PART II 2 rsearchive1k2020.htm RSE ARCHIVE 1-K 2020

 

 

 

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, 2020

 

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

 

Delaware

37-1920898

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 #52MANTLE membership interests; Series #71MAYS membership interests; Series #RLEXPEPSI membership interests; Series #10COBB membership interests; Series #POTTER membership interests; Series #TWOCITIES membership interests; Series #FROST membership interests; Series #BIRKINBLEU membership interests; Series #SMURF membership interests; Series #70RLEX membership interests; Series #EINSTEIN membership interests; Series #HONUS membership interests; Series #75ALI membership interests; Series #71ALI membership interests; Series #APROAK membership interests; Series #88JORDAN membership interests; Series #BIRKINBOR membership interests; Series #33RUTH membership interests; Series #SPIDER1 membership interests; Series #BATMAN3 membership interests; Series #ROOSEVELT membership interests; Series #ULYSSES membership interests; Series #56MANTLE membership interests; Series #AGHOWL membership interests; Series #98JORDAN membership interests; Series #18ZION membership interests; Series #SNOOPY membership interests; Series #APOLLO11 membership interests; Series #24RUTHBAT membership interests; Series #YOKO membership interests; Series #86JORDAN membership interests; Series #RUTHBALL1 membership interests; Series #HULK1 membership interests; Series #HIMALAYA membership interests; Series #55CLEMENTE membership interests; Series #38DIMAGGIO membership interests; Series #BOND1 membership interests; Series #LOTR membership interests; Series #CATCHER membership interests; Series #SUPER21 membership interests; Series #BATMAN1 membership interests; Series #GMTBLACK1 membership interests; Series #BIRKINTAN membership interests; Series #61JFK membership interests; Series #50JACKIE membership interests; Series #POKEMON1 membership interests; Series #LINCOLN membership interests; Series #STARWARS1 membership interests; Series #56TEDWILL membership interests; Series #68MAYS membership interests; Series #TMNT1 membership interests; Series #CAPTAIN3 membership interests; Series #51MANTLE membership interests; Series #CHURCHILL membership interests; Series #SHKSPR4 membership interests; Series #03KOBE membership interests; Series #03LEBRON membership interests; Series


#03JORDAN membership interests; Series #39TEDWILL membership interests; Series #94JETER membership interests; Series #2020TOPPS membership interests; Series #FANFOUR1 membership interests; Series #86RICE membership interests; Series #DAREDEV1 membership interests; Series #85MARIO membership interests; Series #TOS39 membership interests; Series #05LATOUR membership interests; Series #16SCREAG membership interests; Series #14DRC membership interests; Series #57MANTLE membership interests; Series #FAUBOURG membership interests; Series #SOBLACK membership interests; Series #GATSBY membership interests; Series #93DAYTONA membership interests; Series #09TROUT membership interests; Series #57STARR membership interests; Series #AF15 membership interests; Series #03KOBE2 membership interests; Series #JOBSMAC membership interests; Series #SPIDER10 membership interests; Series #ALICE membership interests; Series #16PETRUS membership interests; Series #62MANTLE membership interests; Series #BATMAN6 membership interests; Series #CLEMENTE2 membership interests; Series #79STELLA membership interests; Series #TKAM membership interests; Series #SUPER14 membership interests; Series #DIMAGGIO2 membership interests; Series #13BEAUX membership interests; Series #88MARIO membership interests; Series #ANMLFARM membership interests; Series #NASA1 membership interests; Series #00BRADY membership interests; Series #85NES membership interests; Series #04LEBRON membership interests; Series #85JORDAN membership interests; Series #69KAREEM membership interests; Series #59JFK membership interests; Series #JUSTICE1 membership interests; Series #GRAPES membership interests; Series #GOLDENEYE membership interests; Series #03LEBRON2 membership interests; Series #34GEHRIG membership interests; Series #98KANGA membership interests; Series #06BRM membership interests; Series #MOONSHOE membership interests; Series #DUNE membership interests; Series #86FLEER membership interests; Series #58PELE2 membership interests; Series #WILDGUN membership interests; Series #18LAMAR membership interests

 

(Securities issued pursuant to Regulation A)


TABLE OF CONTENTS

RSE ARCHIVE, LLC

 

SECTIONPAGE 

MASTER SERIES TABLE4 

ITEM 1. DESCRIPTION OF BUSINESS28 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION31 

ITEM 3. DIRECTORS, EXECUTIVE OFFICERS, AND SIGNIFICANT EMPLOYEES64 

ITEM 4. SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITY HOLDERS68 

ITEM 5. RELATED PARTY TRANSACTIONS70 

ITEM 6. OTHER SIGNIFICANT INFORMATION72 

ITEM 7.  FINANCIAL STATEMENTSF-1 

EXHIBIT INDEXIII-1 

 

In this Annual Report, references to “we,” “us,” “our,” “RSE Archive,” or the “Company” mean RSE Archive, LLC, a Delaware series limited liability company formed on January 3, 2019.

 

THIS ANNUAL REPORT MAY CONTAIN FORWARD-LOOKING STATEMENTS AND INFORMATION RELATING TO, AMONG OTHER THINGS, THE COMPANY, ITS BUSINESS PLAN AND STRATEGY, AND ITS INDUSTRY. THESE FORWARD-LOOKING STATEMENTS ARE BASED ON THE BELIEFS OF, ASSUMPTIONS MADE BY, AND INFORMATION CURRENTLY AVAILABLE TO THE COMPANY’S MANAGEMENT. WHEN USED IN THE OFFERING MATERIALS, THE WORDS “ESTIMATE,” “PROJECT,” “BELIEVE,” “ANTICIPATE,” “INTEND,” “EXPECT” AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. THESE STATEMENTS REFLECT MANAGEMENT’S CURRENT VIEWS WITH RESPECT TO FUTURE EVENTS AND ARE SUBJECT TO RISKS AND UNCERTAINTIES THAT COULD CAUSE THE COMPANY’S ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE CONTAINED IN THE FORWARD-LOOKING STATEMENTS. INVESTORS ARE CAUTIONED NOT TO PLACE UNDUE RELIANCE ON THESE FORWARD-LOOKING STATEMENTS, WHICH SPEAK ONLY AS OF THE DATE ON WHICH THEY ARE MADE



MASTER SERIES TABLE

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

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#52MANTLE

10/11/2019

1952 Topps #311 Mickey Mantle Card

Purchase Option Agreement

Closed

10/18/2019

10/25/2019

$132.00

1,000

$132,000
(3)

$3,090

3/16/2021

#71MAYS

10/11/2019

1971 Willie Mays Jersey

Purchase Option Agreement

Closed

10/25/2019

10/31/2019

$28.50

2,000

$57,000
(3)

$1,830

3/25/2021

#RLEXPEPSI

10/11/2019

Rolex GMT Master II 126710BLRO

Purchase Agreement

Closed

11/1/2019

11/6/2019

$8.90

2,000

$17,800
(3)

$22

3/23/2021

#10COBB

10/11/2019

1910 E98 Ty Cobb Card

Purchase Option Agreement

Closed

11/8/2019

11/14/2019

$39.00

1,000

$39,000
(3)

$1,510

3/25/2021

#POTTER

10/11/2019

1997 First Edition Harry Potter

Purchase Agreement

Closed

11/15/2019

11/21/2019

$24.00

3,000

$72,000
(3)

($510)

3/30/2021

#TWOCITIES

10/11/2019

First Edition A Tale of Two Cities

Purchase Option Agreement

Closed

11/15/2019

11/21/2019

$72.50

200

$14,500
(3)

$55

3/25/2021

#FROST

10/11/2019

First Edition A Boy's Will

Purchase Option Agreement

Closed

11/15/2019

11/21/2019

$67.50

200

$13,500
(3)

$865

4/6/2021

#BIRKINBLEU

11/1/2019

Bleu Saphir Lizard Hermès Birkin

Upfront Purchase

Closed

11/22/2019

11/27/2019

$58.00

1,000

$58,000
(3)

$170

3/30/2021

#SMURF

11/1/2019

Rolex Submariner Date "Smurf" Ref. 116619LB

Upfront Purchase

Closed

11/22/2019

11/27/2019

$17.25

2,000

$34,500
(3)

$2,905

4/8/2021

#70RLEX

10/11/2019

1970 Rolex Ref. 5100 Beta 21

Purchase Agreement

Closed

11/29/2019

12/6/2019

$20.00

1,000

$20,000
(3)

$50

4/8/2021

#EINSTEIN

10/11/2019

First Edition of Philosopher-Scientist

Purchase Option Agreement

Closed

12/6/2019

12/13/2019

$7.25

2,000

$14,500
(3)

$855

4/13/2021

#HONUS

11/27/2019

1909-1911 T206 Honus Wagner Card

Purchase Option Agreement

Closed

12/11/2019

12/26/2019

$52.00

10,000

$520,000
(3)

$5,572

4/8/2021


4


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#75ALI

11/1/2019

1975 Muhammad Ali Boots worn in fight against Chuck Wepner

Purchase Agreement

Closed

12/19/2019

12/29/2019

$46.00

1,000

$46,000
(3)

($10)

4/6/2021

#71ALI

10/11/2019

1971 “Fight of the Century” Contract

Purchase Option Agreement

Sold - $40,000 Acquisition Offer Accepted on 02/07/2020

12/16/2019

12/30/2019

$15.50

2,000

$31,000
(3)

$1,090

2/6/2020

#APROAK

11/1/2019

Audemars Piguet Royal Oak Jumbo A-Series Ref.5402

Upfront Purchase

Closed

12/6/2019

1/2/2020

$75.00

1,000

$75,000
(3)

($63)

3/2/2021

#88JORDAN

11/1/2019

1988 Michael Jordan Nike Air Jordan III Sneakers

Purchase Agreement

Closed

1/19/2020

1/27/2020

$11.00

2,000

$22,000
(3)

$230

2/25/2021

#BIRKINBOR

12/18/2019

2015 Hermès Birkin Bordeaux Shiny Porosus Crocodile with Gold Hardware

Purchase Option Agreement

Closed

2/13/2020

2/20/2020

$26.25

2,000

$52,500
(3)

$225

4/15/2021

#33RUTH

12/18/2019

1933 Goudey #144 Babe Ruth Card

Upfront Purchase

Closed

2/20/2020

2/26/2020

$38.50

2,000

$77,000
(3)

$603

3/2/2021

#SPIDER1

12/18/2019

1963 Marvel Comics Amazing Spider-Man #1 CGC FN+ 6.5

Purchase Option Agreement

Closed

2/28/2020

3/4/2020

$22.00

1,000

$22,000
(3)

$230

3/2/2021

#BATMAN3

12/18/2019

1940 D.C. Comics Batman #3 CGC NM 9.4

Purchase Option Agreement

Closed

2/28/2020

3/4/2020

$78.00

1,000

$78,000
(3)

$585

4/27/2021

#ROOSEVELT

10/11/2019

First Edition African Game Trails

Purchase Option Agreement

Closed

3/6/2020

3/10/2020

$19.50

1,000

$19,500
(3)

$1,008

4/13/2021

#ULYSSES

10/11/2019

1935 First Edition Ulysses

Purchase Option Agreement

Closed

3/6/2020

3/10/2020

$51.00

500

$25,500
(3)

$695

4/13/2021

#56MANTLE

12/18/2019

1956 Topps #135 Mickey Mantle Card

Upfront Purchase

Closed

1/3/2020

3/11/2020

$1.00

10,000

$10,000
(3)

($650)

4/29/2021


5


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#AGHOWL

10/11/2019

First Edition Howl and Other Poems

Purchase Option Agreement

Closed

3/6/2020

3/11/2020

$38.00

500

$19,000
(3)

$810

3/25/2021

#98JORDAN

10/11/2019

1998 Michael Jordan Jersey

Purchase Option Agreement

Sold - $165,000 Acquisition Offer Accepted on 05/08/2020

3/9/2020

3/22/2020

$64.00

2,000

$128,000
(3)

$4,160

5/14/2020

#18ZION

11/1/2019

2018 Zion Williamson Adidas James Harden Sneakers

Upfront Purchase

Closed

3/27/2020

4/2/2020

$30.00

500

$15,000
(3)

$200

3/30/2021

#SNOOPY

11/27/2019

2015 Omega Speedmaster Moonwatch

Upfront Purchase

Closed

4/2/2020

4/7/2020

$12.75

2,000

$25,500
(3)

($55)

4/22/2021

#APOLLO11

11/1/2019

Apollo 11  Crew-Signed New York Times Cover

Upfront Purchase

Closed

4/8/2020

4/19/2020

$32.00

1,000

$32,000
(3)

$130

4/1/2021

#24RUTHBAT

12/18/2019

1924 George "Babe" Ruth Professional Model Bat

Purchase Agreement

Closed

4/10/2020

5/3/2020

$85.00

3,000

$255,000
(3)

($513)

4/15/2021

#YOKO

10/11/2019

First Edition Grapefruit

Purchase Option Agreement

Closed

4/29/2020

5/11/2020

$80.00

200

$16,000
(3)

$840

4/13/2021

#86JORDAN

4/30/2020

1986 Fleer #57 Michael Jordan Card

Upfront Purchase

Sold - $80,000 Acquisition Offer Accepted on 06/01/2020

5/6/2020

5/13/2020

$40.00

1,000

$40,000
(3)

$600

6/1/2020

#RUTHBALL1

4/30/2020

1934-39 Official American League Babe Ruth Single Signed Baseball

Purchase Agreement

Closed

5/8/2020

5/24/2020

$14.50

2,000

$29,000
(3)

$510

4/29/2021

#HULK1

4/30/2020

1962 The Incredible Hulk #1 CGC VF 8.0

Purchase Agreement

Closed

5/12/2020

5/24/2020

$44.50

2,000

$89,000
(3)

$143

4/27/2021


6


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#HIMALAYA

12/18/2019

2014 Hermès 30cm Birkin Blanc Himalaya Matte Niloticus Crocodile with Palladium Hardware

Purchase Option Agreement

Closed

5/19/2020

5/27/2020

$70.00

2,000

$140,000
(3)

$6,300

3/2/2021

#55CLEMENTE

4/30/2020

1955 Topps #164 Roberto Clemente NM-MT 8 Baseball Card

Purchase Agreement

Closed

5/28/2020

6/4/2020

$38.00

1,000

$38,000
(3)

$520

3/4/2021

#38DIMAGGIO

4/30/2020

1938 Goudey #274 Joe DiMaggio NM-MT 8 Baseball Card

Purchase Agreement

Closed

5/28/2020

6/4/2020

$22.00

1,000

$22,000
(3)

$680

3/9/2021

#BOND1

4/30/2020

1953 First Edition, First Issue Casino Royale

Upfront Purchase

Closed

6/4/2020

6/12/2020

$39.00

1,000

$39,000
(3)

$510

3/23/2021

#LOTR

4/30/2020

1954-1955 First Edition, First Issue The Lord of the Rings Trilogy

Upfront Purchase

Closed

6/4/2020

6/12/2020

$29.00

1,000

$29,000
(3)

$10

4/13/2021

#CATCHER

4/30/2020

1951 First Edition, First Issue The Catcher in the Rye

Upfront Purchase

Closed

6/4/2020

6/12/2020

$25.00

500

$12,500
(3)

$25

3/18/2021

#SUPER21

4/30/2020

1943 Superman #21 CGC VF/NM 9.0 comic book

Purchase Option Agreement

Closed

5/7/2020

6/17/2020

$1.00

8,500

$8,500
(3)

$615

3/11/2021

#BATMAN1

4/30/2020

1940 D.C. Comics Batman #1 CGC FR/GD 1.5

Purchase Agreement

Closed

6/11/2020

6/18/2020

$71.00

1,000

$71,000
(3)

$658

3/18/2021

#GMTBLACK1

4/30/2020

Rolex 18k Yellow Gold GMT-Master ref. 16758

Upfront Purchase

Closed

6/17/2020

6/25/2020

$28.00

1,000

$28,000
(3)

$1,520

3/18/2021

#BIRKINTAN / Series Hermès Tangerine Ostrich Birkin Bag

4/30/2020

2015 Hermès 30cm Birkin Tangerine Ostrich with Palladium Hardware

Purchase Option Agreement

Closed

6/17/2020

6/25/2020

$28.00

1,000

$28,000
(3)

$1,520

3/25/2021

#61JFK

6/8/2020

1961 inscribed copy of Inaugural Addresses of the Presidents of the United States

Purchase Agreement

Closed

6/27/2020

7/7/2020

$11.50

2,000

$23,000
(3)

$5,520

4/1/2021


7


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#50JACKIE

4/30/2020

1950 Bowman #22  Jackie Robinson Card

Upfront Purchase

Sold - $13,000 Acquisition Offer Accepted on 10/07/2020

6/10/2020

7/8/2020

$1.00

10,000

$10,000
(3)

$100

10/13/2020

#POKEMON1

4/30/2020

1999 Pokemon First Edition PSA GEM MT 10 Complete Set

Upfront Purchase

Closed

6/23/2020

7/8/2020

$25.00

5,000

$125,000
(3)

$4,213

2/16/2021

#LINCOLN

6/8/2020

1864 Signed, Vignetted Portrait of Abraham Lincoln

Purchase Agreement

Closed

7/1/2020

7/9/2020

$20.00

4,000

$80,000
(3)

$13,900

4/6/2021

#STARWARS1

6/8/2020

1977 Star Wars #1 CGC VF/NM 9.0 comic book

Purchase Agreement

Closed

7/1/2020

7/14/2020

$1.00

12,000

$12,000
(3)

$980

4/27/2021

#56TEDWILL

6/8/2020

1956 Ted Williams Game-Worn Red Sox Home Jersey

Purchase Agreement

Closed

7/16/2020

7/26/2020

$45.00

2,000

$90,000
(3)

$7,825

3/30/2021

#68MAYS

6/8/2020

1968 Willie Mays Signed and Game-Used Adirondack M63 Model Bat

Purchase Agreement

Closed

7/17/2020

7/26/2020

$19.50

2,000

$39,000
(3)

$5,510

4/6/2021

#TMNT1

6/8/2020

1984 Teenage Mutant Ninja Turtles #1 CGC VF/NM 9.8 comic book

Purchase Option Agreement

Closed

7/23/2020

7/30/2020

$65.00

1,000

$65,000
(3)

$3,720

4/1/2021

#CAPTAIN3

4/30/2020

1941 Captain America Comics #3 CGC VG/FN 5.0 comic book

Purchase Option Agreement

Closed

7/23/2020

7/30/2020

$37.00

1,000

$37,000
(3)

$464

4/6/2021

#51MANTLE

6/8/2020

1951 Bowman #253 Mickey Mantle Card

Purchase Agreement

Closed

7/16/2020

7/30/2020

$17.00

2,000

$34,000
(3)

$3,060

4/15/2021

#CHURCHILL

4/30/2020

First English Edition copies of Volumes I-VI of The Second World War by Winston Churchill

Upfront Purchase

Closed

7/7/2020

8/6/2020

$1.00

7,500

$7,500
(3)

$25

4/13/2021


8


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#SHKSPR4

4/30/2020

1685 Fourth Folio of William Shakespeare’s Comedies, Histories, and Tragedies

Purchase Agreement

Closed

7/30/2020

8/6/2020

$115.00

1,000

$115,000
(3)

$7,282

4/13/2021

#03KOBE

7/20/2020

2003-2004 Upper Deck Exquisite Collection Limited Logos #KB Kobe Bryant Signed Game Used Patch Card

Purchase Agreement

Closed

8/2/2020

8/16/2020

$8.00

6,250

$50,000
(3)

$4,400

4/15/2021

#03LEBRON

7/20/2020

2003-2004 Upper Deck Exquisite Collection LeBron James Patches Autographs Card

Purchase Agreement

Closed

8/5/2020

8/16/2020

$17.00

2,000

$34,000
(3)

$7,560

4/29/2021

#03JORDAN

7/20/2020

2003-2004 Upper Deck Exquisite Collection Michael Jordan Patches Autographs Card

Purchase Agreement

Closed

8/6/2020

8/16/2020

$20.50

2,000

$41,000
(3)

$6,490

4/8/2021

#39TEDWILL

7/20/2020

1939 Gum Inc. Play Ball #92 Ted Williams Rookie Card

Purchase Agreement

Closed

8/13/2020

8/24/2020

$5.00

5,600

$28,000
(3)

($1,130)

4/22/2021

#94JETER

7/20/2020

1994 Derek Jeter Signed and Game-Worn Columbus Clippers Away Jersey

Purchase Agreement

Closed

8/9/2020

8/24/2020

$45.00

1,000

$45,000
(3)

$4,450

4/1/2021

#2020TOPPS

7/20/2020

Ten (10) Complete Sets of Topps 2020 Limited First Edition Series 1 & 2 Topps Baseball Cards

Purchase Option Agreement

Closed

8/13/2020

8/25/2020

$10.00

10,000

$100,000
(3)

$100

4/29/2021

#FANFOUR1

4/30/2020

1961 Fantastic Four #1 CGC VF+ 8.5 comic book

Purchase Option Agreement

Closed

8/23/2020

9/2/2020

$52.50

2,000

$105,000
(3)

$2,563

4/27/2021

#86RICE

7/20/2020

1986 Topps #161 Jerry Rice Rookie Card

Purchase Agreement

Closed

7/28/2020

9/15/2020

$1.00

23,000

$23,000
(3)

$1,670

3/2/2021

#DAREDEV1

6/8/2020

1964 Daredevil #1 CGC VF/NM 9.0 comic book

Purchase Agreement

Closed

7/28/2020

9/15/2020

$1.00

11,500

$11,500
(3)

$985

4/27/2021

#85MARIO

6/8/2020

1985 Factory-Sealed NES Super Mario Bros. Wata 9.8 A+

Purchase Option Agreement

Closed

8/16/2020

9/15/2020

$50.00

3,000

$150,000
(3)

$6,775

4/15/2021


9


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#TOS39

7/20/2020

1963 Tales of Suspense #39 CGC NM 9.4 comic book

Purchase Agreement

Closed

8/27/2020

9/15/2020

$45.00

3,000

$135,000
(3)

$12,038

4/27/2021

#05LATOUR

7/20/2020

One case of twelve (12) 75cl bottles of 2005 Château Latour

Purchase Agreement

Closed

9/3/2020

9/15/2020

$9.80

1,000

$9,800
(3)

$1,161

2/25/2021

#16SCREAG

7/20/2020

Four cases of three (3) 75cl bottles of 2016 Screaming Eagle

Purchase Agreement

Closed

9/3/2020

9/15/2020

$39.00

1,000

$39,000
(3)

$5,566

3/2/2021

#14DRC

7/20/2020

One case of twelve (12) 75cl bottles of 2014 Domaine de la Romanée-Conti

Purchase Agreement

Closed

9/3/2020

9/15/2020

$54.00

1,000

$54,000
(3)

$6,380

3/4/2021

#57MANTLE

7/20/2020

1957 Topps #95 Mickey Mantle Card

Purchase Agreement

Closed

9/6/2020

9/21/2020

$1.00

8,000

$8,000
(3)

($1,182)

3/11/2021

#FAUBOURG

4/30/2020

2019 Hermès 20cm Sellier Faubourg Brown Multicolor Birkin with Palladium Hardware

Purchase Option Agreement

Closed

9/9/2020

9/21/2020

$75.00

2,000

$150,000
(3)

$31,675

3/9/2021

#SOBLACK

4/30/2020

2010 Hermès 30cm Black Calf Box Leather “So Black” Birkin with PVD Hardware

Purchase Option Agreement

Closed

9/10/2020

10/1/2020

$56.00

1,000

$56,000
(3)

$4,087

3/16/2021

#GATSBY

6/8/2020

inscribed First Edition, First Issue copy of The Great Gatsby by F. Scott Fitzgerald

Purchase Option Agreement

Closed

9/14/2020

10/1/2020

$50.00

4,000

$200,000
(3)

$10,800

4/13/2021

#93DAYTONA

7/20/2020

1993 Rolex Oyster Perpetual Cosmograph Daytona ref. 16528

Purchase Agreement

Closed

9/24/2020

10/1/2020

$21.00

2,000

$42,000
(3)

$3,480

3/11/2021

#09TROUT

9/24/2020

2009 Bowman Chrome Draft Prospects #DBPP89 Mike Trout (Orange Refractor) Signed Rookie Card

Purchase Agreement

Closed

9/28/2020

10/8/2020

$20.00

11,250

$225,000
(3)

($4,540)

3/23/2021

#57STARR

7/20/2020

1957 Topps #119 Bart Starr Rookie Card

Purchase Agreement

Closed

9/16/2020

10/8/2020

$1.00

8,000

$8,000
(3)

($1,182)

3/18/2021


10


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#AF15

8/21/2020

1962 Amazing Fantasy #15 CGC VF 8.0 comic book

Purchase Agreement

Closed

10/9/2020

10/19/2020

$25.00

8,000

$200,000
(3)

$6,898

3/30/2021

#03KOBE2

9/24/2020

2003-04 Upper Deck Exquisite Collection Patches Autographs #KB Kobe Bryant Card graded BGS MINT 9

Purchase Agreement

Closed

10/6/2020

10/22/2020

$4.00

5,750

$23,000
(3)

$641

3/25/2021

#JOBSMAC

8/21/2020

1986 Macintosh Plus Computer Signed by Steve Jobs

Upfront Purchase

Closed

10/10/2020

10/22/2020

$10.00

5,000

$50,000
(3)

$13,168

3/30/2021

#16PETRUS

7/20/2020

Two cases of six (6) 75cl bottles of 2016 Château Petrus

Purchase Agreement

Closed

8/29/2020

11/3/2020

$5.00

9,000

$45,000
(3)

$5,214

4/1/2021

#ALICE

7/20/2020

1866 First Edition, Second Issue copy of Alice’s Adventures in Wonderland by Lewis Carroll

Purchase Option Agreement

Closed

9/6/2020

11/3/2020

$1.00

12,000

$12,000
(3)

$1,480

4/6/2021

#SPIDER10

8/21/2020

1963 Marvel Comics Amazing Spider-Man #10 CGC NM/M 9.8 comic book

Purchase Agreement

Closed

9/6/2020

11/3/2020

$5.00

4,200

$21,000
(3)

$1,688

4/27/2021

#62MANTLE

9/24/2020

1962 Mickey Mantle Professional Model Bat Attributed to the 1962 World Series

Purchase Agreement

Closed

10/19/2020

11/4/2020

$25.00

6,000

$150,000
(3)

$14,775

4/8/2021

#BATMAN6

6/8/2020

1941 Batman #6 CGC NM 9.4 comic book

Purchase Agreement

Closed

10/21/2020

11/4/2020

$13.50

2,000

$27,000
(3)

$2,330

4/27/2021

#CLEMENTE2

9/24/2020

1959 Roberto Clemente Signature Model Bat

Purchase Agreement

Closed

9/29/2020

11/9/2020

$35.00

2,000

$70,000
(3)

$8,173

4/1/2021

#79STELLA

9/24/2020

1979 Rolex Ref. 18038 Coral “Stella Dial” Day-Date

Purchase Agreement

Closed

10/5/2020

11/16/2020

$5.00

13,800

$69,000
(3)

$5,693

4/15/2021

#TKAM

6/8/2020

1960 Inscribed First Edition copy of To Kill a Mockingbird by Harper Lee

Purchase Agreement

Closed

10/26/2020

11/16/2020

$16.00

2,000

$32,000
(3)

$1,980

4/13/2021


11


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#SUPER14

7/20/2020

1942 Superman #14 CGC NM 9.4 comic book

Purchase Agreement

Closed

11/6/2020

11/16/2020

$25.00

5,200

$130,000
(3)

$7,125

4/27/2021

#DIMAGGIO2

10/28/2020

Rolex Oyster Perpetual Datejust presented to Joe DiMaggio

Upfront Purchase

Closed

11/10/2020

11/18/2020

$10.50

2,000

$21,000
(3)

$2,036

4/22/2021

#13BEAUX

9/24/2020

One case of twelve (12) bottles of 2013 Vosne-Romanée Les Beaux Monts, Domaine Leroy

Purchase Agreement

Closed

11/10/2020

11/23/2020

$5.00

5,100

$25,500
(3)

$2,124

2/23/2021

#88MARIO

10/28/2020

1988 NES Super Mario Bros. 2 Wata 9.8 A+ Video Game

Purchase Agreement

Sold - $60,000 Acquisition Offer Accepted on 12/29/2020

11/12/2020

11/23/2020

$15.00

2,000

$30,000
(3)

$3,600

12/30/2020

#ANMLFARM

8/21/2020

First Edition, First printing of Animal Farm by George Orwell

Upfront Purchase

Closed

11/16/2020

11/23/2020

$10.00

1,000

$10,000
(3)

$434

4/13/2021

#NASA1

9/24/2020

1969 Buzz Aldrin NASA Apollo 11 space-flown control stick

Purchase Agreement

Closed

10/25/2020

11/25/2020

$30.00

10,000

$300,000
(3)

$39,763

4/22/2021

#00BRADY

10/28/2020

2000 Playoff Contenders #144 Tom Brady Autograph Rookie Card graded BGS MINT 9

Upfront Purchase

Closed

11/19/2020

11/30/2020

$12.00

3,750

$45,000
(3)

$8,298

3/4/2021

#85NES

10/28/2020

1985 NES Duck Hunt Wata 9.2 NS Video Game and a 1985 NES Gyromite Wata 9.0 NS Video Game

Purchase Agreement

Closed

11/17/2020

11/30/2020

$4.00

8,000

$32,000
(3)

$4,321

3/4/2021

#04LEBRON

10/28/2020

2004-05 Upper Deck Exquisite Collection Extra Exquisite Jerseys Autographs #LJ LeBron James Card graded BGS GEM MINT 9.5

Purchase Agreement

Closed

10/29/2020

12/7/2020

$10.00

5,000

$50,000
(3)

$4,371

3/11/2021

#85JORDAN

10/28/2020

1985 Michael Jordan Rookie Game Worn Nike Air Jordan I Sneakers

Purchase Agreement

Closed

11/8/2020

12/7/2020

$25.00

10,000

$250,000
(3)

$5,025

3/9/2021


12


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#69KAREEM

10/28/2020

1969 Topps Basketball #25 Lew Alcindor Rookie Card graded PSA NM-MT 8

Upfront Purchase

Closed

11/23/2020

12/7/2020

$11.00

2,500

$27,500
(3)

$2,896

3/9/2021

#59JFK

8/21/2020

1959 Inscribed Presentation Copy of Profiles in Courage by John F. Kennedy

Purchase Agreement

Closed

11/25/2020

12/7/2020

$13.00

2,000

$26,000
(3)

$1,538

3/9/2021

#JUSTICE1

8/21/2020

1960 Justice League of America #1 CGC NM+ 9.6 comic book

Purchase Agreement

Closed

11/18/2020

12/7/2020

$43.00

5,000

$215,000
(3)

$20,635

4/27/2021

#GRAPES

8/21/2020

1939 Inscribed First Edition Presentation copy of The Grapes of Wrath by John Steinbeck

Purchase Agreement

Closed

12/1/2020

12/14/2020

$19.50

2,000

$39,000
(3)

$6,408

3/16/2021

#GOLDENEYE

10/28/2020

1997 N64 GoldenEye 007 Wata 9.6 A++ Video Game

Upfront Purchase

Closed

11/24/2020

12/14/2020

$5.00

5,000

$25,000
(3)

$808

3/18/2021

#03LEBRON2

11/25/2020

2003-04 Topps Chrome Refractors LeBron James Rookie card graded BGS Pristine 10

Upfront Purchase

Closed

11/30/2020

12/14/2020

$20.00

5,000

$100,000
(3)

$7,523

3/18/2021

#34GEHRIG

10/28/2020

1934 Goudey #61 Lou Gehrig Card graded PSA NM-MT 8

Upfront Purchase

Closed

12/3/2020

12/14/2020

$7.00

5,000

$35,000
(3)

$3,845

3/16/2021

#98KANGA

11/25/2020

1998 Pokémon Japanese Promo Kangaskhan-Holo Trophy Card graded PSA GEM MT 10

Purchase Agreement

Closed

12/2/2020

12/14/2020

$8.00

21,250

$170,000
(3)

$16,425

3/16/2021

#06BRM

9/24/2020

One case of twelve (12) bottles of 2006 Barolo Riserva Monfortino, Giacomo Conterno

Purchase Agreement

Closed

12/7/2020

12/14/2020

$10.00

1,850

$18,500
(3)

$1,351

3/16/2021

#MOONSHOE

11/25/2020

Original pair of Nike "Moon Shoe" sneakers

Upfront Purchase

Closed

11/25/2020

12/14/2020

$10.00

18,000

$180,000
(3)

$26,250

3/16/2021

#DUNE

7/20/2020

1965 Inscribed First Edition Copy of Frank Herbert’s Dune

Purchase Agreement

Closed

12/10/2020

12/22/2020

$13.25

1,000

$13,250
(3)

$1,418

3/23/2021


13


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#86FLEER

11/25/2020

1986-87 Fleer Basketball Unopened Wax Box Certified by BBCE

Upfront Purchase

Closed

12/7/2020

12/22/2020

$10.00

16,500

$165,000
(3)

$14,666

3/23/2021

#58PELE2

11/25/2020

1958 Editora Aquarela Pelé Card graded PSA NM 7

Upfront Purchase

Sold - $62,000 Acquisition Offer Accepted on 02/26/2021

12/16/2020

12/22/2020

$5.00

5,300

$26,500
(3)

$1,930

2/17/2021

#WILDGUN

10/28/2020

1985 NES Wild Gunman Wata 9.2 A+ Video Game

Purchase Agreement

Closed

12/15/2020

12/22/2020

$7.00

4,000

$28,000
(3)

$2,591

3/23/2021

#18LAMAR

11/25/2020

2018 National Treasures Red Lamar Jackson Rookie Card graded BGS NM-MT+ 8.5

Upfront Purchase

Sold - $88,500 Acquisition Offer Accepted on 12/29/2020

12/7/2020

12/29/2020

$8.00

7,750

$62,000
(3)

$5,875

12/30/2020

#03TACHE

10/28/2020

Four cases of three (3) bottles of 2003 La Tâche, Domaine de la Romanée-Conti

Purchase Agreement

Closed

11/17/2020

1/13/2021

$5.00

15,600

$78,000
(3)

$5,699

 4/20/2021

#AVENGE57

8/21/2020

1968 Marvel Avengers #57 CGC NM/M 9.8 comic book

Purchase Agreement

Closed

12/2/2020

1/13/2021

$1.00

20,000

$20,000
(3)

$1,698

 4/20/2021

#99TMB2

11/25/2020

1999 Pokémon Japanese Promo Tropical Mega Battle No. 2 Trainer Card graded PSA AUTHENTIC

Upfront Purchase

Closed

12/14/2020

1/13/2021

$6.00

10,000

$60,000
(3)

$8,000

 4/20/2021

#AVENGERS1

7/20/2020

1963 Avengers #1 CGC NM + 9.6 comic book

Purchase Agreement

Closed

12/16/2020

1/13/2021

$54.00

5,000

$270,000
(3)

$14,675

 4/20/2021

#13GIANNIS

11/25/2020

2013 Panini Flawless Giannis Antetokounmpo Rookie card graded BGS GEM MINT 9.5

Upfront Purchase

Closed

12/19/2020

1/13/2021

$5.00

5,000

$25,000
(3)

$4,023

 4/20/2021


14


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#04MESSI

11/25/2020

2004-05 Panini Lionel Messi Card graded BGS GEM MINT 9.5

Upfront Purchase

Closed

12/21/2020

1/13/2021

$5.00

9,000

$45,000
(3)

$3,403

 4/20/2021

#PUNCHOUT

12/21/2020

1987 NES Mike Tyson’s PUNCH-OUT!! Wata 9.4 A+ video game

Purchase Agreement

Closed

12/22/2020

1/13/2021

$9.00

10,000

$90,000
(3)

$7,825

 4/20/2021

#BULLSRING

11/25/2020

Six Chicago Bulls NBA Championship Rings awarded to Chicago Bulls security guard John Capps

Upfront Purchase

Closed

12/19/2020

1/13/2021

$10.00

30,000

$300,000
(3)

$44,008

 4/20/2021

#70AARON

11/25/2020

1970 Topps Hank Aaron card graded PSA GEM MINT 10

Upfront Purchase

Closed

12/23/2020

1/13/2021

$3.00

6,000

$18,000
(3)

$598

 4/20/2021

#96CHARZRD

12/21/2020

1996 Pokemon Japanese Base Set No Rarity Symbol Holo Charizard #6 PSA MINT 9

Upfront Purchase

Closed

12/27/2020

1/13/2021

$10.00

6,500

$65,000
(3)

$5,304

4/15/2021

#ICECLIMB

12/21/2020

1985 NES Ice Climber Wata 9.0 A video game

Upfront Purchase

Closed

12/28/2020

1/13/2021

$8.00

10,000

$80,000
(3)

$7,958

 4/20/2021

#01TIGER

12/21/2020

2001 SP Authentic #45 Tiger Woods Autographed Rookie Card graded BGS GEM MINT 9.5

Upfront Purchase

Closed

12/30/2020

1/13/2021

$10.00

1,850

$18,500
(3)

$1,615

4/15/2021

#JUNGLEBOX

12/21/2020

1999 Pokémon Jungle 1st Edition Booster Box

Upfront Purchase

Closed

1/3/2021

1/19/2021

$5.00

6,900

$34,500
(3)

$2,955

4/22/2021 

#51HOWE

11/25/2020

1951 Parkhurst Gordie Howe Card graded PSA NM-MT 8

Upfront Purchase

Closed

1/5/2021

1/19/2021

$9.00

5,000

$45,000
(3)

$3,445

 4/22/2021

#09COBB

11/25/2020

1909-11 T206 Sweet Caporal Ty Cobb card graded PSA NM 7

Upfront Purchase

Closed

1/6/2021

1/19/2021

$4.00

8,000

$32,000
(3)

$2,980

 4/22/2021

#96JORDAN2

1/8/2021

Michael Jordan Playoff Worn and Dual Signed ‘Player Sample’ Air Jordan 11’s

Upfront Purchase

Closed

1/11/2021

1/19/2021

$5.00

10,800

$54,000
(3)

$3,812

 4/22/2021


15


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#THOR

10/28/2020

1962 Journey Into Mystery #83 CGC NM 9.4

Purchase Agreement

Closed

1/7/2021

1/25/2021

$20.00

10,750

$215,000
(3)

$15,608

 4/29/2021

#FOSSILBOX

12/21/2020

1999 Pokémon 1st Edition Fossil Set Sealed Booster Box

Upfront Purchase

Closed

1/11/2021

1/25/2021

$5.00

4,200

$21,000
(3)

$1,690

 4/29/2021

#59FLASH

1/8/2021

1959 The Flash #105 comic book graded NM 9.4 by CGC

Upfront Purchase

Closed

1/12/2021

1/25/2021

$6.50

10,000

$65,000
(3)

$5,250

 

#POKEBLUE

12/21/2020

1998 Game Boy Pokémon Blue video game

Purchase Agreement

Closed

1/20/2021

1/27/2021

$10.00

2,400

$24,000
(3)

$2,660

 

#DOMINOS

1/8/2021

1990 Rolex Air-King Dominos Pizza Special Edition Watch

Upfront Purchase

Closed

1/19/2021

1/27/2021

$5.50

2,000

$11,000
(3)

$1,236

 

#PICNIC

8/21/2020

Limited Edition Natural Barénia Leather & Osier Picnic Kelly 35cm Bag with palladium hardware

Purchase Agreement

Closed

12/9/2020

1/27/2021

$27.00

2,000

$54,000
(3)

$4,358

4/29/2021 

#98GTA

12/21/2020

1998 PlayStation Grand Theft Auto Video Game graded Wata 9.8 A+

Upfront Purchase

Closed

1/14/2021

1/27/2021

$5.00

3,150

$15,750
(3)

$1,293

 

#58PELE

11/25/2020

1958 Alifabolaget #635 Pelé Rookie Card graded PSA MINT 9

Upfront Purchase

Closed

1/11/2021

1/28/2021

$10.00

31,500

$315,000
(3)

$20,441

 

#09CURRY

1/8/2021

2009-10 UD Exquisite Stephen Curry #64 Autographed Rookie Card graded GEM MINT 9.5 by BGS

Upfront Purchase

Closed

1/25/2021

2/2/2021

$10.00

2,500

$25,000
(3)

$590

 

#84JORDAN

1/8/2021

Michael Jordan Photo-Matched 1984 Signing Day Chicago Bulls Official NBA Game Jersey

Upfront Purchase

Closed

1/21/2021

2/2/2021

$25.00

15,000

$375,000
(3)

$49,898

 

#09BEAUX

9/24/2020

One case of twelve (12) bottles of 2009 Vosne-Romanée Les Beaux Monts, Domaine Leroy

Purchase Agreement

Closed

1/4/2021

2/2/2021

$5.00

6,800

$34,000
(3)

$3,085

 


16


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#KEROUAC

9/24/2020

1957 inscribed First Edition, Presentation Copy of "On the Road" by Jack Kerouac

Purchase Agreement

Closed

12/13/2020

2/7/2021

$20.00

4,900

$98,000
(3)

$10,583

 

#96JORDAN

1/8/2021

1996 Michael Jordan Game Worn and Dual Signed ‘Player Sample’ Air Jordan 11 “Concord”

Upfront Purchase

Closed

1/26/2021

2/7/2021

$4.00

12,000

$48,000
(3)

$4,420

 

#FEDERAL

11/25/2020

First Edition copy of The Federalist by Alexander Hamilton, James Madison, and John Jay

