection

(821) 

(401) 

(1,126) 

(14,889) 

(1,645) 

(250) 

Retained Earnings / (Accumulated Deficit)

(11,165) 

(13,317) 

(12,494) 

(13,291) 

(9,413) 

(8,474) 

Members' Equity

110,400  

175,800  

132,363  

410,540  

115,524  

161,247  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$110,415  

$175,826  

$132,382  

$410,600  

$115,541  

$161,271  

 

 

 

 

 

 

 


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

F-10


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$485  

$2,485  

$2,500  

$1,485  

$1,985  

Pre-paid Insurance

 

 

 

 

 

Total Current Assets

485  

2,485  

2,500  

1,485  

1,985  

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

Collectible Asset - Owned

14,786  

332,806  

122,544  

488,586  

101,786  

TOTAL ASSETS

$15,271  

$335,291  

$125,044  

$490,071  

$103,771  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Insurance Payable

 

49  

18  

68  

15  

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

49  

18  

68  

15  

Members' Equity

 

 

 

 

 

Membership Contributions

15,446  

335,691  

125,757  

487,801  

104,452  

Capital Contribution for Operating Expense

8,234  

10,711  

8,479  

5,470  

7,464  

Capital Contribution for loss at Offering close

 

 

 

7,373  

 

Distribution to RSE Collection

(175) 

(400) 

(713) 

(5,103) 

(681) 

Retained Earnings / (Accumulated Deficit)

(8,236) 

(10,759) 

(8,497) 

(5,538) 

(7,479) 

Members' Equity

15,269  

335,242  

125,026  

490,003  

103,756  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$15,271  

$335,291  

$125,044  

$490,071  

$103,771  

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-11


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,985  

$984  

$1,853  

$1,984  

$4,989  

Pre-paid Insurance

 

 

 

 

 

Total Current Assets

1,985  

984  

1,853  

1,984  

4,989  

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

Collectible Asset - Owned

64,271  

35,437  

157,902  

52,787  

115,562  

TOTAL ASSETS

$66,256  

$36,421  

$159,755  

$54,771  

$120,551  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

Insurance Payable

 

 

22  

 

17  

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

 

 

22  

 

17  

Members' Equity

 

 

 

 

 

Membership Contributions

66,699  

36,621  

160,430  

54,771  

120,551  

Capital Contribution for Operating Expense

7,564  

7,364  

7,862  

7,456  

7,497  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Collection

(443) 

(200) 

 

 

 

Retained Earnings / (Accumulated Deficit)

(7,574) 

(7,369) 

(8,558) 

(7,464) 

(7,514) 

Members' Equity

66,247  

36,416  

159,734  

54,763  

120,534  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$66,256  

$36,421  

$159,755  

$54,771  

$120,551  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-12


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$2,500  

$2,000  

$3,504  

$3,000  

$2,000  

$1,999  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

2,500  

2,000  

3,504  

3,000  

2,000  

1,999  

 

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

 

Collectible Asset - Owned

309,286  

79,786  

612,439  

186,301  

136,465  

120,286  

TOTAL ASSETS

$311,786  

$81,786  

$615,943  

$189,301  

$138,465  

$122,285  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

46  

12  

90  

27  

20  

18  

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

46  

12  

90  

27  

20  

18  

Members' Equity

 

 

 

 

 

 

Membership Contributions

312,086  

82,286  

616,716  

189,601  

138,765  

122,586  

Capital Contribution for Operating Expense

8,536  

6,700  

8,386  

8,057  

7,070  

6,873  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

Distribution to RSE Collection

(300) 

(500) 

(774) 

(300) 

(300) 

(300) 

Retained Earnings / (Accumulated Deficit)

(8,581) 

(6,712) 

(8,476) 

(8,084) 

(7,090) 

(6,892) 

Members' Equity

311,740  

81,774  

615,853  

189,274  

138,445  

122,267  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$311,786  

$81,786  

$615,943  

$189,301  

$138,465  

$122,285  

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-13


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$1,999  

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

1,999  

2,649  

3,700  

3,050  

1,799  

2,898  

 

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

 

Collectible Asset - Owned

182,802  

75,903  

170,286  

131,136  

23,187  

235,388  

TOTAL ASSETS

$184,801  

$78,552  

$173,986  

$134,186  

$24,986  

$238,286  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

26  

11  

25  

19  

 

35  

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

26  

11  

25  

19  

 

35  

Members' Equity

 

 

 

 

 

 

Membership Contributions

185,301  

79,052  

173,986  

134,186  

24,986  

238,636  

Capital Contribution for Operating Expense

6,995  

6,553  

6,695  

4,782  

4,078  

6,497  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

Distribution to RSE Collection

(500) 

(500) 

 

 

 

(350) 

Retained Earnings / (Accumulated Deficit)

(7,021) 

(6,564) 

(6,720) 

(4,801) 

(4,081) 

(6,532) 

Members' Equity

184,775  

78,541  

173,961  

134,167  

24,983  

238,251  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$184,801  

$78,552  

$173,986  

$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, 2020


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and Cash Equivalents

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

$4,197  

Pre-paid Insurance

 

 

 

 

 

 

Total Current Assets

2,300  

4,148  

4,550  

3,064  

2,962  

4,197  

 

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

 

Collectible Asset - Owned

75,997  

63,071  

572,236  

129,227  

138,482  

325,590  

TOTAL ASSETS

$78,297  

$67,219  

$576,786  

$132,291  

$141,444  

$329,787  

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

Income Taxes Payable

 

 

 

 

 

 

Insurance Payable

11  

 

84  

19  

20  

48  

Due to the Manager or its Affiliates

 

 

 

 

 

 

Total Liabilities

11  

 

84  

19  

20  

48  

Members' Equity

 

 

 

 

 

 

Membership Contributions

79,297  

65,005  

577,286  

133,279  

141,794  

330,287  

Capital Contribution for Operating Expense

5,832  

4,434  

6,643  

4,842  

4,116  

5,271  

Capital Contribution for loss at Offering close

 

2,214  

 

 

 

 

Distribution to RSE Collection

(1,000) 

 

(500) 

(988) 

(350) 

(500) 

Retained Earnings / (Accumulated Deficit)

(5,843) 

(4,443) 

(6,727) 

(4,860) 

(4,136) 

(5,319) 

Members' Equity

78,286  

67,209  

576,702  

132,272  

141,424  

329,739  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$78,297  

$67,219  

$576,786  

$132,291  

$141,444  

$329,787  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-15


RSE COLLECTION, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$2,412  

$1,714  

$3,662  

$3,288  

$5,489  

$23,641 

$133,487  

Pre-paid Insurance

 

 

 

 

 

- 

 

Total Current Assets

2,412  

1,714  

3,662  

3,288  

5,489  

23,641 

133,491  

 

 

 

 

 

 

 

 

Collectible Asset - Deposits

 

 

 

 

 

- 

11,000  

Collectible Asset - Owned

46,188  

175,136  

47,388  

119,562  

277,811  

- 

7,283,391  

TOTAL ASSETS

$48,600  

$176,850  

$51,050  

$122,850  

$283,300  

$23,641 

$7,427,882  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$- 

$ 

Income Taxes Payable

 

 

 

 

 

18,373 

18,373  

Insurance Payable

 

26  

 

18  

41  

- 

1,280  

Due to the Manager or its Affiliates

 

 

 

 

 

- 

408,509  

Total Liabilities

 

26  

 

18  

41  

18,373 

428,162  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

48,600  

176,850  

47,020  

123,550  

283,775  

- 

6,995,378  

Capital Contribution for Operating Expense

3,723  

5,236  

3,569  

3,681  

4,881  

- 

518,237  

Capital Contribution for loss at Offering close

 

400  

4,030  

 

 

- 

44,272  

Distribution to RSE Collection

 

(400) 

 

(700) 

(475) 

- 

 

Retained Earnings / (Accumulated Deficit)

(3,729) 

(5,261) 

(3,576) 

(3,698) 

(4,922) 

5,268 

(558,167) 

Members' Equity

48,593  

176,825  

51,043  

122,833  

283,259  

5,268 

6,999,720  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$48,600  

$176,850  

$51,050  

$122,850  

$283,300  

$23,641 

$7,427,882  

 

 

 

 

 

 

 

 


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

F-16


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

Transportation

 

 

 

(7,000)  

 

 

Insurance

(139)  

(233)  

(172)  

(9,107)  

(152)  

(216)  

Maintenance

 

 

 

 

 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793)  

(793)  

(793)  

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,035) 

(3,129) 

(3,068) 

(19,003) 

(3,048) 

(3,112) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,035) 

$(3,129) 

$(3,068) 

$(19,003) 

$(3,048) 

$(3,112) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.52) 

$(1.56) 

$(1.53) 

$(9.50) 

$(1.52) 

$(1.56) 

Weighted Average Membership Interests

2000

2000

2000

2000

2000

2000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-17


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Expenses, gains and losses

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$- 

$(2,103)  

Transportation

 

 

 

- 

 

Insurance

(20)  

(446)  

(162)  

(621) 

(135)  

Maintenance

 

 

 

- 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793) 

(793)  

Marketing Expense

 

 

 

- 

 

Banking Fees

 

 

 

- 

 

Gain on Sale

 

 

 

- 

 

Loss on Impairment

 

 

 

- 

 

Income / (Loss) Before Income Taxes

(2,916) 

(3,342) 

(3,058) 

(1,414) 

(3,031) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,916) 

$(3,342) 

$(3,058) 

$(1,414) 

$(3,031) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.46) 

$(0.67) 

$(1.53) 

$(0.28) 

$(1.52) 

Weighted Average Membership Interests

2000  

5000  

2000  

5000  

2000  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-18


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Expenses, gains and losses

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

Transportation

 

 

 

 

 

Insurance

(84)  

(46)  

(198)  

(71)  

(156)  

Maintenance

 

 

 

 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793)  

(793)  

Marketing Expense

 

 

 

 

 

Banking Fees

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,980) 

(2,942) 

(3,094) 

(2,967) 

(3,052) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(2,980) 

$(2,942) 

$(3,094) 

$(2,967) 

$(3,052) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.49) 

$(1.47) 

$(1.03) 

$(1.48) 

$(1.53) 

Weighted Average Membership Interests

2000  

2000  

3000  

2000  

2000  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-19


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(1,090)  

$(2,103)  

$(1,953)  

$(2,103)  

$(2,103)  

$(2,103)  

Transportation

 

 

(1,400)  

 

 

 

Insurance

(197)  

(106) 

(824)  

(250)  

(183)  

(162)  

Maintenance

 

 

 

 

 

 

Bookkeeping and Accounting Fees

(527)  

(793)  

(793)  

(793)  

(793)  

(793)  

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

55,714 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

53,900  

(3,002) 

(4,970) 

(3,146) 

(3,079) 

(3,058) 

Provision for Income Taxes

(9,635)  

 

 

 

 

 

Net Income / (Loss)

$44,265  

$(3,002) 

$(4,970) 

$(3,146) 

$(3,079) 

$(3,058) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$8.85  

$(1.50) 

$(0.99) 

$(1.05) 

$(1.03) 

$(1.53) 

Weighted Average Membership Interests

5000  

2000  

5000  

3000  

3000  

2000  

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-20


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

Transportation

 

(900)  

 

 

 

 

Insurance

(242)  

(102)  

(230)  

(176)  

(30)  

(318)  

Maintenance

 

 

 

 

 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793)  

(793)  

(793)  

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,138) 

(3,898) 

(3,126) 

(3,072) 

(2,926) 

(3,214) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,138) 

$(3,898) 

$(3,126) 

$(3,072) 

$(2,926) 

$(3,214) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.05) 

$(1.30) 

$(1.56) 

$(1.54) 

$(0.59) 

$(1.07) 

Weighted Average Membership Interests

3000  

3000  

2000  

2000  

5000  

3000  

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-21


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

Transportation

 

 

(900)  

 

 

 

Insurance

(102)  

(84)  

(770)  

(171)  

(183)  

(439)  

Maintenance

 

 

 

 

 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793)  

(793)  

(793)  

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,998) 

(2,980) 

(4,566) 

(3,067) 

(3,079) 

(3,335) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(2,998) 

$(2,980) 

$(4,566) 

$(3,067) 

$(3,079) 

$(3,335) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.50) 

$(1.35) 

$(0.91) 

$(3.07) 

$(1.54) 

$(0.67) 

Weighted Average Membership Interests

2000  

2200  

5000  

1000  

2000  

5000  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-22


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2021


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Expenses, gains and losses

 

 

 

 

 

 

 

Storage

$(2,103)  

$(2,103)  

$(2,103)  

$(2,103)  

$(1,953)  

$- 

$(83,574)  

Transportation

 

 

 

 

(500)  

- 

(11,220)  

Insurance

(61)  

(233)  

(62)  

(160)  

(372)  

- 

(22,056)  

Maintenance

 

 

 

 

 

- 

 

Bookkeeping and Accounting Fees

(793)  

(793)  

(793)  

(793)  

(793)  

- 

(31,472)  

Marketing Expense

 

 

 

 

 

- 

(2,889)  

Banking Fees

 

 

 

 

 

- 

(180)  

Gain on Sale

 

 

 

 

 

- 

55,714 

Loss on Impairment

 

 

 

 

 

- 

(11,529)  

Income / (Loss) Before Income Taxes

(2,957) 

(3,129) 

(2,958) 

(3,056) 

(3,618) 

- 

(107,206) 

Provision for Income Taxes

 

 

 

 

 

- 

(9,635)  

Net Income / (Loss)

$(2,957) 

$(3,129) 

$(2,958) 

$(3,056) 

$(3,618) 

$- 

$(116,841) 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.48) 

$(0.78) 

$(0.59) 

$(1.80) 

$(1.81) 

$- 

 

Weighted Average Membership Interests

2000  

4000  

5000  

1700  

2000  

- 

 


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

F-23


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

Transportation

 

 

 

 

 

 

Insurance

(225) 

(342) 

(278) 

(855) 

(228) 

(330) 

Maintenance

 

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,222) 

(3,338) 

(3,274) 

(3,851) 

(3,224) 

(3,326) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,222) 

$(3,338) 

$(3,274) 

$(3,851) 

$(3,224) 

$(3,326) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.61) 

$(1.67) 

$(1.64) 

$(1.93) 

$(1.61) 

$(1.66) 

Weighted Average Membership Interests

      2000

        2000

        2000

            2000

2000

  2000 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-24


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Expenses, gains and losses

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$- 

$(1,796) 

Transportation

 

 

 

- 

 

Insurance

(32) 

(668) 

(245) 

(895) 

(204) 

Maintenance

 

 

 

- 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

- 

 

Banking Fees

 

 

 

- 

 

Gain on Sale

 

 

 

- 

 

Loss on Sale

 

 

 

- 

 

Loss on Impairment

 

 

 

- 

 

Income / (Loss) Before Income Taxes

(3,028) 

(3,664) 

(3,241) 

(2,095) 

(3,200) 

Provision for Income Taxes

 

 

 

- 

 

Net Income / (Loss)

$(3,028) 

$(3,664) 

$(3,241) 

$(2,095) 

$(3,200) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.51) 

$(0.73) 

$(1.62) 

$(0,42) 

$(1.60) 

Weighted Average Membership Interests

2000  

5000  

2000  

5000 

2000  


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

F-25


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Expenses, gains and losses

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

Transportation

 

 

 

 

 

Insurance

(128) 

(70) 

(302) 

(107) 

(234) 

Maintenance

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

 

 

Banking Fees

 

 

 

 

 

Gain on Sale

 

 

 

 

 

Loss on Sale

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,124) 

(3,066) 

(3,298) 

(3,104) 

(3,231) 

Provision for Income Taxes

 

 

 

 

 

Net Income / (Loss)

$(3,124) 

$(3,066) 

$(3,298) 

$(3,104) 

$(3,231) 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.56) 

$(1.53) 

$(1.10) 

$(1.55) 

$(1.62) 

Weighted Average Membership Interests

2000  

2000  

3000  

2000  

2000  

 

 

 

 

 

 

 

 

 

 

 

 


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

F-26


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

Transportation

 

 

 

 

 

 

Insurance

(621) 

(159) 

(1,263) 

(374) 

(272) 

(239) 

Maintenance

 

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,617) 

(3,156) 

(4,259) 

(3,370) 

(3,268) 

(3,235) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,617) 

$(3,156) 

$(4,259) 

$(3,370) 

$(3,268) 

$(3,235) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(0.72) 

$(1.58) 

$(0.85) 

$(1.12) 

$(1.09) 

$(1.62) 

Weighted Average Membership Interests

5000  

2000  

5000  

3000  

3000  

2000  

 

 

 

 

 

 

 

 

 

 

 

 


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

F-27


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,654) 

$(1,796) 

Transportation

 

 

 

 

 

 

Insurance

(356) 

(154) 

(338) 

(274) 

(45) 

(488) 

Maintenance

 

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,353) 

(3,151) 

(3,335) 

(3,270) 

(2,898) 

(3,484) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,353) 

$(3,151) 

$(3,335) 

$(3,270) 

$(2,898) 

$(3,484) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.12) 

$(1.05) 

$(1.67) 

$(1.64) 

$(0.58) 

$(1.16) 

Weighted Average Membership Interests

3000  

3000  

2000  

2000  

5000  

3000  

 

 

 

 

 

 

 

 

 

 

 

 


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

F-28


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Expenses, gains and losses

 

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

Transportation

 

 

 

 

 

 

Insurance

(149) 

(126) 

(1,134) 

(252) 

(269) 

(647) 

Maintenance

 

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

Marketing Expense

 

 

 

 

 

 

Banking Fees

 

 

 

 

 

 

Gain on Sale

 

 

 

 

 

 

Loss on Sale

 

 

 

 

 

 

Loss on Impairment

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(3,146) 

(3,122) 

(4,131) 

(3,248) 

(3,266) 

(3,643) 

Provision for Income Taxes

 

 

 

 

 

 

Net Income / (Loss)

$(3,146) 

$(3,122) 

$(4,131) 

$(3,248) 

$(3,266) 

$(3,643) 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.57) 

$(1.42) 

$(0.83) 

$(3.25) 

$(1.63) 

$(0.73) 

Weighted Average Membership Interests

2000  

2200  

5000  

1000  

2000  

5000  

 

 

 

 

 

 

 

 

 

 

 

 


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

F-29


RSE COLLECTION, LLC

 

Consolidated Statement of Operations

Year Ended December 31, 2020


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Expenses, gains and losses

 

 

 

 

 

 

 

Storage

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(1,796) 

$(45) 

$(74,400) 

Transportation

 

 

 

 

 

 

(1,100) 

Insurance

(90) 

(343) 

(92) 

(241) 

(547) 

(334) 

(19,499) 

Maintenance

 

 

 

 

 

 

 

Professional Fees

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(1,200) 

(20) 

(48,020) 

Marketing Expense

 

 

 

 

 

 

(500) 

Banking Fees

 

 

 

 

 

 

(165) 

Gain on Sale

 

 

 

 

 

87,250  

87,250  

Loss on Sale

 

 

 

 

 

 

(27,766) 

Loss on Impairment

 

 

 

 

 

 

(75,987) 

Income / (Loss) Before Income Taxes

(3,086) 

(3,340) 

(3,089) 

(3,237) 

(3,544) 

86,851  

(160,188) 

Provision for Income Taxes

 

 

 

 

 

(18,373) 

(18,373) 

Net Income / (Loss)

$(3,086) 

$(3,340) 

$(3,089) 

$(3,237) 

$(3,544) 

$68,479  

$(178,560) 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(1.54) 

$(0.83) 

$(0.62) 

$(1.90) 

$(1.77) 

$22.83  

 

Weighted Average Membership Interests

2000  

4000  

5000  

1700  

2000  

3000  

 


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

F-30


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Balance January 1, 2020

$110,041  

$175,477  

$132,023  

$410,506  

$115,157  

$161,098  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

3,581  

3,661  

3,614  

3,886  

3,591  

3,475  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,222) 

(3,338) 

(3,274) 

(3,851) 

(3,224) 

(3,326) 

Balance December 31, 2020

110,400  

175,800  

132,363  

410,540  

115,524  

161,247  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

2,750  

2,855  

2,787  

18,763  

2,765  

2,836  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,035) 

(3,129) 

(3,068) 

(19,003) 

(3,048) 

(3,112) 

Balance December 31, 2021

$110,115  

$175,526  

$132,082  

$410,300  

$115,241  

$160,971  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-31


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Balance January 1, 2020

$14,983  

$335,085  

$124,667  

$490,570  

$103,376  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

3,314  

3,822  

3,601  

1,529  

3,580  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income/(Loss)

(3,028) 

(3,664) 

(3,241) 

(2,095) 

(3,200) 

Balance December 31, 2020

15,269  

335,242  

125,026  

490,003  

103,756  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

2,618  

3,091  

2,776  

1,482  

2,746  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income/(Loss)

(2,916) 

(3,342) 

(3,058) 

(1,414) 

(3,031) 

Balance December 31, 2021

$14,971  

$334,991  

$124,744  

$490,071  

$103,471  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-32


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Balance January 1, 2020

$65,827  

$35,969  

$159,568  

$54,487  

$120,244  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

3,544  

3,513  

3,463  

3,380  

3,520  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income/(Loss)

(3,124) 

(3,066) 

(3,298) 

(3,104) 

(3,231) 