Purchase Agreement

Closed

1/25/2021

2/7/2021

$15.00

10,000

$150,000
(3)

$26,675

 

#62BOND

12/21/2020

1962 First Edition Presentation copy of The Spy Who Loved Me by Ian Fleming inscribed to Robert Kennedy

Upfront Purchase

Closed

12/30/2020

2/7/2021

$6.00

15,500

$93,000
(3)

$13,593

 

1937 Heisman Memorial Trophy Awarded to Yale University Halfback Clint Frank

Cancelled (5)

#71TOPPS

1/8/2021

1971 Topps Football Series 2 Wax Box Reviewed and Factory Sealed by BBCE

Upfront Purchase

Closed

1/18/2021

2/17/2021

$4.00

17,000

$68,000
(3)

$5,759

 

#DEATON

12/21/2020

Triceratops prorsus skull excavated from the Hell Creek Formation of North Dakota in 1999

Purchase Agreement

Closed

1/25/2021

2/17/2021

$25.00

11,400

$285,000
(3)

$27,283

 

#98ZELDA

1/8/2021

1998 N64 The Legend of Zelda: Ocarina of Time video game graded 9.6 A+ by Wata

Purchase Agreement

Closed

2/3/2021

2/17/2021

$4.70

5,000

$23,500
(3)

$2,165

 

#03JORDAN2

1/8/2021

 2003-04 UD Exquisite Quad Patch #MJ Michael Jordan Game Used Patch Card graded NM-MT+ 8.5 by BGS

Upfront Purchase

Closed

2/9/2021

2/22/2021

$4.20

10,000

$42,000
(3)

$4,220

 

#WOLVERINE

1/8/2021

1974 Incredible Hulk #181 comic book graded NM/M 9.8 by CGC

Upfront Purchase

Closed

2/7/2021

2/22/2021

$9.50

5,000

$47,500
(3)

$3,871

 


17


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#91JORDAN

1/8/2021

1991 Michael Jordan Game Worn Chicago Bulls Home Uniform graded A10 by MEARS

Upfront Purchase

Closed

1/31/2021

2/24/2021

$7.00

10,000

$70,000
(3)

$656

 

#79GRETZKY

1/8/2021

1979 Topps Wayne Gretzky #18 Rookie Card graded GEM-MT 10 by PSA

Upfront Purchase

Closed

2/5/2021

2/25/2021

$40.00

20,000

$800,000
(3)

$64,216

 

#17DUJAC

9/24/2020

Two cases of six (6) bottles of 2017 Chambertin, Domaine Dujac

Purchase Agreement

Closed

2/15/2021

3/8/2021

$8.00

3,250

$26,000
(3)

$1,408

 

#FAUBOURG2

9/24/2020

2019 Hermès 20cm Sellier Faubourg Blue Multicolor Birkin with Palladium Hardware

Purchase Agreement

Closed

12/28/2020

3/8/2021

$15.00

11,000

$165,000
(3)

$11,483

 

1962 Amazing Fantasy #15 CGC VG+ 4.5

Cancelled / Underlying Asset Sold Pre-Offering

 

#MOSASAUR

1/8/2021

Mosasaur Halisaurus Arambourgi Skeleton

Upfront Purchase

Closed

2/21/2021

3/15/2021

$5.00

6,000

$30,000
(3)

$8,658

 

#92JORDAN

1/8/2021

1992 Michael Jordan Game Worn and Dual Signed Nike Air Jordan VII's

Upfront Purchase

Closed

2/23/2021

3/15/2021

$6.00

7,000

$42,000
(3)

$4,480

 

#14KOBE

1/8/2021

2014 Kobe Bryant Game Worn and Signed Lakers Jersey

Upfront Purchase

Closed

2/14/2021

3/15/2021

$8.00

9,750

$78,000
(3)

$6,250

 

#03LEBRON3

1/8/2021

2003-04 SP Authentic #148 LeBron James Autographed Rookie Card graded PRISTINE 10 by BGS

Upfront Purchase

Closed

2/12/2021

3/15/2021

$23.00

10,000

$230,000
(3)

$20,924

 

#95TOPSUN

2/23/2021

1995 Sealed Topsun Pokémon Booster Box, 1st Edition Box A

Upfront Purchase

Closed

3/2/2021

3/15/2021

$6.00

10,000

$60,000
(3)

$8,300

 

#OPEECHEE

1/8/2021

1979-80 O-Pee-Chee Wax Box Reviewed and Factory Sealed by BBCE

Upfront Purchase

Closed

2/19/2021

3/16/2021

$30.00

10,000

$300,000
(3)

$41,699

 


18


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#59BOND

12/21/2020

1959 First Edition Dedication copy of Goldfinger by Ian Fleming

Upfront Purchase

Closed

2/24/2021

3/16/2021

$8.00

10,250

$82,000
(3)

$11,381

 

#09TROUT2

2/23/2021

2009 Bowman Chrome Mike Trout Xfractor graded BGS 9.5

Upfront Purchase

Closed

2/28/2021

3/16/2021

$5.00

11,200

$56,000
(3)

$4,340

 

#ROCKETBOX

2/23/2021

2000 Pokémon Team Rocket 1st Edition Factory Sealed Booster Box

Upfront Purchase

Closed

3/10/2021

3/22/2021

$6.00

4,750

$28,500
(3)

$1,894

 

#94JORDAN

1/8/2021

1994 Michael Jordan Game Worn, Signed and Photo-Matched Air Jordan Baseball Cleats

Upfront Purchase

Closed

2/16/2021

3/22/2021

$8.50

10,000

$85,000
(3)

$9,295

 

#85MJPROMO

2/23/2021

1985 Nike Promo Michael Jordan Bulls RC Rookie graded PSA 10

Upfront Purchase

Closed

3/7/2021

4/6/2021

$8.00

3,500

$28,000
(3)

$4,120

 

#17MAHOMES

2/23/2021

2017 National Treasures Black #161 Patrick Mahomes II Rookie Patch Autograph Card graded BGS NM-MT 8

Purchase Agreement

Closed

2/27/2021

4/6/2021

$12.00

25,000

$300,000
(3)

$79,150

 

#76PAYTON

2/23/2021

1976 Topps #148 Walter Payton Rookie Card Graded PSA GEM MT 10

Upfront Purchase

Closed

3/9/2021

4/6/2021

$6.50

10,000

$65,000
(3)

$9,750

 

#11BELAIR

9/24/2020

One case of twelve (12) bottles of 2011 Vosne-Romanée Aux Reignots, Domaine du Comte Liger-Belair

Purchase Agreement

Closed

3/10/2021

4/6/2021

$11.00

2,000

$22,000
(3)

$1,541

 

#16KOBE

10/28/2020

Four Signed Hardwood Panels from the Staples Center Basketball Court used during Kobe Bryant’s Farewell Game

Upfront Purchase

Closed

3/5/2021

4/6/2021

$8.00

100,000

$800,000
(3)

$147,929

 

#FANFOUR5

2/23/2021

1962 Marvel Fantastic Four #5 comic book graded CGC NM 9.2

Upfront Purchase

Closed

3/3/2021

4/6/2021

$8.00

10,000

$80,000
(3)

$5,900

 


19


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#86DK3

2/23/2021

1986 Donkey Kong 3 Sealed [Hangtab, 2 Code, Mid-Production], NES Nintendo graded Wata 9.2 A+

Upfront Purchase

Closed

3/1/2021

4/6/2021

$10.00

4,350

$43,500
(3)

$3,465

 

#18LUKA

2/23/2021

2018 Panini Prizm Signatures Black Label Luka Doncic Rookie card #3 Graded BGS PRISTINE 10

Upfront Purchase

Closed

3/14/2021

4/6/2021

$5.00

5,300

$26,500
(3)

$2,813

 

#MARADONA

2/23/2021

1979 Panini Calciatori Soccer Diego Maradona Rookie RC #312 graded PSA 9 MINT

Upfront Purchase

Closed

3/16/2021

4/9/2021

$7.00

2,000

$14,000
(3)

$1,428

 

#68RYAN

2/23/2021

1968 Topps #177 Nolan Ryan Rookie Card Graded PSA MINT 9

Upfront Purchase

Closed

3/17/2021

4/9/2021

$7.00

10,000

$70,000
(3)

$8,102

 

#99CHARZRD

2/23/2021

1999 Pokémon Charizard #4 First Edition Base Set Hologram Trading Card published by Wizards of the Coast graded PSA GEM MT 10

Upfront Purchase

Closed

3/20/2021

4/9/2021

$10.00

35,000

$350,000
(3)

$42,825

 

#96KOBE

2/23/2021

1996 Finest Refractors (With Coating) #269 Gold Kobe Bryant Rookie Card Graded BGS GEM MINT 9.5

Upfront Purchase

Closed

3/24/2021

4/9/2021

$11.00

7,000

$77,000
(3)

$7,662

 

#POKEYELOW

2/23/2021

1999 Nintendo Game Boy Pokémon Yellow [Pixel ESRB, Early Production] Graded Wata 9.6 A++

Purchase Agreement

Closed

3/23/2021

4/13/2021

$5.00

11,000

$55,000
(3)

$6,850

 

#POKELUGIA

2/23/2021

2000 Neo Genesis 1st Edition Holo Lugia #9 Graded PSA GEM MINT 10

Upfront Purchase

Closed

3/15/2021

4/13/2021

$11.00

10,000

$110,000
(3)

$12,475

 

#48JACKIE

1/8/2021

1948 Leaf Jackie Robinson #79 Rookie Card graded NM-MT 8 by PSA

Purchase Agreement

Closed

1/29/2021

4/15/2021

$20.00

18,750

$375,000 (3)

$27,838

 


20


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#VANHALEN

1/8/2021

2008 Eddie Van Halen Concert Played and Signed Charvel EVH Art Series One-of-a-Kind Guitar

Upfront Purchase

Closed

2/2/2021

4/15/2021

$12.40

5,000

$62,000 (3)

$6,087

 

#XMEN1

12/21/2020

1963 X-Men #1 CGC NM 9.4 comic book

Purchase Agreement

Closed

3/13/2021

4/15/2021

$20.00

12,000

$240,000 (3)

$20,200

 

#TORNEK

11/25/2020

1964 Tornek-Rayville ref. TR-900

Purchase Agreement

Open

11/26/2020

Q2 2021 or Q3 2021

$5.00

26,400 / 33,000

$132,000 / $165,000

$8,513

 

#05MJLJ

2/23/2021

2005-06 Exquisite Collection Jerseys inserts, Dual Autographs: Michael Jordan and Lebron James graded BGS NM-MT+ 8.5

Purchase Agreement

Open

3/20/2021

Q2 2021 or Q3 2021

$4.00

16,400 / 20,500

$65,600 / $82,000

$7,965

 

#85JORDAN2

2/23/2021

1985 Signed Michael Jordan "Shattered Backboard" Jersey

Purchase Agreement

Open

3/21/2021

Q2 2021 or Q3 2021

$14.00

16,000 / 20,000

$224,000 / $280,000

$44,500

 

#81MONTANA

2/23/2021

1981 Topps Football #216 Joe Montana Rookie Card Graded PSA GEM MINT 10

Upfront Purchase

Open

3/29/2021

Q2 2021 or Q3 2021

$7.00

8,000 / 10,000

$56,000 / $70,000

$5,175

 

#GYMBOX

2/23/2021

2000 Pokémon Gym Heroes 1st Edition Set Sealed Booster Box

Upfront Purchase

Open

3/30/2021

Q2 2021 or Q3 2021

$6.00

2,400 / 3,000

$14,400 / $18,000

$1,663

 

#87JORDAN

3/29/2021 

1987 Fleer Michael Jordan Card #59 graded PSA GEM MT 10

Upfront Purchase

Open

3/30/2021

Q2 2021 or Q3 2021

$5.00

8,000 / 10,000

$40,000 / $50,000

$3,254

 

#00MOUTON

9/24/2020

One case of twelve (12) bottles of 2000 Château Mouton-Rothschild

Purchase Agreement

Open

4/1/2021

Q2 2021 or Q3 2021

$13.50

1,600 / 2,000

$21,600 / $27,000

$2,181

 

#09CURRY2

2/23/2021

2009 Playoff National Treasures Stephen Curry Autographed Patch Rookie Card graded BGS GEM MINT 9.5

Upfront Purchase

Open

3/26/2021

Q2 2021 or Q3 2021

$25.00

16,800 / 21,000

$420,000 / $525,000

$62,163

 


21


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#60ALI

3/29/2021

1960 Hemmets Journal #23 Cassius Clay (Muhammad Ali) Rookie Card graded PSA Mint 9

Upfront Purchase

Open

4/2/2021

Q2 2021 or Q3 2021

$10.00

18,800 / 23,500

$188,000 / $235,000

$20,014

 

#APPLE1

1/8/2021

1976 Apple-1 Computer with Original Box Signed by Steve Wozniak

Upfront Purchase

Open

4/2/2021

Q2 2021 or Q3 2021

$25.00

26,400 / 33,000

$660,000 / $825,000

$67,155

 

#POKEMON2

2/23/2021

1999 Pokémon 1st Edition Base Set Sealed Booster Box published by Wizards of the Coast

Upfront Purchase

Open

4/2/2021

Q2 2021 or Q3 2021

$10.00

33,200 / 41,500

$332,000 / $415,000

$32,138

 

#GWLOTTO

3/29/2021

1768 George Washington Mountain Road Lottery Ticket with Signature

Upfront Purchase

Open

4/5/2021

Q2 2021 or Q3 2021

$14.00

2,000 / 2,500

$28,000 / $35,000

$7,442

 

#NICKLAUS1

2/23/2021

1973 Panini #375 Jack Nicklaus Rookie Card Graded by PSA GEM MT 10

Upfront Purchase

Open

4/7/2021

Q2 2021 or Q3 2021

$10.00

3,200 / 4,000

$32,000 / $40,000

$4,001

 

#85LEMIEUX

3/29/2021

1985 O-Pee-Chee Hockey Mario Lemieux Rookie Card #9 graded PSA GEM-MT 10

Upfront Purchase

Open

4/7/2021

Q2 2021 or Q3 2021

$5.00

14,000 / 17,500

$70,000 / $87,500

$7,326

 

#SMB3

3/29/2021

1990 NES Super Mario Bros. 3 Video Game graded Wata 9.4 A+

Purchase Agreement

Open

4/11/2021

Q2 2021 or Q3 2021

$5.00

4,000 / 5,000

$20,000 / $25,000

$2,150

 

#RIVIERA

3/29/2021

1965 Rolex 1601 Datejust retailed by Joyeria Riviera

Upfront Purchase

Open

4/12/2021

Q2 2021 or Q3 2021

$5.00

4,800 / 6,000

$24,000 / $30,000

$5,888

 

#NEOBOX

2/23/2021

2000 Pokémon Neo Genesis 1st Edition Set Sealed Booster Box

Upfront Purchase

Open

4/14/2021

Q2 2021 or Q3 2021

$4.50

8,000 / 10,000

$36,000 / $45,000

$3,317

 

#HUCKFINN

3/29/2021

1885 First Edition, Adventures of Huckleberry Finn by Mark Twain

Purchase Agreement

Open

4/20/2021

Q2 2021 or Q3 2021

$11.00

1,600 / 2,000

$17,600 / $22,000

$2,680

 

#56AARON

3/29/2021

1956 Topps #31 Hank Aaron (White Back) graded PSA Mint 9

Upfront Purchase

Open

4/23/2021

Q2 2021 or Q3 2021

$5.00

8,000 / 10,000

$40,000 / $50,000

$7,600

 


22


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#POKEMON3

3/29/2021

1999 Pokémon 1st Edition Complete Set graded PSA GEM MT 10

Purchase Agreement

Open

4/25/2021

Q2 2021 or Q3 2021

$120.00

4,000 / 5,000

$480,000 / $600,000

$36,900

 

#1776

1/8/2021

July 16, 1776 Exeter, New Hampshire broadside of the Declaration of Independence

Purchase Agreement

Open

4/27/2021

Q2 2021 or Q3 2021

$25.00

64,000 / 80,000

$1,600,000 / $2,000,000

$514,400

 

#WZRDOFOZ

2/23/2021

1900 First Edition of The Wonderful Wizard Of OZ

Purchase Agreement

Open

4/27/2021

Q2 2021 or Q3 2021

$15.00

4,800 / 6,000

$72,000 / $90,000

$7,825

 

#APEOD

11/1/2019

Audemars Piguet Royal Oak Offshore "End of Days" Ref.25770SN.O.0001KE.01

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$62.00

400 / 500

$24,800 / $31,000

$940

 

#15PTKWT

11/1/2019

Patek Philippe Complications World Time Ref. 5131R-001

Purchase Option Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$108.00

800 / 1,000

$86,400 / $108,000

($140)

 

#HALONFR

7/20/2020

2001 Halo: Combat Evolved [NFR Not For Resale] Wata 9.8 A++ Sealed Xbox Video Game

Purchase Option Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$27.00

800 / 1,000

$21,600 / $27,000

$2,630

 

#09RBLEROY

9/24/2020

One case of twelve (12) bottles of 2009 Richebourg, Domaine Leroy

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$25.00

3,440 / 4,300

$86,000 / $107,500

$8,734

 

#00NEWMAN

9/24/2020

Signed Sparco race suit worn by Paul Newman during the 2000 Rolex 24 Hours of Daytona Race Series

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$5.00

2,480 / 3,100

$12,400 / $15,500

$1,147

 

#13MUSIGNY

10/28/2020

Two cases of three (3) bottles of 2013 Musigny, Domaine Leroy

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

9,800 / 12,250

$196,000 / $245,000

$17,393

 

#NEWTON

11/25/2020

1687 First Edition, Continental Issue of Philosophiae Naturalis Principia Mathematica by Sir Isaac Newton

Purchase Option Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

24,000 / 30,000

$240,000 / $300,000

$39,050

 


23


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#14CARR

1/8/2021

2014 National Treasures Silver #296 Derek Carr Signed Patch Rookie Card graded GEM MT 10 by PSA

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$5.00

3,200 / 4,000

$16,000 / $20,000

$2,100

 

#CONGRESS

1/8/2021

Thomas Heyward Jr’s First edition of the Continental Congress Journal of the Proceeds of the Congress

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$24.00

4,000 / 5,000

$96,000 / $120,000

$19,100

 

#BROSGRIMM

2/23/2021

1837 Third Edition Presentation Copy of Grimms' Fairy Tales by the Brothers Grimm inscribed to contributor and friend Malchen Hassenpflug

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$27.00

4,000 / 5,000

$108,000 / $135,000

$19,404

 

#66ORR

2/23/2021

1966 Topps Bobby Orr #35 Rookie Card graded NM-MT 8 by PSA

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$8.00

9,280 / 11,600

$74,240 / $92,800

$5,014

 

#60MANTLE

2/23/2021

1960 Signed Mickey Mantle Game-Worn Road Jersey Graded MEARS A10

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

34,000 / 42,500

$680,000 / $850,000

$34,525

 

#DIMAGGIO3

2/23/2021

1950-51 Joe DiMaggio Game-Worn Road Jersey Graded MEARS A10

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

18,000 / 22,500

$360,000 / $450,000

$26,525

 

#58PELE3

2/23/2021

1958-59 Tupinamba Ltda. Quigol Pelé #109 Rookie Card graded PSA NM -MT 8

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

9,000 / 11,250

$180,000 / $225,000

$39,785

 

#POKEDEMO

2/23/2021

1998 Pokémon Demo Game Sealed Booster Pack published by Wizards of the Coast graded PSA GEM MT 10

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$7.50

3,200 / 4,000

$24,000 / $30,000

$2,200

 

#HGWELLS

3/29/2021

1895 First Edition The Time Machine: An Invention Inscribed by H.G Wells

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$6.20

6,000 / 7,500

$37,200 / $46,500

$4,935

 


24


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#MARX

3/29/2021

1867 First Edition Das Kapital By Karl Marx

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$15.00

6,400 / 8,000

$96,000 / $120,000

$12,300

 

#WALDEN

3/29/2021

1854 First Edition Walden; or, Life in the Woods by Henry David Thoreau

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.25

1,600 / 2,000

$16,400 / $20,500

$2,195

 

#80TOPPS

3/29/2021

1980 Topps Basketball Wax Box Reviewed and Factory Sealed by BBCE

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

6,200 / 7,750

$62,000 / $77,500

$6,517

 

#TOPPSTRIO

3/29/2021

1980 Topps Scoring Leader Card(Bird / Erving /Johnson) Graded PSA MINT 9

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$9.00

8,000 / 10,000

$72,000 / $90,000

$12,787

 

#03LEBRON4

3/29/2021

2003 Exquisite Collection LeBron James Scripted Swatches Rookie Card graded BGS MINT 9

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

23,200 / 29,000

$232,000 / $290,000

$31,962

 

#98JORDAN2

3/29/2021

1998 Upper Deck Michael Jordan Jersey Autograph Card graded BGS GEM MINT 9.5

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

13,200 / 16,500

$264,000 / $330,000

$35,625

 

#07DURANT

3/29/2021

2007 Topps Chrome Orange Refractor Kevin Durant Rookie Card graded PSA GEM MT 10

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$13.00

8,000 / 10,000

$104,000 / $130,000

$11,925

 

#GRIFFEYJR

3/29/2021

1989 Upper Deck Ken Griffey Jr. Rookie Card #1 graded BGS PRISTINE 10

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$7.00

4,000 / 5,000

$28,000 / $35,000

$3,550

 

#HENDERSON

3/29/2021

1980 Topps #482 Rickey Henderson Rookie Card graded PSA GEM MINT 10

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

16,000 / 20,000

$160,000 / $200,000

$15,575

 

#08LEBRON

3/29/2021

2008 Metal Universe PMG Green Lebron James Card graded BGS MINT 9

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$5.00

28,000 / 35,000

$140,000 / $175,000

$21,338

 

#03LEBRON5

3/29/2021

2003 Topps Chrome #111 LeBron James Black Refractor Rookie Card graded PSA MINT 9

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.50

8,000 / 10,000

$84,000 / $105,000

$7,563

 


25


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#49ROYCAMP

3/29/2021

1949 Bowman #84 Roy Campanella Rookie Card graded PSA Mint 9

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$7.00

8,000 / 10,000

$56,000 / $70,000

$5,163

 

#65NAMATH

3/29/2021

1965 Topps #122 Joe Namath Rookie Card graded PSA NM-MT+ 8.5

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$15.00

12,000 / 15,000

$180,000 / $225,000

$22,211

 

#80ALI

3/29/2021

1980 Muhammad Ali Sparring Gloves Worn in Training for Larry Holmes Bout and Inscribed to Sylvester Stallone

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$7.50

8,000 / 10,000

$60,000 / $75,000

$13,081

 

#85ERVING

3/29/2021

1985 Julius Erving Game Worn and Signed Jersey

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$4.50

8,000 / 10,000

$36,000 / $45,000

$6,250

 

#67CAREW

3/29/2021

1967 Topps #569 Rod Carew A.L. Rookie Stars graded PSA Gem Mint 10

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

17,200 / 21,500

$172,000 / $215,000

$24,407

 

#LJKOBE

3/29/2021

2002 LeBron James High School Game Worn Sneakers Gifted by Kobe Bryant.

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

14,400 / 18,000

$144,000 / $180,000

$20,073

 

#61MANTLE

3/29/2021

1961 Topps Dice Game Mickey Mantle Card graded PSA Poor 1

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$25.00

13,600 / 17,000

$340,000 / $425,000

$44,401

 

#47JACKIE

3/29/2021

1947 Jackie Robinson Original News Photograph Authenticated by PSA/DNA Type 1

Upfront Purchase

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

16,000 / 20,000

$320,000 / $400,000

$31,860

 

#AC23

3/29/2021

1940 Action Comics #23 comic book published by D.C. Comics graded CGC 5.5

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$7.00

3,200 / 4,000

$22,400 / $28,000

$2,620

 

#BATMAN2

3/29/2021

1940 Batman #2 comic book published by D.C. Comics graded CGC 9.0

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

6,800 / 8,500

$68,000 / $85,000

$6,913

 


26


Series

Qualification Date

Underlying Asset

Agreement Type

Status

Opening Date (1)

Closing Date (1)

Offering Price per Interest

Minimum / Maximum Membership Interests (2)

Minimum / Maximum Offering Size

Sourcing Fee

Trading Window (4)

#FLASH123

3/29/2021

1961 The Flash #123 comic book published by D.C Comics graded CGC 9.4

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$8.00

2,900 / 3,625

$23,200 / $29,000

$2,610

 

#POKERED

3/29/2021

1998 Game Boy Pokémon Red Video Game graded Wata 9.2 A++

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$4.00

8,000 / 10,000

$32,000 / $40,000

$4,000

 

#01HALO

3/29/2021

2001 Xbox Halo: Combat Evolved (Black Label) Video Game graded Wata 9.4 A+

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$6.80

2,000 / 2,500

$13,600 / $17,000

$1,980

 

#SLASH

3/29/2021

Exact aged replica of Slash’s original Factory Black 1966 Gibson Doubleneck Guitar built as a prototype for the Slash EDS-1275 Doubleneck

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$5.00

10,400 / 13,000

$52,000 / $65,000

$13,250

 

#SANTANA

3/29/2021

Gibson Les Paul SG Guitar owned and played by Carlos Santana

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$5.00

12,000 / 15,000

$60,000 / $75,000

$15,588

 

#AJONES

3/29/2021

2020 Gibson Adam Jones 1979 Silverburst Les Paul Custom Prototype Guitar

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

7,600 / 9,500

$76,000 / $95,000

$17,738

 

#IOMMI

3/29/2021

2019 Gibson Tony Iommi 1964 “Monkey SG” Prototype Guitar

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$10.00

5,200 / 6,500

$52,000 / $65,000

$13,250

 

#MEGALODON

3/29/2021

Carcharocles Megalodon Jaw: Full Set of Fossilized Teeth in Jaw Reconstruction

Purchase Agreement

Upcoming

Q2 2021 or Q3 2021

Q2 2021 or Q3 2021

$20.00

24,000 / 30,000

$480,000 / $600,000

$138,900

 

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

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

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

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

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

(5)Represents an Offering that was Cancelled with any potential Investors issued a full refund for their attempted subscription.  


27


ITEM 1. DESCRIPTION OF BUSINESS

Company History

The Company’s core business is the identification and acquisition of collectible memorabilia (“Memorabilia Assets” or the “Asset Class”) and the management and marketing of a collection of Memorabilia Assets, as selected and acquired by the Company for the benefit of investors. RSE Archive Manager, LLC, a single member Delaware limited liability company formed on March 27, 2019 and owned by RSE Markets, Inc., is the manager of the Company (the “Manager”). RSE Markets, Inc. is a Delaware corporation formed on April 28, 2016 and serves as the asset manager for the collection of Memorabilia Assets owned by the Company and each series (the “Asset Manager”). 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”). Each Series will own a unique Memorabilia 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(5)) 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, 2020 and December 31, 2020. “Prior Period” refers to the time period between January 3, 2019 (inception) and December 31, 2019. 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 (as defined below).

Description of the Business

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 Memorabilia Assets through a seamless investment experience on the Rally Rd.TM platform (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 Memorabilia 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 Interest conducted through the Platform, as part of total purchase consideration to Asset Sellers.  

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


28


(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: 

·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). 

Competition

Although the Company’s business model is unique in the Asset Class, there is potentially significant competition for the Underlying Assets, which the Company securitizes through its Offerings, from many different market participants. While the majority of transactions continue to be peer-to-peer with very limited public information, other market players such as dealers and auction houses continue to play 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 Memorabilia Assets that the Company competes for. In addition, almost all of these competitors, in particular the auction houses, have longer operating histories and greater name recognition than we do and operate on a more established business model.

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

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

In addition, there are companies that are developing crowd funding models for other alternative asset classes such as racehorses 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 intends to operate the Company and manage the collection in a manner that will focus on the ongoing security of all Underlying Assets. The Manager will store the Underlying Assets, along with other assets, in a professional facility and in accordance with standards commonly expected when managing Memorabilia Assets of equivalent value and always as recommended by the Company’s Advisory Board.

The Company has leased or contracted for space for various sub-categories of the Asset Class, including in an art storage facility in Delaware, a wine storage facility in London and various other specialized facilities for the purposes of storing the Underlying Assets in a highly controlled environment when some or all of the Underlying Assets are not being used in Membership Experience Programs or are otherwise being utilized for marketing or similar purposes. The facility the Company has leased or contracted for space in, fulfills the following criteria:

-secure brick building in an office park in close proximity to a police station; 


29


-all areas of the building recorded and monitored remotely by security cameras; 

-temperature controlled to appropriate temperature for storage; 

-special locked and gated area where all valuable items are stored, with limited access for select personnel; 

-additionally, vaults exist inside the locked and gated area where ultra-high-end items are stored; and 

all items are kept out of sunlight and, in the case of vault items, out of all light.

Each of the Underlying Assets in the collection are inspected on a regular basis according to the inspection schedule defined for each Underlying Asset by the Asset Manager in conjunction with members of the Company’s 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 twenty-four full-time employees and five 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 by individuals or governmental authorities and could expose the Company or each Series to significant damages or other penalties, including revocation or suspension of the licenses necessary to conduct business and fines.

Legal Proceedings

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


30


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

We have devoted substantially all our efforts to establishing our business and principal operations, which commenced in early 2019. Because of the early stage nature of the Company’s and the Manager’s business the reported financial information herein will likely not be indicative of future operating results or operating conditions. We are in large part reliant on the Asset Manager and its employees to grow and support our business. There are a number of key factors that will potentially impact our operating results going forward including the Asset Manager’s ability to:

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

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

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

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

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

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.

 

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.


31


Historical Investments in Underlying Assets

We provide investment opportunities in Memorabilia Assets to Investors through the Platform, financed through various methods including loans from officers 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 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, it is proposed that each of these Series shall acquire their respective Underlying Assets for the aggregate consideration consisting of cash and Interests as the authorized officers of the Manager may determine in their reasonable discretion in accordance with the disclosures set forth in these Series’ Offering documents. In various instances, as noted in the 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 as such requires no additional financing or only financing to make an initial down payment, as the case may be.

The Company incurred the “Acquisition Expenses”, which include transportation of the Memorabilia 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.


32


Current Period

During the Current Period we have entered into agreements, had Closings, and incurred Acquisition Expenses as listed in the table below.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#75ALI