Balance December 31, 2020

66,247  

36,416  

159,734  

54,763  

120,534  

Distribution

 

 

 

 

 

Membership Contributions

 

 

 

 

 

Capital Contribution

2,689  

2,647  

2,815  

2,675  

2,769  

Distribution to RSE Collection

 

 

 

 

 

Distribution to Series

 

 

 

 

 

Net Income/(Loss)

(2,980) 

(2,942) 

(3,094) 

(2,967) 

(3,052) 

Balance December 31, 2021

$65,956  

$36,121  

$159,455  

$54,471  

$120,251  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-33


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Balance January 1, 2020

$311,594  

$81,483  

$616,134  

$189,138  

$138,264  

$122,071  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

3,764  

3,448  

3,977  

3,506  

3,450  

3,431  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,617) 

(3,156) 

(4,259) 

(3,370) 

(3,268) 

(3,235) 

Balance December 31, 2020

311,740  

81,774  

615,853  

189,274  

138,445  

122,267  

Distribution

(357,700) 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

1,695  

2,714  

4,760  

2,873  

2,799  

2,776  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

44,265  

(3,002) 

(4,970) 

(3,146) 

(3,079) 

(3,058) 

Balance December 31, 2021

$               - 

$81,486  

$615,643  

$189,001  

$138,165  

$121,985  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-34


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Balance January 1, 2020

$184,508  

$78,225  

$173,518  

$133,866  

$24,676  

$237,975  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

3,619  

3,466  

3,778  

3,572  

3,205  

3,760  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,353) 

(3,151) 

(3,335) 

(3,270) 

(2,898) 

(3,484) 

Balance December 31, 2020

184,775  

78,541  

173,961  

134,167  

24,983  

238,251  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

2,864  

3,609  

2,851  

2,791  

2,629  

2,949  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,138) 

(3,898) 

(3,126) 

(3,072) 

(2,926) 

(3,214) 

Balance December 31, 2021

$184,501  

$78,252  

$173,686  

$133,886  

$24,686  

$237,986  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-35


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Balance January 1, 2020

$78,003  

$66,896  

$576,509  

$131,829  

$141,178  

$329,400  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

3,429  

3,435  

4,324  

3,691  

3,512  

3,983  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(3,146) 

(3,122) 

(4,131) 

(3,248) 

(3,266) 

(3,643) 

Balance December 31, 2020

78,286  

67,209  

576,702  

132,272  

141,424  

329,739  

Distribution

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

Capital Contribution

2,709  

2,690  

4,350  

2,786  

2,799  

3,083  

Distribution to RSE Collection

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

Net Income/(Loss)

(2,998) 

(2,980) 

(4,566) 

(3,067) 

(3,079) 

(3,335) 

Balance December 31, 2021

$77,997  

$66,919  

$576,486  

$131,991  

$141,144  

$329,487  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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

F-36


RSE COLLECTION, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)

Years Ended December 31, 2021 and 2020


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Balance January 1, 2020

$48,308  

$176,357  

$50,775  

$122,625  

$283,271  

$ 

$6,974,023  

Distribution

 

 

 

 

 

(402,720) 

(402,720) 

Membership Contributions

 

 

 

 

 

338,300  

338,300  

Capital Contribution

3,371  

3,807  

3,357  

3,445  

3,532  

1,209  

268,678  

Distribution to RSE Collection

 

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

 

Net Income/(Loss)

(3,086) 

(3,340) 

(3,089) 

(3,237) 

(3,544) 

68,479  

(178,560) 

Balance December 31, 2020

48,593  

176,825  

51,043  

122,833  

283,259  

5,268  

6,999,720  

Distribution

 

 

 

 

 

(5,268) 

(362,968) 

Membership Contributions

 

 

 

 

 

 

 

Capital Contribution

2,664  

2,854  

2,665  

2,773  

3,359  

 

151,775  

Distribution to RSE Collection

 

 

 

 

 

 

 

Distribution to Series

 

 

 

 

 

 

 

Net Income/(Loss)

(2,957) 

(3,129) 

(2,958) 

(3,056) 

(3,618) 

 

(116,841) 

Balance December 31, 2021

$48,300  

$176,550  

$50,750  

$122,550  

$283,000  

$ 

$6,671,686  

 

 

 

 

 

 

 

 


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

F-37


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,035) 

$(3,129) 

$(3,068) 

$(19,003) 

$(3,048) 

$(3,112) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,750  

2,855  

2,787  

18,763  

2,765  

2,836  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

Insurance Payable

(15) 

(26) 

(19) 

(60) 

(17) 

(24) 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

300  

300  

300  

300  

340  

300  

Net cash (used in) / provided by operating activities

 

 

 

 

40  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

(40) 

 

Investment in other assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

(40) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

Cash beginning of year

4,149  

 

 

2,214  

1,000  

1,271  

Cash end of year

$4,149  

$ 

$ 

$2,214  

$1,000  

$1,271  

 

 

 

 

 

 

 


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

F-38


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #93XJ1

Series #02AX1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,916) 

$(3,342) 

$(3,058) 

$(1,414) 

$(3,031) 

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

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,618  

3,091  

2,776  

1,482  

2,746  

(Gain) / Loss on sale of Asset

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

Insurance Payable

(2) 

(49) 

(18) 

(68) 

(15) 

Income Taxes Payable

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Accounts Payable

300  

300  

300  

 

300  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

Investment in other assets

 

 

 

 

 

Proceeds from Sale of Collection Asset

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distributions

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

485  

2,485  

2,500  

1,485  

1,985  

Cash end of year

$485  

$2,485  

$2,500  

$1,485  

$1,985  


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

F-39


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #72MC1

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss) / Income

$(2,980) 

$(2,942) 

$(3,094) 

$(2,967) 

$(3,052) 

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

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,689  

2,647  

2,815  

2,675  

2,769  

(Gain) / Loss on sale of Asset

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

Insurance Payable

(9) 

(5) 

(21) 

(8) 

(17) 

Income Taxes Payable

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

Accounts Payable

300  

300  

300  

300  

300  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

Investment in collectible assets

 

 

(140) 

 

 

Investment in other assets

 

 

 

 

 

Proceeds from Sale of Collection Asset

 

 

 

 

 

Net cash used in investing activities

 

 

(140) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

140  

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

Distributions

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

140  

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

Cash beginning of year

1,985  

984  

1,853  

1,984  

4,989  

Cash end of year

$1,985  

$984  

$1,853  

$1,984  

$4,989  

 


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

F-40


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$44,265  

$(3,002) 

$(4,970) 

$(3,146) 

$(3,079) 

$(3,058) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,695  

2,714  

4,760  

2,873  

2,799  

2,776  

(Gain) / Loss on sale of Asset

(55,714) 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

Insurance Payable

(46) 

(12) 

(90) 

(27) 

(20) 

(18) 

Income Taxes Payable

9,635  

 

 

 

 

 

Due to the Manager or its Affiliates

165  

 

 

 

 

 

Accounts Payable

 

300  

300  

300  

300  

300  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Investment in other assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

365,000  

 

 

 

 

 

Net cash used in investing activities

365,000  

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

 

Distributions

(357,700) 

 

 

 

 

 

Net cash provided by / (used in) financing activities

(357,700) 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

7,300  

 

 

 

 

 

Cash beginning of year

2,500  

2,000  

3,504  

3,000  

2,000  

1,999  

Cash end of year

$9,800  

$2,000  

$3,504  

$3,000  

$2,000  

$1,999  

 

 

 

 

 

 

 

 


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

F-41


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,138) 

$(3,898) 

$(3,126) 

$(3,072) 

$(2,926) 

$(3,214) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,864  

3,609  

2,851  

2,791  

2,629  

2,949  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

Insurance Payable

(26) 

(11) 

(25) 

(19) 

(3) 

(35) 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

300  

300  

300  

300  

300  

300  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Investment in other assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

Cash beginning of year

1,999  

2,649  

3,700  

3,050  

1,799  

2,898  

Cash end of year

$1,999  

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  

 

 

 

 

 

 

 

 


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

F-42


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(2,998) 

$(2,980) 

$(4,566) 

$(3,067) 

$(3,079) 

$(3,335) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,709  

2,690  

4,350  

2,786  

2,799  

3,083  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

Insurance Payable

(11) 

(10) 

(84) 

(19) 

(20) 

(48) 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

300  

300  

300  

300  

300  

300  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Investment in other assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash used in investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

Distribution to RSE Collection

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

Cash beginning of year

2,300  

4,148  

4,550  

3,064  

2,962  

4,197  

Cash end of year

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

$4,197  


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

F-43


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2021


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$ (2,957)  

$ (3,129)  

$ (2,958)  

$ (3,056)  

$ (3,618)  

$ -   

$ (116,841)  

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,664   

2,854   

2,665   

2,773   

3,359   

-   

140,246   

(Gain) / Loss on sale of Asset

-   

-   

-   

-   

-   

-   

(55,714)  

Loss on Impairment of Asset

-   

-   

-   

-   

-   

-   

11,529   

Prepaid Insurance

-   

-   

-   

-   

-   

-   

4   

Insurance Payable

(7)  

(25)  

(7)  

(17)  

(41)  

-   

(1,056)  

Income Taxes Payable

-   

-   

-   

-   

-   

(18,373)  

(8,737)  

Due to the Manager or its Affiliates

-   

-   

-   

-   

-   

-   

165   

Accounts Payable

300   

300   

300   

300   

300   

-   

12,360   

Net cash (used in) / provided by operating activities

-   

-   

-   

-   

-   

(18,373)  

(18,044)  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on collectible assets

-   

-   

-   

-   

-   

-   

-   

Investment in collectible assets

-   

-   

-   

-   

-   

-   

(830,463)  

Investment in other assets

-   

-   

-   

-   

-   

-   

(958)  

Proceeds from Sale of Collectible Asset

-   

-   

-   

-   

-   

-   

365,000   

Net cash used in investing activities

-   

-   

-   

-   

-   

-   

(466,421)  

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

-   

-   

-   

-   

-   

-   

-   

Proceeds on borrowings from manager and affiliates, net of repayments

-   

-   

-   

-   

-   

-   

833,012   

Contribution related to Offering Closings and Asset Sales

-   

-   

-   

-   

-   

-   

-   

Distribution to RSE Collection

-   

-   

-   

-   

-   

-   

-   

Distributions

-   

-   

-   

-   

-   

(5,268)  

(362,968)  

Net cash provided by / (used in) financing activities

-   

-   

-   

-   

-   

(5,268)  

470,044   

 

 

 

 

 

 

 

 

Net change in cash

-   

-   

-   

-   

-   

(23,641)  

(14,421)  

Cash beginning of year

2,412   

1,714   

3,662   

3,288   

5,489   

23,641   

133,487   

Cash end of year

$ 2,412   

$ 1,714   

$ 3,662   

$ 3,288   

$ 5,489   

$ -   

$ 119,066   

 

 

 

 

 

 

 

Supplemental Cash Flow Information:

 

 

 

 

 

 

  

Forgiveness of amounts due to manager and Contributed to the Company/Series

 

 

 

 

 

 

$11,529


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

F-44


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

 

 

 

 

 

 

Series #69BM1

Series #85FT1

Series #88LJ1

Series #55PS1

Series #95BL1

Series #89PS1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$ (3,222)  

$ (3,338)  

$ (3,274)  

$ (3,851)  

$ (3,224)  

$ (3,326)  

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,581   

3,661   

3,614   

3,886   

3,591   

3,475   

(Gain) / Loss on sale of Asset

-   

-   

-   

-   

-   

-   

Loss on Impairment of Asset

-   

-   

-   

-   

-   

-   

Prepaid Insurance

104   

130   

120   

384   

95   

131   

Insurance Payable

15   

26   

19   

60   

17   

24   

Income Taxes Payable

-   

-   

-   

-   

-   

-   

Due to the Manager or its Affiliates

-   

-   

-   

-   

-   

-   

Accounts Payable

(479)  

(479)  

(479)  

(479)  

(479)  

(304)  

Net cash (used in) / provided by operating activities

-   

-   

-   

-   

-   

-   

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

-   

-   

-   

-   

-   

-   

Investment in collectible assets

-   

-   

-   

-   

-   

-   

Proceeds from Sale of Collectible Asset

-   

-   

-   

-   

-   

-   

Net cash provided by / (used in) investing activities

-   

-   

-   

-   

-   

-   

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

-   

-   

-   

-   

-   

-   

Proceeds on borrowings from manager and affiliates, net of repayments

-   

-   

-   

-   

-   

-   

Distributions

-   

-   

-   

-   

-   

-   

Net cash provided by / (used in) financing activities

-   

-   

-   

-   

-   

-   

 

 

 

 

 

 

 

Net change in cash

-   

-   

-   

-   

-   

-   

Cash beginning of year

4,149   

-   

-   

2,214   

1,000   

1,271   

Cash end of year

$ 4,149   

$ -   

$ -   

$ 2,214   

$ 1,000   

$ 1,271   

 

 

 

 

 

 

 

 


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

F-45


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #90FM1

Series #83FB1

Series #98DV1

Series #06FS1

Series #93XJ1

Series #02AX1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,028) 

$(3,664) 

$(3,241) 

$ 

$(2,095) 

$(3,200) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,314  

3,822  

3,601  

 

1,529  

3,580  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

16  

272  

101  

 

499  

84  

Insurance Payable

2 

49 

18 

 

68 

15 

Income Taxes Payable

 

 

 

(6,746) 

 

 

Due to the Manager or its Affiliates

 

 

 

(2,406)  

 

 

Accounts Payable

(304) 

(479) 

(479) 

 

 

(479) 

Net cash (used in) / provided by operating activities

 

 

 

(9,152) 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash provided by / (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

- 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

- 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

(9,152) 

 

 

Cash beginning of year

485  

2,485  

2,500  

9,152  

1,485  

1,985  

Cash end of year

$485  

$2,485  

$2,500  

$ 

$1,485  

$1,985  

 

 

 

 

 

 

 

 


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

F-46


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #99LE1

Series #91MV1

Series #92LD1

Series #94DV1

Series #00FM1

Series #72MC1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,124) 

$(3,066) 

$(3,298) 

$(3,104) 

$ 

$(3,231) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,544  

3,513  

3,463  

3,380  

 

3,520  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

50  

26  

117  

19  

 

 

Insurance Payable

9 

 

22 

 

 

14 

Income Taxes Payable

 

 

 

 

(2,711) 

 

Due to the Manager or its Affiliates

 

 

 

 

(1,049)  

 

Accounts Payable

(479) 

(479) 

(304) 

(304) 

 

(304) 

Net cash (used in) / provided by operating activities

 

 

 

 

(3,760) 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

 Net cash provided by / (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

- 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

- 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

(3,760) 

 

Cash beginning of year

1,985  

984  

1,853  

1,984  

3,760  

4,989  

Cash end of year

$1,985  

$984  

$1,853  

$1,984  

 

$4,989  

 

 

 

 

 

 

 


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

F-47


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #06FG1

Series #11BM1

Series #80LC1

Series #02BZ1

Series #88BM1

Series #63CC1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,617) 

$(3,156) 

$(4,259) 

$(3,370) 

$(3,268) 

$(3,235) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,764  

3,448  

3,977  

3,506  

3,450  

3,431  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

111  

 

495  

141  

102  

90  

Insurance Payable

46 

12 

90 

27 

20 

18 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

(304) 

(304) 

(304) 

(304) 

(304) 

(304) 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash provided by / (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

Cash beginning of year

2,500  

2,000  

3,504  

3,000  

2,000  

1,999  

Cash end of year

$2,500  

$2,000  

$3,504  

$3,000  

$2,000  

$1,999  

 

 

 

 

 

 

 


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

F-48


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #76PT1

Series #75RA1

Series #65AG1

Series #93FS1

Series #90MM1

Series #61JE1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,353) 

$(3,151) 

$(3,335) 

$(3,270) 

$(2,898) 

$(3,484) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,619  

3,466  

3,778  

3,572  

3,205  

3,760  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

11  

 

11  

 

 

- 

Insurance Payable

26 

(12) 

25 

3 

(3) 

28 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

(304) 

(304) 

(479) 

(304) 

(304) 

(304) 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash provided by / (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

Cash beginning of year

1,999  

2,649  

3,700  

3,050  

1,799  

2,898  

Cash end of year

$1,999  

$2,649  

$3,700  

$3,050  

$1,799  

$2,898  


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

F-49


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

 

 

 

 

 

 

 

 

Series #65FM1

Series #88PT1

Series #94LD1

Series #99SS1

Series #94FS1

Series #61MG1

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net (Loss) / Income

$(3,146) 

$(3,122) 

$(4,131) 

$(3,248) 

$(3,266) 

$(3,643) 

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

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,429  

3,435  

4,324  

3,691  

3,512  

3,983  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

Loss on Impairment of Asset

 

 

 

 

 

 

Prepaid Insurance

 

 

201  

17  

37  

 

Insurance Payable

11 

(10) 

84 

19 

20 

(36) 

Income Taxes Payable

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

Accounts Payable

(304) 

(304) 

(479) 

(479) 

(304) 

(304) 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

Investment in collectible assets

 

(291) 

 

 

 

 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

 

Net cash provided by / (used in) investing activities

 

(291) 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

Distributions

 

 

 

 

 

 

Net cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

(291) 

 

 

 

 

Cash beginning of year

2,300  

4,439  

4,550  

3,064  

2,962  

4,197  

Cash end of year

$2,300  

$4,148  

$4,550  

$3,064  

$2,962  

$4,197  


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

F-50


RSE COLLECTION, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #92CC1

Series #89FT1

Series #80PN1

Series #89FG2

Series #88LL1

Series #03SS1

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(3,086) 

$(3,340) 

$(3,089) 

$(3,237) 

$(3,544) 

$68,479  

$(178,560) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,371  

3,807  

3,357  

3,445  

3,532  

1,209  

164,924  

(Gain) / Loss on sale of Asset

 

 

 

 

 

(87,250) 

(59,484) 

Loss on Impairment of Asset

 

 

 

 

 

 

75,987  

Prepaid Insurance

12  

 

 

 

77  

 

3,979  

Insurance Payable

 

(51) 

 

18 

41 

 

873 

Income Taxes Payable

 

 

 

 

 

18,373  

8,916  

Due to the Manager or its Affiliates

 

 

 

 

 

 

(3,455)  

Accounts Payable

(304) 

(417) 

(273) 

(232) 

(106) 

 

(16,752) 

Net cash (used in) / provided by operating activities

 

 

 

 

 

811  

(3,572) 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on collectible assets

 

 

 

 

 

 

 

Investment in collectible assets

 

 

 

 

(300) 

(332,750) 

(3,341) 

Proceeds from Sale of Collectible Asset

 

 

 

 

 

420,000  

855,000  

Net cash provided by / (used in) investing activities

 

 

 

 

(300) 

87,250  

851,659  

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

338,300  

338,300  

Proceeds on borrowings from manager and affiliates, net of repayments

 

 

 

 

 

 

(764,716) 

Distributions

 

 

 

 

 

(402,720) 

(402,720) 

Net cash provided by / (used in) financing activities

 

 

 

 

 

(64,420) 

(829,136) 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

(300) 

23,641  

18,951  

Cash beginning of year

2,412  

1,714  

3,662  

3,288  

5,789  

 

114,536  

Cash end of year

$2,412  

$1,714  

$3,662  

$3,288  

$5,489  

$23,641  

$133,487  

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

Forgiveness of amounts due to manager and Contributed to the Company/Series

 

 

 

 

 

 

$      103,753


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

F-51


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. The Company’s core business is the identification, acquisition, marketing and management of collectible automobiles, memorabilia, digital assets, and alcohol (“Collectible Assets” or the “Asset Class”) for the benefit of investors. The Company is wholly owned and 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” or the “Asset Manager”). Rally Holdings is a single-member Delaware limited liability company wholly owned by RSE Markets, Inc., a Delaware corporation (“RSE Markets”). RSE Markets was the manager of the Company and served as the asset manager until March 26, 2021, at which point RSE Collection Manager, LLC and Rally Holdings replaced RSE Markets as Manager and Asset Manager, respectively. The Asset Manager is a technology and marketing company that operates the Rally Rd.™ platform (the “Platform”) and manages the Company, through the Manager, and the assets owned by the Company in its role as the Asset Manager of each Series.

 

The Company issues membership interests (the “Interests”) in a number of separate individual series (each, a “Series”) of the Company (each, an “Offering”). There will be a separate closing with respect to each Offering (each, a “Closing”). We intend to distribute all Offerings of the Company principally through the Platform, which includes any successor platform used by the Company for the offer and sale of interests. Each Series will own a unique Collectible Asset (an “Underlying Asset”) and the assets and liabilities of each Series will be separate in accordance with Delaware law. A purchaser of Interests (an “Investor”) in any Series acquires a proportional share of assets, liabilities, profits, and losses as they pertain to a particular Series, and the sole assets and liabilities of any given Series at the time of an Offering related to that particular Series is a single Underlying Asset (plus any cash reserves for future Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses) as well as certain liabilities related to expenses pre-paid by the Asset Manager. 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 are referred to as “Asset Sellers.” “Current Period” refers to the time period between January 1, 2021 and December 31, 2021. “Prior Period” refers to the time period between January 1, 2020 and December 31, 2020. The Manager has assembled a 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.

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.