Purchase Agreement / 10/16/2019

12/29/2019

$44,000

$0

$0

$0

$0

0%

$47

#APROAK

Upfront Purchase / 10/18/2019

1/2/2020

$72,500

$0

$0

$0

$0

0%

$0

#88JORDAN

Purchase Agreement / 10/16/2019

1/27/2020

$20,000

$0

$0

$0

$0

0%

$47

#BIRKINBOR

Purchase Option Agreement / 11/20/2019

2/20/2020

$50,000

$0

$37,500

$0

$0

0%

$47

#33RUTH

Upfront Purchase / 11/26/2019

2/26/2020

$74,000

$0

$0

$0

$0

0%

$47

#SPIDER1

Purchase Option Agreement / 11/27/2019

3/4/2020

$20,000

$0

$15,000

$0

$0

0%

$47

#BATMAN3

Purchase Option Agreement / 11/27/2019

3/4/2020

$75,000

$0

$56,250

$0

$0

0%

$47

#ROOSEVELT

Purchase Option Agreement / 07/30/2019

3/10/2020

$17,000

$0

$0

$0

$0

0%

$0

#ULYSSES

Purchase Option Agreement / 07/30/2019

3/10/2020

$22,000

$0

$0

$0

$0

0%

$100

#56MANTLE

Upfront Purchase / 11/26/2019

3/11/2020

$9,000

$0

$0

$0

$0

0%

$0

#AGHOWL

Purchase Option Agreement / 07/30/2019

3/11/2020

$15,500

$0

$0

$0

$0

0%

$297

#98JORDAN

Purchase Option Agreement / 04/26/2019

3/22/2020

$120,000

$0

$0

$0

$0

0%

$0

#18ZION

Upfront Purchase / 10/16/2019

4/2/2020

$13,500

$0

$0

$0

$0

0%

$0

#SNOOPY

Upfront Purchase / 11/05/2019

4/7/2020

$24,000

$0

$0

$0

$0

0%

$0

#APOLLO11

Upfront Purchase / 10/16/2019

4/19/2020

$30,000

$0

$0

$0

$0

0%

$0

#24RUTHBAT

Purchase Agreement / 11/21/2019

5/3/2020

$250,000

$0

$200,000

$0

$0

0%

$47


33


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#YOKO

Purchase Option Agreement / 07/30/2019

5/11/2020

$12,500

$0

$0

$0

$0

0%

$0

#86JORDAN

Upfront Purchase / 02/18/2020

5/13/2020

$38,000

$0

$38,000

$0

$0

0%

$0

#RUTHBALL1

Purchase Agreement / 02/05/2020

5/24/2020

$27,000

$0

$27,000

$0

$0

0%

$0

#HULK1

Purchase Agreement / 02/05/2020

5/24/2020

$87,000

$0

$87,000

$0

$0

0%

$0

#HIMALAYA

Purchase Option Agreement / 11/20/2019

5/27/2020

$130,000

$0

$97,500

$0

$0

0%

$47

#55CLEMENTE

Purchase Agreement / 02/05/2020

6/4/2020

$36,000

$0

$36,000

$0

$0

0%

$0

#38DIMAGGIO

Purchase Agreement / 02/05/2020

6/4/2020

$20,000

$0

$20,000

$0

$0

0%

$0

#BOND1

Upfront Purchase / 01/13/2020

6/12/2020

$37,000

$0

$37,000

$0

$0

0%

$137

#LOTR

Upfront Purchase / 01/16/2020

6/12/2020

$27,500

$0

$27,500

$0

$0

0%

$137

#CATCHER

Upfront Purchase / 01/14/2020

6/12/2020

$11,500

$0

$11,500

$0

$0

0%

$137

#SUPER21

Purchase Option Agreement / 03/16/2020

6/17/2020

$7,000

$0

$7,000

$0

$0

0%

$0

#BATMAN1

Purchase Agreement / 02/05/2020

6/18/2020

$68,500

$0

$68,500

$0

$0

0%

$66

#GMTBLACK1

Upfront Purchase / 02/20/2020

6/25/2020

$25,000

$0

$25,000

$0

$0

0%

$66

#BIRKINTAN

Purchase Option Agreement / 03/30/2020

6/25/2020

$25,000

$0

$25,000

$0

$0

0%

$0

#61JFK

Purchase Agreement / 05/05/2020

7/7/2020

$16,250

$0

$16,250

$0

$0

0%

$166

#50JACKIE

Upfront Purchase / 03/03/2020

7/8/2020

$9,200

$0

$9,200

$0

$0

0%

$66

#POKEMON1

Upfront Purchase / 03/02/2020

7/8/2020

$118,000

$0

$118,000

$0

$0

0%

$66

#LINCOLN

Purchase Agreement / 05/05/2020

7/9/2020

$64,000

$0

$64,000

$0

$0

0%

$991

#STARWARS1

Purchase Agreement / 05/18/2020

7/14/2020

$10,000

$0

$10,000

$0

$0

0%

$131

#56TEDWILL

Purchase Agreement / 04/15/2020

7/26/2020

$80,000

$0

$80,000

$0

$0

0%

$80


34


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#68MAYS

Purchase Agreement / 04/15/2020

7/26/2020

$32,000

$0

$32,000

$0

$0

0%

$80

#TMNT1

Purchase Option Agreement / 04/30/2020

7/30/2020

$59,000

$0

$59,000

$0

$0

0%

$730

#CAPTAIN3

Purchase Option Agreement / 03/16/2020

7/30/2020

$35,500

$0

$35,500

$0

$0

0%

$66

#51MANTLE

Purchase Agreement / 04/15/2020

7/30/2020

$29,500

$0

$29,500

$0

$0

0%

$80

#CHURCHILL

Upfront Purchase / 03/06/2020

8/6/2020

$6,500

$0

$6,500

$0

$0

0%

$180

#SHKSPR4

Purchase Agreement / 02/20/2020

8/6/2020

$105,000

$0

$105,000

$0

$0

0%

$305

#03KOBE

Purchase Agreement / 06/25/2020

8/16/2020

$44,000

$0

$44,000

$0

$0

0%

$140

#03LEBRON

Purchase Agreement / 04/15/2020

8/16/2020

$25,000

$0

$25,000

$0

$0

0%

$80

#03JORDAN

Purchase Agreement / 04/15/2020

8/16/2020

$33,000

$0

$33,000

$0

$0

0%

$80

#39TEDWILL

Purchase Agreement / 07/07/2020

8/24/2020

$27,750

$0

$27,750

$0

$0

0%

$0

#94JETER

Purchase Agreement / 06/25/2020

8/24/2020

$39,000

$0

$39,000

$0

$0

0%

$140

#2020TOPPS

Purchase Option Agreement / 07/09/2020

8/25/2020

$98,000

$0

$48,000

$0

$50,000

50%

$0

#FANFOUR1

Purchase Option Agreement / 03/03/2020

9/2/2020

$100,000

$0

$100,000

$0

$0

0%

$129

#86RICE

Purchase Agreement / 06/25/2020

9/15/2020

$20,000

$0

$20,000

$0

$0

0%

$140

#DAREDEV1

Purchase Agreement / 05/18/2020

9/15/2020

$9,500

$0

$9,500

$0

$0

0%

$80

#85MARIO

Purchase Option Agreement / 04/22/2020

9/15/2020

$140,000

$0

$140,000

$0

$0

0%

$140

#TOS39

Purchase Agreement / 07/01/2020

9/15/2020

$120,000

$0

$120,000

$0

$0

0%

$140

#05LATOUR

Purchase Agreement / 05/18/2020

9/15/2020

$7,442

$0

$7,442

$0

$0

0%

$170

#16SCREAG

Purchase Agreement / 05/18/2020

9/15/2020

$31,944

$0

$31,944

$0

$0

0%

$170

#14DRC

Purchase Agreement / 05/18/2020

9/15/2020

$45,980

$0

$45,980

$0

$0

0%

$170


35


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#57MANTLE

Purchase Agreement / 07/07/2020

9/21/2020

$8,000

$0

$8,000

$0

$0

0%

$202

#FAUBOURG

Purchase Option Agreement / 03/30/2020

9/21/2020

$115,000

$0

$115,000

$0

$0

0%

$140

#SOBLACK

Purchase Option Agreement / 03/30/2020

10/1/2020

$50,000

$0

$50,000

$0

$0

0%

$333

#GATSBY

Purchase Option Agreement / 05/11/2020

10/1/2020

$185,000

$0

$185,000

$0

$0

0%

$180

#93DAYTONA

Purchase Agreement / 07/02/2020

10/1/2020

$37,000

$0

$37,000

$0

$0

0%

$0

#09TROUT

Purchase Agreement / 07/30/2020

10/8/2020

$225,000

$0

$225,000

$0

$0

0%

$202

#57STARR

Purchase Agreement / 07/07/2020

10/8/2020

$8,000

$0

$8,000

$0

$0

0%

$202

#AF15

Purchase Agreement / 07/16/2020

10/19/2020

$189,000

$0

$189,000

$0

$0

0%

$202

#03KOBE2

Purchase Agreement / 09/03/2020

10/22/2020

$21,000

$0

$21,000

$0

$0

0%

$229

#JOBSMAC

Upfront Purchase / 07/27/2020

10/22/2020

$35,000

$0

$35,000

$0

$0

0%

$432

#16PETRUS

Purchase Agreement / 05/18/2020

11/3/2020

$38,236

$0

$38,236

$0

$0

0%

$170

#ALICE

Purchase Option Agreement / 06/01/2020

11/3/2020

$9,200

$0

$9,200

$0

$0

0%

$180

#SPIDER10

Purchase Agreement / 07/28/2020

11/3/2020

$18,000

$0

$18,000

$0

$0

0%

$202

#62MANTLE

Purchase Agreement / 06/25/2020

11/4/2020

$132,000

$0

$132,000

$0

$0

0%

$140

#BATMAN6

Purchase Agreement / 05/18/2020

11/4/2020

$23,500

$0

$23,500

$0

$0

0%

$80

#CLEMENTE2

Purchase Agreement / 07/23/2020

11/9/2020

$60,000

$0

$60,000

$0

$0

0%

$202

#79STELLA

Purchase Agreement / 07/31/2020

11/16/2020

$61,500

$0

$61,500

$0

$0

0%

$0

#TKAM

Purchase Agreement / 04/27/2020

11/16/2020

$28,500

$0

$28,500

$0

$0

0%

$166

#SUPER14

Purchase Agreement / 06/18/2020

11/16/2020

$120,000

$0

$120,000

$0

$0

0%

$140

#DIMAGGIO2

Upfront Purchase / 09/23/2020

11/18/2020

$17,625

$0

$17,625

$0

$0

0%

$308


36


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#13BEAUX

Purchase Agreement / 08/10/2020

11/23/2020

$21,877

$0

$21,877

$0

$0

0%

$344

#88MARIO

Purchase Agreement / 09/23/2020

11/23/2020

$25,000

$0

$25,000

$0

$0

0%

$229

#ANMLFARM

Upfront Purchase / 03/13/2020

11/23/2020

$8,700

$0

$8,700

$0

$0

0%

$166

#NASA1

Purchase Agreement / 08/20/2020

11/25/2020

$250,000

$0

$250,000

$0

$0

0%

$4,687

#00BRADY

Upfront Purchase / 10/04/2020

11/30/2020

$35,123

$0

$35,123

$0

$0

0%

$289

#85NES

Purchase Agreement / 09/18/2020

11/30/2020

$26,000

$0

$26,000

$0

$0

0%

$459

#04LEBRON

Purchase Agreement / 09/18/2020

12/7/2020

$44,000

$0

$44,000

$0

$0

0%

$229

#85JORDAN

Purchase Agreement / 09/29/2020

12/7/2020

$240,000

$0

$240,000

$0

$0

0%

$0

#69KAREEM

Upfront Purchase / 10/04/2020

12/7/2020

$23,200

$0

$23,200

$0

$0

0%

$289

#59JFK

Purchase Agreement / 07/23/2020

12/7/2020

$23,000

$0

$23,000

$0

$0

0%

$302

#JUSTICE1

Purchase Agreement / 07/10/2020

12/7/2020

$190,000

$0

$190,000

$0

$0

0%

$202

#GRAPES

Purchase Agreement / 07/27/2020

12/14/2020

$31,000

$0

$31,000

$0

$0

0%

$302

#GOLDENEYE

Upfront Purchase / 09/24/2020

12/14/2020

$22,800

$0

$22,800

$0

$0

0%

$316

#03LEBRON2

Upfront Purchase / 10/21/2020

12/14/2020

$90,100

$0

$90,100

$0

$0

0%

$307

#34GEHRIG

Upfront Purchase / 10/04/2020

12/14/2020

$29,676

$0

$29,676

$0

$0

0%

$289

#98KANGA

Purchase Agreement / 10/29/2020

12/14/2020

$150,000

$0

$150,000

$0

$0

0%

$180

#06BRM

Purchase Agreement / 08/10/2020

12/14/2020

$15,720

$0

$15,720

$0

$0

0%

$344

#MOONSHOE

Upfront Purchase / 10/13/2020

12/14/2020

$150,000

$0

$150,000

$0

$0

0%

$180

#DUNE

Purchase Agreement / 06/18/2020

12/22/2020

$10,500

$0

$10,500

$0

$0

0%

$240

#86FLEER

Upfront Purchase / 11/02/2020

12/22/2020

$146,400

$0

$146,400

$0

$0

0%

$242

#58PELE2

Upfront Purchase / 11/02/2020

12/22/2020

$22,800

$0

$22,800

$0

$0

0%

$242

#WILDGUN

Purchase Agreement / 09/18/2020

12/22/2020

$24,000

$0

$24,000

$0

$0

0%

$229


37


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#18LAMAR

Upfront Purchase / 11/02/2020

12/29/2020

$54,000

$0

$54,000

$0

$0

0%

$242

#03TACHE

Purchase Agreement / 08/18/2020

1/13/2021

$70,192

$0

$70,192

$0

$0

0%

$344

#AVENGE57

Purchase Agreement / 07/28/2020

1/13/2021

$17,000

$0

$17,000

$0

$0

0%

$202

#99TMB2

Upfront Purchase / 10/27/2020

1/13/2021

$50,300

$0

$50,300

$0

$0

0%

$260

#AVENGERS1

Purchase Agreement / 06/18/2020

1/13/2021

$250,000

$0

$250,000

$0

$0

0%

$140

#13GIANNIS

Upfront Purchase / 10/21/2020

1/13/2021

$19,600

$0

$19,600

$0

$0

0%

$307

#04MESSI

Upfront Purchase / 11/02/2020

1/13/2021

$39,600

$0

$39,600

$0

$0

0%

$242

#PUNCHOUT

Purchase Agreement / 11/10/2020

1/13/2021

$80,000

$0

$80,000

$0

$0

0%

$152

#BULLSRING

Upfront Purchase / 10/27/2020

1/13/2021

$249,600

$0

$249,600

$0

$0

0%

$242

#70AARON

Upfront Purchase / 10/14/2020

1/13/2021

$16,122

$0

$16,122

$0

$0

0%

$260

#96CHARZRD

Upfront Purchase / 11/25/2020

1/13/2021

$57,877

$0

$57,877

$0

$0

0%

$321

#ICECLIMB

Upfront Purchase / 11/04/2020

1/13/2021

$70,000

$0

$70,000

$0

$0

0%

$242

#01TIGER

Upfront Purchase / 11/23/2020

1/13/2021

$15,600

$0

$15,600

$0

$0

0%

$234

#JUNGLEBOX

Upfront Purchase / 11/30/2020

1/19/2021

$30,100

$0

$30,100

$0

$0

0%

$182

#51HOWE

Upfront Purchase / 11/02/2020

1/19/2021

$39,600

$0

$39,600

$0

$0

0%

$0

#09COBB

Upfront Purchase / 10/22/2020

1/19/2021

$27,600

$0

$27,600

$0

$0

0%

$233

#96JORDAN2

Upfront Purchase / 12/07/2020

1/19/2021

$47,880

$0

$47,880

$0

$0

0%

$768

#THOR

Purchase Agreement / 09/16/2020

1/25/2021

$195,000

$0

$195,000

$0

$0

0%

$229

#FOSSILBOX

Upfront Purchase / 11/19/2020

1/25/2021

$18,000

$0

$18,000

$0

$0

0%

$45

#59FLASH

Upfront Purchase / 12/17/2020

1/25/2021

$58,000

$0

$58,000

$0

$0

0%

$33

#POKEBLUE

Purchase Agreement / 11/10/2020

1/27/2021

$20,000

$0

$20,000

$0

$0

0%

$152

#DOMINOS

Upfront Purchase / 12/16/2020

1/27/2021

$8,468

$0

$8,468

$0

$0

0%

$132


38


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#PICNIC

Purchase Agreement / 07/30/2020

1/27/2021

$48,000

$0

$48,000

$0

$0

0%

$202

#98GTA

Upfront Purchase / 11/19/2020

1/27/2021

$13,200

$0

$13,200

$0

$0

0%

$45

#58PELE

Upfront Purchase / 11/02/2020

1/28/2021

$288,000

$0

$288,000

$0

$0

0%

$242

#09CURRY

Upfront Purchase / 12/14/2020

2/2/2021

$22,800

$0

$22,800

$0

$0

0%

$306

#84JORDAN

Upfront Purchase / 12/04/2020

2/2/2021

$312,500

$0

$312,500

$0

$0

0%

$5,486

#09BEAUX

Purchase Agreement / 08/10/2020

2/2/2021

$29,475

$0

$29,475

$0

$0

0%

$174

#KEROUAC

Purchase Agreement / 08/12/2020

2/7/2021

$85,000

$0

$85,000

$0

$0

0%

$302

#96JORDAN

Upfront Purchase / 12/04/2020

2/7/2021

$42,000

$0

$42,000

$0

$0

0%

$152

#FEDERAL

Purchase Agreement / 10/14/2020

2/7/2021

$120,000

$0

$120,000

$0

$0

0%

$280

#62BOND

Upfront Purchase / 11/23/2020

2/7/2021

$76,455

$0

$76,455

$0

$0

0%

$614

1937 Heisman Memorial Trophy Awarded to Yale University Halfback Clint Frank

Purchase Agreement / 07/10/2020

 

$410,000

$0

$410,000

$0

$0

0%

$202

#71TOPPS

Upfront Purchase / 12/11/2020

2/17/2021

$60,000

$0

$60,000

$0

$0

0%

$551

#DEATON

Purchase Agreement / 11/18/2020

2/17/2021

$250,000

$0

$250,000

$0

$0

0%

$0

#98ZELDA

Purchase Agreement / 12/22/2020

2/17/2021

$20,000

$0

$20,000

$0

$0

0%

$0

#03JORDAN2

Upfront Purchase / 12/14/2020

2/22/2021

$36,000

$0

$36,000

$0

$0

0%

$306

#WOLVERINE

Upfront Purchase / 12/17/2020

2/22/2021

$42,000

$0

$42,000

$0

$0

0%

$33

#91JORDAN

Upfront Purchase / 12/14/2020

2/24/2021

$67,200

$0

$67,200

$0

$0

0%

$306

#79GRETZKY

Upfront Purchase / 12/12/2020

2/25/2021

$720,000

$0

$720,000

$0

$0

0%

$551

#17DUJAC

Purchase Agreement / 08/19/2020

3/8/2021

$23,232

$0

$23,232

$0

$0

0%

$174

#FAUBOURG2

Purchase Agreement / 09/03/2020

3/8/2021

$150,000

$0

$150,000

$0

$0

0%

$229

#MOSASAUR

Upfront Purchase / 12/03/2020

3/15/2021

$17,813

$0

$17,813

$0

$0

0%

$0


39


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#92JORDAN

Upfront Purchase / 12/04/2020

3/15/2021

$36,000

$0

$36,000

$0

$0

0%

$152

#14KOBE

Upfront Purchase / 12/10/2020

3/15/2021

$69,300

$0

$69,300

$0

$0

0%

$585

#03LEBRON3

Upfront Purchase / 12/10/2020

3/15/2021

$204,000

$0

$204,000

$0

$0

0%

$551

#OPEECHEE

Upfront Purchase / 12/13/2020

3/16/2021

$252,000

$0

$252,000

$0

$0

0%

$551

#59BOND

Upfront Purchase / 11/23/2020

3/16/2021

$68,221

$0

$68,221

$0

$0

0%

$615

1962 Amazing Fantasy #15 CGC VG+ 4.5

Purchase Agreement / 02/05/2020

 

$30,500

$0

$30,500

$0

$0

0%

$0

#ROCKETBOX

Upfront Purchase / 12/30/2020

3/22/2021

$25,100

$0

$25,100

$0

$0

0%

$0

#94JORDAN

Upfront Purchase / 12/14/2020

3/22/2021

$73,200

$0

$73,200

$0

$0

0%

$306

#11BELAIR

Purchase Agreement / 08/10/2020

4/6/2021

$18,995

$0

$18,995

$0

$0

0%

$344

#16KOBE

Upfront Purchase / 10/06/2020

4/6/2021

$631,200

$0

$631,200

$0

$0

0%

$6,250

#MARADONA

Upfront Purchase / 12/27/2020

4/9/2021

$11,211

$0

$11,211

$0

$0

0%

$0

#48JACKIE

Purchase Agreement / 12/16/2020

4/15/2021

$340,000

$0

$340,000

$0

$0

0%

$0

#VANHALEN

Upfront Purchase / 12/14/2020

4/15/2021

$54,000

$0

$54,000

$0

$0

0%

$306

#XMEN1

Purchase Agreement / 11/12/2020

4/15/2021

$215,000

$0

$215,000

$0

$0

0%

$0

#TORNEK

Purchase Agreement / 07/02/2020

Q2 2021 or Q3 2021

$153,000

$0

$153,000

$0

$0

0%

$0

#85JORDAN2

Purchase Agreement / 12/30/2020

Q2 2021 or Q3 2021

$230,000

$0

$0

$0

$0

0%

$0

#00MOUTON

Purchase Agreement / 08/10/2020

Q2 2021 or Q3 2021

$23,449

$0

$23,449

$0

$0

0%

$174

#APPLE1

Upfront Purchase / 12/18/2020

Q2 2021 or Q3 2021

$736,863

$0

$736,863

$0

$0

0%

$6,045

#1776

Purchase Agreement / 11/12/2020

Q2 2021 or Q3 2021

$1,450,000

$0

$300,000

$0

$0

0%

$0

#HALONFR

Purchase Option Agreement / 06/25/2020

Q2 2021 or Q3 2021

$23,000

$0

$0

$0

$0

0%

$0

#09RBLEROY

Purchase Agreement / 08/10/2020

Q2 2021 or Q3 2021

$96,285

$0

$96,285

$0

$0

0%

$344

#00NEWMAN

Purchase Agreement / 08/20/2020

Q2 2021 or Q3 2021

$12,800

$0

$12,800

$0

$0

0%

$627


40


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#13MUSIGNY

Purchase Agreement / 09/22/2020

Q2 2021 or Q3 2021

$222,720

$0

$222,720

$0

$0

0%

$174

#NEWTON

Purchase Option Agreement / 05/11/2020

Q2 2021 or Q3 2021

$255,000

$0

$255,000

$0

$0

0%

$0

#14CARR

Upfront Purchase / 12/17/2020

Q2 2021 or Q3 2021

$16,600

$0

$16,600

$0

$0

0%

$0

#CONGRESS

Purchase Agreement / 12/17/2020

Q2 2021 or Q3 2021

$98,200

$0

$45,000

$0

$0

0%

$0

#BROSGRIMM

Upfront Purchase / 12/16/2020

Q2 2021 or Q3 2021

$112,500

$0

$112,500

$0

$0

0%

$233

#66ORR

Upfront Purchase / 12/14/2020

Q2 2021 or Q3 2021

$85,200

$0

$85,200

$0

$0

0%

$306

Total for 2020

New Agreements: 151

Closings: 98

$14,490,079

$0

$13,390,129

$0

$50,000

 

$52,283

 

Note: Gray shading represents Series for which no Closing of an Offering has occurred as of the end of the Current Period. Orange shading represents sale of Series’ Underlying Asset as of the end of the Current Period. Totals include Purchase Price related to Underlying Assets subsequently sold as of the end of the Current Period.   

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

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

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

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


41


 

Prior Period

During the Prior Period we have entered into agreements, had Closings, and incurred Acquisition Expenses as listed in the table below.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#52MANTLE

Purchase Option Agreement / 04/26/2019

10/25/2019

$125,000

$0

$125,000

$0

$0

0%

$150

#71MAYS

Purchase Option Agreement / 04/26/2019

10/31/2019

$52,500

$0

$47,250

$0

$5,250

10%

$0

#RLEXPEPSI

Purchase Agreement / 09/12/2019

11/6/2019

$16,800

$0

$16,800

$0

$0

0%

$0

#10COBB

Purchase Option Agreement / 04/26/2019

11/14/2019

$35,000

$0

$35,000

$0

$0

0%

$55

#POTTER

Purchase Agreement / 07/05/2019

11/21/2019

$65,000

$0

$65,000

$0

$0

0%

$5,155

#TWOCITIES

Purchase Option Agreement / 07/30/2019

11/21/2019

$12,000

$0

$12,000

$0

$0

0%

$305

#FROST

Purchase Option Agreement / 07/30/2019

11/21/2019

$10,000

$0

$10,000

$0

$0

0%

$305

#BIRKINBLEU

Upfront Purchase / 08/07/2019

11/27/2019

$55,500

$0

$55,500

$0

$0

0%

$0

#SMURF

Upfront Purchase / 10/18/2019

11/27/2019

$29,500

$0

$29,500

$0

$0

0%

$0

#70RLEX

Purchase Agreement / 09/12/2019

12/6/2019

$17,900

$0

$17,900

$0

$0

0%

$150

#EINSTEIN

Purchase Option Agreement / 07/30/2019

12/13/2019

$11,000

$0

$11,000

$0

$0

0%

$250

#HONUS

Purchase Option Agreement / 11/11/2019

12/26/2019

$500,028

$0

$225,000

$0

$275,028

53%

$0

#75ALI

Purchase Agreement / 10/16/2019

12/29/2019

$44,000

$0

$44,000

$0

$0

0%

$0

#71ALI

Purchase Option Agreement / 04/26/2019

12/30/2019

$27,500

$0

$27,500

$0

$0

0%

$0

#APROAK

Upfront Purchase / 10/18/2019

1/2/2020

$72,500

$0

$72,500

$0

$0

0%

$0

#88JORDAN

Purchase Agreement / 10/16/2019

1/27/2020

$20,000

$0

$20,000

$0

$0

0%

$0

#BIRKINBOR

Purchase Option Agreement / 11/20/2019

2/20/2020

$50,000

$0

$12,500

$0

$0

0%

$0

#33RUTH

Upfront Purchase / 11/26/2019

2/26/2020

$74,000

$0

$74,000

$0

$0

0%

$0

#SPIDER1

Purchase Option Agreement / 11/27/2019

3/4/2020

$20,000

$0

$5,000

$0

$0

0%

$0

#BATMAN3

Purchase Option Agreement / 11/27/2019

3/4/2020

$75,000

$0

$18,750

$0

$0

0%

$0


42


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#ROOSEVELT

Purchase Option Agreement / 07/30/2019

3/10/2020

$17,000

$0

$17,000

$0

$0

0%

$397

#ULYSSES

Purchase Option Agreement / 07/30/2019

3/10/2020

$22,000

$0

$22,000

$0

$0

0%

$0

#56MANTLE

Upfront Purchase / 11/26/2019

3/11/2020

$9,000

$0

$9,000

$0

$0

0%

$0

#AGHOWL

Purchase Option Agreement / 07/30/2019

3/11/2020

$15,500

$0

$15,500

$0

$0

0%

$0

#98JORDAN

Purchase Option Agreement / 04/26/2019

3/22/2020

$120,000

$0

$120,000

$0

$0

0%

$0

#18ZION

Upfront Purchase / 10/16/2019

4/2/2020

$13,500

$0

$13,500

$0

$0

0%

$0

#SNOOPY

Upfront Purchase / 11/05/2019

4/7/2020

$24,000

$0

$24,000

$0

$0

0%

$0

#APOLLO11

Upfront Purchase / 10/16/2019

4/19/2020

$30,000

$0

$30,000

$0

$0

0%

$0

#24RUTHBAT

Purchase Agreement / 11/21/2019

5/3/2020

$250,000

$0

$50,000

$0

$0

0%

$0

#YOKO

Purchase Option Agreement / 07/30/2019

5/11/2020

$12,500

$0

$12,500

$0

$0

0%

$250

#HIMALAYA

Purchase Option Agreement / 11/20/2019

5/27/2020

$130,000

$0

$32,500

$0

$0

0%

$0

#APEOD

Upfront Purchase / 10/18/2019

Q2 2021 or Q3 2021

$28,000

$0

$28,000

$0

$0

0%

$0

#15PTKWT

Purchase Option Agreement / 10/18/2019

Q2 2021 or Q3 2021

$105,000

$0

$0

$0

$0

0%

$0

Total for 2019

New Agreements: 33

Closings: 14

$2,089,728

$0

$1,298,200

$0

$280,278

 

$7,017

 

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

Note: New Agreements and Closings represent only those agreements signed and those Offerings closed in the Prior Period.

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

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

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


43


 

Subsequent Investments and Purchase Options Agreements for Underlying Assets

Subsequent to the Current Period we have entered into  agreements, had Closings, and incurred Acquisition Expenses as listed in the table below.

Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#03TACHE

Purchase Agreement / 08/18/2020

1/13/2021

$70,192

$0

$0

$0

$0

0%

$0

#AVENGE57

Purchase Agreement / 07/28/2020

1/13/2021

$17,000

$0

$0

$0

$0

0%

$0

#99TMB2

Upfront Purchase / 10/27/2020

1/13/2021

$50,300

$0

$0

$0

$0

0%

$0

#AVENGERS1

Purchase Agreement / 06/18/2020

1/13/2021

$250,000

$0

$0

$0

$0

0%

$0

#13GIANNIS

Upfront Purchase / 10/21/2020

1/13/2021

$19,600

$0

$0

$0

$0

0%

$0

#04MESSI

Upfront Purchase / 11/02/2020

1/13/2021

$39,600

$0

$0

$0

$0

0%

$0

#PUNCHOUT

Purchase Agreement / 11/10/2020

1/13/2021

$80,000

$0

$0

$0

$0

0%

$0

#BULLSRING

Upfront Purchase / 10/27/2020

1/13/2021

$249,600

$0

$0

$0

$0

0%

$0

#70AARON

Upfront Purchase / 10/14/2020

1/13/2021

$16,122

$0

$0

$0

$0

0%

$0

#96CHARZRD

Upfront Purchase / 11/25/2020

1/13/2021

$57,877

$0

$0

$0

$0

0%

$0

#ICECLIMB

Upfront Purchase / 11/04/2020

1/13/2021

$70,000

$0

$0

$0

$0

0%

$0

#01TIGER

Upfront Purchase / 11/23/2020

1/13/2021

$15,600

$0

$0

$0

$0

0%

$0

#JUNGLEBOX

Upfront Purchase / 11/30/2020

1/19/2021

$30,100

$0

$0

$0

$0

0%

$0


44


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#51HOWE

Upfront Purchase / 11/02/2020

1/19/2021

$39,600

$0

$0

$0

$0

0%

$0

#09COBB

Upfront Purchase / 10/22/2020

1/19/2021

$27,600

$0

$0

$0

$0

0%

$0

#96JORDAN2

Upfront Purchase / 12/07/2020

1/19/2021

$47,880

$0

$0

$0

$0

0%

$321

#THOR

Purchase Agreement / 09/16/2020

1/25/2021

$195,000

$0

$0

$0

$0

0%

$0

#FOSSILBOX

Upfront Purchase / 11/19/2020

1/25/2021

$18,000

$0

$0

$0

$0

0%

$321

#59FLASH

Upfront Purchase / 12/17/2020

1/25/2021

$58,000

$0

$0

$0

$0

0%

$321

#POKEBLUE

Purchase Agreement / 11/10/2020

1/27/2021

$20,000

$0

$0

$0

$0

0%

$0

#DOMINOS

Upfront Purchase / 12/16/2020

1/27/2021

$8,468

$0

$0

$0

$0

0%

$321

#PICNIC

Purchase Agreement / 07/30/2020

1/27/2021

$48,000

$0

$0

$0

$0

0%

$0

#98GTA

Upfront Purchase / 11/19/2020

1/27/2021

$13,200

$0

$0

$0

$0

0%

$321

#58PELE

Upfront Purchase / 11/02/2020

1/28/2021

$288,000

$0

$0

$0

$0

0%

$0

#09CURRY

Upfront Purchase / 12/14/2020

2/2/2021

$22,800

$0

$0

$0

$0

0%

$321

#84JORDAN

Upfront Purchase / 12/04/2020

2/2/2021

$312,500

$0

$0

$0

$0

0%

$321

#09BEAUX

Purchase Agreement / 08/10/2020

2/2/2021

$29,475

$0

$0

$0

$0

0%

$0

#KEROUAC

Purchase Agreement / 08/12/2020

2/7/2021

$85,000

$0

$0

$0

$0

0%

$0


45


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#96JORDAN

Upfront Purchase / 12/04/2020

2/7/2021

$42,000

$0

$0

$0

$0

0%

$0

#FEDERAL

Purchase Agreement / 10/14/2020

2/7/2021

$120,000

$0

$0

$0

$0

0%

$0

#62BOND

Upfront Purchase / 11/23/2020

2/7/2021

$76,455

$0

$0

$0

$0

0%

$0

#71TOPPS

Upfront Purchase / 12/11/2020

2/17/2021

$60,000

$0

$0

$0

$0

0%

$0

#DEATON

Purchase Agreement / 11/18/2020

2/17/2021

$250,000

$0

$0

$0

$0

0%

$2,330

#98ZELDA

Purchase Agreement / 12/22/2020

2/17/2021

$20,000

$0

$0

$0

$0

0%

$0

#03JORDAN2

Upfront Purchase / 12/14/2020

2/22/2021

$36,000

$0

$0

$0

$0

0%

$321

#WOLVERINE

Upfront Purchase / 12/17/2020

2/22/2021

$42,000

$0

$0

$0

$0

0%

$321

#91JORDAN

Upfront Purchase / 12/14/2020

2/24/2021

$67,200

$0

$0

$0

$0

0%

$321

#79GRETZKY

Upfront Purchase / 12/12/2020

2/25/2021

$720,000

$0

$0

$0

$0

0%

$0

#17DUJAC

Purchase Agreement / 08/19/2020

3/8/2021

$23,232

$0

$0

$0

$0

0%

$0

#FAUBOURG2

Purchase Agreement / 09/03/2020

3/8/2021

$150,000

$0

$0

$0

$0

0%

$0

#MOSASAUR

Upfront Purchase / 12/03/2020

3/15/2021

$17,813

$0

$0

$0

$0

0%

$0

#92JORDAN

Upfront Purchase / 12/04/2020

3/15/2021

$36,000

$0

$0

$0

$0

0%

$0

#14KOBE

Upfront Purchase / 12/10/2020

3/15/2021

$69,300

$0

$0

$0

$0

0%

$0


46


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#03LEBRON3

Upfront Purchase / 12/10/2020

3/15/2021

$204,000

$0

$0

$0

$0

0%

$0

#95TOPSUN

Upfront Purchase / 01/08/2021

3/15/2021

$50,000

$0

$50,000

$0

$0

0%

$132

#OPEECHEE

Upfront Purchase / 12/13/2020

3/16/2021

$252,000

$0

$0

$0

$0

0%

$0

#59BOND

Upfront Purchase / 11/23/2020

3/16/2021

$68,221

$0

$0

$0

$0

0%

$0

#09TROUT2

Upfront Purchase / 01/14/2021

3/16/2021

$50,000

$0

$50,000

$0

$0

0%

$147

#ROCKETBOX

Upfront Purchase / 12/30/2020

3/22/2021

$25,100

$0

$0

$0

$0

0%

$396

#94JORDAN

Upfront Purchase / 12/14/2020

3/22/2021

$73,200

$0

$0

$0

$0

0%

$321

#85MJPROMO

Upfront Purchase / 01/14/2021

4/6/2021

$22,500

$0

$22,500

$0

$0

0%

$232

#17MAHOMES

Purchase Agreement / 01/06/2021

4/6/2021

$215,000

$0

$215,000

$0

$0

0%

$132

#76PAYTON

Upfront Purchase / 01/18/2021

4/6/2021

$53,500

$0

$53,500

$0

$0

0%

$136

#11BELAIR

Purchase Agreement / 08/10/2020

4/6/2021

$18,995

$0

$0

$0

$0

0%

$0

#16KOBE

Upfront Purchase / 10/06/2020

4/6/2021

$631,200

$0

$0

$0

$0

0%

$321

#FANFOUR5

Upfront Purchase / 01/14/2021

4/6/2021

$72,000

$0

$72,000

$0

$0

0%

$0

#86DK3

Upfront Purchase / 01/14/2021

4/6/2021

$38,400

$0

$38,400

$0

$0

0%

$322

#18LUKA

Upfront Purchase / 01/20/2021

4/6/2021

$22,322

$0

$22,322

$0

$0

0%

$212


47


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#MARADONA

Upfront Purchase / 12/27/2020

4/9/2021

$11,211

$0

$0

$0

$0

0%

$392

#68RYAN

Upfront Purchase / 01/30/2021

4/9/2021

$60,000

$0

$60,000

$0

$0

0%

$295

#99CHARZRD

Upfront Purchase / 01/14/2021

4/9/2021

$300,000

$0

$300,000

$0

$0

0%

$322

#96KOBE

Upfront Purchase / 01/30/2021

4/9/2021

$67,200

$0

$67,200

$0

$0

0%

$412

#POKEYELOW

Purchase Agreement / 01/18/2021

4/13/2021

$46,500

$0

$46,500

$0

$0

0%

$132

#POKELUGIA

Upfront Purchase / 01/26/2021

4/13/2021

$95,000

$0

$95,000

$0

$0

0%

$132

#48JACKIE

Purchase Agreement / 12/16/2020

4/15/2021

$340,000

$0

$0

$0

$0

0%

$321

#VANHALEN

Upfront Purchase / 12/14/2020

4/15/2021

$54,000

$0

$0

$0

$0

0%

$321

#XMEN1

Purchase Agreement / 11/12/2020

4/15/2021

$215,000

$0

$0

$0

$0

0%

$321

#05MJLJ

Purchase Agreement / 01/12/2021

Q2 2021 or Q3 2021

$72,000

$0

$72,000

$0

$0

0%

$132

#81MONTANA

Upfront Purchase / 01/24/2021

Q2 2021 or Q3 2021

$63,000

$0

$63,000

$0

$0

0%

$222

#GYMBOX

Upfront Purchase / 01/28/2021

Q2 2021 or Q3 2021

$15,000

$0

$15,000

$0

$0

0%

$157

#87JORDAN

Upfront Purchase / 02/11/2021

Q2 2021 or Q3 2021

$45,100

$0

$45,100

$0

$0

0%

$146

#09CURRY2

Upfront Purchase / 01/30/2021

Q2 2021 or Q3 2021

$451,200

$0

$451,200

$0

$0

0%

$1,949

#60ALI

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$210,000

$0

$210,000

$0

$0

0%

$0


48


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#POKEMON2

Upfront Purchase / 01/27/2021

Q2 2021 or Q3 2021

$375,000

$0

$375,000

$0

$0

0%

$0

#GWLOTTO

Upfront Purchase / 02/19/2021

Q2 2021 or Q3 2021

$25,713

$0

$25,713

$0

$0

0%

$0

#NICKLAUS1

Upfront Purchase / 01/28/2021

Q2 2021 or Q3 2021

$34,499

$0

$34,499

$0

$0

0%

$0

#85LEMIEUX

Upfront Purchase / 02/04/2021

Q2 2021 or Q3 2021

$78,000

$0

$78,000

$0

$0

0%

$217

#SMB3

Purchase Agreement / 03/02/2021

Q2 2021 or Q3 2021

$21,500

$0

$21,500

$0

$0

0%

$0

#RIVIERA

Upfront Purchase / 02/10/2021

Q2 2021 or Q3 2021

$22,680

$0

$22,680

$0

$0

0%

$132

#NEOBOX

Upfront Purchase / 01/27/2021

Q2 2021 or Q3 2021

$40,133

$0

$40,133

$0

$0

0%

$250

#HUCKFINN

Purchase Agreement / 02/04/2021

Q2 2021 or Q3 2021

$18,000

$0

$18,000

$0

$0

0%

$0

#56AARON

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$40,800

$0

$40,800

$0

$0

0%

$0

#POKEMON3

Purchase Agreement / 02/21/2021

Q2 2021 or Q3 2021

$552,000

$0

$0

$498,000

$0

9%

$0

#1776

Purchase Agreement / 11/12/2020

Q2 2021 or Q3 2021

$1,450,000

$0

$1,150,000

$0

$0

0%

$0

#WZRDOFOZ

Purchase Agreement / 01/11/2021

Q2 2021 or Q3 2021

$80,000

$0

$80,000

$0

$0

0%

$0

#NEWTON

Purchase Option Agreement / 05/11/2020

Q2 2021 or Q3 2021

$255,000

$0

$0

$0

$0

0%

$321

#14CARR

Upfront Purchase / 12/17/2020

Q2 2021 or Q3 2021

$16,600

$0

$0

$0

$0

0%

$321

#CONGRESS

Purchase Agreement / 12/17/2020

Q2 2021 or Q3 2021

$98,200

$0

$53,200

$0

$0

0%

$321


49


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#60MANTLE

Purchase Agreement / 01/28/2021

Q2 2021 or Q3 2021

$800,000

$0

$25,000

$0

$0

50%

$0

#DIMAGGIO3

Purchase Agreement / 01/28/2021

Q2 2021 or Q3 2021

$415,000

$0

$25,000

$0

$0

50%

$0

#58PELE3

Upfront Purchase / 01/30/2021

Q2 2021 or Q3 2021

$180,000

$0

$180,000

$0

$0

0%

$778

#HGWELLS

Purchase Agreement / 02/09/2021

Q2 2021 or Q3 2021

$40,000

$0

$40,000

$0

$0

0%

$0

#MARX

Purchase Agreement / 02/09/2021

Q2 2021 or Q3 2021

$105,000

$0

$105,000

$0

$0

0%

$0

#WALDEN

Purchase Agreement / 02/10/2021

Q2 2021 or Q3 2021

$17,000

$0

$17,000

$0

$0

0%

$0

#03LEBRON4

Upfront Purchase / 02/04/2021

Q2 2021 or Q3 2021

$252,000

$0

$252,000

$0

$0

0%

$218

#98JORDAN2

Upfront Purchase / 02/12/2021

Q2 2021 or Q3 2021

$288,000

$0

$288,000

$0

$0

0%

$0

#07DURANT

Upfront Purchase / 02/12/2021

Q2 2021 or Q3 2021

$115,200

$0

$115,200

$0

$0

0%

$0

#08LEBRON

Purchase Agreement / 02/19/2021

Q2 2021 or Q3 2021

$150,000

$0

$125,000

$0

$0

14%

$0

#65NAMATH

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$198,000

$0

$198,000

$0

$0

0%

$0

#80ALI

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$60,000

$0

$60,000

$0

$0

0%

$0

#85ERVING

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$37,200

$0

$37,200

$0

$0

0%

$0

#67CAREW

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$186,000

$0

$186,000

$0

$0

0%

$0

#LJKOBE

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$156,000

$0

$156,000

$0

$0

0%

$0


50


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#61MANTLE

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$372,000

$0

$372,000

$0

$0

0%

$0

#47JACKIE

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$360,000

$0

$360,000

$0

$0

0%

$0

#AC23

Purchase Agreement / 02/26/2021

Q2 2021 or Q3 2021

$24,000

$0

$24,000

$0

$0

0%

$0

#BATMAN2

Purchase Agreement / 02/26/2021

Q2 2021 or Q3 2021

$76,000

$0

$76,000

$0

$0

0%

$0

#FLASH123

Purchase Agreement / 02/26/2021

Q2 2021 or Q3 2021

$25,000

$0

$25,000

$0

$0

0%

$0

#POKERED

Purchase Agreement / 03/03/2021

Q2 2021 or Q3 2021

$34,500

$0

$34,500

$0

$0

0%

$0

#01HALO

Purchase Agreement / 03/04/2021

Q2 2021 or Q3 2021

$13,750

$0

$13,750

$0

$0

0%

$0

#SLASH

Purchase Agreement / 03/03/2021

Q2 2021 or Q3 2021

$50,000

$0

$0

$0

$0

20%

$0

#SANTANA

Purchase Agreement / 03/03/2021

Q2 2021 or Q3 2021

$57,500

$0

$42,500

$0

$0

20%

$0

#AJONES

Purchase Agreement / 03/03/2021

Q2 2021 or Q3 2021

$75,000

$0

$0

$0

$0

20%

$0

#IOMMI

Purchase Agreement / 03/03/2021

Q2 2021 or Q3 2021

$50,000

$0

$0

$0

$0

20%

$0

#MEGALODON

Purchase Agreement / 02/16/2021

Q2 2021 or Q3 2021

$450,000

$0

$450,000

$0

$0

0%

$0

#66ORR

Upfront Purchase / 12/14/2020

Q2 2021 or Q3 2021

$85,200

$0

$0

$0

$0

0%

$321

#TOPPSTRIO

Upfront Purchase / 02/04/2021

Q2 2021 or Q3 2021

$75,000

$0

$75,000

$0

$0

0%

$217

#POKEDEMO

Upfront Purchase / 01/14/2021

Q2 2021 or Q3 2021

$26,400

$0

$26,400

$0

$0

0%

$0


51


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#HENDERSON

Upfront Purchase / 02/15/2021

Q2 2021 or Q3 2021

$180,100

$0

$180,100

$0

$0

0%

$325

#80TOPPS

Upfront Purchase / 02/04/2021

Q2 2021 or Q3 2021

$69,000

$0

$69,000

$0

$0

0%

$217

#03LEBRON5

Purchase Agreement / 02/19/2021

Q2 2021 or Q3 2021

$95,000

$0

$95,000

$0

$0

0%

$0

#49ROYCAMP

Upfront Purchase / 02/27/2021

Q2 2021 or Q3 2021

$63,000

$0

$63,000

$0

$0

0%

$0

#GRIFFEYJR

Purchase Agreement / 02/15/2021

Q2 2021 or Q3 2021

$30,000

$0

$26,500

$0

$0

10%

$0

#GIANNIS2

Upfront Purchase / 03/10/2021

Q2 2021 or Q3 2021

$360,000

$0

$360,000

$0

$0

0%

$0

#81BIRD

Upfront Purchase / 03/10/2021

Q2 2021 or Q3 2021

$39,600

$0

$39,600

$0

$0

0%

$0

#99MJRETRO

Upfront Purchase / 03/10/2021

Q2 2021 or Q3 2021

$43,200

$0

$43,200

$0

$0

0%

$0

#59BROWN

Upfront Purchase / 03/10/2021

Q2 2021 or Q3 2021

$205,200

$0

$205,200

$0

$0

0%

$0

#93JETER

Upfront Purchase / 03/12/2021

Q2 2021 or Q3 2021

$31,100

$0

$31,100

$0

$0

0%

$3

#CLEMENTE3

Upfront Purchase / 03/18/2021

Q2 2021 or Q3 2021

$950,000

$0

$237,500

$0

$0

0%

$0

#54AARON

Upfront Purchase / 04/03/2021

Q2 2021 or Q3 2021

$206,400

$0

$206,400

$0

$0

0%

$0

#00BRADY2

Upfront Purchase / 04/05/2021

Q2 2021 or Q3 2021

$312,000

$0

$312,000

$0

$0

0%

$0

#96KOBE2

Upfront Purchase / 04/06/2021

Q2 2021 or Q3 2021

$240,000

$0

$240,000

$0

$0

0%

$0

#57ROBINSN

Upfront Purchase / 03/18/2021

Q2 2021 or Q3 2021

$48,000

$0

$48,000

$0

$0

0%

$0


52


Series - Series Name

Agreement Type - Date of Agreement

Closing Date (1)

Purchase Price (2)

Financed via - Officer Loan / 3rd Party Loan

Financed via – the Manager

Financed via - Offering Proceeds

Interests Issued to Asset Seller

Percent Owned by Asset Seller

Acquisition Expenses

#NIKEPROTO

Upfront Purchase / 03/16/2021

Q2 2021 or Q3 2021

$200,000

$0

$200,000

$0

$0

0%

$0

#87ZELDA

Purchase Agreement / 03/30/2021

Q2 2021 or Q3 2021

$100,000

$0

$100,000

$0

$0

0%

$0

#EXCITBIKE

Purchase Agreement / 03/30/2021

Q2 2021 or Q3 2021

$150,000

$0

$150,000

$0

$0

0%

$0

#EINSTEIN2

Purchase Agreement / 03/17/2021

Q2 2021 or Q3 2021

$70,000

$0

$70,000

$0

$0

0%

$0

#METEORITE

Purchase Agreement / 04/06/2021

Q2 2021 or Q3 2021

$272,500

$0

$185,000

$0

$0

25%

$0

TOTAL:

New Agreements: 79

Closings: 67

$11,590,697

$0

$10,058,397

$498,000

$0

 

$16,779

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

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

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

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

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


53


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.

Operating Expenses

The Operating Expenses (as described in Note B(5)) 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(5)) for the Company and all of the Series are summarized by category for the Current Period and the Prior Period are as follows:

Total Operating Expense

 

12/31/2020

12/31/2019

Difference

% Change

 

Storage

$18,426

$1,881

$16,545

880%

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

Transportation

402

580

(178)

(31%)

The decrease is due to less transportation versus Prior Period

Insurance

53,368

2,607

50,762

1947%

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

Professional Fees

56,223

1,518

54,705

3605%

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

Marketing Expense

18,895

1,420

17,475

1231%

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

Total Operating Expense

$ 147,314

$ 8,005

$ 139,308

7632%

 

 

 

 

 

 

 


54


 

 

 

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

 

Operating Expenses

Applicable Series

2020 

2019 

#52MANTLE

$2,742 

$607 

#71MAYS

1,857 

301 

#RLEXPEPSI

1,408 

225 

#10COBB

1,632 

233 

#POTTER

1,481 

196 

#TWOCITIES

1,255 

142 

#FROST

1,246 

140 

#BIRKINBLU

1,883 

215 

#SMURF

1,564 

329 

#70RLEX

1,421 

105 

#EINSTEIN

1,251 

73 

#HONUS

7,366 

965 

#75ALI

1,865 

87 

#71ALI

209 

55 

#APROAK

2,187 

- 

#88JORDAN

1,395 

- 

#BIRKINBOR

1,749 

- 

#33RUTH

2,052 

- 

#SPIDER1

1,098 

- 

#BATMAN3

1,385 

- 

#ULYSSES

1,041 

- 

#ROOSEVELT

1,026 

- 

#56MANTLE

1,094 

- 

#AGHOWL

1,018 

- 

#98JORDAN

374 

- 

#18ZION

1,021 

- 

#SNOOPY

1,085 

- 

#APOLLO11

1,086 

- 

#24RUTHBAT

4,447 

- 

#YOKO

797 

- 

#86JORDAN

205 

- 

#HULK1

1,044 

- 

#RUTHBALL1

1,022 

- 

#HIMALAYA

2,628 

- 

#38DIMAGGIO

908 

- 

#55CLEMENTE

1,082 

- 

#LOTR

779 

- 

#CATCHER

715 

- 

#BOND1

819 

- 

#SUPER21

670 

- 

#BATMAN1

894 

- 

#BIRKINTAN

802 

- 

#GMTBLACK1

914 

- 

#61JFK

619 

- 

#POKEMON1

1,428 

- 

#50JACKIE

366 

- 

#LINCOLN

717 

- 

#STARWARS1

580 

- 

#68MAYS

724 

- 

#56TEDWILL

1,021 

- 

#TMNT1

643 

- 

#CAPTAIN3

614 

- 

#51MANTLE

686 

- 

#CHURCHILL

506 

- 

#SHKSPR4

840 

- 

#03KOBE

701 

- 

#03LEBRON

606 

- 


55


Operating Expenses (continued)

Applicable Series

2020 

2019 

#03JORDAN

656 

- 

#39TEDWILL

585 

- 

#94JETER

653 

- 

#2020TOPPS

877 

- 

#FANFOUR1

716 

- 

#85MARIO

1,162 

- 

#TOS39

526 

- 

#DAREDEV1

374 

- 

#05LATOUR

551 

- 

#16SCREAG

643 

- 

#14DRC

696 

- 

#86RICE

467 

- 

#57MANTLE

375 

- 

#FAUBOURG

1,397 

- 

#SOBLACK

846 

- 

#GATSBY

694 

- 

#93DAYTONA

469 

- 

#09TROUT

1,297 

- 

#57STARR

319 

- 

#AF15

488 

- 

#03KOBE2

303 

- 

#JOBSMAC

390 

- 

#16PETRUS

337 

- 

#ALICE

211 

- 

#SPIDER10

215 

- 

#62MANTLE

940 

- 

#BATMAN6

237 

- 

#CLEMENTE2

460 

- 

#SUPER14

342 

- 

#79STELLA

427 

- 

#TKAM

217 

- 

#DIMAGGIO2

189 

- 

#13BEAUX

177 

- 

#88MARIO

195 

- 

#ANMLFARM

154 

- 

#NASA1

1,092 

- 

#00BRADY

182 

- 

#85NES

179 

- 

#JUSTICE1

338 

- 

#69KAREEM

133 

- 

#59JFK

109 

- 

#04LEBRON

212 

- 

#85JORDAN

648 

- 

#GOLDENEYE

120 

- 

#MOONSHOE

394 

- 

#03LEBRON2

239 

- 

#GRAPES

95 

- 

#34GEHRIG

125 

- 

#98KANGA

318 

- 

#06BRM

94 

- 

#DUNE

49 

- 

#86FLEER

239 

- 

#WILDGUN

102 

- 

#58PELE2

65 

- 

#18LAMAR

82 

- 

RSE Archive

51,349 

4,333 

Total Operating Expenses

$147,314 

$8,005 

 

 

 


56


 

The following table shows the assets being 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)

Balance Sheet at time of Sale

Corporate Level Taxes on Gain on Sale

Total Initial Offering Price / Per Interests

Total Distribution to Investors / Per Interests

#71ALI

1971 “Fight of the Century” Contract

2/6/2020

$36,450

$27,500

$27,500

$8,950

$1,600

$3,005

$31,000 / $15.50

$38,595 / $19.29

#98JORDAN

1998 Michael Jordan Jersey

5/11/2020

$165,000

$120,000

$120,065

$44,935

$1,600

$9,408

$128,000 / $64.00

$157,328 / $78.65

#86JORDAN

1986 Fleer #57 Michael Jordan Card

6/1/2020

$80,000

$38,000

$38,052

$41,948

$500

$8,816

$40,000 / $40.00

$71,649 / $71.64

#50JACKIE

1950 Bowman #22  Jackie Robinson Card

10/7/2020

$13,000

$9,200

$9,200

$3,800

$100

$771

$10,000 / $1.00

$12,300 / $1.23

#88MARIO

1988 NES Super Mario Bros. 2 Wata 9.8 A+ Video Game

12/29/2020

$60,000

$25,000

$25,000

$35,000

$400

$7,359

$30,000 / $15.00

$53,036 / $26.51

#18LAMAR

2018 National Treasures Red Lamar Jackson Rookie Card graded BGS NM-MT+ 8.5

12/29/2020

$88,500

$54,000

$54,000

$34,500

$805

$7,278

$62,000 / $8.00

$82,027 / $10.58

 

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

 

#71ALI

#98JORDAN

#86JORDAN

#50JACKIE

#88MARIO

#18LAMAR

 

Income before provision for income taxes

$8,741

$44,562

$41,743

$3,434

$34,806

$34,418

-

Reversal of valuation allowance, gross

 

(55)

-

-

-

-

-

-

Taxed at federal and statutory rates

 

35%

(1)

21%

21%

21%

21%

21%

-

Provision for income taxes

 

$ 3,005

$    9,408

$    8,816

$   771

$7,359

$7,278

$ -

 

 

 

 

 

 

 

 

 

(1)State tax rate is only included when an asset is sold in New York state. 