 

OPERATING AGREEMENT

 

General:

In accordance with the Operating Agreement each Investor 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 – Summary of Significant Accounting Policies – Operating Expenses). 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


F-52


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


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

 

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, as determined by the Manager, at the Closing of each successful Offering for its services of sourcing the Underlying Assets (the “Sourcing Fee”), which may be waived by the Manager in its sole discretion.

 

Brokerage Fee:  For all Series, 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 proceeds from the Offering for facilitating the sale of securities for Offerings qualified as of March 6, 2019. 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 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 described in Note F – Free Cash Flow Distributions and Management Fees) to both the holders of economic Interests in the form of a dividend and the Manager in the form of a Management Fee (as described in Note F – Free Cash Flow Distributions and Management Fees).

 

In the case that Free Cash Flow (as described in Note F – Free Cash Flow Distributions and Management Fees) is available and such distributions are made, at the sole discretion of the Manager, the Investors 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 (as described in Note F – Free Cash Flow Distributions and Management Fees) 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.

 

No revenue models have been developed at the Company or Series level and we do not expect either the Company or any of its Series to generate any revenues for some time. We will update the appropriate disclosure at such time as revenue models have been developed. Each Series will continue to incur Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses) on an ongoing basis.

 

Other:

The Manager is responsible for covering its own expenses. Certain of the Underlying Assets, such as NFTs, will be self-insured by the Manager and the Asset Manager. The Manager and the Asset Manager will take the full risk of loss on these Underlying Assets.

 

LIQUIDITY AND CAPITAL RESOURCES

 

The Company has experienced recurring net losses and negative operating cash flows since inception and neither the Company nor any of the Series has generated revenues or profits in the Current Period or Prior Period, except for certain Underlying Assets that were sold during the Current Period and Prior Period for gains (see Note A – Description of Organization and Business Operations – Asset Dispositions).


F-53


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


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

 

On a total consolidated basis, the Company generated the following: Income / (Loss), Net Working Capital, and Accumulated Deficits. Additionally, each listed Series for which an Underlying Asset was owned as of the end of the Current Period and the end of the Prior Period has incurred net losses since their respective dates of acquisition and have an accumulated deficit at the end of each of the Current Period and the Prior Period.

 

Period

Income / (Loss)

Net Working Capital

Accumulated Deficit

2020

($178,560)

($294,671)

($558,167)

2021

($116,841)

($1,133,311)

($715,961)

 

All of the liabilities on the balance sheet as of the end of the Current Period are obligations to the Manager and third parties. 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. RSE Markets, Inc. has agreed to provide the Company and each Series the financial support sufficient to meet the Company’s and each Series’ financial needs for the twelve months following the date of this filing.

 

At the end of each of the Current Period and the Prior Period, the Company and the Series for which Closings had occurred, had the following cash balances:

 

Cash Balance

Applicable Series

12/31/2021

12/31/2020

 #77LE1

$2,780 

$2,780 

 #69BM1

4,149 

4,149 

 #55PS1

2,214 

2,214 

 #95BL1

1,000 

1,000 

 #89PS1

1,271 

1,271 

 #90FM1

485 

485 

 #83FB1

2,485 

2,485 

 #98DV1

2,500 

2,500 

 #93XJ1

1,485 

1,485 

 #02AX1

1,985 

1,985 

 #99LE1

1,985 

1,985 

 #91MV1

984 

984 

 #92LD1

1,853 

1,853 

 #94DV1

1,984 

1,984 

 #72MC1

4,989 

4,989 

 #06FG1

9,800 

2,500 

 #11BM1

2,000 

2,000 

 #80LC1

3,504 

3,504 

 #02BZ1

3,000 

3,000 

 #88BM1

2,000 

2,000 

 #63CC1

1,999 

1,999 

 #76PT1

1,999 

1,999 

 #75RA1

2,649 

2,649 

 #65AG1

3,700 

3,700 

 #93FS1

3,050 

3,050 

 #90MM1

1,799 

1,799 

 #61JE1

2,898 

2,898 

 #88PT1

4,148 

4,148 


F-54


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


 #65FM1

2,300 

2,300 

 #94LD1

4,550 

4,550 

 #99SS1

3,064 

3,064 

 #94FS1

2,962 

2,962 

 #61MG1

4,197 

4,197 

 #92CC1

2,412 

2,412 

 #89FT1

1,714 

1,714 

 #80PN1

3,662 

3,662 

 #89FG2

3,288 

3,288 

 #88LL1

5,489 

5,489 

#03SS1

- 

23,641 

Total Series Cash Balance

$108,333 

$124,672 

RSE Collection

10,733 

8,815 

Total Cash Balance

$119,066 

$133,487 

 

 

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.

 

The cash on the books of the Company is reserved for funding future pre-Closing Operating Expenses (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses) or Acquisition Expenses (as described in Note B – Summary of Significant Accounting Policies – Capital Assets), as the case may be. The cash on the books of each Series is reserved for funding of post-Closing Operating Expenses; During the Current Period, the Manager has paid for certain but not all Operating Expenses related to Series that have closed Offerings and has elected not to be reimbursed. These payments made by the Manager are accounted for as capital contributions and are further described in Note B – Summary of Significant Accounting Policies – Operating Expenses.

 

From inception, the Company and the Series have financed their business activities through capital contributions from the Manager or its affiliates and members 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 – Summary of Significant Accounting Policies – Operating Expenses) for individual Series once the Offerings are closed, at the sole discretion of the Manager.

 

INITIAL OFFERINGS

 

All Series, for which a closing had occurred as of the date of the financial statements, had commenced operations, were capitalized and had assets. Additionally, various Series have liabilities. The table outlined in Note B – Summary of Significant Accounting Policies – Members’ Equity outlines all Offerings for which a Closing has occurred since inception.


F-55


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


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

 

ASSET DISPOSITIONS

 

During the Current Period and the Prior Period, the Company received purchase offers for the Underlying Assets listed in the table below. Per the terms of the Operating Agreement, the Company, together with the Manager’s Advisory Board has evaluated the offers and has determined that it is in the interest of the Investors to sell the Underlying Asset. In certain instances the Company may decide to sell an Underlying Asset, that is on the books of the Company, but no Offering has occurred. Therefore the Underlying Asset has not yet been transferred to an applicable Series before the sale. In these instances, the anticipated Offering for the Series related to such Underlying Asset is cancelled and no securities are sold.

 

Series

Underlying Asset

Date of Sale Agreement

Total Sale Price

Initial Purchase Price

Carrying Value

Gain on Sale / (Loss)

Corporate Level Taxes on Gain on Sale

Total Initial Offering Price
/ Per Interest

Total Distribution to Investors
/ Per Interests

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

 

1/31/2020

$235,000

$251,992

$262,766

($27,766)

 

 

 

1972 Ferrari 365 GTC/4 (1)

 

9/10/2020

$200,000

$275,000

$275,987

$0

(3)

 

 

 

#03SS1 (2)

2003 Saleen S7

9/27/2020

$420,000

$330,000

$332,750

$87,250

$18,373

$375,000 / $125.00

$420,000 / $140.00

#06FG1

2006 Ford GT

06/09/2021

$365,000

$309,000

$309,286

$55,714

$9,635

$320,000 / $64.00

$357,700 / $71.54

 

 

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 the Company not by any Series. 

(2)The Manager made an additional capital contribution to the Series to cover corporate level taxes on the gain on sale. 

(3)An impairment was booked for this asset in 2020 for $75,987. 

 

Upon disposition of the Underlying Asset, the Series will be dissolved upon payment of their current corporate tax liabilities and any sales tax remittance.


 F-56


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

1.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 the Company 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.

 

Any Offerings that close as of the date of the financial statements are issued under Tier 2 of Regulation A+ and qualified under an Offering Statement. The membership interests that are issued by each individual Series do not provide the investors with any voting rights in the Series other than those detailed in the Company’s Operating Agreement. All of the control and operating decisions relating to the operations of a Series are held by the Manager in accordance with the terms as specified in the Operating Agreement. As such, upon closing of the Series, separate financial statements are presented for each such Series, and each is consolidated in the financial statements of the Company after eliminating inter-company balances and transactions.

 

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.

 

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. Expenses that are incurred prior to the Closing of an Offering for such Series, that are 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-57


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 

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 Asset’s location to the Manager’s storage facility prior to the Offering, which is treated as an Acquisition Expense (as described in Note B – Summary of Significant Accounting Policies – Capital Assets), maintenance, bookkeeping and accounting fees 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. Expenses in this case are treated as capital contributions from the Manager to the Company and are summarized in the table below.

 

Period

Pre-Closing Operating Expense Capital Contributions

Post-Closing Operating Expense Capital Contributions

2020

$125,988

$142,690

2021

$21,977

$129,798


 F-58


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

During the Current Period and the Prior Period, the Company incurred pre-Closing Operating Expenses and the following Series had closed Offerings and incurred post-Closing Operating Expenses per the table as follows:

 

Expenses

Applicable Series

12/31/2021

12/31/2020

 #77LE1

$2,990 

$3,145 

 #69BM1

3,035 

3,222 

 #85FT1

3,129 

3,338 

 #88LJ1

3,068 

3,274 

 #55PS1

19,003 

3,851 

 #95BL1

3,048 

3,224 

 #89PS1

3,112 

3,326 

 #90FM1

2,916 

3,028 

 #83FB1

3,342 

3,664 

 #98DV1

3,058 

3,241 

 #93XJ1

1,414 

2,095 

 #02AX1

3,031 

3,200 

 #99LE1

2,980 

3,124 

 #91MV1

2,942 

3,066 

 #92LD1

3,094 

3,298 

 #94DV1

2,967 

3,104 

 #72MC1

3,052 

3,231 

 #06FG1

1,813 

3,617 

 #11BM1

3,002 

3,156 

 #80LC1

4,970 

4,259 

 #02BZ1

3,146 

3,370 

 #88BM1

3,079 

3,268 

 #63CC1

3,058 

3,235 

 #76PT1

3,138 

3,353 

 #75RA1

3,898 

3,151 

 #65AG1

3,126 

3,335 

 #93FS1

3,072 

3,270 

 #90MM1

2,926 

2,898 

 #61JE1

3,214 

3,484 

 #65FM1

2,998 

3,146 

 #88PT1

2,980 

3,122 

 #94LD1

4,566 

4,131 

 #99SS1

3,067 

3,248 


 F-59


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


 #94FS1

3,079 

3,266 

 #61MG1

3,335 

3,643 

 #92CC1

2,957 

3,086 

 #89FT1

3,129 

3,340 

 #80PN1

2,958 

3,089 

 #89FG2

3,056 

3,237 

 #88LL1

3,618 

3,544 

#03SS1

- 

399 

RSE Collection

22,554 

87,596 

Total Expenses

$162,920 

$219,671 

 

 

 

 

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.