57


 

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.

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

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

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

In addition to acquiring Underlying Assets, from time to time the Company receives take-over offers for certain Underlying Assets. Per the terms of the Company’s operating agreement, the Company, together with the Company’s Advisory Board evaluates the offers and determines if it is in the interest of the Investors to sell the Underlying Asset. 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.

 

 

# 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 ($)

2019

0

$0

9

$336,000

18

$1,340,028

6

$413,700

33

$2,089,728

2020

(6)

($273,700)

61

$5,729,833

13

$1,101,700

77

$7,658,547

145

$14,490,079

Cumulative Total:

(6)

($273,700)

70

$6,065,833

31

$2,441,728

83

$8,072,247

178

$16,579,807

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

 

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


58


 

Liquidity and Capital Resources

From inception, the Company and the Series have financed their business activities through capital contributions to the Company and individual Series from the Manager (or its affiliates). However, there is no obligation or assurance that the Manager will provide such required capital. Until such time as the Series’ have the capacity to generate cash flows from operations, the Manager may cover any deficits through additional capital contributions or the issuance of additional Interests in any individual Series. In addition, parts of the proceeds of future Offerings for individual Series may be used to create reserves for future Operating Expenses (as described in Note B(5)) for such individual Series at the sole discretion of the Manager. There can be no assurance that the Manager will continue to fund such expenses.

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. Neither the Company nor any of the Series has generated revenues or profits 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 Asset Disposition section in Note (A)).

 

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 the Current Period and at the end of the Prior Period.

 

Period

Income / (Loss)

Net Working Capital

Accumulated Deficit

2019

($8,041)

($553,897)

($8,041)

2020

($19,718)

($8,292,792)

($162,102)

 

 

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. If the Company does not continue to obtain financing from the Manager, it will be unable to repay these obligations as they come due, including the obligations of each listed Series.  These factors raise substantial doubt about the Company’s and each listed Series’ ability to continue as a going concern for the twelve months following the date of this filing.

 

 

Cash and Cash Equivalent Balances

 

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

Cash Balance

Applicable Series

12/31/2020

12/31/2019

#52MANTLE

$1,450 

$1,450 

#71MAYS

1,600 

1,600 

#RLEXPEPSI

300 

300 

#10COBB

1,545 

1,545 

#POTTER

1,095 

1,095 

#TWOCITIES

1,495 

1,495 

#FROST

1,695 

1,695 

#BIRKINBLU

1,250 

1,250 

#SMURF

1,250 

1,100 

#70RLEX

1,200 

1,200 

#EINSTEIN

1,750 

1,750 

#HONUS

5,300 

5,300 

#75ALI

1,003 

1,050 

#71ALI

6,555 

1,600 

#APROAK

1,250 

- 

#88JORDAN

1,003 

- 


59


Cash Balance (continued)

Applicable Series

12/31/2020

12/31/2019

#BIRKINBOR

1,203 

- 

#33RUTH

1,003 

- 

#SPIDER1

1,003 

- 

#BATMAN3

1,003 

- 

#ULYSSES

1,950 

- 

#ROOSEVELT

400 

- 

#56MANTLE

1,050 

- 

#AGHOWL

1,703 

- 

#98JORDAN

9,408 

- 

#18ZION

650 

- 

#SNOOPY

800 

- 

#APOLLO11

1,050 

- 

#24RUTHBAT

1,003 

- 

#YOKO

1,750 

- 

#86JORDAN

8,851 

- 

#HULK1

300 

- 

#RUTHBALL1

700 

- 

#HIMALAYA

1,203 

- 

#38DIMAGGIO

600 

- 

#55CLEMENTE

600 

- 

#LOTR

563 

- 

#CATCHER

213 

- 

#BOND1

463 

- 

#SUPER21

300 

- 

#BATMAN1

534 

- 

#BIRKINTAN

700 

- 

#GMTBLACK1

634 

- 

#61JFK

334 

- 

#POKEMON1

534 

- 

#50JACKIE

833 

- 

#LINCOLN

634 

- 

#STARWARS1

269 

- 

#68MAYS

520 

- 

#56TEDWILL

520 

- 

#TMNT1

400 

- 

#CAPTAIN3

100 

- 

#51MANTLE

520 

- 

#CHURCHILL

220 

- 

#SHKSPR4

400 

- 

#03KOBE

460 

- 

#03LEBRON

520 

- 

#03JORDAN

520 

- 

#39TEDWILL

600 

- 

#94JETER

460 

- 

#2020TOPPS

150 

- 

#FANFOUR1

471 

- 

#85MARIO

460 

- 

#TOS39

460 

- 

#DAREDEV1

320 

- 

#05LATOUR

430 

- 

#16SCREAG

430 

- 

#14DRC

430 

- 

#86RICE

460 

- 

#57MANTLE

400 

- 

#FAUBOURG

560 

- 

#SOBLACK

520 

- 

#GATSBY

520 

- 

#93DAYTONA

600 

- 

#09TROUT

400 

- 

#57STARR

400 

- 


60


Cash Balance (continued)

Applicable Series

12/31/2020

12/31/2019

#AF15

400 

- 

#03KOBE2

400 

- 

#JOBSMAC

400 

- 

#16PETRUS

430 

- 

#ALICE

520 

- 

#SPIDER10

400 

- 

#62MANTLE

460 

- 

#BATMAN6

320 

- 

#CLEMENTE2

400 

- 

#SUPER14

460 

- 

#79STELLA

600 

- 

#TKAM

534 

- 

#DIMAGGIO2

321 

- 

#13BEAUX

4,400 

- 

#88MARIO

60,400 

- 

#ANMLFARM

100 

- 

#NASA1

300 

- 

#00BRADY

339 

- 

#85NES

400 

- 

#JUSTICE1

400 

- 

#69KAREEM

339 

- 

#59JFK

400 

- 

#04LEBRON

400 

- 

#85JORDAN

600 

- 

#GOLDENEYE

326 

- 

#MOONSHOE

420 

- 

#03LEBRON2

320 

- 

#GRAPES

400 

- 

#34GEHRIG

339 

- 

#98KANGA

420 

- 

#06BRM

400 

- 

#DUNE

460 

- 

#86FLEER

805 

- 

#WILDGUN

400 

- 

#58PELE2

805 

- 

#18LAMAR

7,278 

- 

Total Series Cash Balance

$170,336 

$22,430 

RSE Archive

31,545 

2,029 

Total Cash Balance

$201,881 

$24,459 


Note: Only includes Series for which an Offering has closed. RSE Archive cash balance represents loans or capital contributions to be used for future payment of Operating Expenses (as described in Note B(5))


61


 

Financial Obligations of the Company

 

On April 30, 2019, RSE Markets and the Company, including an affiliate of RSE Markets, entered into a $1.5 million revolving line of credit (the, “LOC”) with Silicon Valley Bank. The LoC allowed RSE Markets to draw up to 80% of the value of an Underlying Asset for any asset held on the books of the Company for less than 180 days. Interest on any amounts outstanding under the LoC accrued at a floating per annum rate equal to the greater of (i) 0.50% above the Prime Rate (defined as the rate published in the money rates section of The Wall Street Journal) or (ii) 6.0%. Interest expense was paid monthly by RSE Markets. The Company was also jointly and severably liable for any amounts outstanding under this LoC. On December 20, 2019, RSE Markets and the Company cancelled the LoC and RSE Markets repaid all outstanding amounts totaling $220,000 in outstanding principal under the LoC as well as accrued interest of $1,100.

 

Simultaneous with the cancellation of the LoC, RSE Markets and the Company, including an affiliate of RSE Markets, entered into a $2.25 million demand note (the “DN”) with Upper90 Fund, LP. The DN allowed RSE Markets to draw up to 100% of the value of the Underlying Assets for any asset held on the books of the Company. Interest on any amounts outstanding under the DN accrued at a fixed per annum rate of 15%. The Company was also jointly and severably liable for any amounts outstanding under this DN.

 

On November 24, 2020 RSE Markets and the Company replaced the DN 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 Memorabilia 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 both are no longer jointly and severably liable under the CF.

 

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

Trend Information

 

 Completed, Launched and Qualified, but not Launched Offerings

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

 

# of Offerings Launched

# of Offerings Closed

# Qualified but not launched

2019

15

14

18

2020

114

98

23

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

 

Planned Offerings and Other Operations

The Company plans to launch the Offerings with their status listed as upcoming in the Master Series Table as well as additional Offerings in the remainder of this year. The proceeds from any Offerings closed in the remainder of this year will be used to acquire the Underlying Asset of each Series for which an Offering has closed. We believe that launching a larger number of Offerings this year and beyond will help us from a number of perspectives:

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


62


2)Enable the Company to reduce Operating Expenses (as described in Note B(5)) for each Series, as we negotiate better contracts for storage, insurance and other Operating Expenses with a larger collection of Underlying Assets. 

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

 

 

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.


63


ITEM 3. DIRECTORS, EXECUTIVE OFFICERS, AND SIGNIFICANT EMPLOYEES

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

 

Name

Age

Position

Term of Office

(Beginning)

Christopher J. Bruno

40

Founder & President

05/2016

George Leimer

55

Chief Executive Officer

8/2020

Robert A. Petrozzo

38

Chief Product Officer

06/2016

Maximilian F. Niederste-Ostholt

41

Chief Financial Officer

08/2016

Vincent DiDonato

43

Chief Technology Officer

10/2019

Greg Bettinelli

48

Director

07/2018

Joshua Silberstein

46

Director

10/2016

Arun Sundararajan

49

Director

10/2016

 

Background of Officers and Directors of the Manager

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

Christopher J. Bruno, Founder & President

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

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

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

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

George Leimer, Chief Executive Officer

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

                Most recently George was the Senior Vice President of data platforms at Disney where he led the transformation of The Walt Disney Company’s consumer identity platform from an on-premises monolithic


64


architecture to a highly available and scalable cloud-based solution. He led both technology and product groups at ESPN as a Vice President from 2013-2018 building products and running development groups.

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

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

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

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

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

Vincent A. DiDonato, Chief Technology Officer

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


65


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

Joshua Silberstein, Director

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

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

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

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

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


66


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

Arun Sundararajan, Director

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

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

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

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.

Compensation of Executive Officers

 

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


67


 

 

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 2% of the Interests acquired on the same terms as the other Investors. The address of the Manager is 250 Lafayette Street, 2nd Floor, New York, NY 10012.

As of the end of the Current Period, the securities of the Company are beneficially owned as follows:

Series

Closing Date

Total Interests Offered

Interest Owned by Manager (1) (2)

Total Offering Value

#52MANTLE

10/25/2019

1,000

20 / 2%

$132,000

#71MAYS

10/31/2019

2,000

110 / 6%

$57,000

#RLEXPEPSI

11/6/2019

2,000

40 / 2%

$17,800

#10COBB

11/14/2019

1,000

26 / 3%

$39,000

#POTTER

11/21/2019

3,000

64 / 2%

$72,000

#TWOCITIES

11/21/2019

200

8 / 4%

$14,500

#FROST

11/21/2019

200

8 / 4%

$13,500

#BIRKINBLEU

11/27/2019

1,000

170 / 17%

$58,000

#SMURF

11/27/2019

2,000

560 / 28%

$34,500

#70RLEX

12/6/2019

1,000

30 / 3%

$20,000

#EINSTEIN

12/13/2019

2,000

100 / 5%

$14,500

#HONUS

12/26/2019

10,000

228 / 2%

$520,000

#75ALI

12/29/2019

1,000

358 / 36%

$46,000

#APROAK

1/2/2020

1,000

339 / 34%

$75,000

#88JORDAN

1/27/2020

2,000

40 / 2%

$22,000

#BIRKINBOR

2/20/2020

2,000

200 / 10%

$52,500

#33RUTH

2/26/2020

2,000

40 / 2%

$77,000

#SPIDER1

3/4/2020

1,000

20 / 2%

$22,000

#BATMAN3

3/4/2020

1,000

21 / 2%

$78,000

#ROOSEVELT

3/10/2020

1,000

20 / 2%

$19,500

#ULYSSES

3/10/2020

500

11 / 2%

$25,500

#56MANTLE

3/11/2020

10,000

225 / 2%

$10,000

#AGHOWL

3/11/2020

500

10 / 2%

$19,000

#18ZION

4/2/2020

500

10 / 2%

$15,000

#SNOOPY

4/7/2020

2,000

40 / 2%

$25,500

#APOLLO11

4/19/2020

1,000

20 / 2%

$32,000

#24RUTHBAT

5/3/2020

3,000

196 / 7%

$255,000

#YOKO

5/11/2020

200

4 / 2%

$16,000

#RUTHBALL1

5/24/2020

2,000

65 / 3%

$29,000

#HULK1

5/24/2020

2,000

40 / 2%

$89,000

#HIMALAYA

5/27/2020

2,000

40 / 2%

$140,000

#55CLEMENTE

6/4/2020

1,000

20 / 2%

$38,000

#38DIMAGGIO

6/4/2020

1,000

20 / 2%

$22,000

#BOND1

6/12/2020

1,000

20 / 2%

$39,000

#LOTR

6/12/2020

1,000

20 / 2%

$29,000

#CATCHER

6/12/2020

500

10 / 2%

$12,500

#SUPER21

6/17/2020

8,500

175 / 2%

$8,500

#BATMAN1

6/18/2020

1,000

20 / 2%

$71,000

#GMTBLACK1

6/25/2020

1,000

20 / 2%

$28,000

#BIRKINTAN

6/25/2020

1,000

20 / 2%

$28,000

#61JFK

7/7/2020

2,000

40 / 2%

$23,000

#POKEMON1

7/8/2020

5,000

100 / 2%

$125,000

#LINCOLN

7/9/2020

4,000

80 / 2%

$80,000

#STARWARS1

7/14/2020

12,000

240 / 2%

$12,000

#56TEDWILL

7/26/2020

2,000

40 / 2%

$90,000

#68MAYS

7/26/2020

2,000

45 / 2%

$39,000

#TMNT1

7/30/2020

1,000

47 / 5%

$65,000

#CAPTAIN3

7/30/2020

1,000

60 / 6%

$37,000

#51MANTLE

7/30/2020

2,000

40 / 2%

$34,000

#CHURCHILL

8/6/2020

7,500

150 / 2%

$7,500

#SHKSPR4

8/6/2020

1,000

20 / 2%

$115,000

#03KOBE

8/16/2020

6,250

125 / 2%

$50,000

#03LEBRON

8/16/2020

2,000

40 / 2%

$34,000


68


Series

Closing Date

Total Interests Offered

Interest Owned by Manager (1) (2)

Total Offering Value

#03JORDAN

8/16/2020

2,000

40 / 2%

$41,000

#39TEDWILL

8/24/2020

5,600

132 / 2%

$28,000

#94JETER

8/24/2020

1,000

20 / 2%

$45,000

#2020TOPPS

8/25/2020

10,000

200 / 2%

$100,000

#FANFOUR1

9/2/2020

2,000

60 / 3%

$105,000

#86RICE

9/15/2020

23,000

460 / 2%

$23,000

#DAREDEV1

9/15/2020

11,500

230 / 2%

$11,500

#85MARIO

9/15/2020

3,000

64 / 2%

$150,000

#TOS39

9/15/2020

3,000

221 / 7%

$135,000

#05LATOUR

9/15/2020

1,000

20 / 2%

$9,800

#16SCREAG

9/15/2020

1,000

20 / 2%

$39,000

#14DRC

9/15/2020

1,000

20 / 2%

$54,000

#57MANTLE

9/21/2020

8,000

160 / 2%

$8,000

#FAUBOURG

9/21/2020

2,000

40 / 2%

$150,000

#SOBLACK

10/1/2020

1,000

115 / 12%

$56,000

#GATSBY

10/1/2020

4,000

80 / 2%

$200,000

#93DAYTONA

10/1/2020

2,000

40 / 2%

$42,000

#09TROUT

10/8/2020

11,250

225 / 2%

$225,000

#57STARR

10/8/2020

8,000

160 / 2%

$8,000

#AF15

10/19/2020

8,000

160 / 2%

$200,000

#03KOBE2

10/22/2020

5,750

115 / 2%

$23,000

#JOBSMAC

10/22/2020

5,000

100 / 2%

$50,000

#16PETRUS

11/3/2020

9,000

301 / 3%

$45,000

#ALICE

11/3/2020

12,000

240 / 2%

$12,000

#SPIDER10

11/3/2020

4,200

84 / 2%

$21,000

#62MANTLE

11/4/2020

6,000

120 / 2%

$150,000

#BATMAN6

11/4/2020

2,000

40 / 2%

$27,000

#CLEMENTE2

11/9/2020

2,000

40 / 2%

$70,000

#79STELLA

11/16/2020

13,800

276 / 2%

$69,000

#TKAM

11/16/2020

2,000

40 / 2%

$32,000

#SUPER14

11/16/2020

5,200

104 / 2%

$130,000

#DIMAGGIO2

11/18/2020

2,000

40 / 2%

$21,000

#13BEAUX

11/23/2020

5,100

102 / 2%

$25,500

#ANMLFARM

11/23/2020

1,000

20 / 2%

$10,000

#NASA1

11/25/2020

10,000

200 / 2%

$300,000

#00BRADY

11/30/2020

3,750

75 / 2%

$45,000

#85NES

11/30/2020

8,000

160 / 2%

$32,000

#04LEBRON

12/7/2020

5,000

100 / 2%

$50,000

#85JORDAN

12/7/2020

10,000

232 / 2%

$250,000

#69KAREEM

12/7/2020

2,500

50 / 2%

$27,500

#59JFK

12/7/2020

2,000

40 / 2%

$26,000

#JUSTICE1

12/7/2020

5,000

100 / 2%

$215,000

#GRAPES

12/14/2020

2,000

40 / 2%

$39,000

#GOLDENEYE

12/14/2020

5,000

100 / 2%

$25,000

#03LEBRON2

12/14/2020

5,000

100 / 2%

$100,000

#34GEHRIG

12/14/2020

5,000

100 / 2%

$35,000

#98KANGA

12/14/2020

21,250

425 / 2%

$170,000

#06BRM

12/14/2020

1,850

37 / 2%

$18,500

#MOONSHOE

12/14/2020

18,000

360 / 2%

$180,000

#DUNE

12/22/2020

1,000

20 / 2%

$13,250

#86FLEER

12/22/2020

16,500

330 / 2%

$165,000

#58PELE2

12/22/2020

5,300

106 / 2%

$26,500

#WILDGUN

12/22/2020

4,000

80 / 2%

$28,000


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

(1)The Asset Manager is the beneficial owner of these Interests.  

(2)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 2% of the Series.   


69


 

ITEM 5. RELATED PARTY TRANSACTIONS

From time to time, the Manager as well as individual officers of the Manager may make loans to the Company to facilitate the purchase of Memorabilia Assets prior to the Closing of a Series’ Offering.  It is anticipated that each of the loans and any related interest expense would be repaid through proceeds of the Offering associated with a Series. It is further anticipated that, once a Series repaid the Company and other parties, such as the Manager and the broker, from the proceeds of a closed Offering, the Underlying Assets would be transferred to the related Series and no Series would bear the economic effects of any loan made to purchase any other Underlying Asset.

 

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

 

Period

Due to the Manager and its Affiliates

2019

$577,500

2020

$8,417,248

 

 

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

 


70


Series

Agreement Type

Date of Agreement

Purchase Price

Percent Owned by Asset Seller on Close

Asset Seller

#52MANTLE

Purchase Option Agreement

4/26/2019

$125,000.00

0%

Goldin Auctions

#71MAYS

Purchase Option Agreement

4/26/2019

$52,500.00

10%

Goldin Auctions

#10COBB

Purchase Option Agreement

4/26/2019

$35,000.00

0%

Goldin Auctions

#71ALI

Purchase Option Agreement

4/26/2019

$27,500.00

0%

Goldin Auctions

#98JORDAN

Purchase Option Agreement

4/26/2019

$120,000.00

0%

Goldin Auctions

#75ALI

Purchase Agreement

10/16/2019

$44,000.00

0%

Goldin Auctions

#88JORDAN

Purchase Agreement

10/16/2019

$20,000.00

0%

Goldin Auctions

#18ZION

Upfront Purchase

10/16/2019

$13,500.00

0%

Goldin Auctions

#APOLLO11

Upfront Purchase

10/16/2019

$30,000.00

0%

Goldin Auctions

#HONUS

Purchase Option Agreement

11/11/2019

$500,028.00

53%

Goldin Auctions

#24RUTHBAT

Purchase Agreement

11/21/2019

$250,000.00

0%

Goldin Auctions

#33RUTH

Upfront Purchase

11/26/2019

$74,000.00

0%

Goldin Auctions

#56MANTLE

Upfront Purchase

11/26/2019

$9,000.00

0%

Goldin Auctions

#RUTHBALL1

Purchase Agreement

2/5/2020

$27,000.00

0%

Goldin Auctions

#HULK1

Purchase Agreement

2/5/2020

$87,000.00

0%

Goldin Auctions

#55CLEMENTE

Purchase Agreement

2/5/2020

$36,000.00

0%

Goldin Auctions

#38DIMAGGIO

Purchase Agreement

2/5/2020

$20,000.00

0%

Goldin Auctions

#BATMAN1

Purchase Agreement

2/5/2020

$68,500.00

0%

Goldin Auctions

1962 Amazing Fantasy #15 CGC VG+ 4.5

Purchase Agreement

2/5/2020

$30,500.00

0%

Goldin Auctions

#86JORDAN

Upfront Purchase

2/18/2020

$38,000.00

0%

Goldin Auctions

#POKEMON1

Upfront Purchase

3/2/2020

$118,000.00

0%

Goldin Auctions

#50JACKIE

Upfront Purchase

3/3/2020

$9,200.00

0%

Goldin Auctions

#56TEDWILL

Purchase Agreement

4/15/2020

$80,000.00

0%

Goldin Auctions

#68MAYS

Purchase Agreement

4/15/2020

$32,000.00

0%

Goldin Auctions

#51MANTLE

Purchase Agreement

4/15/2020

$29,500.00

0%

Goldin Auctions

#03LEBRON

Purchase Agreement

4/15/2020

$25,000.00

0%

Goldin Auctions

#03JORDAN

Purchase Agreement

4/15/2020

$33,000.00

0%

Goldin Auctions

#03KOBE

Purchase Agreement

6/25/2020

$44,000.00

0%

Goldin Auctions

#94JETER

Purchase Agreement

6/25/2020

$39,000.00

0%

Goldin Auctions

#86RICE

Purchase Agreement

6/25/2020

$20,000.00

0%

Goldin Auctions

#62MANTLE

Purchase Agreement

6/25/2020

$132,000.00

0%

Goldin Auctions

#39TEDWILL

Purchase Agreement

7/7/2020

$27,750.00

0%

Goldin Auctions

#57MANTLE

Purchase Agreement

7/7/2020

$8,000.00

0%

Goldin Auctions

#57STARR

Purchase Agreement

7/7/2020

$8,000.00

0%

Goldin Auctions

1937 Heisman Memorial Trophy Awarded to Yale University Halfback Clint Frank

Purchase Agreement

7/10/2020

$410,000.00

0%

Goldin Auctions

#CLEMENTE2

Purchase Agreement

7/23/2020

$60,000.00

0%

Goldin Auctions

#09TROUT

Purchase Agreement

7/30/2020

$225,000.00

0%

Goldin Auctions

#03KOBE2

Purchase Agreement

9/3/2020

$21,000.00

0%

Goldin Auctions

#04LEBRON

Purchase Agreement

9/18/2020

$44,000.00

0%

Goldin Auctions

#85JORDAN

Purchase Agreement

9/29/2020

$240,000.00

0%

Goldin Auctions

#86FLEER

Upfront Purchase

11/2/2020

$146,400.00

0%

Goldin Auctions

#58PELE2

Upfront Purchase

11/2/2020

$22,800.00

0%

Goldin Auctions

#18LAMAR

Upfront Purchase

11/2/2020

$54,000.00

0%

Goldin Auctions

#04MESSI

Upfront Purchase

11/2/2020

$39,600.00

0%

Goldin Auctions

#51HOWE

Upfront Purchase

11/2/2020

$39,600.00

0%

Goldin Auctions

#58PELE

Upfront Purchase

11/2/2020

$288,000.00

0%

Goldin Auctions

#09CURRY

Upfront Purchase

12/14/2020

$22,800.00

0%

Goldin Auctions

#03JORDAN2

Upfront Purchase

12/14/2020

$36,000.00

0%

Goldin Auctions

#91JORDAN

Upfront Purchase

12/14/2020

$67,200.00

0%

Goldin Auctions

#94JORDAN

Upfront Purchase

12/14/2020

$73,200.00

0%

Goldin Auctions

#VANHALEN

Upfront Purchase

12/14/2020

$54,000.00

0%

Goldin Auctions

#66ORR

Upfront Purchase

12/14/2020

$85,200.00

0%

Goldin Auctions

#48JACKIE

Purchase Agreement

12/16/2020

$340,000.00

0%

Goldin Auctions


71


ITEM 6. OTHER SIGNIFICANT INFORMATION

None.  


72


ITEM 7.  FINANCIAL STATEMENTS FOR THE FISCAL YEARS ENDED DECEMBER 31, 2020 AND PERIOD JANUARY 3, 2019 (INCEPTION) TO DECEMBER 31, 2019

 

CONTENTS

 

PAGE 

RSE ARCHIVE, LLC AND VARIOUS SERIES:

 

Year Ended December 31, 2020 and Period January 3, 2019 (Inception) to December 31, 2019 Audited Consolidated Financial Statements

 

Report of Independent Registered Public Accounting FirmF-1 

 

Consolidated Balance SheetsF-2 

 

Consolidated Statements of OperationsF-21 

 

Consolidated Statements of Members’ Equity F-40 

 

Consolidated Statements of Cash Flows F-56 

 

Notes to Consolidated Financial Statements F-75 



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Members of

RSE Archive, LLC

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheets of RSE Archive, LLC (the "Company") on a consolidated basis and for each listed Series as of December 31, 2020 and 2019, 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 the year ended December 31, 2020 and for the period from January 3, 2019 (inception) to December 31, 2019, and the related notes (collectively referred to as the "financial statements").  In our opinion, the financial statements present fairly, in all material respects, the consolidated financial position of the Company and each listed Series as of December 31, 2020 and 2019, and the consolidated results of operations and cash flows for the Company and each listed Series for the year ended December 31, 2020 and for the period from January 3, 2019 (inception) to December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.  

 

Going Concern

 

The accompanying financial statements have been prepared assuming that the Company and each listed Series will continue as a going concern.  As discussed in Note A to the financial statements, the Company's and each listed Series' lack of liquidity raises substantial doubt about their ability to continue as a going concern.  Management's plans in regard to these matters are also described in Note A.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.  

 

Basis for Opinion

 

These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on the Company's and each listed Series' financial statements based on our audits.  We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company and each listed Series in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB 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

 

Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.

 

We have served as the Company's auditor since 2020.  

 

 

/s/ EisnerAmper LLP

 

 

EISNERAMPER LLP

New York, New York

April 30, 2021


F-1


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Series #TWOCITIES

Series #FROST

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$1,450  

$1,600  

$300  

$1,545  

$1,095  

$1,495  

$1,695  

Pre-paid Insurance

958  

402  

129  

268  

1,077  

199  

166  

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

2,408  

2,002  

429  

1,813  

2,172  

1,694  

1,861  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

125,000  

52,500  

16,800  

35,000  

70,100  

12,100  

10,100  

TOTAL ASSETS

$127,408  

$54,502  

$17,229  

$36,813  

$72,272  

$13,794  

$11,961  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

 

 

 

 

 

 

 

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

 

 

 

 

 

 

 

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

126,600  

54,100  

17,100  

36,600  

70,740  

13,800  

12,000  

Capital Contribution for Operating Expense

4,156  

2,561  

1,761  

2,133  

2,755  

1,596  

1,553  

Capital Contribution for loss at Offering close

 

 

 

 

510  

 

 

Distribution to RSE Archive

 

 

 

(55) 

(55) 

(205) 

(205) 

Retained Earnings / (Accumulated Deficit)

(3,348) 

(2,158) 

(1,632) 

(1,864) 

(1,677) 

(1,397) 

(1,387) 

Members' Equity

127,408  

54,502  

17,229  

36,813  

72,272  

13,794  

11,961  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$127,408  

$54,502  

$17,229  

$36,813  

$72,272  

$13,794  

$11,961  

 

 

 

 

 

 

 

 


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

F-2


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$1,250  

$1,250  

$1,200  

$1,750  

$5,300  

$1,003  

$6,555  

Pre-paid Insurance

422  

226  

137  

182  

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

1,672  

1,476  

1,337  

1,932  

5,300  

1,003  

6,555  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

55,500  

29,500  

17,928  

11,100  

500,028  

44,065  

 

TOTAL ASSETS

$57,172  

$30,976  

$19,265  

$13,032  

$505,328  

$45,068  

$6,555  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$3,550  

Insurance Payable

 

 

 

 

4,800  

626  

 

Income Taxes Payable

 

 

 

 

 

 

3,005  

Due to the Manager or its Affiliates

 

 

28  

 

 

65  

 

Total Liabilities

 

 

28  

 

4,800  

691  

6,555  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

56,750  

30,750  

19,250  

13,000  

505,328  

45,040  

 

Capital Contribution for Operating Expense

2,520  

2,119  

1,663  

1,506  

3,531  

1,278  

3,550  

Capital Contribution for loss at Offering close

 

 

 

 

 

10  

 

Distribution to RSE Archive

 

 

(150) 

(150) 

 

 

 

Retained Earnings / (Accumulated Deficit)

(2,098) 

(1,893) 

(1,526) 

(1,323) 

(8,331) 

(1,952) 

(3,550) 

Members' Equity

57,172  

30,976  

19,237  

13,032  

500,528  

44,377  

 

TOTAL LIABILITIES AND MEMBERS' EQUITY

$57,172  

$30,976  

$19,265  

$13,032  

$505,328  

$45,068  

$6,555  

 

 

 

 

 

 

 

 


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

F-3


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #APROAK

Series #88JORDAN

Series #BIRKINBOR

Series #33RUTH

Series #SPIDER1

Series #BATMAN3

Series #ULYSSES

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$1,250  

$1,003  

$1,203  

$1,003  

$1,003  

$1,003  

$1,950  

Pre-paid Insurance

556  

 

 

 

 

 

365  

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

1,806  

1,003  

1,203  

1,003  

1,003  

1,003  

2,315  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

72,500  

20,000  

50,000  

74,000  

20,000  

75,000  

22,100  

TOTAL ASSETS

$74,306  

$21,003  

$51,203  

$75,003  

$21,003  

$76,003  

$24,415  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

 

285  

713  

1,039  

105  

393  

 

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

 

285  

713  

1,039  

105  

393  

 

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

73,688  

21,050  

51,250  

75,050  

21,050  

76,050  

24,050  

Capital Contribution for Operating Expense

2,743  

1,111  

1,036  

1,014  

993  

992  

1,406  

Capital Contribution for loss at Offering close

63  

 

 

 

 

 

 

Distribution to RSE Archive

 

(47) 

(47) 

(47) 

(47) 

(47) 

 

Retained Earnings / (Accumulated Deficit)

(2,187) 

(1,395) 

(1,749) 

(2,052) 

(1,098) 

(1,385) 

(1,041) 

Members' Equity

74,306  

20,718  

50,490  

73,964  

20,898  

75,609  

24,415  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$74,306  

$21,003  

$51,203  

$75,003  

$21,003  

$76,003  

$24,415  

 

 

 

 

 

 

 

 

 

 


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

F-4


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #ROOSEVELT

Series #56MANTLE

Series #AGHOWL

Series #98JORDAN

Series #18ZION

Series #SNOOPY

Series #APOLLO11

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$400  

$1,050  

$1,703  

$9,408  

$650  

$800  

$1,050  

Pre-paid Insurance

282  

 

257  

 

104  

184  

230  

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

682  

1,050  

1,960  

9,408  

754  

984  

1,280  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

17,200  

9,000  

15,600  

 

13,545  

24,000  

30,000  

TOTAL ASSETS

$17,882  

$10,050  

$17,560  

$9,408  

$14,299  

$24,984  

$31,280  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

 

126  

 

 

 

 

 

Income Taxes Payable

 

 

 

9,408  

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

45  

 

 

Total Liabilities

 

126  

 

9,408  

45  

 

 

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

17,797  

9,400  

17,500  

 

14,150  

24,745  

31,050  

Capital Contribution for Operating Expense

1,308  

968  

1,275  

136  

1,125  

1,269  

1,316  

Capital Contribution for loss at Offering close

 

650  

 

 

 

55  

 

Distribution to RSE Archive

(197) 

 

(197) 

 

 

 

 

Retained Earnings / (Accumulated Deficit)

(1,026) 

(1,094) 

(1,018) 

(136) 

(1,021) 

(1,085) 

(1,086) 

Members' Equity

17,882  

9,924  

17,560  

 

14,254  

24,984  

31,280  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$17,882  

$10,050  

$17,560  

$9,408  

$14,299  

$24,984  

$31,280  

 

 

 

 

 

 

 

 


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

F-5


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #24RUTHBAT

Series #YOKO

Series #86JORDAN

Series #HULK1

Series #RUTHBALL1

Series #HIMALAYA

Series #38DIMAGGIO

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$1,003  

$1,750  

$8,851  

$300  

$700  

$1,203  

$600  

Pre-paid Insurance

 

207  

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

1,003  

1,957  

8,851  

300  

700  

1,203  

600  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

250,006  

12,600  

 

87,006  

27,006  

130,000  

20,006  

TOTAL ASSETS

$251,009  

$14,557  

$8,851  

$87,306  

$27,706  

$131,203  

$20,606  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

3,648  

 

144  

316  

294  

1,854  

218  

Income Taxes Payable

 

 

8,816  

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

3,654  

 

8,960  

322  

300  

1,854  

224  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

250,538  

14,500  

 

87,300  

27,700  

131,250  

20,600  

Capital Contribution for Operating Expense

799  

1,004  

 

728  

728  

774  

690  

Capital Contribution for loss at Offering close

513  

 

 

 

 

 

 

Distribution to RSE Archive

(47) 

(150) 

 

 

 

(47) 

 

Retained Earnings / (Accumulated Deficit)

(4,447) 

(797) 

(109) 

(1,044) 

(1,022) 

(2,628) 

(908) 

Members' Equity

247,354  

14,557  

(109) 

86,984  

27,406  

129,349  

20,382  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$251,009  

$14,557  

$8,851  

$87,306  

$27,706  

$131,203  

$20,606  

 

 

 

 

 

 

 

 


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

F-6


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #55CLEMENTE

Series #LOTR

Series #CATCHER

Series #BOND1

Series #SUPER21

Series #BATMAN1

Series #BIRKINTAN

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$600  

$563  

$213  

$463  

$300  

$534  

$700  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

600  

563  

213  

463  

300  

534  

700  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

36,006  

27,600  

11,600  

37,100  

7,023  

68,577  

25,244  

TOTAL ASSETS

$36,606  

$28,163  

$11,813  

$37,563  

$7,323  

$69,111  

$25,944  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

392  

110  

47  

151  

21  

249  

178  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

23  

77  

244  

Total Liabilities

398  

110  

47  

151  

44  

325  

422  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

36,600  

28,200  

11,850  

37,600  

7,300  

69,100  

25,700  

Capital Contribution for Operating Expense

690  

669  

669  

669  

649  

646  

623  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

(37) 

(37) 

(37) 

 

(66) 

 

Retained Earnings / (Accumulated Deficit)

(1,082) 

(779) 

(715) 

(819) 

(670) 

(894) 

(802) 

Members' Equity

36,208  

28,053  

11,767  

37,413  

7,279  

68,786  

25,522  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$36,606  

$28,163  

$11,813  

$37,563  

$7,323  

$69,111  

$25,944  

 

 

 

 

 

 

 

 


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

F-7


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #GMTBLACK1

Series #61JFK

Series #POKEMON1

Series #50JACKIE

Series #LINCOLN

Series #STARWARS1

Series #68MAYS

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$634  

$334  

$534  

$833  

$634  

$269  

$520  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

634  

334  

534  

833  

634  

269  

520  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

25,030  

16,350  

118,000  

 

64,925  

10,000  

32,083  

TOTAL ASSETS

$25,665  

$16,684  

$118,534  

$833  

$65,559  

$10,269  

$32,603  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

294  

36  

850  

 

142  

20  

198  

Income Taxes Payable

 

 

 

771  

 

 

 

Due to the Manager or its Affiliates

30  

 

 

 

925  

 

83  

Total Liabilities

324  

36  

850  

771  

1,067  

20  

281  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

25,700  

16,750  

118,600  

 

64,700  

10,400  

32,600  

Capital Contribution for Operating Expense

620  

583  

578  

 

575  

560  

526  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(66) 

(66) 

(66) 

(66) 

(131) 

(80) 

Retained Earnings / (Accumulated Deficit)

(914) 

(619) 

(1,428) 

128  

(717) 

(580) 

(724) 

Members' Equity

25,340  

16,648  

117,684  

61  

64,492  

10,249  

32,322  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$25,665  

$16,684  

$118,534  

$833  

$65,559  

$10,269  

$32,603  

 

 

 

 

 

 

 

 


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

F-8


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #56TEDWILL

Series #TMNT1

Series #CAPTAIN3

Series #51MANTLE

Series #CHURCHILL

Series #SHKSPR4

Series #03KOBE

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$520  

$400  

$100  

$520  

$220  

$400  

$460  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

520  

400  

100  

520  

220  

400  

460  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

80,000  

59,000  

35,523  

29,500  

6,600  

105,100  

44,000  

TOTAL ASSETS

$80,520  

$59,400  

$35,623  

$30,020  

$6,820  

$105,500  

$44,460  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

495  

135  

106  

183  

20  

354  

249  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

23  

 

 

 

 

Total Liabilities

495  

135  

129  

183  

20  

354  

249  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

80,600  

60,130  

35,666  

30,100  

6,900  

105,705  

44,600  

Capital Contribution for Operating Expense

526  

509  

509  

503  

486  

486  

452  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(80) 

(730) 

(66) 

(80) 

(80) 