 

 

 

6.Capital Assets: 

 

Underlying Assets are recorded at cost. The cost of the Underlying Assets 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 as well as indefinite-lived assets and will be subject to an annual test for impairment. These long-lived assets and indefinite-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 fair value of the asset. An impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset. The following impairment charges were recorded in the Current Period and the Prior Period.

 

Period

Series

Impairment of asset

2020

#72FG2

$75,987(1)

2021

-

$11,529(2)

 

(1)Impairment charges were recognized on asset value prior to the Series Offering. 

(2)Impairment charges were recognized at the Company level and not at the Series level. 

 

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 related to a particular Series, which are incurred prior to the Closing of an Offering


 F-60


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

and are initially funded by the Manager will be reimbursed with the proceeds from an Offering related to such Series, to the extent described in the applicable Offering document. The Company does, however, retain additional cash from the proceeds of the Offering on the Series balance sheet to cover Acquisition Expenses that are anticipated prior to the Closing but incurred after the Closing of an Offering. Acquisition Expenses are capitalized into the cost of the Underlying Asset as per the table below. 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. 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.

 

The Company, through non-interest-bearing payments from the Manager or loans from officers of the Manager and third-parties have acquired numerous Underlying Assets since inception. For all Collectible Assets held as of the end of the Current Period and the Prior Period, the following table presents all costs capitalized on the acquisition of Underlying Assets during the Current Period and the Prior Period.

 

As of 12/31/2021

Capitalized Costs

 Applicable Series  

 

 Purchase Price / Down payment  

Acquisition Expense

 Total  

 

 

 

 

 

 #77LE1

(1,3)

$69,400  

$787  

$70,187  

 #69BM1

(1)

$102,395  

$3,871  

$106,266  

 #85FT1

(1)

$172,500  

$3,326  

$175,826  

 #88LJ1

(1)

$127,176  

$5,206  

$132,382  

 #55PS1

(1)

$405,000  

$3,386  

$408,386  

 #93XJ1

(1)

$460,000  

$28,586  

$488,586  

 #83FB1

(1)

$330,000  

$2,806  

$332,806  

 #89PS1

(1)

$160,000  

$ 

$160,000  

 #90FM1

(1)

$14,500  

$286  

$14,786  

 #95BL1

(1)

$112,500  

$2,081  

$114,581  


 F-61


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


 #98DV1

(1)

$120,000  

$2,544  

$122,544  

 #02AX1

(1)

$100,000  

$1,786  

$101,786  

 #99LE1

(1)

$62,100  

$2,171  

$64,271  

 #91MV1

(1)

$33,950  

$1,487  

$35,437  

 #94DV1

(1)

$52,500  

$287  

$52,787  

 #92LD1

(1)

$146,181  

$11,861  

$158,042  

 #72MC1

(1)

$115,000  

$562  

$115,562  

 #11BM1

(1)

$78,500  

$1,286  

$79,786  

 #80LC1

(1)

$610,000  

$2,439  

$612,439  

 #02BZ1

(1)

$185,000  

$1,301  

$186,301  

 #88BM1

(1)

$135,000  

$1,465  

$136,465  

 #63CC1

(1)

$120,000  

$286  

$120,286  

 #76PT1

(1)

$179,065  

$3,737  

$182,802  

 #75RA1

(1)

$75,000  

$903  

$75,903  

 #65AG1

(1)

$170,000  

$286  

$170,286  

 #93FS1

(1)

$130,000  

$1,136  

$131,136  

 #90MM1

(1)

$22,000  

$1,187  

$23,187  

 #61JE1

(1)

$235,000  

$388  

$235,388  

 #88PT1

(1)

$61,875  

$1,196  

$63,071  

 #65FM1

(1)

$75,000  

$997  

$75,997  


 F-62


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


 #94LD1

(1)

$570,000  

$2,236  

$572,236  

 #99SS1

(1)

$126,575  

$2,652  

$129,227  

 #94FS1

(1)

$135,399  

$3,083  

$138,482  

 #61MG1

(1)

$325,000  

$590  

$325,590  

 #92CC1

(1)

$45,000  

$1,188  

$46,188  

 #89FT1

(1)

$172,500  

$2,636  

$175,136  

 #80PN1

(1)

$45,750  

$1,638  

$47,388  

 #89FG2

(1)

$118,500  

$1,062  

$119,562  

 #88LL1

(1)

$275,000  

$2,811  

$277,811  

 #82AV1

(2)

$285,000  

$1,364  

$286,364  

 #86FT1

(2)

$ 

$ 

$ 

 #95FF1

(2)

$105,000  

$3,488  

$108,488  

#94CSI

(2)

$125,000  

$750  

$125,750  

#82TAYLOR

(2)

$10,200  

$ 

$10,200  

#HULK180

(2)

$36,000  

$146  

$36,146  

#HOLMES

(2)

$20,000  

$100  

$20,100  

#MEEB11275

(2)

$140,407  

$154  

$140,561  

#MARIOWRLD

(2)

$144,000  

$143  

$144,143  

#DKCOUNTRY

(2)

$13,200  

$366  

$13,566  

#FALCON

(2)

$42,834  

$110  

$42,944  


 F-63


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


#67ICEBOWL

(2)

$7,500  

$46  

$7,546  

#MACWORLD1

(2)

$201,021  

$1,100  

$202,121  

#BONDWATCH

(2)

$71,388  

$ 

$71,388  

#05JAYZ

(2)

$15,600  

$218  

$15,818  

Total

 

$7,690,516  

$113,523  

$7,804,039  

Underlying Assets owned at December 31, 2021 and previous period was as follow:

 

 

 

 

Underlying assets at December 31, 2016

 

298,971  

2,650  

301,621  

Underlying assets at December 31, 2017

 

202,500  

24,040  

226,540  

Underlying assets at December 31, 2018

 

4,932,013  

48,105  

4,980,119  

Underlying assets at December 31, 2019

 

2,606,874  

47,399  

2,654,273  

Underlying assets at December 31, 2020

 

(856,992) 

(11,169) 

(868,161) 

Underlying assets at December 31, 2021

 

507,150  

2,497  

509,647  

Grand Total

 

$7,690,516  

$113,523  

$7,804,039  

 

 

(1)Offering for Series Interests closed at the end of the Current Period and Underlying Asset owned by applicable Series.  

(2)At the end of the Current Period owned by the Company 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-64


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 Membership Contributions, Capital Contributions, Distributions and Retained Earnings/(Accumulated Deficit).

 

Membership Contributions are made to a Series from a successful Closing of an Offering and 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 the successfully closed Offering. These expenses will not be incurred by the Company, the applicable Series or the Manager, if an Offering does not close.

 

Capital Contributions are made by the Manager to cover Operating Expenses for which the Manager has elected not to be reimbursed. In addition, in the case of a Closing for which a deficiency of offering proceeds over the required cash outlays exists, the Manager will make an additional capital contribution to the Series to cover any such deficiencies, which is represented as a “Capital Contribution for loss at Offering close”.

 

The below table outlines Membership Contributions and Uses for closed Offerings:   


 F-65


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Membership Contribution and Uses at Closing as of the end of the Current Period

Applicable Series

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Total

#77LE1

4/13/2017

$77,700 

$1,049 

$3,443 

$- 

$73,208 

#69BM1

2/7/2018

115,000 

778 

2,986 

- 

111,236 

#85FT1

2/16/2018

165,000 

1,117 

- 

- 

163,883 

#88LJ1

4/12/2018

135,000 

914 

578 

- 

133,508 

#55PS1

6/6/2018

425,000 

2,869 

- 

- 

422,131 

#93XJ1

11/6/2018

495,000 

3,487 

- 

3,713 

487,801 

#83FB1

9/5/2018

350,000 

2,522 

9,162 

2,625 

335,691 

#89PS1

7/31/2018

165,000 

470 

1,771 

1,238 

161,521 

#90FM1

7/31/2018

16,500 

90 

464 

500 

15,446 

#95BL1

7/12/2018

118,500 

870 

- 

889 

116,742 

#98DV1

10/11/2018

130,000 

954 

2,314 

975 

125,757 

#02AX1

11/30/2018

108,000 

793 

1,944 

810 

104,452 

#99LE1

12/4/2018

69,500 

510 

1,770 

521 

66,699 

#91MV1

12/7/2018

38,000 

279 

600 

500 

36,621 

#94DV1

12/26/2018

57,500 

388 

1,841 

500 

54,771 

#92LD1

12/26/2018

165,000 

1,114 

2,219 

1,238 

160,430 

#72MC1

1/4/2019

124,500 

542 

2,474 

934 

120,551 

#11BM1

1/25/2019

84,000 

567 

517 

630 

82,286 

#80LC1

2/11/2019

635,000 

4,305 

9,216 

4,763 

616,716 

#02BZ1

2/11/2019

195,000 

1,316 

2,620 

1,463 

189,601 

#88BM1

2/25/2019

141,000 

952 

226 

1,058 

138,765 

#63CC1

3/18/2019

126,000 

916 

1,553 

945 

122,586 

#76PT1

3/22/2019

189,900 

1,382 

1,793 

1,424 

185,301 

#75RA1

4/9/2019

84,000 

586 

3,732 

630 

79,052 


 F-66


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


Membership Contribution and Uses at Closing as of the end of the Current Period

Applicable Series

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Total

#65AG1

4/16/2019

178,500 

1,272 

1,903 

1,339 

173,986 

#93FS1

4/22/2019

137,500 

1,011 

1,272 

1,031 

134,186 

#90MM1

4/26/2019

26,600 

196 

918 

500 

24,986 

#61JE1

4/26/2019

246,000 

1,661 

3,858 

1,845 

238,636 

#88PT1

7/23/2019

66,000 

495 

- 

500 

65,005 

#65FM1

7/23/2019

82,500 

619 

1,966 

619 

79,297 

#94LD1

8/19/2019

597,500 

4,481 

11,251 

4,481 

577,286 

#99SS1

9/12/2019

137,500 

1,375 

1,815 

1,031 

133,279 

#94FS1

9/18/2019

145,000 

1,450 

669 

1,088 

141,794 

#61MG1

9/30/2019

340,000 

2,550 

4,613 

2,550 

330,287 

#92CC1

10/2/2019

52,500 

525 

2,875 

500 

48,600 

#89FT1

10/11/2019

180,000 

1,800 

- 

1,350 

176,850 

#80PN1

11/6/2019

48,000 

480 

- 

500 

47,020 

#89FG2

11/14/2019

127,500 

1,275 

1,719 

956 

123,550 

#88LL1

12/9/2019

292,000 

2,920 

3,115 

2,190 

283,775 

Total

 

$6,867,200 

$50,878 

$87,197 

$45,833 

$6,683,292 

 

 

 

 

 

 

 

 

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.


 F-67


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

8.Income taxes: 

 

A Series elects and qualifies, 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 the end of the Current Period.