(205) 

(140) 

Retained Earnings / (Accumulated Deficit)

(1,021) 

(643) 

(614) 

(686) 

(506) 

(840) 

(701) 

Members' Equity

80,025  

59,265  

35,494  

29,838  

6,800  

105,146  

44,211  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$80,520  

$59,400  

$35,623  

$30,020  

$6,820  

$105,500  

$44,460  

 

 

 

 

 

 

 

 

 


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

F-9


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #03LEBRON

Series #03JORDAN

Series #39TEDWILL

Series #94JETER

Series #2020TOPPS

Series #FANFOUR1

Series #85MARIO

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$520  

$520  

$600  

$460  

$150  

$471  

$460  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

520  

520  

600  

460  

150  

471  

460  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

25,000  

33,000  

27,750  

39,000  

98,000  

100,063  

140,000  

TOTAL ASSETS

$25,520  

$33,520  

$28,350  

$39,460  

$98,150  

$100,534  

$140,460  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

155  

204  

146  

221  

454  

317  

808  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

155  

204  

146  

221  

454  

317  

808  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

25,600  

33,600  

27,220  

39,600  

98,150  

100,600  

140,600  

Capital Contribution for Operating Expense

452  

452  

439  

432  

423  

399  

354  

Capital Contribution for loss at Offering close

 

 

1,130  

 

 

 

 

Distribution to RSE Archive

(80) 

(80) 

 

(140) 

 

(66) 

(140) 

Retained Earnings / (Accumulated Deficit)

(606) 

(656) 

(585) 

(653) 

(877) 

(716) 

(1,162) 

Members' Equity

25,365  

33,316  

28,204  

39,239  

97,696  

100,217  

139,653  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$25,520  

$33,520  

$28,350  

$39,460  

$98,150  

$100,534  

$140,460  

 

 

 

 

 

 

 

 


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

F-10


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #TOS39

Series #DAREDEV1

Series #05LATOUR

Series #16SCREAG

Series #14DRC

Series #86RICE

Series #57MANTLE

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$460  

$320  

$430  

$430  

$430  

$460  

$400  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

460  

320  

430  

430  

430  

460  

400  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

120,000  

9,500  

7,442  

31,944  

45,980  

20,000  

8,000  

TOTAL ASSETS

$120,460  

$9,820  

$7,872  

$32,374  

$46,410  

$20,460  

$8,400  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

171  

19  

28  

120  

173  

113  

42  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

171  

19  

28  

120  

173  

113  

42  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

120,600  

9,900  

8,042  

32,544  

46,580  

20,600  

7,420  

Capital Contribution for Operating Expense

355  

355  

353  

353  

353  

353  

333  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

1,182  

Distribution to RSE Archive

(140) 

(80) 

 

 

 

(140) 

(202) 

Retained Earnings / (Accumulated Deficit)

(526) 

(374) 

(551) 

(643) 

(696) 

(467) 

(375) 

Members' Equity

120,289  

9,801  

7,844  

32,254  

46,237  

20,347  

8,358  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$120,460  

$9,820  

$7,872  

$32,374  

$46,410  

$20,460  

$8,400  

 

 

 

 

 

 

 

 


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

F-11


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #FAUBOURG

Series #SOBLACK

Series #GATSBY

Series #93DAYTONA

Series #09TROUT

Series #57STARR

Series #AF15

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$560  

$520  

$520  

$600  

$400  

$400  

$400  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

560  

520  

520  

600  

400  

400  

400  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

115,000  

50,253  

185,100  

37,000  

225,000  

8,000  

189,000  

TOTAL ASSETS

$115,560  

$50,774  

$185,620  

$37,600  

$225,400  

$8,400  

$189,400  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

952  

434  

392  

169  

1,020  

42  

245  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

952  

434  

392  

169  

1,020  

42  

245  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

115,700  

50,853  

185,700  

37,600  

221,063  

7,420  

189,602  

Capital Contribution for Operating Expense

445  

412  

302  

300  

277  

277  

244  

Capital Contribution for loss at Offering close

 

 

 

 

4,540  

1,182  

 

Distribution to RSE Archive

(140) 

(80) 

(80) 

 

(202) 

(202) 

(202) 

Retained Earnings / (Accumulated Deficit)

(1,397) 

(846) 

(694) 

(469) 

(1,297) 

(319) 

(488) 

Members' Equity

114,608  

50,340  

185,228  

37,431  

224,380  

8,358  

189,155  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$115,560  

$50,774  

$185,620  

$37,600  

$225,400  

$8,400  

$189,400  

 

 

 

 

 

 

 

 

 


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

F-12


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #03KOBE2

Series #JOBSMAC

Series #16PETRUS

Series #ALICE

Series #SPIDER10

Series #62MANTLE

Series #BATMAN6

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$400  

$400  

$430  

$520  

$400  

$460  

$320  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

400  

400  

430  

520  

400  

460  

320  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

21,000  

35,000  

38,236  

9,300  

18,000  

132,000  

23,500  

TOTAL ASSETS

$21,400  

$35,400  

$38,666  

$9,820  

$18,400  

$132,460  

$23,820  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

73  

156  

144  

16  

21  

748  

47  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

73  

156  

144  

16  

21  

748  

47  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

21,629  

35,832  

38,836  

9,900  

18,602  

132,600  

23,900  

Capital Contribution for Operating Expense

230  

234  

193  

195  

194  

192  

191  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

(432) 

(170) 

(80) 

(202) 

(140) 

(80) 

Retained Earnings / (Accumulated Deficit)

(303) 

(390) 

(337) 

(211) 

(215) 

(940) 

(237) 

Members' Equity

21,327  

35,244  

38,522  

9,804  

18,379  

131,712  

23,774  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$21,400  

$35,400  

$38,666  

$9,820  

$18,400  

$132,460  

$23,820  

 

 

 

 

 

 

 

 


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

F-13


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #CLEMENTE2

Series #SUPER14

Series #79STELLA

Series #TKAM

Series #DIMAGGIO2

Series #13BEAUX

Series #88MARIO

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$400  

$460  

$600  

$534  

$321  

$4,400  

$60,400  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

400  

460  

600  

534  

321  

4,400  

60,400  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

60,000  

120,000  

61,528  

28,600  

17,704  

21,877  

 

TOTAL ASSETS

$60,400  

$120,460  

$62,128  

$29,134  

$18,025  

$26,277  

$60,400  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

285  

191  

277  

67  

45  

50  

 

Income Taxes Payable

 

 

 

 

 

 

7,359  

Due to the Manager or its Affiliates

 

 

28  

 

 

4,000  

53,036  

Total Liabilities

285  

191  

304  

67  

45  

4,050  

60,395  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

60,602  

120,600  

62,100  

29,200  

18,254  

22,621  

 

Capital Contribution for Operating Expense

175  

151  

150  

151  

143  

127  

68  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(202) 

(140) 

 

(66) 

(229) 

(344) 

(229) 

Retained Earnings / (Accumulated Deficit)

(460) 

(342) 

(427) 

(217) 

(189) 

(177) 

165  

Members' Equity

60,115  

120,269  

61,823  

29,068  

17,980  

22,227  

 

TOTAL LIABILITIES AND MEMBERS' EQUITY

$60,400  

$120,460  

$62,128  

$29,134  

$18,025  

$26,277  

$60,400  

 

 

 

 

 

 

 

 


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

F-14


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #ANMLFARM

Series #NASA1

Series #00BRADY

Series #85NES

Series #JUSTICE1

Series #69KAREEM

Series #59JFK

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$100  

$300  

$339  

$400  

$400  

$339  

$400  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

100  

300  

339  

400  

400  

339  

400  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

8,800  

254,457  

35,184  

26,000  

190,000  

23,261  

23,100  

TOTAL ASSETS

$8,900  

$254,757  

$35,523  

$26,400  

$190,400  

$23,600  

$23,500  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

26  

971  

79  

76  

257  

52  

28  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

26  

971  

79  

76  

257  

52  

28  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

8,966  

254,987  

35,752  

26,859  

190,602  

23,829  

23,702  

Capital Contribution for Operating Expense

127  

122  

103  

104  

81  

81  

81  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(229) 

(229) 

(459) 

(202) 

(229) 

(202) 

Retained Earnings / (Accumulated Deficit)

(154) 

(1,092) 

(182) 

(179) 

(338) 

(133) 

(109) 

Members' Equity

8,874  

253,786  

35,444  

26,324  

190,143  

23,548  

23,472  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$8,900  

$254,757  

$35,523  

$26,400  

$190,400  

$23,600  

$23,500  

 

 

 

 

 

 

 

 


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

F-15


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #04LEBRON

Series #85JORDAN

Series #GOLDENEYE

Series #MOONSHOE

Series #03LEBRON2

Series #GRAPES

Series #34GEHRIG

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash and Cash Equivalents

$400  

$600  

$326  

$420  

$320  

$400  

$339  

Pre-paid Insurance

 

 

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

 

 

Total Current Assets

400  

600  

326  

420  

320  

400  

339  

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

Collectible Memorabilia - Owned

44,000  

240,000  

22,874  

150,000  

90,227  

31,100  

29,737  

TOTAL ASSETS

$44,400  

$240,600  

$23,200  

$150,420  

$90,548  

$31,500  

$30,076  

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Insurance Payable

132  

567  

62  

336  

180  

37  

67  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Total Liabilities

132  

567  

62  

336  

180  

37  

67  

Members' Equity

 

 

 

 

 

 

 

Membership Contributions

44,629  

240,600  

23,442  

150,600  

90,728  

31,702  

30,305  

Capital Contribution for Operating Expense

81  

81  

58  

58  

58  

58  

58  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

 

(242) 

(180) 

(180) 

(202) 

(229) 

Retained Earnings / (Accumulated Deficit)

(212) 

(648) 

(120) 

(394) 

(239) 

(95) 

(125) 

Members' Equity

44,268  

240,033  

23,138  

150,084  

90,367  

31,463  

30,009  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$44,400  

$240,600  

$23,200  

$150,420  

$90,548  

$31,500  

$30,076  

 

 

 

 

 

 

 

 

 


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

F-16


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2020


 

Series #98KANGA

Series #06BRM

Series #DUNE

Series #86FLEER

Series #WILDGUN

Series #58PELE2

Series #18LAMAR

Consolidated

Assets

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

$420  

$400  

$460  

$805  

$400  

$805  

$7,278  

$201,881  

Pre-paid Insurance

 

 

 

 

 

 

 

6,566  

Pre-paid Storage

 

 

 

 

 

 

 

 

Total Current Assets

420  

400  

460  

805  

400  

805  

7,278  

208,447  

 

 

 

 

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

 

 

300,000  

Collectible Memorabilia - Owned

150,000  

15,720  

10,600  

146,400  

24,000  

22,800  

 

14,480,631  

TOTAL ASSETS

$150,420  

$16,120  

$11,060  

$147,205  

$24,400  

$23,605  

$7,278  

$14,989,078  

 

 

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$5,819  

Insurance Payable

260  

36  

17  

207  

70  

32  

 

41,535  

Income Taxes Payable

 

 

 

 

 

 

7,278  

36,637  

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

8,417,248  

Total Liabilities

260  

36  

17  

207  

70  

32  

7,278  

8,501,239  

Members' Equity

 

 

 

 

 

 

 

 

Membership Contributions

150,600  

16,464  

11,200  

147,447  

24,629  

23,847  

 

6,503,133  

Capital Contribution for Operating Expense

58  

58  

32  

32  

32  

32  

72  

136,974  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

9,834  

Distribution to RSE Archive

(180) 

(344) 

(140) 

(242) 

(229) 

(242) 

(242) 

 

Retained Earnings / (Accumulated Deficit)

(318) 

(94) 

(49) 

(239) 

(102) 

(65) 

170  

(162,102) 

Members' Equity

150,160  

16,084  

11,044  

146,998  

24,330  

23,573  

 

6,487,838  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$150,420  

$16,120  

$11,060  

$147,205  

$24,400  

$23,605  

$7,278  

$14,989,078  

 

 

 

 

 

 

 

 

 


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

F-17


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,450  

$1,600  

$300  

$1,545  

$1,095  

Pre-paid Insurance

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

Total Current Assets

1,450  

1,602  

300  

1,545  

1,096  

Other Assets

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

Collectible Memorabilia - Owned

125,000  

52,500  

16,800  

35,000  

70,100  

TOTAL ASSETS

$126,450  

$54,102  

$17,100  

$36,545  

$71,196  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$13  

$13  

$ 

Due to the Manager for Insurance

237  

100  

32  

66  

66  

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

237  

100  

45  

79  

66  

 

 

 

 

 

 

Membership Contributions

126,600  

54,100  

17,100  

36,600  

70,740  

Capital Contribution

220  

203  

180  

154  

131  

Capital Contribution for loss at Offering close

 

 

 

 

510  

Distribution to RSE Archive

 

 

 

(55) 

(55) 

Accumulated Deficit

(607) 

(301) 

(225) 

(233) 

(196) 

Members' Equity

126,213  

54,002  

17,055  

36,466  

71,130  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$126,450  

$54,102  

$17,100  

$36,545  

$71,196  

 

 

 

 

 

 


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

F-18


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #TWOCITIES

Series #FROST

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,495  

$1,695  

$1,250  

$1,100  

$1,200  

Pre-paid Insurance

 

 

 

 

 

Pre-paid Storage

 

 

 

 

 

Total Current Assets

1,496  

1,696  

1,251  

1,100  

1,200  

Other Assets

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

 

Collectible Memorabilia - Owned

12,100  

10,100  

55,500  

29,500  

17,900  

TOTAL ASSETS

$13,596  

$11,796  

$56,751  

$30,600  

$19,100  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$13  

$ 

Due to the Manager for Insurance

12  

10  

104  

56  

34  

Due to the Manager or its Affiliates

 

 

 

 

 

Total Liabilities

12  

10  

104  

69  

34  

 

 

 

 

 

 

Membership Contributions

13,800  

12,000  

56,750  

30,750  

19,250  

Capital Contribution

131  

131  

112  

110  

71  

Capital Contribution for loss at Offering close

 

 

 

 

 

Distribution to RSE Archive

(205) 

(205) 

 

 

(150) 

Accumulated Deficit

(142) 

(140) 

(215) 

(329) 

(105) 

Members' Equity

13,584  

11,786  

56,647  

30,531  

19,066  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$13,596  

$11,796  

$56,751  

$30,600  

$19,100  

 

 

 

 

 

 


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

F-19


RSE ARCHIVE, LLC

 

Consolidated Balance Sheets as of December 31, 2019


 

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Consolidated

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and Cash Equivalents

$1,750  

$5,300  

$1,050  

$1,600  

$24,459  

Pre-paid Insurance

 

 

 

 

 

Pre-paid Storage

 

 

 

 

1,881  

Total Current Assets

1,751  

5,300  

1,052  

1,601  

26,340  

Other Assets

 

 

 

 

 

Collectible Memorabilia - Deposit

 

 

 

 

282,250  

Collectible Memorabilia - Owned

11,100  

500,028  

44,000  

27,500  

1,301,928  

TOTAL ASSETS

$12,851  

$505,328  

$45,052  

$29,101  

$1,610,518  

 

 

 

 

 

 

LIABILITIES AND MEMBERS' EQUITY / (DEFICIT)

 

 

 

 

 

Liabilities

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

$ 

$ 

$ 

$ 

$130  

Due to the Manager for Insurance

11  

949  

83  

52  

2,607  

Due to the Manager or its Affiliates

 

 

 

 

577,500  

Total Liabilities

11  

949  

83  

52  

580,237  

 

 

 

 

 

 

Membership Contributions

13,000  

505,328  

45,040  

29,100  

1,030,158  

Capital Contribution

63  

16  

 

 

7,644  

Capital Contribution for loss at Offering close

 

 

10  

 

520  

Distribution to RSE Archive

(150) 

 

 

 

 

Accumulated Deficit

(73) 

(965) 

(86) 

(55) 

(8,041) 

Members' Equity

12,840  

504,379  

44,969  

29,049  

1,030,281  

TOTAL LIABILITIES AND MEMBERS' EQUITY

$12,851  

$505,328  

$45,052  

$29,101  

1,610,518  

 

 

 

 

 

 


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

F-20


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Series #TWOCITIES

Series #FROST

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$10  

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

1,542  

647  

208  

432  

280  

52  

43  

Professional Fees

1,200  

1,200  

1,200  

1,200  

1,200  

1,200  

1,200  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

2,742  

1,857  

1,408  

1,632  

1,481  

1,255  

1,246  

Operating Loss

(2,742) 

(1,857) 

(1,408) 

(1,632) 

(1,481) 

(1,255) 

(1,246) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,742) 

(1,857) 

(1,408) 

(1,632) 

(1,481) 

(1,255) 

(1,246) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(2,742) 

$(1,857) 

$(1,408) 

$(1,632) 

$(1,481) 

$(1,255) 

$(1,246) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(2.74) 

$(0.93) 

$(0.70) 

$(1.63) 

$(0.49) 

$(6.27) 

$(6.23) 

Weighted Average Membership Interests

1,000  

2,000  

2,000  

1,000  

3,000  

200  

200  


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

F-21


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$10  

$ 

Transportation

 

 

 

 

 

65  

 

Insurance

678  

364  

221  

47  

6,166  

543  

41  

Professional Fees

1,200  

1,200  

1,200  

1,200  

1,200  

1,200  

121  

Marketing Expense

 

 

 

 

 

47  

47  

Total Operating Expenses

1,883  

1,564  

1,421  

1,251  

7,366  

1,865  

209  

Operating Loss

(1,883) 

(1,564) 

(1,421) 

(1,251) 

(7,366) 

(1,865) 

(209) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

8,950  

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,883) 

(1,564) 

(1,421) 

(1,251) 

(7,366) 

(1,865) 

8,741  

Provision for Income Taxes

 

 

 

 

 

 

3,005  

Net Income / (Loss)

$(1,883) 

$(1,564) 

$(1,421) 

$(1,251) 

$(7,366) 

$(1,865) 

$5,735  

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.88) 

$(0.78) 

$(1.42) 

$(0.63) 

$(0.74) 

$(1.86) 

$2.87  

Weighted Average Membership Interests

1,000  

2,000  

1,000  

2,000  

10,000  

1,000  

2,000  


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

F-22


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #APROAK

Series #88JORDAN

Series #BIRKINBOR

Series #33RUTH

Series #SPIDER1

Series #BATMAN3

Series #ULYSSES

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

993  

285  

713  

1,039  

105  

393  

67  

Professional Fees

1,194  

1,110  

1,034  

1,014  

990  

990  

971  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

2,187  

1,395  

1,749  

2,052  

1,098  

1,385  

1,041  

Operating Loss

(2,187) 

(1,395) 

(1,749) 

(2,052) 

(1,098) 

(1,385) 

(1,041) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(2,187) 

(1,395) 

(1,749) 

(2,052) 

(1,098) 

(1,385) 

(1,041) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(2,187) 

$(1,395) 

$(1,749) 

$(2,052) 

$(1,098) 

$(1,385) 

$(1,041) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(2.19) 

$(0.70) 

$(0.87) 

$(1.03) 

$(1.10) 

$(1.38) 

$(2.08) 

Weighted Average Membership Interests

1,000  

2,000  

2,000  

2,000  

1,000  

1,000  

500  


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

F-23


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #ROOSEVELT

Series #56MANTLE

Series #AGHOWL

Series #98JORDAN

Series #18ZION

Series #SNOOPY

Series #APOLLO11

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

52  

126  

47  

209  

118  

205  

243  

Professional Fees

971  

968  

968  

165  

897  

880  

840  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

1,026  

1,094  

1,018  

373  

1,021  

1,085  

1,086  

Operating Loss

(1,026) 

(1,094) 

(1,018) 

(373) 

(1,021) 

(1,085) 

(1,086) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

44,935  

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,026) 

(1,094) 

(1,018) 

44,562  

(1,021) 

(1,085) 

(1,086) 

Provision for Income Taxes

 

 

 

9,408  

 

 

 

Net Income / (Loss)

$(1,026) 

$(1,094) 

$(1,018) 

$35,154  

$(1,021) 

$(1,085) 

$(1,086) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.03) 

$(0.11) 

$(2.04) 

$17.58  

$(2.04) 

$(0.54) 

$(1.09) 

Weighted Average Membership Interests

1,000  

10,000  

500  

2,000  

500  

2,000  

1,000  


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

F-24


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #24RUTHBAT

Series #YOKO

Series #86JORDAN

Series #HULK1

Series #RUTHBALL1

Series #HIMALAYA

Series #38DIMAGGIO

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$58  

$ 

Transportation

 

 

 

 

 

 

 

Insurance

3,648  

27  

144  

316  

294  

1,854  

218  

Professional Fees

794  

768  

61  

726  

726  

716  

690  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

4,447  

797  

205  

1,044  

1,022  

2,628  

908  

Operating Loss

(4,447) 

(797) 

(205) 

(1,044) 

(1,022) 

(2,628) 

(908) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

41,948  

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(4,447) 

(797) 

41,743  

(1,044) 

(1,022) 

(2,628) 

(908) 

Provision for Income Taxes

 

 

8,816  

 

 

 

 

Net Income / (Loss)

$(4,447) 

$(797) 

$32,927  

$(1,044) 

$(1,022) 

$(2,628) 

$(908) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.48) 

$(3.98) 

$32.93  

$(0.52) 

$(0.51) 

$(1.31) 

$(0.91) 

Weighted Average Membership Interests

3,000  

200  

1,000  

2,000  

2,000  

2,000  

1,000  


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

F-25


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #55CLEMENTE

Series #LOTR

Series #CATCHER

Series #BOND1

Series #SUPER21

Series #BATMAN1

Series #BIRKINTAN

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

392  

110  

47  

151  

21  

249  

178  

Professional Fees

690  

667  

667  

667  

647  

643  

620  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

1,082  

779  

715  

819  

670  

894  

802  

Operating Loss

(1,082) 

(779) 

(715) 

(819) 

(670) 

(894) 

(802) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,082) 

(779) 

(715) 

(819) 

(670) 

(894) 

(802) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(1,082) 

$(779) 

$(715) 

$(819) 

$(670) 

$(894) 

$(802) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(1.08) 

$(0.78) 

$(1.43) 

$(0.82) 

$(0.08) 

$(0.89) 

$(0.80) 

Weighted Average Membership Interests

1,000  

1,000  

500  

1,000  

8,500  

1,000  

1,000  


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

F-26


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #GMTBLACK1

Series #61JFK

Series #POKEMON1

Series #50JACKIE

Series #LINCOLN

Series #STARWARS1

Series #68MAYS

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

294  

36  

850  

68  

142  

20  

198  

Professional Fees

620  

581  

578  

297  

574  

558  

519  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

914  

619  

1,428  

366  

717  

580  

724  

Operating Loss

(914) 

(619) 

(1,428) 

(366) 

(717) 

(580) 

(724) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

3,800  

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(914) 

(619) 

(1,428) 

3,434  

(717) 

(580) 

(724) 

Provision for Income Taxes

 

 

 

771  

 

 

 

Net Income / (Loss)

$(914) 

$(619) 

$(1,428) 

$2,663  

$(717) 

$(580) 

$(724) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.91) 

$(0.31) 

$(0.29) 

$0.27  

$(0.18) 

$(0.05) 

$(0.36) 

Weighted Average Membership Interests

1,000  

2,000  

5,000  

10,000  

4,000  

12,000  

2,000  


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

F-27


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #56TEDWILL

Series #TMNT1

Series #CAPTAIN3

Series #51MANTLE

Series #CHURCHILL

Series #SHKSPR4

Series #03KOBE

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

495  

135  

106  

183  

20  

354  

249  

Professional Fees

519  

506  

506  

503  

484  

484  

452  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

1,021  

643  

614  

686  

506  

840  

701  

Operating Loss

(1,021) 

(643) 

(614) 

(686) 

(506) 

(840) 

(701) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,021) 

(643) 

(614) 

(686) 

(506) 

(840) 

(701) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(1,021) 

$(643) 

$(614) 

$(686) 

$(506) 

$(840) 

$(701) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.51) 

$(0.64) 

$(0.61) 

$(0.34) 

$(0.07) 

$(0.84) 

$(0.11) 

Weighted Average Membership Interests

2,000  

1,000  

1,000  

2,000  

7,500  

1,000  

6,250  


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

F-28


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #03LEBRON

Series #03JORDAN

Series #39TEDWILL

Series #94JETER

Series #2020TOPPS

Series #FANFOUR1

Series #85MARIO

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$13  

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

155  

204  

146  

221  

454  

317  

808  

Professional Fees

452  

452  

426  

426  

423  

397  

353  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

606  

656  

585  

653  

877  

716  

1,162  

Operating Loss

(606) 

(656) 

(585) 

(653) 

(877) 

(716) 

(1,162) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(606) 

(656) 

(585) 

(653) 

(877) 

(716) 

(1,162) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(606) 

$(656) 

$(585) 

$(653) 

$(877) 

$(716) 

$(1,162) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.30) 

$(0.33) 

$(0.10) 

$(0.65) 

$(0.09) 

$(0.36) 

$(0.39) 

Weighted Average Membership Interests

2,000  

2,000  

5,600  

1,000  

10,000  

2,000  

3,000  


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

F-29


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #TOS39

Series #DAREDEV1

Series #05LATOUR

Series #16SCREAG

Series #14DRC

Series #86RICE

Series #57MANTLE

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

171  

19  

28  

120  

173  

113  

42  

Professional Fees

353  

353  

353  

353  

353  

353  

333  

Marketing Expense

 

 

170  

170  

170  

 

 

Total Operating Expenses

526  

374  

551  

643  

696  

467  

375  

Operating Loss

(526) 

(374) 

(551) 

(643) 

(696) 

(467) 

(375) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(526) 

(374) 

(551) 

(643) 

(696) 

(467) 

(375) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(526) 

$(374) 

$(551) 

$(643) 

$(696) 

$(467) 

$(375) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.18) 

$(0.03) 

$(0.55) 

$(0.64) 

$(0.70) 

$(0.02) 

$(0.05) 

Weighted Average Membership Interests

3,000  

11,500  

1,000  

1,000  

1,000  

23,000  

8,000  


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

F-30


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #FAUBOURG

Series #SOBLACK

Series #GATSBY

Series #93DAYTONA

Series #09TROUT

Series #57STARR

Series #AF15

Operating Expenses

 

 

 

 

 

 

 

Storage

$112  

$112  

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

952  

434  

392  

169  

1,020  

42  

245  

Professional Fees

333  

300  

300  

300  

277  

277  

240  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

1,397  

846  

694  

469  

1,297  

319  

488  

Operating Loss

(1,397) 

(846) 

(694) 

(469) 

(1,297) 

(319) 

(488) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(1,397) 

(846) 

(694) 

(469) 

(1,297) 

(319) 

(488) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(1,397) 

$(846) 

$(694) 

$(469) 

$(1,297) 

$(319) 

$(488) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.70) 

$(0.85) 

$(0.17) 

$(0.23) 

$(0.12) 

$(0.04) 

$(0.06) 

Weighted Average Membership Interests

2,000  

1,000  

4,000  

2,000  

11,250  

8,000  

8,000  


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

F-31


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #03KOBE2

Series #JOBSMAC

Series #16PETRUS

Series #ALICE

Series #SPIDER10

Series #62MANTLE

Series #BATMAN6

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

73  

156  

144  

16  

21  

748  

47  

Professional Fees

230  

230  

193  

193  

193  

190  

190  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

303  

390  

337  

211  

215  

940  

237  

Operating Loss

(303) 

(390) 

(337) 

(211) 

(215) 

(940) 

(237) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(303) 

(390) 

(337) 

(211) 

(215) 

(940) 

(237) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(303) 

$(390) 

$(337) 

$(211) 

$(215) 

$(940) 

$(237) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.05) 

$(0.08) 

$(0.04) 

$(0.02) 

$(0.05) 

$(0.16) 

$(0.12) 

Weighted Average Membership Interests

5,750  

5,000  

9,000  

12,000  

4,200  

6,000  

2,000  


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

F-32


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #CLEMENTE2

Series #SUPER14

Series #79STELLA

Series #TKAM

Series #DIMAGGIO2

Series #13BEAUX

Series #88MARIO

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

285  

191  

277  

67  

45  

50  

68  

Professional Fees

173  

150  

150  

150  

143  

127  

127  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

460  

342  

427  

217  

189  

177  

194  

Operating Loss

(460) 

(342) 

(427) 

(217) 

(189) 

(177) 

(194) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

35,000  

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(460) 

(342) 

(427) 

(217) 

(189) 

(177) 

34,806  

Provision for Income Taxes

 

 

 

 

 

 

7,359  

Net Income / (Loss)

$(460) 

$(342) 

$(427) 

$(217) 

$(189) 

$(177) 

$27,446  

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.23) 

$(0.07) 

$(0.03) 

$(0.11) 

$(0.09) 

$(0.03) 

$13.72  

Weighted Average Membership Interests

2,000  

5,200  

13,800  

2,000  

2,000  

5,100  

2,000  


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

F-33


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #ANMLFARM

Series #NASA1

Series #00BRADY

Series #85NES

Series #JUSTICE1

Series #69KAREEM

Series #59JFK

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

26  

971  

79  

76  

257  

52  

28  

Professional Fees

127  

120  

103  

103  

81  

81  

81  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

154  

1,092  

182  

179  

338  

133  

109  

Operating Loss

(154) 

(1,092) 

(182) 

(179) 

(338) 

(133) 

(109) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(154) 

(1,092) 

(182) 

(179) 

(338) 

(133) 

(109) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(154) 

$(1,092) 

$(182) 

$(179) 

$(338) 

$(133) 

$(109) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.15) 

$(0.11) 

$(0.05) 

$(0.02) 

$(0.07) 

$(0.05) 

$(0.05) 

Weighted Average Membership Interests

1,000  

10,000  

3,750  

8,000  

5,000  

2,500  

2,000  


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

F-34


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #04LEBRON

Series #85JORDAN

Series #GOLDENEYE

Series #MOONSHOE

Series #03LEBRON2

Series #GRAPES

Series #34GEHRIG

Operating Expenses

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

 

 

 

 

Insurance

132  

567  

62  

336  

180  

37  

67  

Professional Fees

81  

81  

58  

58  

58  

58  

58  

Marketing Expense

 

 

 

 

 

 

 

Total Operating Expenses

212  

648  

120  

394  

239  

95  

125  

Operating Loss

(212) 

(648) 

(120) 

(394) 

(239) 

(95) 

(125) 

Other Expenses

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

Other Income / (Loss)

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

 

(Loss) on Impairment

 

 

 

 

 

 

 

Income / (Loss) Before Income Taxes

(212) 

(648) 

(120) 

(394) 

(239) 

(95) 

(125) 

Provision for Income Taxes

 

 

 

 

 

 

 

Net Income / (Loss)

$(212) 

$(648) 

$(120) 

$(394) 

$(239) 

$(95) 

$(125) 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.04) 

$(0.06) 

$(0.02) 

$(0.02) 

$(0.05) 

$(0.05) 

$(0.02) 

Weighted Average Membership Interests

5,000  

10,000  

5,000  

18,000  

5,000  

2,000  

5,000  


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

F-35


RSE ARCHIVE, LLC

 

Consolidated Statements of Operations

Year Ended December 31, 2020


 

Series #98KANGA

Series #06BRM

Series #DUNE

Series #86FLEER

Series #WILDGUN

Series #58PELE2

Series #18LAMAR

Consolidated

Operating Expenses

 

 

 

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$18,426  

Transportation

 

 

 

 

 

 

 

402  

Insurance

260  

36  

17  

207  

70  

32  

72  

53,368  

Professional Fees

58  

58  

32  

32  

32  

32  

10  

56,223  

Marketing Expense

 

 

 

 

 

 

 

18,895  

Total Operating Expenses

318  

94  

49  

239  

102  

65  

82  

147,314  

Operating Loss

(318) 

(94) 

(49) 

(239) 

(102) 

(65) 

(82) 

(147,314) 

Other Expenses

 

 

 

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

 

 

500  

Other Income / (Loss)

 

 

 

 

 

 

 

 

Gain / (Loss) on Sale

 

 

 

 

 

 

34,500  

169,133  

(Loss) on Impairment

 

 

 

 

 

 

 

(4,400)  

Income / (Loss) Before Income Taxes

(318) 

(94) 

(49) 

(239) 

(102) 

(65) 

34,418  

16,919  

Provision for Income Taxes

 

 

 

 

 

 

7,278  

36,637  

Net Income / (Loss)

$(318) 

$(94) 

$(49) 

$(239) 

$(102) 

$(65) 

$27,140  

$(19,718) 

 

 

 

 

 

 

 

 

 

Basic and Diluted Income / (Loss) per Membership Interest

$(0.01) 

$(0.05) 

$(0.05) 

$(0.01) 

$(0.03) 

$(0.01) 

$3.50  

 

Weighted Average Membership Interests

21,250  

1,850  

1,000  

16,500  

4,000  

5,300  

7,750  

 


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

F-36


RSE ARCHIVE, LLC

 

Consolidated Statement of Operations
January 3, 2019 (inception) through December 31, 2019


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Operating Expenses

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

13  

13  

 

Insurance

237  

100  

32  

66  

66  

Professional Fees

220  

200  

180  

154  

130  

Marketing Expense

150  

 

 

 

 

Total Operating Expenses

607  

301  

225  

233  

196  

Operating Loss

(607) 

(301) 

(225) 

(233) 

(196) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Income / (Loss) Before Income Taxes

(607) 

(301) 

(225) 

(233) 

(196) 

Provision for Income Taxes

 

 

 

 

 

Income / (Loss)

$(607) 

$(301) 

$(225) 

$(233) 

$(196) 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(0.61) 

$(0.15) 

$(0.11) 

$(0.23) 

$(0.07) 

Weighted Average Membership Interests

1,000  

2,000  

2,000  

1,000  

3,000  


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

F-37


RSE ARCHIVE, LLC

 

Consolidated Statement of Operations
January 3, 2019 (inception) through December 31, 2019


 

Series #TWOCITIES

Series #FROST

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Operating Expenses

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$ 

Transportation

 

 

 

163  

 

Insurance

12  

10  

104  

56  

34  

Professional Fees

130  

130  

110  

110  

71  

Marketing Expense

 

 

 

 

 

Total Operating Expenses

142  

140  

215  

329  

105  

Operating Loss

(142) 

(140) 

(215) 

(329) 

(105) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

 

Income / (Loss) Before Income Taxes

(142) 

(140) 

(215) 

(329) 

(105) 

Provision for Income Taxes

 

 

 

 

 

Income / (Loss)

$(142) 

$(140) 

$(215) 

$(329) 

$(105) 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(0.71) 

$(0.70) 

$(0.21) 

$(0.16) 

$(0.10) 

Weighted Average Membership Interests

200  

200  

1,000  

2,000  

1,000  


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

F-38


RSE ARCHIVE, LLC

 

Consolidated Statement of Operations
January 3, 2019 (inception) through December 31, 2019


 

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Consolidated

Operating Expenses

 

 

 

 

 

Storage

$ 

$ 

$ 

$ 

$1,881  

Transportation

 

 

 

 

580  

Insurance

11  

949  

83  

52  

2,607  

Professional Fees

61  

16  

 

 

1,517  

Marketing Expense

 

 

 

 

1,420  

Total Operating Expenses

73  

965  

86  

55  

8,005  

Operating Loss

(73) 

(965) 

(86) 

(55) 

(8,005) 

Other Expenses

 

 

 

 

 

Interest Expense and Financing Fees

 

 

 

 

36  

Income / (Loss) Before Income Taxes

(73) 

(965) 

(86) 

(55) 

(8,041) 

Provision for Income Taxes

 

 

 

 

 

Income / (Loss)

$(73) 

$(965) 

$(86) 

$(55) 

$(8,041) 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted (Loss) per Membership Interest

$(0.04) 

$(0.10) 

$(0.04) 

$(0.03) 

 

Weighted Average Membership Interests

2,000  

10,000  

2,000  

2,000  

 


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

F-39


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Series #TWOCITIES

Series #FROST

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$126,600  

$54,100  

$17,100  

$36,600  

$70,740  

$13,800  

$12,000  

Capital Contribution for Operating Expenses

219  

203  

180  

153  

131  

131  

131  

Capital Contribution for loss at Offering close

 

 

 

 

510  

 

 

Distribution to RSE Archive

 

 

 

(55) 

(55) 

(205) 

(205) 

Net Income / (Loss)

(607) 

(301) 

(225) 

(233) 

(196) 

(142) 

(140) 

Balance December 31, 2019

$126,213  

$54,002  

$17,055  

$36,466  

$71,130  

$13,583  

$11,785  

Distribution

 

 

 

 

 

 

 

Membership Contributions

 

 

 

 

 

 

 

Capital Contribution for Operating Expenses

3,937  

2,358  

1,581  

1,979  

2,624  

1,466  

1,422  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

(2,742) 

(1,857) 

(1,408) 

(1,632) 

(1,481) 

(1,255) 

(1,246) 

Balance December 31, 2020

$127,408  

$54,502  

$17,229  

$36,813  

$72,272  

$13,794  

$11,961  

 

 

 

 

 

 

 

 


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

F-40


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$56,750  

$30,750  

$19,250  

$13,000  

$505,328  

$45,040  

$29,100  

Capital Contribution for Operating Expenses

111  

110  

71  

62  

16  

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

10  

 

Distribution to RSE Archive

 

 

(150) 

(150) 

 

 

 

Net Income / (Loss)

(215) 

(329) 

(105) 

(73) 

(965) 

(87) 

(55) 

Balance December 31, 2019

$56,647  

$30,531  

$19,066  

$12,839  

$504,379  

$44,968  

$29,049  

Distribution

 

 

 

 

 

 

(38,595) 

Membership Contributions

 

 

 

 

 

 

 

Capital Contribution for Operating Expenses

2,408  

2,009  

1,592  

1,444  

3,515  

1,273  

3,811  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

(1,883) 

(1,564) 

(1,421) 

(1,251) 

(7,366) 

(1,865) 

5,735  

Balance December 31, 2020

$57,172  

$30,976  

$19,237  

$13,032  

$500,528  

$44,377  

 

 

 

 

 

 

 

 

 


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

F-41


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #APROAK

Series #88JORDAN

Series #BIRKINBOR

Series #33RUTH

Series #SPIDER1

Series #BATMAN3

Series #ULYSSES

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

73,688  

21,050  

51,250  

75,050  

21,050  

76,050  

24,050  

Capital Contribution for Operating Expenses

2,743  

1,111  

1,036  

1,014  

993  

992  

1,406  

Capital Contribution for loss at Offering close

63  

 

 

 

 

 

 

Distribution to RSE Archive

 

(47) 

(47) 

(47) 

(47) 

(47) 

 

Net Income / (Loss)

(2,187) 

(1,395) 

(1,749) 

(2,052) 

(1,098) 

(1,385) 

(1,041) 

Balance December 31, 2020

$74,306  

$20,718  

$50,490  

$73,964  

$20,898  

$75,609  

$24,415  

 

 

 

 

 

 

 

 


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

F-42


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #ROOSEVELT

Series #56MANTLE

Series #AGHOWL

Series #98JORDAN

Series #18ZION

Series #SNOOPY

Series #APOLLO11

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

(157,328) 

 

 

 

Membership Contributions

17,797  

9,400  

17,500  

121,600  

14,150  

24,745  

31,050  

Capital Contribution for Operating Expenses

1,308  

968  

1,275  

574  

1,125  

1,269  

1,316  

Capital Contribution for loss at Offering close

 

650  

 

 

 

55  

 

Distribution to RSE Archive

(197) 

 

(197) 

 

 

 

 

Net Income / (Loss)

(1,026) 

(1,094) 

(1,018) 

35,154  

(1,021) 

(1,085) 

(1,086) 

Balance December 31, 2020

$17,882  

$9,924  

$17,560  

$ 

$14,254  

$24,984  

$31,280  

 

 

 

 

 

 

 

 


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

F-43


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #24RUTHBAT

Series #YOKO

Series #86JORDAN

Series #HULK1

Series #RUTHBALL1

Series #HIMALAYA

Series #38DIMAGGIO

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

(71,649) 

 

 

 

 

Membership Contributions

250,538  

14,500  

38,500  

87,300  

27,700  

131,250  

20,600  

Capital Contribution for Operating Expenses

799  

1,004  

113  

728  

728  

774  

690  

Capital Contribution for loss at Offering close

513  

 

 

 

 

 

 

Distribution to RSE Archive

(47) 

(150) 

 

 

 

(47) 

 

Net Income / (Loss)

(4,447) 

(797) 

32,927  

(1,044) 

(1,022) 

(2,628) 

(908) 

Balance December 31, 2020

$247,354  

$14,557  

$(109) 

$86,984  

$27,406  

$129,349  

$20,382  

 

 

 

 

 

 

 

 


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

F-44


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #55CLEMENTE

Series #LOTR

Series #CATCHER

Series #BOND1

Series #SUPER21

Series #BATMAN1

Series #BIRKINTAN

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

36,600  

28,200  

11,850  

37,600  

7,300  

69,100  

25,700  

Capital Contribution for Operating Expenses

690  

669  

669  

669  

649  

646  

623  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

(37) 

(37) 

(37) 

 

(66) 

 

Net Income / (Loss)

(1,082) 

(779) 

(715) 

(819) 

(670) 

(894) 

(802) 

Balance December 31, 2020

$36,208  

$28,053  

$11,767  

$37,413  

$7,279  

$68,786  

$25,522  

 

 

 

 

 

 

 

 


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

F-45


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #GMTBLACK1

Series #61JFK

Series #POKEMON1

Series #50JACKIE

Series #LINCOLN

Series #STARWARS1

Series #68MAYS

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

(12,300) 

 

 

 

Membership Contributions

25,700  

16,750  

118,600  

9,398  

64,700  

10,400  

32,600  

Capital Contribution for Operating Expenses

620  

583  

578  

366  

575  

560  

526  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(66) 

(66) 

(66) 

(66) 

(131) 

(80) 

Net Income / (Loss)

(914) 

(619) 

(1,428) 

2,663  

(717) 

(580) 

(724) 

Balance December 31, 2020

$25,340  

$16,648  

$117,684  

$61  

$64,492  

$10,249  

$32,322  

 

 

 

 

 

 

 

 


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

F-46


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #56TEDWILL

Series #TMNT1

Series #CAPTAIN3

Series #51MANTLE

Series #CHURCHILL

Series #SHKSPR4

Series #03KOBE

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

80,600  

60,130  

35,666  

30,100  

6,900  

105,705  

44,600  

Capital Contribution for Operating Expenses

526  

509  

509  

503  

486  

486  

452  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(80) 

(730) 

(66) 

(80) 

(80) 

(205) 

(140) 

Net Income / (Loss)

(1,021) 

(643) 

(614) 

(686) 

(506) 

(840) 

(701) 

Balance December 31, 2020

$80,025  

$59,265  

$35,494  

$29,838  

$6,800  

$105,146  

$44,211  

 

 

 

 

 

 

 

 


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

F-47


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #03LEBRON

Series #03JORDAN

Series #39TEDWILL

Series #94JETER

Series #2020TOPPS

Series #FANFOUR1

Series #85MARIO

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

25,600  

33,600  

27,220  

39,600  

98,150  

100,600  

140,600  

Capital Contribution for Operating Expenses

452  

452  

439  

432  

423  

399  

354  

Capital Contribution for loss at Offering close

 

 

1,130  

 

 

 

 

Distribution to RSE Archive

(80) 

(80) 

 

(140) 

 

(66) 

(140) 

Net Income / (Loss)

(606) 

(656) 

(585) 

(653) 

(877) 

(716) 

(1,162) 

Balance December 31, 2020

$25,365  

$33,316  

$28,204  

$39,239  

$97,696  

$100,217  

$139,653  

 

 

 

 

 

 

 

 


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

F-48


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #TOS39

Series #DAREDEV1

Series #05LATOUR

Series #16SCREAG

Series #14DRC

Series #86RICE

Series #57MANTLE

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

120,600  

9,900  

8,042  

32,544  

46,580  

20,600  

7,420  

Capital Contribution for Operating Expenses

355  

355  

353  

353  

353  

353  

333  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

1,182  

Distribution to RSE Archive

(140) 

(80) 

 

 

 

(140) 

(202) 

Net Income / (Loss)

(526) 

(374) 

(551) 

(643) 

(696) 

(467) 

(375) 

Balance December 31, 2020

$120,289  

$9,801  

$7,844  

$32,254  

$46,237  

$20,347  

$8,358  

 

 

 

 

 

 

 

 


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

F-49


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #FAUBOURG

Series #SOBLACK

Series #GATSBY

Series #93DAYTONA

Series #09TROUT

Series #57STARR

Series #AF15

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

115,700  

50,853  

185,700  

37,600  

221,063  

7,420  

189,602  

Capital Contribution for Operating Expenses

445  

412  

302  

300  

277  

277  

244  

Capital Contribution for loss at Offering close

 

 

 

 

4,540  

1,182  

 

Distribution to RSE Archive

(140) 

(80) 

(80) 

 

(202) 

(202) 

(202) 

Net Income / (Loss)

(1,397) 

(846) 

(694) 

(469) 

(1,297) 

(319) 

(488) 

Balance December 31, 2020

$114,608  

$50,340  

$185,228  

$37,431  

$224,380  

$8,358  

$189,155  

 

 

 

 

 

 

 

 


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

F-50


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #03KOBE2

Series #JOBSMAC

Series #16PETRUS

Series #ALICE

Series #SPIDER10

Series #62MANTLE

Series #BATMAN6

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

21,629  

35,832  

38,836  

9,900  

18,602  

132,600  

23,900  

Capital Contribution for Operating Expenses

230  

234  

193  

195  

194  

192  

191  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

(432) 

(170) 

(80) 

(202) 

(140) 

(80) 

Net Income / (Loss)

(303) 

(390) 

(337) 

(211) 

(215) 

(940) 

(237) 

Balance December 31, 2020

$21,327  

$35,244  

$38,522  

$9,804  

$18,379  

$131,712  

$23,774  

 

 

 

 

 

 

 

 


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

F-51


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #CLEMENTE2

Series #SUPER14

Series #79STELLA

Series #TKAM

Series #DIMAGGIO2

Series #13BEAUX

Series #88MARIO

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

(53,036) 

Membership Contributions

60,602  

120,600  

62,100  

29,200  

18,254  

22,621  

25,629  

Capital Contribution for Operating Expenses

175  

151  

150  

151  

143  

127  

195  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(202) 

(140) 

 

(66) 

(229) 

(344) 

(229) 

Net Income / (Loss)

(460) 

(342) 

(427) 

(217) 

(189) 

(177) 

27,446  

Balance December 31, 2020

$60,115  

$120,269  

$61,823  

$29,068  

$17,980  

$22,227  

$ 

 

 

 

 

 

 

 

 


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

F-52


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #ANMLFARM

Series #NASA1

Series #00BRADY

Series #85NES

Series #JUSTICE1

Series #69KAREEM

Series #59JFK

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

8,966  

254,987  

35,752  

26,859  

190,602  

23,829  

23,702  

Capital Contribution for Operating Expenses

127  

122  

103  

104  

81  

81  

81  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(229) 

(229) 

(459) 

(202) 

(229) 

(202) 

Net Income / (Loss)

(154) 

(1,092) 

(182) 

(179) 

(338) 

(133) 

(109) 

Balance December 31, 2020

$8,874  

$253,786  

$35,444  

$26,324  

$190,143  

$23,548  

$23,472  

 

 

 

 

 

 

 

 


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

F-53


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #04LEBRON

Series #85JORDAN

Series #GOLDENEYE

Series #MOONSHOE

Series #03LEBRON2

Series #GRAPES

Series #34GEHRIG

Members' Equity / (Deficit)

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

Distribution

 

 

 

 

 

 

 

Membership Contributions

44,629  

240,600  

23,442  

150,600  

90,728  

31,702  

30,305  

Capital Contribution for Operating Expenses

81  

81  

58  

58  

58  

58  

58  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

 

(242) 

(180) 

(180) 

(202) 

(229) 

Net Income / (Loss)

(212) 

(648) 

(120) 

(394) 

(239) 

(95) 

(125) 

Balance December 31, 2020

$44,268  

$240,033  

$23,138  

$150,084  

$90,367  

$31,463  

$30,009  

 

 

 

 

 

 

 

 


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

F-54


RSE ARCHIVE, LLC

 

Consolidated Statements of Members’ Equity / (Deficit)
Year Ended December 31, 2020 and January 3, 2019 (inception) through December 31, 2019


 

Series #98KANGA

Series #06BRM

Series #DUNE

Series #86FLEER

Series #WILDGUN

Series #58PELE2

Series #18LAMAR

Consolidated

Members' Equity / (Deficit)

 

 

 

 

 

 

 

 

Balance January 3, 2019

 

 

 

 

 

 

 

 

Membership Contributions

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$1,030,158  

Capital Contribution for Operating Expenses

 

 

 

 

 

 

 

7,644  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

520  

Distribution to RSE Archive

 

 

 

 

 

 

 

 

Net Income / (Loss)

 

 

 

 

 

 

 

(8,042) 

Balance December 31, 2019

$ 

$ 

$ 

$ 

$ 

$ 

$ 

$1,030,281  

Distribution

 

 

 

 

 

 

(82,027) 

(414,935) 

Membership Contributions

150,600  

16,464  

11,200  

147,447  

24,629  

23,847  

55,047  

5,752,248  

Capital Contribution for Operating Expenses

58  

58  

32  

32  

32  

32  

82  

130,648  

Capital Contribution for loss at Offering close

 

 

 

 

 

 

 

9,314  

Distribution to RSE Archive

(180) 

(344) 

(140) 

(242) 

(229) 

(242) 

(242) 

 

Net Income / (Loss)

(318) 

(94) 

(49) 

(239) 

(102) 

(65) 

27,140  

(19,718) 

Balance December 31, 2020

$150,160  

$16,084  

$11,044  

$146,998  

$24,330  

$23,573  

$ 

$6,487,838  

 

 

 

 

 

 

 

 

 


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

F-55


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Series #TWOCITIES

Series #FROST

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(2,742) 

$(1,857) 

$(1,408) 

$(1,632) 

$(1,481) 

$(1,255) 

$(1,246) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

3,937  

2,358  

1,581  

1,979  

2,624  

1,466  

1,422  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

(958) 

(402) 

(129) 

(268) 

(1,077) 

(199) 

(166) 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

(237) 

(100) 

(32) 

(66) 

(66) 

(12) 

(10) 

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

(13) 

(13) 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

 

 

 

 

 

 

 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

 

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash

 

 

 

 

 

 

 

Cash beginning of year

1,450  

1,600  

300  

1,545  

1,095  

1,495  

1,695  

Cash end of year

$1,450  

$1,600  

$300  

$1,545  

$1,095  

$1,495  

$1,695  


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

F-56


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,883) 

$(1,564) 

$(1,421) 

$(1,251) 

$(7,366) 

$(1,865) 

$5,735  

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,408  

2,009  

1,592  

1,444  

3,515  

1,273  

261  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

(8,950) 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

(422) 

(226) 

(137) 

(182) 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

(104) 

(56) 

(34) 

(11) 

3,851  

543  

(52) 

Income Taxes Payable

 

 

 

 

 

 

3,005  

Due to the Manager or its Affiliates

 

 

28  

 

- 

65  

 

Accounts Payable

 

(13) 

 

 

 

 

3,550  

Net cash (used in) / provided by operating activities

 

150  

28  

 

 

18 

3,550  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

 

 

(28) 

 

 

(65) 

 

Proceeds from Sale of Asset

 

 

 

 

 

 

36,450  

Cash provided by / (used in) investing activities

 

 

(28) 

 

 

(65) 

36,450  

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

 

 

 

 

 

 

 

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

3,550  

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

 

 

 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

(38,595) 

Cash provided by / (used in) financing activities

 

 

 

 

 

 

(35,045)  

 

 

 

 

 

 

 

 

Net change in cash

 

150  

 

 

 

(47) 

4,955  

Cash beginning of year

1,250  

1,100  

1,200  

1,750  

5,300  

1,050  

1,600  

Cash end of year

$1,250  

$1,250  

$1,200  

$1,750  

$5,300  

$1,003  

$6,555  

 


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

F-57


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #APROAK

Series #88JORDAN

Series #BIRKINBOR

Series #33RUTH

Series #SPIDER1

Series #BATMAN3

Series #ULYSSES

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(2,187) 

$(1,395) 

$(1,749) 

$(2,052) 

$(1,098) 

$(1,385) 

$(1,041) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

2,743  

1,111  

1,036  

1,014  

993  

992  

1,406  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

(556) 

 

 

 

 

 

(365) 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

 

285  

713  

1,039  

105  

393  

 

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(72,500) 

(20,000) 

(50,000) 

(74,000) 

(20,000) 

(75,000) 

(22,100) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(72,500) 

(20,000) 

(50,000) 

(74,000) 

(20,000) 

(75,000) 

(22,100) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

73,688  

21,050  

51,250  

75,050  

21,050  

76,050  

24,050  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

63  

 

 

 

 

 

 

Distribution to RSE Archive

 

(47) 

(47) 

(47) 

(47) 

(47) 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

73,750  

21,003  

51,203  

75,003  

21,003  

76,003  

24,050  

 

 

 

 

 

 

 

 

Net change in cash

1,250  

1,003  

1,203  

1,003  

1,003  

1,003  

1,950  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$1,250  

$1,003  

$1,203  

$1,003  

$1,003  

$1,003  

$1,950  


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

F-58


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #ROOSEVELT

Series #56MANTLE

Series #AGHOWL

Series #98JORDAN

Series #18ZION

Series #SNOOPY

Series #APOLLO11

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,026) 

$(1,094) 

$(1,018) 

$35,154  

$(1,021) 

$(1,085) 

$(1,086) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

1,308  

968  

1,275  

574  

1,125  

1,269  

1,316  

(Gain) / Loss on sale of Asset

 

 

 

(44,935) 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

(282) 

 

(257) 

 

(104) 

(184) 

(230) 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

 

126  

 

 

 

 

 

Income Taxes Payable

 

 

 

9,408  

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

45  

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

201  

45  

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(17,200) 

(9,000) 

(15,600) 

(120,065) 

(13,545) 

(24,000) 

(30,000) 

Proceeds from Sale of Asset

 

 

 

165,000  

 

 

 

Cash provided by / (used in) investing activities

(17,200) 

(9,000) 

(15,600) 

44,935  

(13,545) 

(24,000) 

(30,000) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

17,797  

9,400  

17,500  

121,600  

14,150  

24,745  

31,050  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

650  

 

 

 

55  

 

Distribution to RSE Archive

(197) 

 

(197) 

 

 

 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

(157,328) 

 

 

 

Cash provided by / (used in) financing activities

17,600  

10,050  

17,303  

(35,728) 

14,150  

24,800  

31,050  

 

 

 

 

 

 

 

 

Net change in cash

400  

1,050  

1,703  

9,408  

650  

800  

1,050  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$400  

$1,050  

$1,703  

$9,408  

$650  

$800  

$1,050  


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

F-59


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #24RUTHBAT

Series #YOKO

Series #86JORDAN

Series #HULK1

Series #RUTHBALL1

Series #HIMALAYA

Series #38DIMAGGIO

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(4,447) 

$(797) 

$32,927  

$(1,044) 

$(1,022) 

$(2,628) 

$(908) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

799  

1,004  

113  

728  

728  

774  

690  

(Gain) / Loss on sale of Asset

 

 

(41,948) 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

(207) 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

3,648  

 

144  

316  

294  

1,854  

218  

Income Taxes Payable

 

 

8,816  

 

 

 

 

Due to the Manager or its Affiliates

6 

 

 

6 

6 

 

6 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

52  

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(250,006) 

(12,600) 

(38,052) 

(87,006) 

(27,006) 

(130,000) 

(20,006) 

Proceeds from Sale of Asset

 

 

80,000  

 

 

 

 

Cash provided by / (used in) investing activities

(250,006) 

(12,600) 

41,948 

(87,006) 

(27,006) 

(130,000) 

(20,006) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

250,538  

14,500  

38,500  

87,300  

27,700  

131,250  

20,600  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

513  

 

 

 

 

 

 

Distribution to RSE Archive

(47) 

(150) 

 

 

 

(47) 

 

Distribution of Gain on sale of assets to Shareholders

 

 

(71,649) 

 

 

 

 

Cash provided by / (used in) financing activities

251,003  

14,350  

(33,149)  

87,300  

27,700  

131,203  

20,600  

 

 

 

 

 

 

 

 

Net change in cash

1,003  

1,750  

8,851  

300  

700  

1,203  

600  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$1,003  

$1,750  

$8,851  

$300  

$700  

$1,203  

$ 600 


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

F-60


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #55CLEMENTE

Series #LOTR

Series #CATCHER

Series #BOND1

Series #SUPER21

Series #BATMAN1

Series #BIRKINTAN

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,082) 

$(779) 

$(715) 

$(819) 

$(670) 

$(894) 

$(802) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

690  

669  

669  

669  

649  

646  

623  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

392  

110  

47  

151  

21  

249  

178  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

23  

77  

244  

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

23  

77  

244  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(36,006) 

(27,600) 

(11,600) 

(37,100) 

(7,023) 

(68,577) 

(25,244) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(36,006) 

(27,600) 

(11,600) 

(37,100) 

(7,023) 

(68,577) 

(25,244) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

36,600  

28,200  

11,850  

37,600  

7,300  

69,100  

25,700  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

 

(37) 

(37) 

(37) 

 

(66) 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

36,600  

28,163  

11,813  

37,563  

7,300  

69,111  

25,700  

 

 

 

 

 

 

 

 

Net change in cash

600  

563  

213  

463  

300  

534  

700  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$600  

$563  

$213  

$463  

$300  

$534  

$700  


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

F-61


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #GMTBLACK1

Series #61JFK

Series #POKEMON1

Series #50JACKIE

Series #LINCOLN

Series #STARWARS1

Series #68MAYS

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(914) 

$(619) 

$(1,428) 

$2,663  

$(717) 

$(580) 

$(724) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

620  

583  

578  

366  

575  

560  

526  

(Gain) / Loss on sale of Asset

 

 

 

(3,800) 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

294  

36  

850  

 

142  

20  

198  

Income Taxes Payable

 

 

 

771  

 

 

 

Due to the Manager or its Affiliates

30  

 

 

 

925  

 

83  

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

30  

 

 

 

925  

 

83  

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(25,030) 

(16,350) 

(118,000) 

(9,200) 

(64,925) 

(10,000) 

(32,083) 

Proceeds from Sale of Asset

 

 

 

13,000  

 

 

 

Cash provided by / (used in) investing activities

(25,030) 

(16,350) 

(118,000) 

3,800  

(64,925) 

(10,000) 

(32,083) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

25,700  

16,750  

118,600  

9,398  

64,700  

10,400  

32,600  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(66) 

(66) 

(66) 

(66) 

(131) 

(80) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

(12,300) 

 

 

 

Cash provided by / (used in) financing activities

25,634  

16,684  

118,534  

(2,967) 

64,634  

10,269  

32,520  

 

 

 

 

 

 

 

 

Net change in cash

634  

334  

534  

833  

634  

269  

520  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$634  

$334  

$534  

$833  

$634  

$269  

$520  


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

F-62


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #56TEDWILL

Series #TMNT1

Series #CAPTAIN3

Series #51MANTLE

Series #CHURCHILL

Series #SHKSPR4

Series #03KOBE

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,021) 

$(643) 

$(614) 

$(686) 

$(506) 

$(840) 

$(701) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

526  

509  

509  

503  

486  

486  

452  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

495  

135  

106  

183  

20  

354  

249  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

23  

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

23  

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(80,000) 

(59,000) 

(35,523) 

(29,500) 

(6,600) 

(105,100) 

(44,000) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(80,000) 

(59,000) 

(35,523) 

(29,500) 

(6,600) 

(105,100) 

(44,000) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

80,600  

60,130  

35,666  

30,100  

6,900  

105,705  

44,600  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(80) 

(730) 

(66) 

(80) 

(80) 

(205) 

(140) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

80,520  

59,400  

35,600  

30,020  

6,820  

105,500  

44,460  

 

 

 

 

 

 

 

 

Net change in cash

520  

400  

100  

520  

220  

400  

460  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$520  

$400  

$100  

$520  

$220  

$400  

$460  


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

F-63


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #03LEBRON

Series #03JORDAN

Series #39TEDWILL

Series #94JETER

Series #2020TOPPS

Series #FANFOUR1

Series #85MARIO

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(606) 

$(656) 

$(585) 

$(653) 

$(877) 

$(716) 

$(1,162) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

452  

452  

439  

432  

423  

399  

354  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

155  

204  

146  

221  

454  

317  

808  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(25,000) 

(33,000) 

(27,750) 

(39,000) 

(48,000) 

(100,063) 

(140,000) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(25,000) 

(33,000) 

(27,750) 

(39,000) 

(48,000) 

(100,063) 

(140,000) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

25,600  

33,600  

27,220  

39,600  

48,150  

100,600  

140,600  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

1,130  

 

 

 

 

Distribution to RSE Archive

(80) 

(80) 

 

(140) 

 

(66) 

(140) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

25,520  

33,520  

28,350  

39,460  

48,150  

100,534  

140,460  

 

 

 

 

 

 

 

 

Net change in cash

520  

520  

600  

460  

150  

471  

460  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$520  

$520  

$600  

$460  

$150  

$471  

$460  

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

$50,000  

 

 

 


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

F-64


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #TOS39

Series #DAREDEV1

Series #05LATOUR

Series #16SCREAG

Series #14DRC

Series #86RICE

Series #57MANTLE

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(526) 

$(374) 

$(551) 

$(643) 

$(696) 

$(467) 

$(375) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

355  

355  

353  

353  

353  

353  

333  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

171  

19  

28  

120  

173  

113  

42  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

(170) 

(170) 

(170) 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(120,000) 

(9,500) 

(7,442) 

(31,944) 

(45,980) 

(20,000) 

(8,000) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(120,000) 

(9,500) 

(7,442) 

(31,944) 

(45,980) 

(20,000) 

(8,000) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

120,600  

9,900  

8,042  

32,544  

46,580  

20,600  

7,420  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

1,182  

Distribution to RSE Archive

(140) 

(80) 

 

 

 

(140) 

(202) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

120,460  

9,820  

8,042  

32,544  

46,580  

20,460  

8,400  

 

 

 

 

 

 

 

 

Net change in cash

460  

320  

430  

430  

430  

460  

400  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$460  

$320  

$430  

$430  

$430  

$460  

$400  


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

F-65


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #FAUBOURG

Series #SOBLACK

Series #GATSBY

Series #93DAYTONA

Series #09TROUT

Series #57STARR

Series #AF15

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(1,397) 

$(846) 

$(694) 

$(469) 

$(1,297) 

$(319) 

$(488) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

445  

412  

302  

300  

277  

277  

244  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

952  

434  

392  

169  

1,020  

42  

245  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(115,000) 

(50,253) 

(185,100) 

(37,000) 

(225,000) 

(8,000) 

(189,000) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(115,000) 

(50,253) 

(185,100) 

(37,000) 

(225,000) 

(8,000) 

(189,000) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

115,700  

50,853  

185,700  

37,600  

221,063  

7,420  

189,602  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

4,540  

1,182  

 

Distribution to RSE Archive

(140) 

(80) 

(80) 

 

(202) 

(202) 

(202) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

115,560  

50,774  

185,620  

37,600  

225,400  

8,400  

189,400  

 

 

 

 

 

 

 

 

Net change in cash

560  

520  

520  

600  

400  

400  

400  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$560  

$520  

$520  

$600  

$400  

$400  

$400  


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

F-66


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #03KOBE2

Series #JOBSMAC

Series #16PETRUS

Series #ALICE

Series #SPIDER10

Series #62MANTLE

Series #BATMAN6

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(303) 

$(390) 

$(337) 

$(211) 

$(215) 

$(940) 

$(237) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

230  

234  

193  

195  

194  

192  

191  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

73  

156  

144  

16  

21  

748  

47  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(21,000) 

(35,000) 

(38,236) 

(9,300) 

(18,000) 

(132,000) 

(23,500) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(21,000) 

(35,000) 

(38,236) 

(9,300) 

(18,000) 

(132,000) 

(23,500) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

21,629  

35,832  

38,836  

9,900  

18,602  

132,600  

23,900  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

(432) 

(170) 

(80) 

(202) 

(140) 

(80) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

21,400  

35,400  

38,666  

9,820  

18,400  

132,460  

23,820  

 

 

 

 

 

 

 

 

Net change in cash

400  

400  

430  

520  

400  

460  

320  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$400  

$400  

$430  

$520  

$400  

$460  

$320  


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

F-67


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #CLEMENTE2

Series #SUPER14

Series #79STELLA

Series #TKAM

Series #DIMAGGIO2

Series #13BEAUX

Series #88MARIO

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(460) 

$(342) 

$(427) 

$(217) 

$(189) 

$(177) 

$27,446  

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

175  

151  

150  

151  

143  

127  

195  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

(35,000) 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

285  

191  

277  

67  

45  

50  

 

Income Taxes Payable

 

 

 

 

 

 

7,359  

Due to the Manager or its Affiliates

 

 

28  

 

 

4,000  

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

28  

 

 

4,000 

- 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(60,000) 

(120,000) 

(61,528) 

(28,600) 

(17,704) 

(21,877) 

(25,000) 

Proceeds from Sale of Asset

 

 

 

 

 

 

60,000  

Cash provided by / (used in) investing activities

(60,000) 

(120,000) 

(61,528) 

(28,600) 

(17,704) 

(21,877) 

35,000 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

60,602  

120,600  

62,100  

29,200  

18,254  

22,621  

25,629  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

53,036  

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(202) 

(140) 

 

(66) 

(229) 

(344) 

(229) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

(53,036) 

Cash provided by / (used in) financing activities

60,400  

120,460  

62,100  

29,134  

18,025  

22,277  

25,400  

 

 

 

 

 

 

 

 

Net change in cash

400  

460  

600  

534  

321  

4,400  

60,400  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$400  

$460  

$600  

$534  

$321  

$4,400  

$60,400  


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

F-68


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #ANMLFARM

Series #NASA1

Series #00BRADY

Series #85NES

Series #JUSTICE1

Series #69KAREEM

Series #59JFK

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(154) 

$(1,092) 

$(182) 

$(179) 

$(338) 

$(133) 

$(109) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

127  

122  

103  

104  

81  

81  

81  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

26  

971  

79  

76  

257  

52  

28  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(8,800) 

(254,457) 

(35,184) 

(26,000) 

(190,000) 

(23,261) 

(23,100) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(8,800) 

(254,457) 

(35,184) 

(26,000) 

(190,000) 

(23,261) 

(23,100) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

8,966  

254,987  

35,752  

26,859  

190,602  

23,829  

23,702  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(66) 

(229) 

(229) 

(459) 

(202) 

(229) 

(202) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

8,900  

254,757  

35,523  

26,400  

190,400  

23,600  

23,500  

 

 

 

 

 

 

 

 

Net change in cash

100  

300  

339  

400  

400  

339  

400  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$100  

$300  

$339  

$400  

$400  

$339  

$400  


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

F-69


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #04LEBRON

Series #85JORDAN

Series #GOLDENEYE

Series #MOONSHOE

Series #03LEBRON2

Series #GRAPES

Series #34GEHRIG

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

Net (Loss) / Income

$(212) 

$(648) 

$(120) 

$(394) 

$(239) 

$(95) 

$(125) 

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

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

81  

81  

58  

58  

58  

58  

58  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

 

Impairment loss on memorabilia

 

 

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

 

 

Prepaid Storage

 

 

 

 

 

 

 

Insurance Payable

132  

567  

62  

336  

180  

37  

67  

Income Taxes Payable

 

 

 

 

 

 

 

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

Accounts Payable

 

 

 

 

 

 

 

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

Investment in memorabilia

(44,000) 

(240,000) 

(22,874) 

(150,000) 

(90,227) 

(31,100) 

(29,737) 

Proceeds from Sale of Asset

 

 

 

 

 

 

 

Cash provided by / (used in) investing activities

(44,000) 

(240,000) 

(22,874) 

(150,000) 

(90,227) 

(31,100) 

(29,737) 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

Proceeds from sale of membership interests

44,629  

240,600  

23,442  

150,600  

90,728  

31,702  

30,305  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

Capital contribution from the Manager

 

 

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

Distribution to RSE Archive

(229) 

 

(242) 

(180) 

(180) 

(202) 

(229) 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

 

Cash provided by / (used in) financing activities

44,400  

240,600  

23,200  

150,420  

90,548  

31,500  

30,076  

 

 

 

 

 

 

 

 

Net change in cash

400  

600  

326  

420  

320  

400  

339  

Cash beginning of year

 

 

 

 

 

 

 

Cash end of year

$400  

$600  

$326  

$420  

$320  

$400  

$339  


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

F-70


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

Year Ended December 31, 2020


 

Series #98KANGA

Series #06BRM

Series #DUNE

Series #86FLEER

Series #WILDGUN

Series #58PELE2

Series #18LAMAR

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net (Loss) / Income

$(318) 

$(94) 

$(49) 

$(239) 

$(102) 

$(65) 

$27,140  

$(19,718) 

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

 

 

 

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

58  

58  

32  

32  

32  

32  

82  

122,698  

(Gain) / Loss on sale of Asset

 

 

 

 

 

 

(34,500) 

(169,133) 

Impairment loss on memorabilia

 

 

 

 

 

 

 

4,400 

Prepaid Insurance

 

 

 

 

 

 

 

(6,566) 

Prepaid Storage

 

 

 

 

 

 

 

1,881  

Insurance Payable

260  

36  

17  

207  

70  

32  

 

38,928  

Income Taxes Payable

 

 

 

 

 

 

7,278  

36,637  

Due to the Manager or its Affiliates

 

 

 

 

 

 

 

5,600  

Accounts Payable

 

 

 

 

 

 

 

5,689  

Net cash (used in) / provided by operating activities

 

 

 

 

 

 

 

20,416  

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

 

 

(17,750) 

Investment in memorabilia

(150,000) 

(15,720) 

(10,600) 

(146,400) 

(24,000) 

(22,800) 

(54,000) 

(13,456,919) 

Proceeds from Sale of Asset

 

 

 

 

 

 

88,500  

442,950  

Cash provided by / (used in) investing activities

(150,000) 

(15,720) 

(10,600) 

(146,400) 

(24,000) 

(22,800) 

34,500 

(13,031,719) 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of membership interests

150,600  

16,464  

11,200  

147,447  

24,629  

23,847  

55,047  

5,752,248  

Proceeds on borrowing from the Manager or its Affiliates, net of repayment

 

 

 

 

 

 

 

7,838,548  

Capital contribution from the Manager

 

 

 

 

 

 

 

3,550  

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

 

 

9,314  

Distribution to RSE Archive

(180) 

(344) 

(140) 

(242) 

(229) 

(242) 

(242) 

 

Distribution of Gain on sale of assets to Shareholders

 

 

 

 

 

 

(82,027) 

(414,935) 

Cash provided by / (used in) financing activities

150,420  

16,120  

11,060  

147,205  

24,400  

23,605  

(27,222)  

13,188,725  

 

 

 

 

 

 

 

 

 

Net change in cash

420  

400  

460  

805  

400  

805  

7,278  

177,422  

Cash beginning of year

 

 

 

 

 

 

 

24,459  

Cash end of year

$420  

$400  

$460  

$805  

$400  

$805  

$7,278  

$201,881  

Supplemental Cash Flow Information:

 

 

 

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

 

 

 

 

 

 

$50,000  

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

 

 

 

 

 

 

 

$4,400  


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

F-71


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

January 3, 2019 (inception) through December 31, 2019


 

Series #52MANTLE

Series #71MAYS

Series #RLEXPEPSI

Series #10COBB

Series #POTTER

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss)

$(607) 

$(301) 

$(225) 

$(233) 

$(196) 

Adjustments to Net cash used in operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

220  

203  

180  

154  

131  

(Gain) / Loss on sale of Asset

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

Prepaid Storage

 

(2) 

 

 

(1) 

Due to the Manager for Insurance

237  

100  

32  

66  

66  

Accounts Payable

 

 

13  

13  

 

Net cash used in operating activities

(150) 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

Investment in memorabilia

(125,000) 

(47,250) 

(16,800) 

(35,000) 

(70,100) 

Net cash used in investing activities

(125,000) 

(47,250) 

(16,800) 

(35,000) 

(70,100) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

126,600  

48,850  

17,100  

36,600  

70,740  

Due to the manager and other affiliates

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

510  

Distribution to RSE Archive

 

 

 

(55) 

(55) 

Net cash used in financing activities

126,600  

48,850  

17,100  

36,545  

71,195  

 

 

 

 

 

 

Net change in cash

1,450  

1,600  

300  

1,545  

1,095  

Cash beginning of period

 

 

 

 

 

Cash end of period

1,450  

1,600  

300  

1,545  

1,095  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interests issued to Asset Seller as consideration

 

$5,250  

 

 

 


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

F-72


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

January 3, 2019 (inception) through December 31, 2019


 

Series #TWOCITIES

Series #FROST

Series #BIRKINBLU

Series #SMURF

Series #70RLEX

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss)

$(142) 

$(140) 

$(215) 

$(329) 

$(105) 

Adjustments to Net cash used in operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

131  

131  

112  

110  

71  

(Gain) / Loss on sale of Asset

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

Prepaid Storage

(1) 

(1) 

(1) 

 

 

Due to the Manager for Insurance

12  

10  

104  

56  

34  

Accounts Payable

 

 

 

13  

 

Net cash used in operating activities

 

 

 

(150) 

 

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

 

Investment in memorabilia

(12,100) 

(10,100) 

(55,500) 

(29,500) 

(17,900) 

Net cash used in investing activities

(12,100) 

(10,100) 

(55,500) 

(29,500) 

(17,900) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

13,800  

12,000  

56,750  

30,750  

19,250  

Due to the manager and other affiliates

 

 

 

 

 

Contribution related to Offering Closings and Asset Sales

 

 

 

 

 

Distribution to RSE Archive

(205) 

(205) 

 

 

(150) 

Net cash used in financing activities

13,595  

11,795  

56,750  

30,750  

19,100  

 

 

 

 

 

 

Net change in cash

1,495  

1,695  

1,250  

1,100  

1,200  

Cash beginning of period

 

 

 

 

 

Cash end of period

1,495  

1,695  

1,250  

1,100  

1,200  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interest issued to Asset Seller as consideration

 

 

 

 

 


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

F-73


RSE ARCHIVE, LLC

 

Consolidated Statements of Cash Flows

January 3, 2019 (inception) through December 31, 2019


 

Series #EINSTEIN

Series #HONUS

Series #75ALI

Series #71ALI

Consolidated

Cash Flows from Operating Activities:

 

 

 

 

 

Net (Loss)

$(73) 

$(965) 

$(86) 

$(55) 

$(8,041) 

Adjustments to Net cash used in operating activities

 

 

 

 

 

Expenses Paid by Manager and Contributed to the Company / Series

63  

16  

 

 

7,644  

(Gain) / Loss on sale of Asset

 

 

 

 

 

Prepaid Insurance

 

 

 

 

 

Prepaid Storage

(1) 

 

(2) 

(1) 

(1,881) 

Due to the Manager for Insurance

11  

949  

83  

52  

2,607  

Accounts Payable

 

 

 

 

130  

Net cash used in operating activities

 

 

 

 

459  

 

 

 

 

 

 

Cash flow from investing activities:

 

 

 

 

 

Deposits on memorabilia

 

 

 

 

(282,250) 

Investment in memorabilia

(11,100) 

(225,000) 

(44,000) 

(27,500) 

(1,021,650) 

Net cash used in investing activities

(11,100) 

(225,000) 

(44,000) 

(27,500) 

(1,303,900) 

 

 

 

 

 

 

Cash flow from financing activities:

 

 

 

 

 

Proceeds from sale of membership interests

13,000  

230,300  

45,040  

29,100  

749,880  

Due to the manager and other affiliates

 

 

 

 

577,500  

Contribution related to Offering Closings and Asset Sales

 

 

10  

 

520  

Distribution to RSE Archive

(150) 

 

 

 

 

Net cash used in financing activities

12,850  

230,300  

45,050  

29,100  

1,327,900  

 

 

 

 

 

 

Net change in cash

1,750  

5,300  

1,050  

1,600  

24,459  

Cash beginning of period

 

 

 

 

 

Cash end of period

1,750  

5,300  

1,050  

1,600  

24,459  

Supplemental Cash Flow Information:

 

 

 

 

 

Membership Interest issued to Asset Seller as consideration

 

$275,028  

 

 

$280,278  


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

F-74


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE A - DESCRIPTION OF ORGANIZATION AND BUSINESS OPERATIONS

 

RSE Archive, LLC (the “Company,” “RSE Archive,” “we,” “us,” or “our”) is a Delaware series limited liability company formed on January 3, 2019.  The Company’s core business is the identification and acquisition of collectible memorabilia (“Memorabilia Assets” or the “Asset Class”) and the management and marketing of a collection of Memorabilia Assets, as selected and acquired by the Company for the benefit of investors. RSE Archive Manager, LLC, a single member Delaware limited liability company formed on March 27, 2019 and owned by RSE Markets, Inc., is the manager of the Company (the “Manager”). RSE Markets, Inc. is a Delaware corporation formed on April 28, 2016 and serves as the asset manager for the collection of Memorabilia Assets owned by the Company and each series (the “Asset Manager”). 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”). Each Series will own a unique Memorabilia 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(5))) 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, 2020 and December 31, 2020. “Prior Period” refers to the time period between January 3, 2019 (inception) and December 31, 2019. 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.

 

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 roles as the Asset Manager of each Series. The Asset Manager is the owner of the Manager.

 

All voting rights, except as specified in the Operating Agreement or required by law, remain with the Manager (e.g., determining the type and quantity of general maintenance and other expenses required for the appropriate upkeep of each Underlying Asset, determining how to best commercialize the applicable Underlying Assets, evaluating potential sale offers and the liquidation of a Series). The Manager manages the ongoing operations of each Series in accordance with the operating agreement of the Company.

 

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


F-75


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


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

 

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 qualified up to the date of this filing the broker of record (the “BOR”) received a fee (the “Brokerage Fee”) of 1.0% of the cash from Offering for facilitating the sale of securities.

 

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”).

 

Free Cash Flow Distributions:

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

 

In the case that Free Cash Flow (as described in Note F)is available and such distributions are made, at the sole discretion of the Manager, the 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) for management of the applicable Underlying Asset. The Management Fee is accounted for as an expense to the relevant Series rather than a distribution from Free Cash Flow.

 

Other:

The Manager is responsible for covering its own expenses.

 

LIQUIDITY AND CAPITAL RESOURCES

 

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. Neither the Company nor any of the Series has generated revenues or profits 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 Asset Disposition section in Note (A)).

 

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 the Current Period and at the end of the Prior Period.

 

Period

Income / (Loss)

Net Working Capital

Accumulated Deficit

2019

($8,041)

($553,897)

($8,041)

2020

($19,718)

($8,292,792)

($162,102)

 

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. If the Company does not continue to obtain financing from the Manager, it will be unable to repay these obligations as they come due, including the obligations of each listed Series.  These factors raise substantial doubt about the Company’s and each listed Series’ ability to continue as a going concern for the twelve months following the date of this filing.


F-76


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


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

 

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. Each Series will continue to incur Operating Expenses (as described in Note B(5)) including, but not limited to storage, insurance, transportation and maintenance expenses, on an ongoing basis.

 

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

 

Cash Balance

Applicable Series

12/31/2020

12/31/2019

#52MANTLE

$1,450 

$1,450 

#71MAYS

1,600 

1,600 

#RLEXPEPSI

300 

300 

#10COBB

1,545 

1,545 

#POTTER

1,095 

1,095 

#TWOCITIES

1,495 

1,495 

#FROST

1,695 

1,695 

#BIRKINBLU

1,250 

1,250 

#SMURF

1,250 

1,100 

#70RLEX

1,200 

1,200 

#EINSTEIN

1,750 

1,750 

#HONUS

5,300 

5,300 

#75ALI

1,003 

1,050 

#71ALI

6,555 

1,600 

#APROAK

1,250 

- 

#88JORDAN

1,003 

- 

#BIRKINBOR

1,203 

- 

#33RUTH

1,003 

- 

#SPIDER1

1,003 

- 

#BATMAN3

1,003 

- 

#ULYSSES

1,950 

- 

#ROOSEVELT

400 

- 

#56MANTLE

1,050 

- 

#AGHOWL

1,703 

- 

#98JORDAN

9,408 

- 

#18ZION

650 

- 

#SNOOPY

800 

- 

#APOLLO11

1,050 

- 

#24RUTHBAT

1,003 

- 

#YOKO

1,750 

- 

#86JORDAN

8,851 

- 

#HULK1

300 

- 

#RUTHBALL1

700 

- 

#HIMALAYA

1,203 

- 

#38DIMAGGIO

600 

- 

#55CLEMENTE

600 

- 

#LOTR

563 

- 

#CATCHER

213 

- 

#BOND1

463 

- 

#SUPER21

300 

- 

#BATMAN1

534 

- 

#BIRKINTAN

700 

- 

#GMTBLACK1

634 

- 

#61JFK

334 

- 

#POKEMON1

534 

- 

#50JACKIE

833 

- 

#LINCOLN

634 

- 

#STARWARS1

269 

- 

#68MAYS

520 

- 

#56TEDWILL

520 

- 

#TMNT1

400 

- 

#CAPTAIN3

100 

- 


F-77


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

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

 

Cash Balance (continued)

Applicable Series

12/31/2020

12/31/2019

#51MANTLE

520 

- 

#CHURCHILL

220 

- 

#SHKSPR4

400 

- 

#03KOBE

460 

- 

#03LEBRON

520 

- 

#03JORDAN

520 

- 

#39TEDWILL

600 

- 

#94JETER

460 

- 

#2020TOPPS

150 

- 

#FANFOUR1

471 

- 

#85MARIO

460 

- 

#TOS39

460 

- 

#DAREDEV1

320 

- 

#05LATOUR

430 

- 

#16SCREAG

430 

- 

#14DRC

430 

- 

#86RICE

460 

- 

#57MANTLE

400 

- 

#FAUBOURG

560 

- 

#SOBLACK

520 

- 

#GATSBY

520 

- 

#93DAYTONA

600 

- 

#09TROUT

400 

- 

#57STARR

400 

- 

#AF15

400 

- 

#03KOBE2

400 

- 

#JOBSMAC

400 

- 

#16PETRUS

430 

- 

#ALICE

520 

- 

#SPIDER10

400 

- 

#62MANTLE

460 

- 

#BATMAN6

320 

- 

#CLEMENTE2

400 

- 

#SUPER14

460 

- 

#79STELLA

600 

- 

#TKAM

534 

- 

#DIMAGGIO2

321 

- 

#13BEAUX

4,400 

- 

#88MARIO

60,400 

- 

#ANMLFARM

100 

- 

#NASA1

300 

- 

#00BRADY

339 

- 

#85NES

400 

- 

#JUSTICE1

400 

- 

#69KAREEM

339 

- 

#59JFK

400 

- 

#04LEBRON

400 

- 

#85JORDAN

600 

- 

#GOLDENEYE

326 

- 

#MOONSHOE

420 

- 

#03LEBRON2

320 

- 

#GRAPES

400 

- 

#34GEHRIG

339 

- 

#98KANGA

420 

- 

#06BRM

400 

- 

#DUNE

460 

- 

#86FLEER

805 

- 

#WILDGUN

400 

- 

#58PELE2

805 

- 

#18LAMAR

7,278 

- 

 

 

 

 

 

 


F-78


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

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

 

Cash Balance (continued)

Applicable Series

12/31/2020

12/31/2019

Total Series Cash Balance

$170,336 

$22,430 

RSE Archive

31,545 

2,029 

Total Cash Balance

$201,881 

$24,459 

 

The cash on the books of the Company is reserved for funding future pre-Closing Operating Expenses (as described in Note B(5)) or Acquisition Expenses (as described in Note B(6)) as the case may be. The cash on the books of each Series is reserved for funding of post-Closing Operating Expenses. During the 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(5).