 

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 the accounting and disclosure requirements 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-68


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. Pursuant to 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

From time to time, affiliates of the Manager and their individual officers may make loans to the Company to facilitate the purchase of Underlying Assets prior to the Closing of a Series’ Offering.  It is anticipated that each of the loans and related interest will be 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 Custodian and their respective affiliates, from the proceeds of a closed Offering, the Underlying Asset would then be 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.

 

From time to time the Asset 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.

 

As of the end of each of the Current Period and the Prior Period, amounts outstanding due to Manager and affiliates are shown as below:

 

Period

Due to the Manager and its Affiliates

2020

$408,509

2021

$1,230,157

 

During the Current Period and the Prior Period, the Company entered into agreements with an Advisory Board member, which are outlined in the table below.

 

 

Series

Agreement Type

Date of Agreement

Purchase Price

Percent Owned by Asset Seller on Close

Asset Seller

#82TAYLOR

Upfront Purchase

10/25/2021

$10,200

0%

Goldin Auctions

#05JAYZ

Upfront Purchase

8/30/2021

$15,600

0%

Goldin Auctions

#DKCOUNTRY

Upfront Purchase

9/19/2021

$13,200

0%

Goldin Auctions

 

 

Sale of Manager Interests in Series during the Current Period

 

On January 1, 2021, RSE Markets, Inc. entered into a Series Interest Purchase Agreement with a third-party and sold certain membership interests in RSE Collection, LLC’s Series that were held by RSE Markets, Inc.


 F-69


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE D -DEBT

 

On November 24, 2020 RSE Markets, Rally Holdings and the Company replaced its original 2019 $2.25 million demand note with a $10.0 million credit facility (the “CF”) with Upper90 Capital Management, LP. While amounts borrowed under the CF can be used to make purchases of Collectible Assets to become Underlying Assets, neither the Company nor any Series is a borrower under the CF, neither is responsible for repayment of any amounts outstanding, and neither is jointly and severally liable under the CF. RSE Markets has drawn upon the CF on two separate times, November 24, 2020 and January 29, 2021 (each such date, the “Credit Date”). The CF has an interest rate of 15.00% per annum, and a maturity date for each tranche of the earlier of (i) the two-year anniversary of the Credit Date of the respective tranche, and (ii) November 24, 2024 (or such earlier date on which the Loans become due and payable). It contains covenants and indemnification obligations that are customary for credit arrangements of this type. As of December 31, 2021, the RSE Markets had $10.0 million drawn on the CF.


 F-70


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY

 

Overview of Revenues

No revenue models have been developed at the Company or Series level and we do not expect either the Company or any of its Series to generate any revenues for some time.

 

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 an Underlying Asset.

 

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 (as described in Note B – Summary of Significant Accounting Policies – Operating Expenses) are similar in nature and are 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 at its sole discretion from time to time.


 F-71


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE E - REVENUE, EXPENSE AND COST ALLOCATION METHODOLOGY (CONTINUED)

 

Allocation Methodology or Description by Category

·Revenue: No revenue models have been developed at the Company or Series level and we do not expect either the Company or any of its Series to generate any revenues for some time.   

·Offering Expenses: Offering Expenses, other than those related to the overall business of the Manager (as described in Note B – Summary of Significant Accounting Policies – Offering Expenses) 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 – Summary of Significant Accounting Policies – Capital Assets), 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 specific to and 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 Closing of an Offering (as described in Note B – Summary of Significant Accounting Policies – Members’ Equity) 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 – Summary of Significant Accounting Policies – Capital Assets).  

·Brokerage Fee: The Brokerage Fee is paid to the Broker of Record from the Series proceeds upon the Closing of an Offering (as described in Note B – Summary of Significant Accounting Policies – Members’ Equity) 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 – Summary of Significant Accounting Policies – Members’ Equity) 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 – Summary of Significant Accounting Policies – Operating Expenses), including storage, insurance, maintenance costs, 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: based on the number of Underlying Assets in storage 

§Bookkeeping and accounting fees: allocated monthly across all closed Series Offerings 

§Transportation: based on the number of Underlying Assets transported 

§Marketing: based on the number of Underlying Assets marketed to potential Investors 

oGains and Losses on Sale and Impairments are directly charged to the Company or a Series. 


 F-72


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE F - FREE CASH FLOW DISTRIBUTIONS AND MANAGEMENT FEES

 

Any available Free Cash Flow (as described below) 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 Investors of a particular Series. 

iv)The Manager may receive up to 50% of Free Cash Flow in the form of a Management Fee (the “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 the end of each of the Current Period and the Prior Period, no distributions of Free Cash Flow or Management fees were paid by the Company or in respect of any Series, except for those Series with sales of Underlying Assets that had distributions to the members.

 

NOTE G - INCOME TAX

 

A Series elects and qualifies, 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. The Company and the Manager have elected to be treated as partnerships.

 

No provision for income taxes for the Current Period or the Prior Period have been recorded for any individual Series as all individual Series incurred net losses, except as disclosed below for the Series that were sold. 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 are fully offset by a valuation allowance (other than for the Series designated in the table below), and therefore, no tax benefit applicable to the loss for each individual Series for the Current Period and the Prior Period have been recognized. Net operating losses incurred after January 1, 2018 do not expire for federal income tax purposes.

 

The Series designated in the table below have sold their primary operating asset during the Current Period or the Prior Period. As a result, the Company has recorded a provision for income taxes using an effective tax rate as shown below:

 

Provision for income taxes

 

 

Current Period

Prior Period

Series

 

#06FG1

#03SS1

Income before provision for income taxes, gross

53,900  

86,851   

Taxed at federal and statutory rate

 

21% 

21% 

Tax at statutory rate

 

                           11,319 

                    18,239

Reversal of valuation allowance

 

  (1,802)  

                             -  

Other

 

                              118

                         134

Provision for income taxes

 

$9,635   

$18,373   

 

 

 

 


 F-73


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Reconciliation of the benefit 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. The Company has elected to be treated as a partnership; thus, for the Current Period and the Prior Period the only tax effected components of deferred tax assets and deferred tax liabilities related to closed Series.

 

Federal Tax Benefit at Statutory Rate

 

 

12/31/2021

 

 

12/31/2020

 

Applicable Series

Federal Tax Benefit at Statutory Rate

Change in Valuation Allowance

Benefit for Income Taxes

Federal Tax Benefit at Statutory Rate

Change in Valuation Allowance

Benefit for Income Taxes

#77LE1

$ (628)  

$ 628   

$ -   

$ (660)  

$ 660   

$ -   

#69BM1

(637)  

637   

-   

(677)  

677   

-   

#85FT1

(657)  

657   

-   

(701)  

701   

-   

#88LJ1

(644)  

644   

-   

(688)  

688   

-   

#55PS1

(3,991)  

3,991   

-   

(809)  

809   

-   

#95BL1

(640)  

640   

-   

(677)  

677   

-   

#89PS1

(654)  

654   

-   

(698)  

698   

-   

#90FM1

(612)  

612   

-   

(636)  

636   

-   

#83FB1

(702)  

702   

-   

(770)  

770   

-   

#98DV1

(642)  

642   

-   

(681)  

681   

-   

#93XJ1

(297)  

297   

-   

(440)  

440   

-   

#02AX1

(637)  

637   

-   

(672)  

672   

-   

#99LE1

(626)  

626   

-   

(656)  

656   

-   

#91MV1

(618)  

618   

-   

(644)  

644   

-   

#92LD1

(650)  

650   

-   

(693)  

693   

-   

#94DV1

(623)  

623   

-   

(652)  

652   

-   

#72MC1

(641)  

641   

-   

(678)  

678   

-   

#06FG1

-   

-   

-   

(760)  

760   

-   

#11BM1

(630)  

630   

-   

(663)  

663   

-   

#80LC1

(1,044)  

1,044   

-   

(894)  

894   

-   

#02BZ1

(661)  

661   

-   

(708)  

708   

-   

#88BM1

(646)  

646   

-   

(686)  

686   

-   

#63CC1

(642)  

642   

-   

(679)  

679   

-   

#76PT1

(659)  

659   

-   

(704)  

704   

-   

#75RA1

(818)  

818   

-   

(662)  

662   

-   

#65AG1

(656)  

656   

-   

(700)  

700   

-   

#93FS1

(645)  

645   

-   

(687)  

687   

-   

#90MM1

(614)  

614   

-   

(609)  

609   

-   

#61JE1

(675)  

675   

-   

(732)  

732   

-   


 F-74


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


#88PT1

(626)  

626   

-   

(656)  

656   

-   

#65FM1

(629)  

629   

-   

(661)  

661   

-   

#94LD1

(959)  

959   

-   

(867)  

867   

-   

#99SS1

(644)  

644   

-   

(682)  

682   

-   

#94FS1

(647)  

647   

-   

(686)  

686   

-   

#61MG1

(700)  

700   

-   

(765)  

765   

-   

#92CC1

(621)  

621   

-   

(648)  

648   

-   

#89FT1

(657)  

657   

-   

(701)  

701   

-   

#80PN1

(621)  

621   

-   

(649)  

649   

-   

#89FG2

(642)  

642   

-   

(680)  

680   

-   

#88LL1

(760)  

760   

-   

(744)  

744   

-   

 

 

 

 

 

 

 

Total

$ (29,096)  

$ 29,096   

$ -   

$ (27,652)  

$ 27,652   

$ -   

 

 

 

 

 

 

 

 

Note: Series #77LE1 has not been broken out as a separate Series but is included in the table above.