 

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

 

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(7) outlines all Offerings for which a Closing has occurred during the Current Period and Prior Period.

 

 


F-79


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


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

 

ASSET DISPOSITIONS

 

During the Current Period and Prior Period, the Company received purchase offers for the Underlying Assets listed in the table below. Per the terms of the Company’s Operating Agreement, the Company, together with the Company’s Advisory Board 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 but not yet been transferred to the applicable Series. 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

Proceeds from Sale

Initial Purchase Price

Gain on Sale

Balance Sheet at time of Sale

Corporate Level Taxes on Gain on Sale

Sales Tax Remittance to the State of New York

Total Initial Offering Price
/ Per Interest

Total Distribution to Investors
/ Per Interests

#71ALI

1971 “Fight of the Century” Contract

02/07/2020

$36,450

$27,500

$8,950

$1,600 Cash

$3,005
(Net of $55 Net Loss Carryforward)

$3,550

$31,000 / $15.50

$38,595/ $19.29

#98JORDAN

1998 Michael Jordan Jersey

05/11/2020

$165,000

$120,000

$44,935
(Net of $65 in Capitalized Acquisition Expenses)

$1,600 Cash

$9,408

 

$128,000 / $64.00

$157,328 / $78.65

#86JORDAN

1986 Fleer #57 Michael Jordan Card

06/01/2020

$80,000

$38,000

$41,948
(Net of $52 of Capitalized Acquisition Expenses)

$500 Cash

$144 Insurance Payable

$8,816

 

$40,000 / $40.00

$71,649 / $71.64

#50JACKIE

1950 Bowman #22  Jackie Robinson Card

10/07/2020

$13,000

$9,200

$3,800

$133 Cash

$771

 

$10,000 / $1.00

$12,300 / $1.23

#88MARIO

1988 NES Super Mario Bros. 2 Wata 9.8 A+ Video Game

 

12/29/2020

$60,000

$25,000

$35,000

$400 Cash

$7,359

 

$30,000 / $15.00

$53,036 / $26.51

#18LAMAR

2018 National Treasures Red Lamar Jackson Rookie Card graded BGS NM-MT+ 8.5

 

12/29/2020

$88,500

$54,000

$34,500

$805 Cash

$7,278

 

$62,000 / $8.00

$82,027 / $10.58

 

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


F-80


RSE ARCHIVE, 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”).

 

All Offerings that had closed as of the date of the financial statements were issued under Tier 2 of Regulation A+ and qualified under the Company’s Offering Circular (as amended). Separate financial statements are presented for each such Series.

 

2.Use of Estimates: 

 

The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.

 

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near-term due to one or more future confirming events.  Accordingly, the actual results could differ significantly from our estimates.

 

3.Cash and Cash Equivalents: 

 

The Company considers all short-term investments with an original maturity of three months or less when purchased, or otherwise acquired, to be cash equivalents.

 

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-81


RSE ARCHIVE, 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(6)), maintenance, professional fees such as annual audit and legal expenses and other Underlying Asset specific expenses as detailed in the Manager’s allocation policy, together the Operating Expenses.  We distinguish between pre-Closing and post-Closing Operating Expenses. Operating Expenses are expensed as incurred.

 

Except as disclosed with respect to any future Offering, expenses of this nature that are incurred prior to the Closing of an Offering of Series of Interests, are funded by the Manager and are not reimbursed by the Company, the Series or economic members. 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

2019

$6,117

$1,527

2020

$53,717

$76,931

 

During the Current Period and 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:

 

Operating Expenses

Applicable Series

2020 

2019 

#52MANTLE

$2,742 

$607 

#71MAYS

1,857 

301 

#RLEXPEPSI

1,408 

225 

#10COBB

1,632 

233 

#POTTER

1,481 

196 

#TWOCITIES

1,255 

142 

#FROST

1,246 

140 

#BIRKINBLU

1,883 

215 

#SMURF

1,564 

329 

#70RLEX

1,421 

105 

#EINSTEIN

1,251 

73 

#HONUS

7,366 

965 

#75ALI

1,865 

87 

#71ALI

209 

55 

#APROAK

2,187 

- 

#88JORDAN

1,395 

- 

#BIRKINBOR

1,749 

- 

#33RUTH

2,052 

- 

#SPIDER1

1,098 

- 

#BATMAN3

1,385 

- 

#ULYSSES

1,041 

- 

#ROOSEVELT

1,026 

- 

#56MANTLE

1,094 

- 

#AGHOWL

1,018 

- 

#98JORDAN

374 

- 

#18ZION

1,021 

- 

#SNOOPY

1,085 

- 

#APOLLO11

1,086 

- 

#24RUTHBAT

4,447 

- 

#YOKO

797 

- 

#86JORDAN

205 

- 


F-82


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Operating Expenses (continued)

Applicable Series

2020 

2019 

#HULK1

1,044 

- 

#RUTHBALL1

1,022 

- 

#HIMALAYA

2,628 

- 

#38DIMAGGIO

908 

- 

#55CLEMENTE

1,082 

- 

#LOTR

779 

- 

#CATCHER

715 

- 

#BOND1

819 

- 

#SUPER21

670 

- 

#BATMAN1

894 

- 

#BIRKINTAN

802 

- 

#GMTBLACK1

914 

- 

#61JFK

619 

- 

#POKEMON1

1,428 

- 

#50JACKIE

366 

- 

#LINCOLN

717 

- 

#STARWARS1

580 

- 

#68MAYS

724 

- 

#56TEDWILL

1,021 

- 

#TMNT1

643 

- 

#CAPTAIN3

614 

- 

#51MANTLE

686 

- 

#CHURCHILL

506 

- 

#SHKSPR4

840 

- 

#03KOBE

701 

- 

#03LEBRON

606 

- 

#03JORDAN

656 

- 

#39TEDWILL

585 

- 

#94JETER

653 

- 

#2020TOPPS

877 

- 

#FANFOUR1

716 

- 

#85MARIO

1,162 

- 

#TOS39

526 

- 

#DAREDEV1

374 

- 

#05LATOUR

551 

- 

#16SCREAG

643 

- 

#14DRC

696 

- 

#86RICE

467 

- 

#57MANTLE

375 

- 

#FAUBOURG

1,397 

- 

#SOBLACK

846 

- 

#GATSBY

694 

- 

#93DAYTONA

469 

- 

#09TROUT

1,297 

- 

#57STARR

319 

- 

#AF15

488 

- 

#03KOBE2

303 

- 

#JOBSMAC

390 

- 

#16PETRUS

337 

- 

#ALICE

211 

- 

#SPIDER10

215 

- 

#62MANTLE

940 

- 

#BATMAN6

237 

- 

#CLEMENTE2

460 

- 

#SUPER14

342 

- 

#79STELLA

427 

- 

#TKAM

217 

- 

#DIMAGGIO2

189 

- 

#13BEAUX

177 

- 

#88MARIO

195 

- 


F-83


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Operating Expenses (continued)

Applicable Series

2020

2019

#ANMLFARM

154 

- 

#NASA1

1,092 

- 

#00BRADY

182 

- 

#85NES

179 

- 

#JUSTICE1

338 

- 

#69KAREEM

133 

- 

#59JFK

109 

- 

#04LEBRON

212 

- 

#85JORDAN

648 

- 

#GOLDENEYE

120 

- 

#MOONSHOE

394 

- 

#03LEBRON2

239 

- 

#GRAPES

95 

- 

#34GEHRIG

125 

- 

#98KANGA

318 

- 

#06BRM

94 

- 

#DUNE

49 

- 

#86FLEER

239 

- 

#WILDGUN

102 

- 

#58PELE2

65 

- 

#18LAMAR

82 

- 

RSE Archive

51,349 

4,333 

Total Operating Expenses

$147,314 

$8,005 

 

 

 


F-84


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

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 and will be subject to an annual test for impairment. These long-lived assets are reviewed for impairment annually or whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset. The following Series recorded an impairment charge in the Current and Prior Periods:

 

 

Series

Impairment loss on memorabilia

2019

-

-

2020

#AMZFNT15

$4,400

 

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, that are incurred prior to the Closing of an Offering, are initially funded by the Manager but will be reimbursed with the proceeds from an Offering related to such Series, to the extent described in the applicable Offering document. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering. Acquisition Expenses are capitalized into the cost of the Underlying Asset as per the table below. Should a proposed Offering prove to be unsuccessful, the Company will not reimburse the Manager and these expenses will be accounted for as capital contributions, and the Acquisition Expenses will be expensed. 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 Archive” 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.

 

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 on January 3, 2019. The following table presents all costs capitalized on the acquisition of Underlying Assets during the Current Period and Prior Period. Please note the following table excludes purchase price and capitalized acquisitions costs related to Underlying Assets sold:


F-85


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 

 

 

Capitalized Costs

 

 

 Applicable Series  

 

 Purchase Price / Down payment  

Acquisition Costs

 Total  

#52MANTLE

(1) 

$125,000 

$- 

$125,000 

#71MAYS

(1) 

52,500 

- 

52,500 

#RLEXPEPSI

(1) 

16,800 

- 

16,800 

#10COBB

(1) 

35,000 

- 

35,000 

#POTTER

(1) 

65,000 

5,100 

70,100 

#TWOCITIES

(1) 

12,000 

100 

12,100 

#FROST

(1) 

10,000 

100 

10,100 

#BIRKINBLU

(1) 

55,500 

- 

55,500 

#SMURF

(1) 

29,500 

- 

29,500 

#70RLEX

(1) 

17,900 

28 

17,928 

#EINSTEIN

(1) 

11,000 

100 

11,100 

#HONUS

(1) 

500,028 

- 

500,028 

#75ALI

(1) 

44,000 

65 

44,065 

#APROAK

(1) 

72,500 

- 

72,500 

#88JORDAN

(1) 

20,000 

- 

20,000 

#BIRKINBOR

(1) 

50,000 

- 

50,000 

#33RUTH

(1) 

74,000 

- 

74,000 

#SPIDER1

(1) 

20,000 

- 

20,000 

#BATMAN3

(1) 

75,000 

- 

75,000 

#ULYSSES

(1) 

22,000 

100 

22,100 

#ROOSEVELT

(1) 

17,000 

200 

17,200 

#56MANTLE

(1) 

9,000 

- 

9,000 

#AGHOWL

(1) 

15,500 

100 

15,600 

#18ZION

(1) 

13,500 

45 

13,545 

#SNOOPY

(1) 

24,000 

- 

24,000 

#APOLLO11

(1) 

30,000 

- 

30,000 

#24RUTHBAT

(1) 

250,000 

6 

250,006 

#YOKO

(1) 

12,500 

100 

12,600 

#HULK1

(1) 

87,000 

6 

87,006 

#RUTHBALL1

(1) 

27,000 

6 

27,006 

#HIMALAYA

(1) 

130,000 

- 

130,000 

#38DIMAGGIO

(1) 

20,000 

6 

20,006 

#55CLEMENTE

(1) 

36,000 

6 

36,006 

#LOTR

(1) 

27,500 

100 

27,600 

#CATCHER

(1) 

11,500 

100 

11,600 

#BOND1

(1) 

37,000 

100 

37,100 

#SUPER21

(1) 

7,000 

23 

7,023 

#BATMAN1

(1) 

68,500 

77 

68,577 

#BIRKINTAN

(1) 

25,000 

244 

25,244 

#GMTBLACK1

(1) 

25,000 

30 

25,030 

#61JFK

(1) 

16,250 

100 

16,350 

#POKEMON1

(1) 

118,000 

- 

118,000 

#LINCOLN

(1) 

64,000 

925 

64,925 

#STARWARS1

(1) 

10,000 

- 

10,000 

#68MAYS

(1) 

32,000 

83 

32,083 

#56TEDWILL

(1) 

80,000 

- 

80,000 

#TMNT1

(1) 

59,000 

- 

59,000 

#CAPTAIN3

(1) 

35,500 

23 

35,523 

#51MANTLE

(1) 

29,500 

- 

29,500 

#CHURCHILL

(1) 

6,500 

100 

6,600 

#SHKSPR4

(1) 

105,000 

100 

105,100 

#03KOBE

(1) 

44,000 

- 

44,000 

#03LEBRON

(1) 

25,000 

- 

25,000 

#03JORDAN

(1) 

33,000 

- 

33,000 

#39TEDWILL

(1) 

27,750 

- 

27,750 

#94JETER

(1) 

39,000 

- 

39,000 


F-86


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Capitalized Costs (continued)

Applicable Series

 

Purchase Price / Down payment

Acquisition Costs

Total

#2020TOPPS

(1) 

98,000 

- 

98,000 

#FANFOUR1

(1) 

100,000 

63 

100,063 

#85MARIO

(1) 

140,000 

- 

140,000 

#TOS39

(1) 

120,000 

- 

120,000 

#DAREDEV1

(1) 

9,500 

- 

9,500 

#05LATOUR

(1) 

7,442 

- 

7,442 

#16SCREAG

(1) 

31,944 

- 

31,944 

#14DRC

(1) 

45,980 

- 

45,980 

#86RICE

(1) 

20,000 

- 

20,000 

#57MANTLE

(1) 

8,000 

- 

8,000 

#FAUBOURG

(1) 

115,000 

- 

115,000 

#SOBLACK

(1) 

50,000 

253 

50,253 

#GATSBY

(1) 

185,000 

100 

185,100 

#93DAYTONA

(1) 

37,000 

- 

37,000 

#09TROUT

(1) 

225,000 

- 

225,000 

#57STARR

(1) 

8,000 

- 

8,000 

#AF15

(1) 

189,000 

- 

189,000 

#03KOBE2

(1) 

21,000 

- 

21,000 

#JOBSMAC

(1) 

35,000 

- 

35,000 

#16PETRUS

(1) 

38,236 

- 

38,236 

#ALICE

(1) 

9,200 

100 

9,300 

#SPIDER10

(1) 

18,000 

- 

18,000 

#62MANTLE

(1) 

132,000 

- 

132,000 

#BATMAN6

(1) 

23,500 

- 

23,500 

#CLEMENTE2

(1) 

60,000 

- 

60,000 

#SUPER14

(1) 

120,000 

- 

120,000 

#79STELLA

(1) 

61,500 

28 

61,528 

#TKAM

(1) 

28,500 

100 

28,600 

#DIMAGGIO2

(1) 

17,625 

79 

17,704 

#13BEAUX

(1) 

21,877 

- 

21,877 

#ANMLFARM

(1) 

8,700 

100 

8,800 

#NASA1

(1) 

250,000 

4,457 

254,457 

#00BRADY

(1) 

35,123 

61 

35,184 

#85NES

(1) 

26,000 

- 

26,000 

#JUSTICE1

(1) 

190,000 

- 

190,000 

#69KAREEM

(1) 

23,200 

61 

23,261 

#59JFK

(1) 

23,000 

100 

23,100 

#04LEBRON

(1) 

44,000 

- 

44,000 

#85JORDAN

(1) 

240,000 

- 

240,000 

#GOLDENEYE

(1) 

22,800 

74 

22,874 

#MOONSHOE

(1) 

150,000 

- 

150,000 

#03LEBRON2

(1) 

90,100 

127 

90,227 

#GRAPES

(1) 

31,000 

100 

31,100 

#34GEHRIG

(1) 

29,676 

61 

29,737 

#98KANGA

(1) 

150,000 

- 

150,000 

#06BRM

(1) 

15,720 

- 

15,720 

#DUNE

(1) 

10,500 

100 

10,600 

#86FLEER

(1) 

146,400 

- 

146,400 

#WILDGUN

(1) 

24,000 

- 

24,000 

#58PELE2

(1) 

22,800 

- 

22,800 

#AVENGE57

(2) 

17,000 

- 

17,000 

#99TMB2

(2) 

50,300 

80 

50,380 

#AVENGERS1

(2) 

250,000 

- 

250,000 

#03TACHE

(2) 

70,192 

- 

70,192 

#13GIANNIS

(2) 

19,600 

127 

19,727 

#04MESSI

(2) 

39,600 

- 

39,600 


F-87


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Capitalized Costs (continued)

Applicable Series

 

Purchase Price / Down payment

Acquisition Costs

Total

#PUNCHOUT

(2) 

80,000 

27 

80,027 

#BULLSRING

(2) 

249,600 

- 

249,600 

#70AARON

(2) 

16,122 

80 

16,202 

#96CHARZRD

(2) 

57,877 

169 

58,046 

#ICECLIMB

(2) 

70,000 

- 

70,000 

#01TIGER

(2) 

15,600 

82 

15,682 

#JUNGLEBOX

(2) 

30,100 

30 

30,130 

#51HOWE

(2) 

39,600 

- 

39,600 

#96JORDAN2

(2) 

47,880 

768 

48,648 

#09COBB

(2) 

27,600 

81 

27,681 

#59FLASH

(2) 

58,000 

33 

58,033 

#THOR

(2) 

195,000 

- 

195,000 

#FOSSILBOX

(2) 

18,000 

45 

18,045 

#PICNIC

(2) 

48,000 

- 

48,000 

#98GTA

(2) 

13,200 

45 

13,245 

#POKEBLUE

(2) 

20,000 

27 

20,027 

#DOMINOS

(2) 

8,468 

132 

8,600 

#58PELE

(2) 

288,000 

- 

288,000 

#09CURRY

(2) 

22,800 

306 

23,106 

#09BEAUX

(2) 

29,475 

- 

29,475 

#84JORDAN

(2) 

312,500 

5,486 

317,986 

#KEROUAC

(2) 

85,000 

100 

85,100 

#96JORDAN

(2) 

42,000 

- 

42,000 

#FEDERAL

(2) 

120,000 

100 

120,100 

#62BOND

(2) 

76,455 

462 

76,917 

#71TOPPS

(2) 

60,000 

551 

60,551 

#DEATON

(2) 

250,000 

- 

250,000 

#98ZELDA

(2) 

20,000 

- 

20,000 

#WOLVERINE

(2) 

42,000 

33 

42,033 

#03JORDAN2

(2) 

36,000 

306 

36,306 

#91JORDAN

(2) 

67,200 

306 

67,506 

#VANHALEN

(2) 

54,000 

306 

54,306 

#48JACKIE

(2) 

340,000 

- 

340,000 

#79GRETZKY

(2) 

720,000 

551 

720,551 

#14KOBE

(2) 

69,300 

585 

69,885 

#FAUBOURG2

(2) 

150,000 

- 

150,000 

#17DUJAC

(2) 

23,232 

- 

23,232 

#03LEBRON3

(2) 

204,000 

551 

204,551 

#APEOD

(2) 

28,000 

- 

28,000 

#AMZFNT15

(2) 

26,100 

6 

26,106 

#NEWTON

(2) 

255,000 

- 

255,000 

#14CARR

(2) 

16,600 

15 

16,615 

#XMEN1

(2) 

215,000 

- 

215,000 

#TORNEK

(2) 

153,000 

- 

153,000 

#37HEISMAN

(2) 

410,000 

- 

410,000 

#11BELAIR

(2) 

18,995 

- 

18,995 

#00MOUTON

(2) 

23,449 

- 

23,449 

#09RBLEROY

(2) 

96,285 

- 

96,285 

#00NEWMAN

(2) 

12,800 

398 

13,198 

#13MUSIGNY

(2) 

222,720 

- 

222,720 

#16KOBE

(2) 

631,200 

6,250 

637,450 

#1776

(2) 

300,000 

- 

300,000 

#59BOND

(2) 

68,221 

463 

68,684 

#MOSASAUR

(2) 

17,813 

- 

17,813 

#92JORDAN

(2) 

36,000 

- 

36,000 

#66ORR

(2) 

85,200 

306 

85,506 


F-88


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Capitalized Costs (continued)

Applicable Series

 

Purchase Price / Down payment

Acquisition Costs

Total

#94JORDAN

(2) 

73,200 

306 

73,506 

#CONGRESS

(2) 

45,000 

- 

45,000 

#APPLE1

(2) 

736,863 

6,045 

742,908 

#BROSGRIMM

(2) 

112,500 

233 

112,733 

#OPEECHEE

(2) 

252,000 

551 

252,551 

#MARADONA

(2) 

11,211 

71.26 

11,282 

#ROCKETBOX

(2) 

25,100 

75 

25,175 

Total

 

$14,740,507 

$40,124 

$14,780,631 

 

 

 

 

 

Underlying Assets owned at Dec 31, 2020 and previous period was as follow:

 

 

Underlying assets at December 31, 2019

$1,578,478 

$5,700 

$1,584,178 

Underlying assets at December 31, 2020

$13,162,029 

$34,424 

$13,196,453 

Grant Total

 

$14,740,507 

$40,124 

$14,780,631 

 

 

 

 

 

(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. 

 

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 as of the end of the Current Period.

 

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”.

 

Membership Contributions for each Offering that closed are as follow and excluding Series for which assets were sold:   


F-89


RSE ARCHIVE, 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

Distribution

Total

#52MANTLE

10/25/2019

$132,000 

$1,320 

$3,090 

$990 

$- 

$126,600 

#71MAYS

10/31/2019

57,000 

570 

1,830 

500 

- 

54,100 

#RLEXPEPSI

11/6/2019

17,800 

178 

22 

500 

- 

17,100 

#10COBB

11/14/2019

39,000 

390 

1,510 

500 

- 

36,600 

#POTTER

11/21/2019

72,000 

720 

- 

540 

- 

70,740 

#TWOCITIES

11/21/2019

14,500 

145 

55 

500 

- 

13,800 

#FROST

11/21/2019

13,500 

135 

865 

500 

- 

12,000 

#BIRKINBLU

11/27/2019

58,000 

580 

170 

500 

- 

56,750 

#SMURF

11/27/2019

34,500 

345 

2,905 

500 

- 

30,750 

#70RLEX

12/9/2019

20,000 

200 

50 

500 

- 

19,250 

#EINSTEIN

12/12/2019

14,500 

145 

855 

500 

- 

13,000 

#HONUS

12/26/2019

520,000 

5,200 

5,572 

3,900 

- 

505,328 

#75ALI

12/30/2019

46,000 

460 

- 

500 

- 

45,040 

#71ALI

12/30/2019

31,000 

310 

1,090 

500 

29,100 

- 

#APROAK

1/3/2020

75,000 

750 

- 

563 

- 

73,688 

#88JORDAN

1/29/2020

22,000 

220 

230 

500 

- 

21,050 

#BIRKINBOR

2/20/2020

52,500 

525 

225 

500 

- 

51,250 

#33RUTH

2/26/2020

77,000 

770 

603 

578 

- 

75,050 

#SPIDER1

3/4/2020

22,000 

220 

230 

500 

- 

21,050 

#BATMAN3

3/4/2020

78,000 

780 

585 

585 

- 

76,050 

#ULYSSES

3/10/2020

25,500 

255 

695 

500 

- 

24,050 

#ROOSEVELT

3/10/2020

19,500 

195 

1,008 

500 

- 

17,797 

#56MANTLE

3/11/2020

10,000 

100 

- 

500 

- 

9,400 

#AGHOWL

3/11/2020

19,000 

190 

810 

500 

- 

17,500 

#98JORDAN

3/22/2020

128,000 

1,280 

4,160 

960 

121,600 

- 

#18ZION

4/2/2020

15,000 

150 

200 

500 

- 

14,150 

#SNOOPY

4/7/2020

25,500 

255 

- 

500 

- 

24,745 

#APOLLO11

4/19/2020

32,000 

320 

130 

500 

- 

31,050 

#24RUTHBAT

5/3/2020

255,000 

2,550 

- 

1,913 

- 

250,538 

#YOKO

5/11/2020

16,000 

160 

840 

500 

- 

14,500 

#86JORDAN

5/13/2020

40,000 

400 

600 

500 

38,500 

- 

#HULK1

5/24/2020

89,000 

890 

143 

668 

- 

87,300 

#RUTHBALL1

5/24/2020

29,000 

290 

510 

500 

- 

27,700 

#HIMALAYA

5/27/2020

140,000 

1,400 

6,300 

1,050 

- 

131,250 

#38DIMAGGIO

6/4/2020

22,000 

220 

680 

500 

- 

20,600 

#55CLEMENTE

6/4/2020

38,000 

380 

520 

500 

- 

36,600 

#LOTR

6/11/2020

29,000 

290 

10 

500 

- 

28,200 

#CATCHER

6/11/2020

12,500 

125 

25 

500 

- 

11,850 

#BOND1

6/11/2020

39,000 

390 

510 

500 

- 

37,600 

#SUPER21

6/17/2020

8,500 

85 

615 

500 

- 

7,300 

#BATMAN1

6/18/2020

71,000 

710 

658 

533 

- 

69,100 


F-90


RSE ARCHIVE, 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 (continued)

Applicable Series

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Distribution

Total

#BIRKINTAN

6/25/2020

28,000 

280 

1,520 

500 

- 

25,700 

#GMTBLACK1

6/25/2020

28,000 

280 

1,520 

500 

- 

25,700 

#61JFK

7/7/2020

23,000 

230 

5,520 

500 

- 

16,750 

#POKEMON1

7/8/2020

125,000 

1,250 

4,213 

938 

- 

118,600 

#50JACKIE

7/8/2020

10,000 

100 

2 

500 

9,398 

- 

#LINCOLN

7/9/2020

80,000 

800 

13,900 

600 

- 

64,700 

#STARWARS1

7/14/2020

12,000 

120 

980 

500 

- 

10,400 

#68MAYS

7/26/2020

39,000 

390 

5,510 

500 

- 

32,600 

#56TEDWILL

7/26/2020

90,000 

900 

7,825 

675 

- 

80,600 

#TMNT1

7/30/2020

65,000 

650 

3,720 

500 

- 

60,130 

#CAPTAIN3

7/30/2020

37,000 

370 

464 

500 

- 

35,666 

#51MANTLE

7/31/2020

34,000 

340 

3,060 

500 

- 

30,100 

#CHURCHILL

8/6/2020

7,500 

75 

25 

500 

- 

6,900 

#SHKSPR4

8/6/2020

115,000 

1,150 

7,282 

863 

- 

105,705 

#03KOBE

8/16/2020

50,000 

500 

4,400 

500 

- 

44,600 

#03LEBRON

8/16/2020

34,000 

340 

7,560 

500 

- 

25,600 

#03JORDAN

8/16/2020

41,000 

410 

6,490 

500 

- 

33,600 

#39TEDWILL

8/24/2020

28,000 

280 

- 

500 

- 

27,220 

#94JETER

8/24/2020

45,000 

450 

4,450 

500 

- 

39,600 

#2020TOPPS

8/25/2020

100,000 

1,000 

100 

750 

- 

98,150 

#FANFOUR1

9/2/2020

105,000 

1,050 

2,563 

788 

- 

100,600 

#85MARIO

9/15/2020

150,000 

1,500 

6,775 

1,125 

- 

140,600 

#TOS39

9/15/2020

135,000 

1,350 

12,038 

1,013 

- 

120,600 

#DAREDEV1

9/15/2020

11,500 

115 

985 

500 

- 

9,900 

#05LATOUR

9/15/2020

9,800 

98 

1,161 

500 

- 

8,042 

#16SCREAG

9/15/2020

39,000 

390 

5,566 

500 

- 

32,544 

#14DRC

9/15/2020

54,000 

540 

6,380 

500 

- 

46,580 

#86RICE

9/15/2020

23,000 

230 

1,670 

500 

- 

20,600 

#57MANTLE

9/21/2020

8,000 

80 

- 

500 

- 

7,420 

#FAUBOURG

9/21/2020

150,000 

1,500 

31,675 

1,125 

- 

115,700 

#SOBLACK

10/1/2020

56,000 

560 

4,087 

500 

- 

50,853 

#GATSBY

10/1/2020

200,000 

2,000 

10,800 

1,500 

- 

185,700 

#93DAYTONA

10/1/2020

42,000 

420 

3,480 

500 

- 

37,600 

#09TROUT

10/8/2020

225,000 

2,250 

- 

1,688 

- 

221,063 

#57STARR

10/8/2020

8,000 

80 

- 

500 

- 

7,420 

#AF15

10/19/2020

200,000 

2,000 

6,898 

1,500 

- 

189,602 

#03KOBE2

10/22/2020

23,000 

230 

641 

500 

- 

21,629 

#JOBSMAC

10/22/2020

50,000 

500 

13,168 

500 

- 

35,832 

#16PETRUS

11/3/2020

45,000 

450 

5,214 

500 

- 

38,836 

#ALICE

11/3/2020

12,000 

120 

1,480 

500 

- 

9,900 

#SPIDER10

11/3/2020

21,000 

210 

1,688 

500 

- 

18,602 

#62MANTLE

11/4/2020

150,000 

1,500 

14,775 

1,125 

- 

132,600 


F-91


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

Membership Contribution and Uses at Closing as of the Current Period (continued)

Applicable Series

Closing Date

Membership Interests

Brokerage Fee

Sourcing Fee

Custody Fee

Distribution

Total

#BATMAN6

11/4/2020

27,000 

270 

2,330 

500 

- 

23,900 

#CLEMENTE2

11/9/2020

70,000 

700 

8,173 

525 

- 

60,602 

#SUPER14

11/16/2020

130,000 

1,300 

7,125 

975 

- 

120,600 

#79STELLA

11/16/2020

69,000 

690 

5,693 

518 

- 

62,100 

#TKAM

11/16/2020

32,000 

320 

1,980 

500 

- 

29,200 

#DIMAGGIO2

11/18/2020

21,000 

210 

2,036 

500 

- 

18,254 

#13BEAUX

11/23/2020

25,500 

255 

2,124 

500 

- 

22,621 

#88MARIO

11/23/2020

30,000 

300 

3,571 

500 

25,629 

- 

#ANMLFARM

11/23/2020

10,000 

100 

434 

500 

- 

8,966 

#NASA1

11/25/2020

300,000 

3,000 

39,763 

2,250 

- 

254,987 

#00BRADY

11/30/2020

45,000 

450 

8,298 

500 

- 

35,752 

#85NES

11/30/2020

32,000 

320 

4,321 

500 

- 

26,859 

#JUSTICE1

12/7/2020

215,000 

2,150 

20,635 

1,613 

- 

190,602 

#69KAREEM

12/7/2020

27,500 

275 

2,896 

500 

- 

23,829 

#59JFK

12/7/2020

26,000 

260 

1,538 

500 

- 

23,702 

#04LEBRON

12/7/2020

50,000 

500 

4,371 

500 

- 

44,629 

#85JORDAN

12/7/2020

250,000 

2,500 

5,025 

1,875 

- 

240,600 

#GOLDENEYE

12/14/2020

25,000 

250 

808 

500 

- 

23,442 

#MOONSHOE

12/14/2020

180,000 

1,800 

26,250 

1,350 

- 

150,600 

#03LEBRON2

12/14/2020

100,000 

1,000 

7,523 

750 

- 

90,728 

#GRAPES

12/14/2020

39,000 

390 

6,408 

500 

- 

31,702 

#34GEHRIG

12/14/2020

35,000 

350 

3,845 

500 

- 

30,305 

#98KANGA

12/14/2020

170,000 

1,700 

16,425 

1,275 

- 

150,600 

#06BRM

12/14/2020

18,500 

185 

1,351 

500 

- 

16,464 

#DUNE

12/22/2020

13,250 

133 

1,418 

500 

- 

11,200 

#86FLEER

12/22/2020

165,000 

1,650 

14,666 

1,238 

- 

147,447 

#WILDGUN

12/22/2020

28,000 

280 

2,591 

500 

- 

24,629 

#58PELE2

12/22/2020

26,500 

265 

1,888 

500 

- 

23,847 

#18LAMAR

12/29/2020

62,000 

620 

5,833 

500 

55,047 

- 

Total

 

$7,390,850 

$73,909 

$457,203 

$77,333 

$279,274 

$6,503,133 

 

 

 

 

 

 

 

 

Note: represents Membership Contributions net of Brokerage Fee, Sourcing Fee and Custody Fee at closing of offering for respective Series.


F-92


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

8.Income taxes: 

 

Each existing Series has elected and qualified, and the Company intends that each future Series will elect and qualify, to be taxed as a corporation under the Internal Revenue Code of 1986.  Each separate Series intends to be accounted for as described in ASC Topic 740, "Income Taxes," which requires an asset and liability approach to financial accounting and reporting for income taxes.  Deferred income tax assets and liabilities are computed for differences between the financial statement and tax bases of assets and liabilities that will result in future taxable or deductible amounts, based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.  

 

The Company recognizes the tax benefit from an uncertain tax position only if it is more likely than not the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such positions are then measured based on the largest benefit that has a greater than 50% likelihood of being realized upon settlement. There were no uncertain tax positions as of the end of the Current Period.

 

The Company and the Manager of the Company intend 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-93


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE C - RELATED PARTY TRANSACTIONS

 

Series Members

The managing member of the Company is the Manager. The Company will admit additional members to each of its Series through the Offerings of membership Interests in each Series. By purchasing an Interest in a Series of Interests, the Investor is admitted as a member of the Series and will be bound by the Company's Operating Agreement. Under the Operating Agreement, each Investor grants a power of attorney to the Manager. The Operating Agreement provides the Manager with the ability to appoint officers and Advisory Board members.

 

Officer and Affiliate Loans

From time to time, individual officers and affiliates of the Manager 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 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 the Current Period and Prior Period, amounts outstanding due to Manager and affiliates are shown as below:

 

Period

Due to the Manager and its Affiliates

2019

$577,500

2020

$8,417,248

 

 

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

 


F-94


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE C - RELATED PARTY TRANSACTIONS

 

Series

Agreement Type

Date of Agreement

Purchase Price

Percent Owned by Asset Seller on Close

Asset Seller

#52MANTLE

Purchase Option Agreement

4/26/2019

$125,000.00

0%

Goldin Auctions

#71MAYS

Purchase Option Agreement

4/26/2019

$52,500.00

10%

Goldin Auctions

#10COBB

Purchase Option Agreement

4/26/2019

$35,000.00

0%

Goldin Auctions

#71ALI

Purchase Option Agreement

4/26/2019

$27,500.00

0%

Goldin Auctions

#98JORDAN

Purchase Option Agreement

4/26/2019

$120,000.00

0%

Goldin Auctions

#75ALI

Purchase Agreement

10/16/2019

$44,000.00

0%

Goldin Auctions

#88JORDAN

Purchase Agreement

10/16/2019

$20,000.00

0%

Goldin Auctions

#18ZION

Upfront Purchase

10/16/2019

$13,500.00

0%

Goldin Auctions

#APOLLO11

Upfront Purchase

10/16/2019

$30,000.00

0%

Goldin Auctions

#HONUS

Purchase Option Agreement

11/11/2019

$500,028.00

53%

Goldin Auctions

#24RUTHBAT

Purchase Agreement

11/21/2019

$250,000.00

0%

Goldin Auctions

#33RUTH

Upfront Purchase

11/26/2019

$74,000.00

0%

Goldin Auctions

#56MANTLE

Upfront Purchase

11/26/2019

$9,000.00

0%

Goldin Auctions

#RUTHBALL1

Purchase Agreement

2/5/2020

$27,000.00

0%

Goldin Auctions

#HULK1

Purchase Agreement

2/5/2020

$87,000.00

0%

Goldin Auctions

#55CLEMENTE

Purchase Agreement

2/5/2020

$36,000.00

0%

Goldin Auctions

#38DIMAGGIO

Purchase Agreement

2/5/2020

$20,000.00

0%

Goldin Auctions

#BATMAN1

Purchase Agreement

2/5/2020

$68,500.00

0%

Goldin Auctions

1962 Amazing Fantasy #15 CGC VG+ 4.5

Purchase Agreement

2/5/2020

$30,500.00

0%

Goldin Auctions

#86JORDAN

Upfront Purchase

2/18/2020

$38,000.00

0%

Goldin Auctions

#POKEMON1

Upfront Purchase

3/2/2020

$118,000.00

0%

Goldin Auctions

#50JACKIE

Upfront Purchase

3/3/2020

$9,200.00

0%

Goldin Auctions

#56TEDWILL

Purchase Agreement

4/15/2020

$80,000.00

0%

Goldin Auctions

#68MAYS

Purchase Agreement

4/15/2020

$32,000.00

0%

Goldin Auctions

#51MANTLE

Purchase Agreement

4/15/2020

$29,500.00

0%

Goldin Auctions

#03LEBRON

Purchase Agreement

4/15/2020

$25,000.00

0%

Goldin Auctions

#03JORDAN

Purchase Agreement

4/15/2020

$33,000.00

0%

Goldin Auctions

#03KOBE

Purchase Agreement

6/25/2020

$44,000.00

0%

Goldin Auctions

#94JETER

Purchase Agreement

6/25/2020

$39,000.00

0%

Goldin Auctions

#86RICE

Purchase Agreement

6/25/2020

$20,000.00

0%

Goldin Auctions

#62MANTLE

Purchase Agreement

6/25/2020

$132,000.00

0%

Goldin Auctions

#39TEDWILL

Purchase Agreement

7/7/2020

$27,750.00

0%

Goldin Auctions

#57MANTLE

Purchase Agreement

7/7/2020

$8,000.00

0%

Goldin Auctions

#57STARR

Purchase Agreement

7/7/2020

$8,000.00

0%

Goldin Auctions

1937 Heisman Memorial Trophy Awarded to Yale University Halfback Clint Frank

Purchase Agreement

7/10/2020

$410,000.00

0%

Goldin Auctions

#CLEMENTE2

Purchase Agreement

7/23/2020

$60,000.00

0%

Goldin Auctions

#09TROUT

Purchase Agreement

7/30/2020

$225,000.00

0%

Goldin Auctions

#03KOBE2

Purchase Agreement

9/3/2020

$21,000.00

0%

Goldin Auctions

#04LEBRON

Purchase Agreement

9/18/2020

$44,000.00

0%

Goldin Auctions

#85JORDAN

Purchase Agreement

9/29/2020

$240,000.00

0%

Goldin Auctions

#86FLEER

Upfront Purchase

11/2/2020

$146,400.00

0%

Goldin Auctions

#58PELE2

Upfront Purchase

11/2/2020

$22,800.00

0%

Goldin Auctions

#18LAMAR

Upfront Purchase

11/2/2020

$54,000.00

0%

Goldin Auctions

#04MESSI

Upfront Purchase

11/2/2020

$39,600.00

0%

Goldin Auctions

#51HOWE

Upfront Purchase

11/2/2020

$39,600.00

0%

Goldin Auctions

#58PELE

Upfront Purchase

11/2/2020

$288,000.00

0%

Goldin Auctions

#09CURRY

Upfront Purchase

12/14/2020

$22,800.00

0%

Goldin Auctions

#03JORDAN2

Upfront Purchase

12/14/2020

$36,000.00

0%

Goldin Auctions

#91JORDAN

Upfront Purchase

12/14/2020

$67,200.00

0%

Goldin Auctions

#94JORDAN

Upfront Purchase

12/14/2020

$73,200.00

0%

Goldin Auctions

#VANHALEN

Upfront Purchase

12/14/2020

$54,000.00

0%

Goldin Auctions

#66ORR

Upfront Purchase

12/14/2020

$85,200.00

0%

Goldin Auctions

#48JACKIE

Purchase Agreement

12/16/2020

$340,000.00

0%

Goldin Auctions


F-95


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE D –DEBT

 

On April 30, 2019, RSE Markets and the Company, including an affiliate of RSE Markets, entered into a $1.5 million revolving line of credit (the “LoC”) with Silicon Valley Bank. The LoC allowed RSE Markets to draw up to 80% of the value of an Underlying Assets for any asset held on the books of the Company for less than 180 days. Interest on any amounts outstanding under the LoC accrued at a floating per annum rate equal to the greater of (i) 0.50% above the Prime Rate (defined as the rate published in the money rates section of The Wall Street Journal) and (ii) 6.0%. Interest expense was paid monthly by RSE Markets. The Company was also jointly and severably liable for any amounts outstanding under this LoC. On December 20, 2019, RSE Markets and the Company cancelled the LoC and RSE Markets repaid all outstanding amounts totaling $220,000 in outstanding principal under the LoC as well as accrued interest of $1,100.  

 

Simultaneous with the cancellation of the LoC, RSE Markets and the Company, including an affiliate of RSE Markets, entered into a $2.25 million demand note (the “DN”) with Upper90 Fund, LP. The DN allowed RSE Markets to draw up to 100% of the value of the Underlying Assets for any asset held on the books of the Company. Interest on any amounts outstanding under the DN accrued at a fixed per annum rate of 15%. The Company was also jointly and severably liable for any amounts outstanding under this DN.