 F-75


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX (CONTINUED)

 

Tax effected components of deferred tax assets and deferred tax liabilities at the end of the Current Period and the Prior Period, consisting of net operating losses, were as follows:

 

 

Federal Loss Carry-forward

 

 

12/31/2021

 

 

12/31/2020

 

Applicable Series

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

#77LE1

$ (3,624)  

$ 3,624   

$ -   

$ (2,997)  

$ 2,997   

$ -   

#69BM1

(2,982)  

2,982   

-   

(2,345)  

2,345   

-   

#85FT1

(3,454)  

3,454   

-   

(2,797)  

2,797   

-   

#88LJ1

(3,268)  

3,268   

-   

(2,624)  

2,624   

-   

#55PS1

(6,782)  

6,782   

-   

(2,791)  

2,791   

-   

#95BL1

(2,617)  

2,617   

-   

(1,977)  

1,977   

-   

#89PS1

(2,433)  

2,433   

-   

(1,780)  

1,780   

-   

#90FM1

(2,342)  

2,342   

-   

(1,730)  

1,730   

-   

#83FB1

(2,961)  

2,961   

-   

(2,259)  

2,259   

-   

#98DV1

(2,427)  

2,427   

-   

(1,784)  

1,784   

-   

#93XJ1

(1,460)  

1,460   

-   

(1,163)  

1,163   

-   

#02AX1

(2,207)  

2,207   

-   

(1,570)  

1,570   

-   

#99LE1

(2,216)  

2,216   

-   

(1,590)  

1,590   

-   

#91MV1

(2,165)  

2,165   

-   

(1,547)  

1,547   

-   

#92LD1

(2,447)  

2,447   

-   

(1,797)  

1,797   

-   

#94DV1

(2,190)  

2,190   

-   

(1,567)  

1,567   

-   

#72MC1

(2,219)  

2,219   

-   

(1,578)  

1,578   

-   

#06FG1

-   

-   

-   

(1,802)  

1,802   

-   

#11BM1

(2,040)  

2,040   

-   

(1,410)  

1,410   

-   

#80LC1

(2,824)  

2,824   

-   

(1,780)  

1,780   

-   

#02BZ1

(2,358)  

2,358   

-   

(1,698)  

1,698   

-   

#88BM1

(2,135)  

2,135   

-   

(1,489)  

1,489   

-   

#63CC1

(2,090)  

2,090   

-   

(1,447)  

1,447   

-   

#76PT1

(2,133)  

2,133   

-   

(1,474)  

1,474   

-   

#75RA1

(2,197)  

2,197   

-   

(1,378)  

1,378   

-   

#65AG1

(2,068)  

2,068   

-   

(1,411)  

1,411   

-   

#93FS1

(1,653)  

1,653   

-   

(1,008)  

1,008   

-   

#90MM1

(1,471)  

1,471   

-   

(857)  

857   

-   

#61JE1

(2,046)  

2,046   

-   

(1,372)  

1,372   

-   

#88PT1

(1,559)  

1,559   

-   

(933)  

933   

-   

#65FM1

(1,857)  

1,857   

-   

(1,227)  

1,227   

-   

#94LD1

(2,371)  

2,371   

-   

(1,413)  

1,413   

-   


 F-76


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


#99SS1

(1,665)  

1,665   

-   

(1,021)  

1,021   

-   

#94FS1

(1,515)  

1,515   

-   

(868)  

868   

-   

#61MG1

(1,817)  

1,817   

-   

(1,117)  

1,117   

-   

#92CC1

(1,404)  

1,404   

-   

(783)  

783   

-   

#89FT1

(1,762)  

1,762   

-   

(1,105)  

1,105   

-   

#80PN1

(1,372)  

1,372   

-   

(751)  

751   

-   

#89FG2

(1,418)  

1,418   

-   

(777)  

777   

-   

#88LL1

(1,793)  

1,793   

-   

(1,034)  

1,034   

-   

 

 

 

 

 

 

 

Total

$ (89,344)  

$ 89,344   

$ -   

$ (62,050)  

$ 62,050   

$ -   

 

 

 

 

 

 

 

 

 

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.

 

Due to the change in ownership provisions of the Internal Revenue Code, the availability of net operating loss carryforwards may be subject to annual limitations against taxable income in future periods, which could substantially limit the eventual utilization of such carryforwards. The Company does not believe any such annual limitations exist as of December 31, 2021.


 F-77


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


NOTE H - CONTINGENCIES

 

COVID-19

 

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

 

Government Regulation

 

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 or its affiliates by individuals or governmental authorities and could expose the Company, its affiliates or each Series to significant damages or other penalties, including revocation or suspension of the licenses necessary to conduct business and fines.

 

NOTE I - SUBSEQUENT EVENTS

Subsequent Offerings

The table below shows all Offerings, which have closed after the date of the financial statements through the date of this filing:

Series

Underlying Asset

Maximum Offering Size

Closing Date

#MEEB11275

Number 11275 Elephant Meebit NFT

$160,000

1/10/2022

#82TAYLOR

1982 Topps #434 Lawrence Taylor Rookie Card graded BGS 10

$13,000

1/10/2022

#HOLMES

1892 1st Edition copies of The Adventures of Sherlock Holmes and the Memoirs of Sherlock Holmes by Arthur Conan Doyle

$25,000

1/10/2022

#HULK180

1974 Incredible Hulk #180 Comic Book published by Marvel graded CGC 9.8

$42,000

1/10/2022

#05JAYZ

2005 Topps Finest Jay-Z Autographed Card graded PSA 10

$18,500

1/10/2022

#JUSTINIAN

Coin from the First Reign of Justinian II Depicting the First Numismatic Depiction of Jesus Christ (AD 685-695) graded NGC Ch MS

$18,000

1/10/2022

#67ICEBOWL

1967 Full Ticket from the Ice Bowl graded PSA 8

$10,000

1/14/2022

#DKCOUNTRY

1994 SNES Donkey Kong Country Video Game graded Wata 9.4 A+

$18,000

1/14/2022


 F-78


RSE COLLECTION, LLC

 

Notes to Consolidated Financial Statements


#FALCON

1979 Kenner Star Wars Millennium Falcon Spaceship Action Figure graded AFA 80

$50,000

1/14/2022

#MARIOWRLD

1991 SNES Super Mario World Video Game graded Wata 9.4 A

$165,000

1/18/2022

#82AV1

1982 Aston Martin V8 Vantage 'Oscar India'

$297,500

2/7/2022

#SUPERBWL1

1967 Super Bowl I Full Ticket graded PSA 5

$24,000

3/2/2022

#MEEB7985

Number 7985 Pig Meebit NFT with Magenta Overshirt Color

$38,000

3/2/2022

#BONDWATCH

1999 Omega Seamaster Watch Worn by Pierce Brosnan During the Filming of The World is Not Enough

$80,000

3/22/2022

#95FF1

1995 Ferrari 355 Spider

$120,000

3/22/2022

#MAYC857

Number 857 Mutant Ape Yacht Club NFT with M1 Irish Boho Hat

$54,000

3/23/2022

#PUNK2981

Number 2981 CryptoPunk NFT with Welding Goggles

$310,000

3/22/2022

#WOW2221

Number 2221 World of Women NFT with Golden Bib Necklace

$28,000

3/30/2022

#NIKON1

1949 Nikon One Camera in Condition ‘B/A’

$28,000

4/8/2022

#LOTF

1954 1st Edition copy Lord of the Flies by William Golding

$14,000

4/8/2022

#DOOD6778

Number 6778 Doodle NFT with Holographic Mohawk

$30,000

4/8/2022

 

 

The Company expects to launch and close additional Offerings throughout the remainder of the year and beyond.

 


 F-79



ITEM 8. EXHIBIT INDEX

Exhibit 2.1 – Certificate of Formation for RSE Collection, LLC (1)

Exhibit 2.2 – Fifth Amended and Restated Limited Liability Company Agreement of RSE Collection, LLC (4)

Exhibit 2.3 – Certificate of Formation for RSE Collection Manager, LLC (3)

Exhibit 2.4 – Limited Liability Company Agreement of RSE Collection Manager, LLC (4)

Exhibit 3.1 – Amended and Restated Standard Form of Series Designation (3)

Exhibit 4.1 – Standard Form of Subscription Agreement (10)

Exhibit 6.1 – Amended and Restated Standard Form of Asset Management Agreement (4)

Exhibit 6.2 – Amended and Restated Broker of Record Agreement (5)

Exhibit 6.3 – Amended and Restated Upper90 Secured Demand Promissory Term Note (2)

Exhibit 6.4 – Upper90 Credit and Guaranty Agreement (3)

Exhibit 6.5 – Standard Form Bill of Sale (3)

Exhibit 6.6 – Standard Form Purchase Agreement (4)

Exhibit 6.7 – NCPS PPEX ATS Company Agreement (4)

Exhibit 6.8 – Executing Broker Secondary Market Transactions Engagement Letter (4)

Exhibit 6.9 – Executing Broker Tools License Agreement (4)

Exhibit 6.10 – Transfer Agent Agreement (5)

Exhibit 6.11 – NCIT Software and Services License Agreement (6)

Exhibit 6.12 – Form of Assignment and Assumption Agreement (7)

Exhibit 6.13 – Standard Form #2 Purchase Agreement (8)

Exhibit 6.14 – Standard Form Purchase Option Agreement (10)

Exhibit 6.15 – Standard Form Consignment Agreement (10)

Exhibit 6.16 – Purchase Agreement in respect of Series #BATMAN1 (10)

Exhibit 8.1 – Amended and Restated Subscription Escrow Agreement (9)

Exhibit 8.2 – Amended and Restated Custody Agreement (5)

 

 

(1)Previously filed as an Exhibit to the Company’s Offering Statement on Form 1-A filed with the Commission on June 30, 2017 (File No. 024-10717). .  

(2)Previously filed as an Exhibit to the Company’s Annual Report on Form 1-K filed with the Commission on April 29, 2020 (File No. 24R-00102).  

(3)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 25 to its Form 1-A filed with the Commission on March 29, 2021 (File No. 024-10717).   

(4)Previously filed as an Exhibit to the Company’s Form 1-A filed with the Commission on July 14, 2021 (File No. 024-11584).  

(5)Previously filed as an Exhibit to the Company’s Pre-Qualification Amendment No. 1 to its Form 1-A filed with the Commission on October 12, 2021 (File No. 024-10717).  

(6)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 1 to its Form 1-A filed with the Commission on November 17, 2021 (File No. 024-10717).  

(7)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 2 to its Form 1-A filed with the Commission on November 24, 2021 (File No. 024-11584).  

(8)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 3 to its Form 1-A filed with the Commission on November 24, 2021 (File No. 024-11584).  

(9)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 5 to its Form 1-A filed with the Commission on December 8, 2021 (File No. 024-11584).  

(10)Previously filed as an Exhibit to the Company’s Post-Qualification Amendment No. 7 to its Form 1-A filed with the Commission on February 11, 2022 (File No. 024-11584).  

 


III-1 



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, LLC

By: RSE Collection Manager, LLC, its managing member

By: Rally Holdings LLC, its sole member

By: RSE Markets, Inc., its sole member

By: /s/ George J. Leimer

Name: George J. Leimer

Title: Chief Executive Officer

Date: April 22, 2022

 

Pursuant to the requirements of Regulation A, this report has been signed by the following persons on behalf of the issuer and in the capacities and on the dates indicated.

Signature

Title

Date

 

 

 

/s/ George J. Leimer                       

Name: George J. Leimer

Chief Executive Officer of RSE Markets, Inc. (Principal Executive Officer)

 

April 22, 2022

 

 

 

 

 

 

/s/ Maximilian F. Niederste-Ostholt

Name: Maximilian F. Niederste-Ostholt

Chief Financial Officer of

RSE Markets, Inc.

(Principal Financial Officer)

 

April 22, 2022

RSE COLLECTION MANAGER, LLC

 

By: Rally Holdings LLC, its managing member

 

By: RSE Markets, Inc., its sole member

 

 

By: /s/ George J. Leimer                

Name: George J. Leimer

Title: Chief Executive Officer

 

Managing Member

April 22, 2022