 

On November 24, 2020, RSE Markets and the Company replaced the DN 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 Memorabilia Assets to become Underlying Assets, neither Company nor any Series is a borrower under the CF, neither is responsible for repayment of any amounts outstanding, and both are no longer jointly and severably liable under the CF.

 

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 are similar in nature and consist of expenses such as storage, insurance, transportation, marketing and maintenance and professional fees such as ongoing bookkeeping, legal and accounting expenses associated with a Series, pre-Closing Operating Expenses are borne by the Manager and are not expected to be reimbursed by the Company or the economic members. Post-Closing Operating Expenses are the responsibility of each Series of Interest and may be financed through (i) revenues generated by the Series or cash reserves at the Series or (ii) contributions made by the Manager, for which the Manager does not seek reimbursement or (iii) loans by the Manager, for which the Manager may charge a rate of interest or (iv) issuance of additional Interest in a Series (at the discretion of the Manager).

 

Allocation Methodology

Allocation of revenues and expenses and costs will be made amongst the various Series in accordance with the Manager's allocation policy. The Manager's allocation policy requires items that are related to a specific Series to be charged to that specific Series. Items not related to a specific Series will be allocated pro rata based upon the value of the Underlying Assets or the number of Underlying Assets, as stated in the Manager’s allocation policy and as determined by the Manager. The Manager may amend its allocation policy at its sole discretion from time to time.


F-96


RSE ARCHIVE, 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(4)) are funded by the Manager and generally reimbursed through the Series proceeds upon the Closing of an Offering. Offering Expenses are charged to a specific Series. 

·Acquisition Expenses: Acquisition Expenses (as described in Note B(6)), are typically funded by the Manager, and reimbursed from the Series proceeds upon the Closing of an Offering. Unless, to the extent that certain Acquisition Expenses are anticipated prior to the Closing, but incurred after the Closing of an Offering, for example transportation fees, in which case, additional cash from the proceeds of the Offering will be retained on the Series balance sheet to cover such future anticipated Acquisition Expenses after the Closing of the Offering. Acquisition Expenses incurred are 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(7)) and is charged to the specific Series. Losses incurred related to closed Offerings, due to shortfalls between proceeds from closed Offerings and costs incurred in relation to these Offerings are charged to the specific Series but are reimbursed by the Manager and accounted for as capital contributions to the Series (as described in Note B(6)).  

·Brokerage Fee: The Brokerage Fee is paid to the BOR from the Series proceeds upon the Closing of an Offering (as described in Note B(7)) and is charged to the specific Series.  

·Custody Fee: The Custody Fee is paid to the Custodian from the Series proceeds upon the Closing of an Offering (as described in Note B(7)) and is charged to the specific Series.  

·Operating Expenses: Operating Expenses (as described in Note B(5)), 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 the storage 

§Professional Fees: flat monthly expense per Series, for Series that have not had a closing allocated to the Company 

§Transportation: based on the number of Underlying Assets transported 

§Marketing: based on the number of Underlying Assets marketed 


F-97


RSE ARCHIVE, 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 the Current Period and Prior Period, no distributions of Free Cash Flow or Management fees were paid by the Company or in respect of any Series.


F-98


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE G - INCOME TAX

 

Each individual Series has elected to be treated as a corporation for tax purposes. The Company and the Manager have elected to be treated as partnerships.

 

No provision for income taxes for the Current Period and 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. Losses incurred after January 1, 2019 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. There were no sales during 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

 

#71ALI

#98JORDAN

#86JORDAN

#50JACKIE

#88MARIO

#18LAMAR

 

Income before provision for income taxes

$8,741

$44,562

$41,743

$3,434

$34,806

$34,418

-

Reversal of valuation allowance, gross

 

(55)

-

-

-

-

-

-

Taxed at federal and statutory rates

 

35%

(1)

21%

21%

21%

21%

21%

-

Provision for income taxes

 

$ 3,005

$    9,408

$    8,816

$   771

$7,359

$7,278

$ -

 

 

 

 

 

 

 

 

 

(1)State tax rate is only included when an asset is sold in New York state. 

 

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 Prior Period the only tax effected components of deferred tax assets and deferred tax liabilities related to closed Series.


F-99


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE G - INCOME TAX (CONTINUED)

 

Federal Tax Benefit at Statutory Rate

 

 

12/31/2020

 

 

12/31/2019

 

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

#52MANTLE

$(576) 

$576  

$- 

$(127) 

$127 

$- 

#71MAYS

(390) 

390  

- 

(63) 

63 

- 

#RLEXPEPSI

(296) 

296  

- 

(47) 

47 

- 

#10COBB

(343) 

343  

- 

(49) 

49 

- 

#POTTER

(311) 

311  

- 

(41) 

41 

- 

#TWOCITIES

(264) 

264  

- 

(30) 

30 

- 

#FROST

(262) 

262  

- 

(29) 

29 

- 

#BIRKINBLU

(395) 

395  

- 

(45) 

45 

- 

#SMURF

(328) 

328  

- 

(69) 

69 

- 

#70RLEX

(298) 

298  

- 

(22) 

22 

- 

#EINSTEIN

(263) 

263  

- 

(15) 

15 

- 

#HONUS

(1,547) 

1,547  

- 

(203) 

203 

- 

#75ALI

(392) 

392  

- 

(18) 

18 

- 

#71ALI

- 

 

- 

(12) 

12 

- 

#APROAK

(459) 

459  

- 

 

 

 

#88JORDAN

(293) 

293  

- 

 

 

 

#BIRKINBOR

(367) 

367  

- 

 

 

 

#33RUTH

(431) 

431  

- 

 

 

 

#SPIDER1

(231) 

231  

- 

 

 

 

#BATMAN3

(291) 

291  

- 

 

 

 

#ULYSSES

(219) 

219  

- 

 

 

 

#ROOSEVELT

(215) 

215  

- 

 

 

 

#56MANTLE

(230) 

230  

- 

 

 

 

#AGHOWL

(214) 

214  

- 

 

 

 

#18ZION

(214) 

214  

- 

 

 

 

#SNOOPY

(228) 

228  

- 

 

 

 

#APOLLO11

(228) 

228  

- 

 

 

 

#24RUTHBAT

(934) 

934  

- 

 

 

 

#YOKO

(167) 

167  

- 

 

 

 

#HULK1

(219) 

219  

- 

 

 

 

#RUTHBALL1

(215) 

215  

- 

 

 

 

#HIMALAYA

(552) 

552  

- 

 

 

 

#38DIMAGGIO

(191) 

191  

- 

 

 

 

#55CLEMENTE

(227) 

227  

- 

 

 

 

#LOTR

(164) 

164  

- 

 

 

 

#CATCHER

(150) 

150  

- 

 

 

 

#BOND1

(172) 

172  

- 

 

 

 

#SUPER21

(141) 

141  

- 

 

 

 

#BATMAN1

(188) 

188  

- 


F-100


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE G - INCOME TAX (CONTINUED)

 

Federal Tax Benefit at Statutory Rate (continued)

 

 

12/31/2020

 

 

12/31/2019

 

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

#BIRKINTAN

(168) 

168  

- 

 

 

 

#GMTBLACK1

(192) 

192  

- 

 

 

 

#61JFK

(130) 

130  

- 

 

 

 

#POKEMON1

(300) 

300  

- 

 

 

 

#LINCOLN

(151) 

151  

- 

 

 

 

#STARWARS1

(122) 

122  

- 

 

 

 

#68MAYS

(152) 

152  

- 

 

 

 

#56TEDWILL

(214) 

214  

- 

 

 

 

#TMNT1

(135) 

135  

- 

 

 

 

#CAPTAIN3

(129) 

129  

- 

 

 

 

#51MANTLE

(144) 

144  

- 

 

 

 

#CHURCHILL

(106) 

106  

- 

 

 

 

#SHKSPR4

(176) 

176  

- 

 

 

 

#03KOBE

(147) 

147  

- 

 

 

 

#03LEBRON

(127) 

127  

- 

 

 

 

#03JORDAN

(138) 

138  

- 

 

 

 

#39TEDWILL

(123) 

123  

- 

 

 

 

#94JETER

(137) 

137  

- 

 

 

 

#2020TOPPS

(184) 

184  

- 

 

 

 

#FANFOUR1

(150) 

150  

- 

 

 

 

#85MARIO

(244) 

244  

- 

 

 

 

#TOS39

(111) 

111  

- 

 

 

 

#DAREDEV1

(79) 

79  

- 

 

 

 

#05LATOUR

(116) 

116  

- 

 

 

 

#16SCREAG

(135) 

135  

- 

 

 

 

#14DRC

(146) 

146  

- 

 

 

 

#86RICE

(98) 

98  

- 

 

 

 

#57MANTLE

(79) 

79  

- 

 

 

 

#FAUBOURG

(293) 

293  

- 

 

 

 

#SOBLACK

(178) 

178  

- 

 

 

 

#GATSBY

(146) 

146  

- 

 

 

 

#93DAYTONA

(98) 

98  

- 

 

 

 

#09TROUT

(272) 

272  

- 

 

 

 

#57STARR

(67) 

67  

- 

 

 

 

#AF15

(103) 

103  

- 

 

 

 

#03KOBE2

(64) 

64  

- 

 

 

 

#JOBSMAC

(82) 

82  

- 

 

 

 

#16PETRUS

(71) 

71  

- 

 

 

 

#ALICE

(44) 

44  

- 

 

 

 


F-101


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE G - INCOME TAX (CONTINUED)

 

Federal Tax Benefit at Statutory Rate (continued)

 

 

12/31/2020

 

 

12/31/2019

 

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

#SPIDER10

(45) 

45  

- 

 

 

 

#62MANTLE

(197) 

197  

- 

 

 

 

#BATMAN6

(50) 

50  

- 

- 

- 

- 

#CLEMENTE2

(97) 

97  

- 

 

 

 

#SUPER14

(72) 

72  

- 

 

 

 

#79STELLA

(90) 

90  

- 

 

 

 

#TKAM

(46) 

46  

- 

 

 

 

#DIMAGGIO2

(40) 

40  

- 

 

 

 

#13BEAUX

(37) 

37  

- 

 

 

 

#ANMLFARM

(32) 

32  

- 

 

 

 

#NASA1

(229) 

229  

- 

 

 

 

#00BRADY

(38) 

38  

- 

 

 

 

#85NES

(38) 

38  

- 

 

 

 

#JUSTICE1

(71) 

71  

- 

 

 

 

#69KAREEM

(28) 

28  

- 

 

 

 

#59JFK

(23) 

23  

- 

 

 

 

#04LEBRON

(45) 

45  

- 

 

 

 

#85JORDAN

(136) 

136  

- 

 

 

 

#GOLDENEYE

(25) 

25  

- 

 

 

 

#MOONSHOE

(83) 

83  

- 

 

 

 

#03LEBRON2

(50) 

50  

- 

 

 

 

#GRAPES

(20) 

20  

- 

 

 

 

#34GEHRIG

(26) 

26  

- 

 

 

 

#98KANGA

(67) 

67  

- 

 

 

 

#06BRM

(20) 

20  

- 

 

 

 

#DUNE

(10) 

10  

- 

 

 

 

#86FLEER

(50) 

50  

- 

 

 

 

#WILDGUN

(21) 

21  

- 

 

 

 

#58PELE2

(14) 

14  

- 

 

 

 

Total

$(19,852) 

$19,852  

$- 

$(771) 

$771 

$- 

 

 

 

 

 

 

 


F-102


RSE ARCHIVE, 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 Prior Period, consisting of net operating losses, were as follows:

 

Federal Loss Carry-forward

 

 

12/31/2020

 

 

12/31/2019

 

Applicable Series

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

#52MANTLE

$(703) 

$703  

$- 

$(127) 

$127 

$- 

#71MAYS

(453) 

453  

- 

(63) 

63 

- 

#RLEXPEPSI

(343) 

343  

- 

(47) 

47 

- 

#10COBB

(392) 

392  

- 

(49) 

49 

- 

#POTTER

(352) 

352  

- 

(41) 

41 

- 

#TWOCITIES

(293) 

293  

- 

(30) 

30 

- 

#FROST

(291) 

291  

- 

(29) 

29 

- 

#BIRKINBLU

(441) 

441  

- 

(45) 

45 

- 

#SMURF

(398) 

398  

- 

(69) 

69 

- 

#70RLEX

(320) 

320  

- 

(22) 

22 

- 

#EINSTEIN

(278) 

278  

- 

(15) 

15 

- 

#HONUS

(1,750) 

1,750  

- 

(203) 

203 

- 

#75ALI

(410) 

410  

- 

(18) 

18 

- 

#71ALI

- 

 

- 

(12) 

12 

- 

#APROAK

(459) 

459  

- 

 

 

 

#88JORDAN

(293) 

293  

- 

 

 

 

#BIRKINBOR

(367) 

367  

- 

 

 

 

#33RUTH

(431) 

431  

- 

 

 

 

#SPIDER1

(231) 

231  

- 

 

 

 

#BATMAN3

(291) 

291  

- 

 

 

 

#ULYSSES

(219) 

219  

- 

 

 

 

#ROOSEVELT

(215) 

215  

- 

 

 

 

#56MANTLE

(230) 

230  

- 

 

 

 

#AGHOWL

(214) 

214  

- 

 

 

 

#18ZION

(214) 

214  

- 

 

 

 

#SNOOPY

(228) 

228  

- 

 

 

 

#APOLLO11

(228) 

228  

- 

 

 

 

#24RUTHBAT

(934) 

934  

- 

 

 

 

#YOKO

(167) 

167  

- 

 

 

 

#HULK1

(219) 

219  

- 

 

 

 

#RUTHBALL1

(215) 

215  

- 

 

 

 

#HIMALAYA

(552) 

552  

- 

 

 

 

#38DIMAGGIO

(191) 

191  

- 

 

 

 

#55CLEMENTE

(227) 

227  

- 

 

 

 


F-103


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE G - INCOME TAX (CONTINUED)

 

Federal Loss Carry-forward (continued)

 

 

12/31/2020

 

 

12/31/2019

 

Applicable Series

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

#LOTR

(164) 

164  

- 

 

 

 

#CATCHER

(150) 

150  

- 

 

 

 

#BOND1

(172) 

172  

- 

 

 

 

#SUPER21

(141) 

141  

- 

 

 

 

#BATMAN1

(188) 

188  

- 

- 

- 

- 

#BIRKINTAN

(168) 

168  

- 

 

 

 

#GMTBLACK1

(192) 

192  

- 

 

 

 

#61JFK

(130) 

130  

- 

 

 

 

#POKEMON1

(300) 

300  

- 

 

 

 

#LINCOLN

(151) 

151  

- 

 

 

 

#STARWARS1

(122) 

122  

- 

 

 

 

#68MAYS

(152) 

152  

- 

 

 

 

#56TEDWILL

(214) 

214  

- 

 

 

 

#TMNT1

(135) 

135  

- 

 

 

 

#CAPTAIN3

(129) 

129  

- 

 

 

 

#51MANTLE

(144) 

144  

- 

 

 

 

#CHURCHILL

(106) 

106  

- 

 

 

 

#SHKSPR4

(176) 

176  

- 

 

 

 

#03KOBE

(147) 

147  

- 

 

 

 

#03LEBRON

(127) 

127  

- 

 

 

 

#03JORDAN

(138) 

138  

- 

 

 

 

#39TEDWILL

(123) 

123  

- 

 

 

 

#94JETER

(137) 

137  

- 

 

 

 

#2020TOPPS

(184) 

184  

- 

 

 

 

#FANFOUR1

(150) 

150  

- 

 

 

 

#85MARIO

(244) 

244  

- 

 

 

 

#TOS39

(111) 

111  

- 

 

 

 

#DAREDEV1

(79) 

79  

- 

 

 

 

#05LATOUR

(116) 

116  

- 

 

 

 

#16SCREAG

(135) 

135  

- 

 

 

 

#14DRC

(146) 

146  

- 

 

 

 

#86RICE

(98) 

98  

- 

 

 

 

#57MANTLE

(79) 

79  

- 

 

 

 

#FAUBOURG

(293) 

293  

- 

 

 

 

#SOBLACK

(178) 

178  

- 

 

 

 

#GATSBY

(146) 

146  

- 

 

 

 

#93DAYTONA

(98) 

98  

- 

 

 

 

#09TROUT

(272) 

272  

- 

 

 

 


F-104


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE G - INCOME TAX (CONTINUED)

 

Federal Loss Carry-forward (continued)

 

 

12/31/2020

 

 

12/31/2019

 

Applicable Series

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

Federal Loss Carry-forward

Valuation Allowance

Net Deferred Tax Asset

#57STARR

(67) 

67  

- 

 

 

 

#AF15

(103) 

103  

- 

 

 

 

#03KOBE2

(64) 

64  

- 

 

 

 

#JOBSMAC

(82) 

82  

- 

 

 

 

#16PETRUS

(71) 

71  

- 

 

 

 

#ALICE

(44) 

44  

- 

 

 

 

#SPIDER10

(45) 

45  

- 

 

 

 

#62MANTLE

(197) 

197  

- 

 

 

 

#BATMAN6

(50) 

50  

- 

- 

- 

- 

#CLEMENTE2

(97) 

97  

- 

 

 

 

#SUPER14

(72) 

72  

- 

 

 

 

#79STELLA

(90) 

90  

- 

 

 

 

#TKAM

(46) 

46  

- 

 

 

 

#DIMAGGIO2

(40) 

40  

- 

 

 

 

#13BEAUX

(37) 

37  

- 

 

 

 

#ANMLFARM

(32) 

32  

- 

 

 

 

#NASA1

(229) 

229  

- 

 

 

 

#00BRADY

(38) 

38  

- 

 

 

 

#85NES

(38) 

38  

- 

 

 

 

#JUSTICE1

(71) 

71  

- 

 

 

 

#69KAREEM

(28) 

28  

- 

 

 

 

#59JFK

(23) 

23  

- 

 

 

 

#04LEBRON

(45) 

45  

- 

 

 

 

#85JORDAN

(136) 

136  

- 

 

 

 

#GOLDENEYE

(25) 

25  

- 

 

 

 

#MOONSHOE

(83) 

83  

- 

 

 

 

#03LEBRON2

(50) 

50  

- 

 

 

 

#GRAPES

(20) 

20  

- 

 

 

 

#34GEHRIG

(26) 

26  

- 

 

 

 

#98KANGA

(67) 

67  

- 

 

 

 

#06BRM

(20) 

20  

- 

 

 

 

#DUNE

(10) 

10  

- 

 

 

 

#86FLEER

(50) 

50  

- 

 

 

 

#WILDGUN

(21) 

21  

- 

 

 

 

#58PELE2

(14) 

14  

- 

 

 

 

Total

$(20,612) 

$20,612  

$- 

$(771) 

$771 

$- 

 

 

 

 

 

 

 

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.


F-105


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

Restriction on Sale of Series #HONUS

 

The following restrictions apply to the #HONUS Series, imposed by the Asset Seller who was Issued 53% of the Series Interests upon Closing of the Offering.

 

·Without the Company’s prior written consent (which may be withheld in the Company’s sole discretion), the Asset Seller will not, directly or indirectly, offer, pledge, sell, transfer, hypothecate, mortgage, grant or encumber, sell or grant any option, purchase any option, enter into any arrangement or contract to do any of the foregoing, or otherwise transfer, dispose or encumber the Asset Seller’s Equity Interest.  

·Without the Asset Seller’s prior written consent, the Company will not sell the Underlying Asset within 36-months of the Closing.  

·The Company will not sell the Underlying Asset for a purchase price of less than $1,900,000.00 without the Asset Seller’s prior written consent.  

·For a 10-year period following the Closing, the Company (or our designee(s)) will have the right, exercisable at any time upon written notice to the Asset Seller, to repurchase from the Asset Seller the Asset Seller Equity Interest for a purchase price valuing the Series at no less than $1,900,000.00.  In the event the Company exercises this right, the Asset Seller will execute and deliver or cause to be executed and delivered to us such agreements or instruments as we may reasonably request, in order to facilitate such repurchase. 

·If the Underlying Asset is sold within 5 years of the Closing, the Company will use commercially reasonable efforts to include as a condition in the sale agreement relating to such sale that purchaser of the Underlying Asset must lend the Underlying Asset to the Asset Seller for 60 days per calendar year for a 24-month period post-sale.  The Company will have no further obligation to the Asset Seller once the Company sells the Underlying Asset. 


 F-106


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


NOTE I - SUBSEQUENT EVENTS

 

Subsequent Offerings

The table below shows all Offerings, which have closed after the date of the financial statements through April 30, 2021:

Series

Offering Size

Closing Date

#03TACHE

$78,000.00

1/13/2021

#AVENGE57

$20,000.00

1/13/2021

#99TMB2

$60,000.00

1/13/2021

#AVENGERS1

$270,000.00

1/13/2021

#13GIANNIS

$25,000.00

1/13/2021

#04MESSI

$45,000.00

1/13/2021

#PUNCHOUT

$90,000.00

1/13/2021

#BULLSRING

$300,000.00

1/13/2021

#70AARON

$18,000.00

1/13/2021

#96CHARZRD

$65,000.00

1/13/2021

#ICECLIMB

$80,000.00

1/13/2021

#01TIGER

$18,500.00

1/13/2021

#JUNGLEBOX

$34,500.00

1/19/2021

#51HOWE

$45,000.00

1/19/2021

#09COBB

$32,000.00

1/19/2021

#96JORDAN2

$54,000.00

1/19/2021

#THOR

$215,000.00

1/25/2021

#FOSSILBOX

$21,000.00

1/25/2021

#59FLASH

$65,000.00

1/25/2021

#POKEBLUE

$24,000.00

1/27/2021

#DOMINOS

$11,000.00

1/27/2021

#PICNIC

$54,000.00

1/27/2021

#98GTA

$15,750.00

1/27/2021

#58PELE

$315,000.00

1/28/2021

#09CURRY

$25,000.00

2/2/2021

#84JORDAN

$375,000.00

2/2/2021

#09BEAUX

$34,000.00

2/2/2021

#KEROUAC

$98,000.00

2/7/2021

#96JORDAN

$48,000.00

2/7/2021

#FEDERAL

$150,000.00

2/7/2021

#62BOND

$93,000.00

2/7/2021

#71TOPPS

$68,000.00

2/17/2021

#DEATON

$285,000.00

2/17/2021

#98ZELDA

$23,500.00

2/17/2021

#03JORDAN2

$42,000.00

2/22/2021

#WOLVERINE

$47,500.00

2/22/2021

#91JORDAN

$70,000.00

2/24/2021

#79GRETZKY

$800,000.00

2/25/2021

#17DUJAC

$26,000.00

3/8/2021

#FAUBOURG2

$165,000.00

3/8/2021

#MOSASAUR

$30,000.00

3/15/2021

#92JORDAN

$42,000.00

3/15/2021

#14KOBE

$78,000.00

3/15/2021

#03LEBRON3

$230,000.00

3/15/2021

#95TOPSUN

$60,000.00

3/15/2021

#OPEECHEE

$300,000.00

3/16/2021

#59BOND

$82,000.00

3/16/2021

#09TROUT2

$56,000.00

3/16/2021

#ROCKETBOX

$28,500.00

3/22/2021

#94JORDAN

$85,000.00

3/22/2021

#85MJPROMO

$28,000.00

4/6/2021

#17MAHOMES

$300,000.00

4/6/2021

#76PAYTON

$65,000.00

4/6/2021

#11BELAIR

$22,000.00

4/6/2021

#16KOBE

$800,000.00

4/6/2021

#FANFOUR5

$80,000.00

4/6/2021


F-107


RSE ARCHIVE, LLC

 

Notes to Consolidated Financial Statements


 

NOTE I - SUBSEQUENT EVENTS (CONTINUED)

 

Series

Offering Size

Closing Date

#86DK3

$43,500.00

4/6/2021

#18LUKA

$26,500.00

4/6/2021

#MARADONA

$14,000.00

4/9/2021

#68RYAN

$70,000.00

4/9/2021

#99CHARZRD

$350,000.00

4/9/2021

#96KOBE

$77,000.00

4/9/2021

#POKEYELOW

$55,000.00

4/13/2021

#POKELUGIA

$110,000.00

4/13/2021

#48JACKIE

$375,000.00

4/15/2021

#VANHALEN

$62,000.00

4/15/2021

#XMEN1

$240,000.00

4/15/2021

 

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

Asset Dispositions Subsequent to the Current Period

 

 

Series

Underlying Asset

Date of Sale Agreement

Total Sale Price

Initial Purchase Price

Carrying Value

Gain on Sale / (Loss)

Balance Sheet at time of Sale

Corporate Level Taxes on Gain on Sale

Sales Tax Remittance to the State of New York

Total Initial Offering Price
/ Per Interest

Total Distribution to Investors
/ Per Interests

#58PELE2

1958 Editora Aquarela Pelé Card graded PSA NM 7

02/26/2021

$62,000

$22,800

$22,800

$39,200

$805 Cash

$8,175

 

$26,500 / $5.00

$54,590 / $10.30

#AMZFNT15 (1)

1962 Amazing Fantasy #15 CGC VG+ 4.5

03/10/2021

$26,100

$30,500

$26,100

(2)

($0)

N/A

N/A

N/A

N/A

N/A

 

(1)Underlying Asset was sold prior to any Offering.  

(2)Impairment charge of $4,400 recorded at the end of the Current Period. 

 

Sale of Manager Interests in Series Subsequent to the Current Period

On January 1, 2021, RSE Markets, Inc. entered into a Series Interest Purchase Agreement with a third-party to sell certain membership interests in RSE Archive, LLC Series held by RSE Markets, Inc.


F-108



EXHIBIT INDEX  

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

Exhibit 2.2 – Amended and Restated Operating Agreement for RSE Archive, LLC (3)

Exhibit 2.3 – Certificate of Formation for RSE Archive Manager, LLC (1)

Exhibit 2.4 – Operating Agreement for RSE Archive Manager, LLC (2)

Exhibit 3.1 – Form of Series Designation (1)

Exhibit 4.1 – Amended and Restated Form of Subscription Agreement (4)

Exhibit 6.1 – Amended and Restated Form of Asset Management Agreement (9)

Exhibit 6.2 – Broker of Record Agreement (1)

Exhibit 6.3 Purchase Option Agreement in respect of Series #10COBB Asset (1)

Exhibit 6.4 Purchase Option Agreement in respect of Series #52MANTLE Asset (1)

Exhibit 6.5 Purchase Option Agreement in respect of Series #71ALI Asset (1)

Exhibit 6.6 Purchase Option Agreement in respect of Series #71MAYS Asset (1)

Exhibit 6.7 Purchase Option Agreement in respect of Series #98JORDAN Asset (1)

Exhibit 6.8 Purchase Option Agreement in respect of Series #AGHOWL Asset (1)

Exhibit 6.9 Purchase Option Agreement in respect of Series #EINSTEIN Asset (1)

Exhibit 6.10 Purchase Option Agreement in respect of Series #FROST Asset (1)

Exhibit 6.11 Purchase Option Agreement in respect of Series #POTTER Asset (1)

Exhibit 6.12 Purchase Option Agreement in respect of Series #ROOSEVELT Asset (1)

Exhibit 6.13 Purchase Option Agreement in respect of Series #TWOCITIES Asset (1)

Exhibit 6.14 Purchase Option Agreement in respect of Series #ULYSSES Asset (1)

Exhibit 6.15 Purchase Option Agreement in respect of Series #YOKO Asset (1)

Exhibit 6.16 Purchase Agreement in respect of Series #70RLEX Asset (3)

Exhibit 6.17 Purchase Agreement in respect of Series #RLEXPEPSI Asset (3)

Exhibit 6.18 Purchase Agreement in respect of Series #SMURF Asset (5)

Exhibit 6.19 Purchase Agreement in respect of Series #APEOD Asset (5)

Exhibit 6.20 Purchase Agreement in respect of Series #APROAK Asset (5)

Exhibit 6.21 Purchase Option Agreement in respect of Series #15PTKWT Asset (5)

Exhibit 6.22 Purchase Agreement in respect of Series #18ZION Asset (5)

Exhibit 6.23 Purchase Agreement in respect of Series #75ALI Asset (5)

Exhibit 6.24 Purchase Agreement in respect of Series #88JORDAN Asset (5)

Exhibit 6.25 Purchase Agreement in respect of Series #APOLLO11 Asset (5)

Exhibit 6.26 Purchase Agreement in respect of Series #BIRKINBLEU Asset (5)

Exhibit 6.27 Purchase Agreement in respect of Series #SNOOPY Asset (6)

Exhibit 6.28 Purchase Option Agreement in respect of Series #HONUS Asset (6)

Exhibit 6.29 Purchase Agreement in respect of Series #24RUTHBAT Asset (7)

Exhibit 6.30 Purchase Agreement in respect of Series #33RUTH Asset (7)

Exhibit 6.31 Purchase Agreement in respect of Series #56MANTLE Asset (7)

Exhibit 6.32 Purchase Option Agreement in respect of Series #BIRKINBOR Asset (7)

Exhibit 6.33 Purchase Option Agreement in respect of Series #HIMALAYA Asset (7)

Exhibit 6.34 Purchase Option Agreement in respect of Series #SPIDER1 Asset (7)

Exhibit 6.35 Purchase Option Agreement in respect of Series #BATMAN3 Asset (7)

Exhibit 6.36 Purchase Agreement in respect of Series #BOND1 Asset (8)

Exhibit 6.37 Purchase Agreement in respect of Series #CATCHER Asset (8)

Exhibit 6.38 Purchase Agreement in respect of Series #LOTR Asset (8)

Exhibit 6.40 Purchase Agreement in respect of Series #AMZFNT1 Asset (8)

Exhibit 6.41 Purchase Agreement in respect of Series #HULK1 Asset (8)

Exhibit 6.42 Purchase Agreement in respect of Series #BATMAN1 Asset (8)

Exhibit 6.43 Purchase Agreement in respect of Series #55CLEMENTE Asset (8)

Exhibit 6.44 Purchase Agreement in respect of Series #38DIMAGGIO Asset (8)

Exhibit 6.45 Purchase Agreement in respect of Series #RUTHBALL1 Asset (8)

Exhibit 6.46 Purchase Agreement in respect of Series #86JORDAN Asset (9)

Exhibit 6.47 Purchase Agreement in respect of Series #GMTBLACK1 Asset (9)


III-1



Exhibit 6.48 Purchase Agreement in respect of Series #SHKSPR4 Asset (9)

Exhibit 6.49 Purchase Agreement in respect of Series #50JACKIE Asset (9)

Exhibit 6.50 Purchase Agreement in respect of Series #POKEMON1 Asset (9)

Exhibit 6.51 Purchase Option Agreement in respect of Series #FANFOUR1 Asset (9)

Exhibit 6.52 Purchase Agreement in respect of Series #CHURCHILL Asset (9)

Exhibit 6.53 Purchase Agreement in respect of Series #ANMLFARM Asset (9)

Exhibit 6.54 Purchase Option Agreement in respect of Series #CAPTAIN3 Asset (9)

Exhibit 6.55 Purchase Option Agreement in respect of Series #SUPER21 Asset (9)

Exhibit 6.56 Purchase Option Agreement in respect of Series #SOBLACK Asset (9)

Exhibit 6.57 Purchase Option Agreement in respect of Series #FAUBOURG Asset (9)

Exhibit 6.58 Purchase Option Agreement in respect of Series #BIRKINTAN Asset (9)

Exhibit 6.59 – (15)

Exhibit 6.60 - Purchase Agreement in respect of Series #56TEDWILL Asset (10)

Exhibit 6.61 - Purchase Agreement in respect of Series #03LEBRON Asset (10)

Exhibit 6.62 - Purchase Agreement in respect of Series #03JORDAN Asset (10)

Exhibit 6.63 - Purchase Agreement in respect of Series #68MAYS Asset (10)

Exhibit 6.64 - Purchase Agreement in respect of Series #51MANTLE Asset (10)

Exhibit 6.65 - Purchase Option Agreement in respect of Series #85MARIO Asset (10)

Exhibit 6.66 - Purchase Agreement in respect of Series #TKAM Asset (10)

Exhibit 6.67 - Purchase Option Agreement in respect of Series #TMNT1 Asset (10)

Exhibit 6.68 - Purchase Agreement in respect of Series #LINCOLN Asset (10)

Exhibit 6.69 - Purchase Agreement in respect of Series #61JFK Asset (10)

Exhibit 6.70 - Purchase Option Agreement in respect of Series #GATSBY Asset (10)

Exhibit 6.71 - Purchase Option Agreement in respect of Series #NEWTON Asset (10)

Exhibit 6.72 - Purchase Agreement in respect of Series #BATMAN6 Asset (10)

Exhibit 6.73 - Purchase Agreement in respect of Series #STARWARS1 Asset (10)

Exhibit 6.74 - Purchase Agreement in respect of Series #DAREDEV1 Asset (10)

Exhibit 6.75 - Purchase Option Agreement in respect of Series #ALICE Asset (11)

Exhibit 6.76 - Purchase Agreement in respect of Series #14DRC Asset (11)

Exhibit 6.77 - Purchase Agreement in respect of Series #05LATOUR Asset (11)

Exhibit 6.78 - Purchase Agreement in respect of Series #16PETRUS Asset (11)

Exhibit 6.79 - Purchase Agreement in respect of Series #16SCREAG Asset (11)

Exhibit 6.80 - Purchase Option Agreement in respect of Series #HALONFR Asset (11)

Exhibit 6.81 - Purchase Agreement in respect of Series #03KOBE Asset (11)

Exhibit 6.82 - Purchase Agreement in respect of Series #86RICE Asset (11)

Exhibit 6.83 - Purchase Agreement in respect of Series #AVENGERS1 Asset (11)

Exhibit 6.84 - Purchase Agreement in respect of Series #SUPER14 Asset (11)

Exhibit 6.85 - Purchase Agreement in respect of Series #94JETER Asset (11)

Exhibit 6.86 - Purchase Agreement in respect of Series #62MANTLE Asset (11)

Exhibit 6.87 - Purchase Agreement in respect of Series #DUNE Asset (11)

Exhibit 6.88 - Purchase Agreement in respect of Series #TOS39 Asset (11)

Exhibit 6.89 - Purchase Option Agreement in respect of Series #2020TOPPS Asset (11)

Exhibit 6.90 - Purchase Agreement in respect of Series #93DAYTONA Asset (11)

Exhibit 6.91 - Purchase Agreement in respect of Series #TORNEK Asset (11)

Exhibit 6.92 - Purchase Agreement in respect of Series #57STARR Asset (11)

Exhibit 6.93 - Purchase Agreement in respect of Series #57MANTLE Asset (11)

Exhibit 6.94 - Purchase Agreement in respect of Series #39TEDWILL Asset (11)

Exhibit 6.95 - Purchase Agreement in respect of Series #37HEISMAN Asset (12)

Exhibit 6.96 - Purchase Agreement in respect of Series #JUSTICE1 Asset (12)

Exhibit 6.97 - Purchase Agreement in respect of Series #AF15 Asset (12)

Exhibit 6.98 - Purchase Agreement in respect of Series #59JFK Asset (12)

Exhibit 6.99 - Purchase Agreement in respect of Series #CLEMENTE2 Asset (12)

Exhibit 6.100 - Purchase Agreement in respect of Series #SPIDER10 Asset (12)

Exhibit 6.101 - Purchase Agreement in respect of Series #GRAPES Asset (12)

Exhibit 6.102 - Purchase Agreement in respect of Series #09TROUT Asset (12)

Exhibit 6.103 - Purchase Agreement in respect of Series #JOBSMAC Asset (12)


III-2



Exhibit 6.104 - Purchase Agreement in respect of Series #AVENGE57 Asset (12)

Exhibit 6.105 - Purchase Agreement in respect of Series #PICNIC Asset (12)

Exhibit 6.106 - Purchase Agreement in respect of Series #79STELLA Asset (12)

Exhibit 6.107 - Purchase Agreement in respect of Series #KEROUAC Asset (13)

Exhibit 6.108 - Purchase Agreement in respect of Series #09BEAUX Asset (13)

Exhibit 6.109 - Purchase Agreement in respect of Series #13BEAUX Asset (13)

Exhibit 6.110 - Purchase Agreement in respect of Series #09RBLEROY Asset (13)

Exhibit 6.111 - Purchase Agreement in respect of Series #00MOUTON Asset (13)

Exhibit 6.112 - Purchase Agreement in respect of Series #11BELAIR Asset (13)

Exhibit 6.113 - Purchase Agreement in respect of Series #06BRM Asset (13)

Exhibit 6.114 - Purchase Agreement in respect of Series #17DUJAC Asset (13)

Exhibit 6.115 - Purchase Agreement in respect of Series #00NEWMAN Asset (13)

Exhibit 6.116 - Purchase Agreement in respect of Series #NASA1 Asset (13)

Exhibit 6.117 - Purchase Agreement in respect of Series #03KOBE2 Asset (13)

Exhibit 6.118 - Purchase Agreement in respect of Series #FAUBOURG2 Asset (13)

Exhibit 6.119 - Amended and Restated Upper90 Secured Demand Promissory Term Note (16)

Exhibit 6.120 - Purchase Agreement in respect of Series #03TACHE Asset (17)

Exhibit 6.121 - Purchase Agreement in respect of Series #04LEBRON Asset (17)

Exhibit 6.122 - Purchase Agreement in respect of Series #THOR Asset (17)

Exhibit 6.123 - Purchase Agreement in respect of Series #85NES Asset (17)

Exhibit 6.124 - Purchase Agreement in respect of Series #WILDGUN Asset (17)

Exhibit 6.125 - Purchase Agreement in respect of Series #88MARIO Asset (17)

Exhibit 6.126 - Purchase Agreement in respect of Series #GOLDENEYE Asset (17)

Exhibit 6.127 - Purchase Agreement in respect of Series #13MUSIGNY Asset (17)

Exhibit 6.128 - Purchase Agreement in respect of Series #DIMAGGIO2 Asset (17)

Exhibit 6.129 - Purchase Agreement in respect of Series #85JORDAN Asset (17)

Exhibit 6.130 - Purchase Agreement in respect of Series #00BRADY Asset (17)

Exhibit 6.131 - Purchase Agreement in respect of Series #34GEHRIG Asset (17)

Exhibit 6.132 - Purchase Agreement in respect of Series #69KAREEM Asset (17)

Exhibit 6.133 - Purchase Agreement in respect of Series #16KOBE Asset (17)

Exhibit 6.134 - Purchase Agreement in respect of Series #MOONSHOE Asset (18)

Exhibit 6.135 - Purchase Agreement in respect of Series #70AARON Asset (18)

Exhibit 6.136 - Purchase Agreement in respect of Series #13GIANNIS Asset (18)

Exhibit 6.137 - Purchase Agreement in respect of Series #03LEBRON2 Asset (18)

Exhibit 6.138 - Purchase Agreement in respect of Series #BULLSRING Asset (18)

Exhibit 6.139 - Purchase Agreement in respect of Series #09COBB Asset (18)

Exhibit 6.140 - Purchase Agreement in respect of Series #18LAMAR Asset (18)

Exhibit 6.141 - Purchase Agreement in respect of Series #51HOWE Asset (18)

Exhibit 6.142 - Purchase Agreement in respect of Series #86FLEER Asset (18)

Exhibit 6.143 - Purchase Agreement in respect of Series #58PELE Asset (18)

Exhibit 6.144 - Purchase Agreement in respect of Series #58PELE2 Asset (18)

Exhibit 6.145 - Purchase Agreement in respect of Series #04MESSI Asset (18)

Exhibit 6.146 - Purchase Agreement in respect of Series #99TMB2 Asset (18)

Exhibit 6.147 - Purchase Agreement in respect of Series #98KANGA Asset (18)

Exhibit 6.148 - Purchase Agreement in respect of Series #FEDERAL Asset  (18)

Exhibit 6.149 - Bill of Sale in respect of Series #59BOND (19)

Exhibit 6.150 - Bill of Sale in respect of Series #62BOND (19)

Exhibit 6.151 - Purchase Agreement in respect of Series #DEATON (19)

Exhibit 6.152 - Purchase Agreement in respect of Series #XMEN1 (19)

Exhibit 6.153 - Bill of Sale in respect of Series #ICECLIMB (19)

Exhibit 6.154 - Purchase Agreement in respect of Series #PUNCHOUT (19)

Exhibit 6.155 - Purchase Agreement in respect of Series #POKEBLUE (19)

Exhibit 6.156 - Bill of Sale in respect of Series #98GTA (19)

Exhibit 6.157 - Bill of Sale in respect of Series #FOSSILBOX (19)

Exhibit 6.158 - Bill of Sale in respect of Series #96CHARZRD (19)

Exhibit 6.159 - Bill of Sale in respect of Series #JUNGLEBOX (19)


III-3



Exhibit 6.160 - Bill of Sale in respect of Series #01TIGER (19)

Exhibit 6.161 - Upper90 Credit and Guaranty Agreement (19)

Exhibit 6.162 – Purchase Agreement in respect of Series #48JACKIE Asset (20)

Exhibit 6.163 – Bill of Sale in respect of Series #66ORR Asset (20)

Exhibit 6.164 – Bill of Sale in respect of Series #71TOPPS Asset (20)

Exhibit 6.165 – Bill of Sale in respect of Series #79GRETZKY Asset (20)

Exhibit 6.166 – Bill of Sale in respect of Series #84JORDAN Asset (20)

Exhibit 6.167 – Bill of Sale in respect of Series #91JORDAN Asset (20)

Exhibit 6.168 – Bill of Sale in respect of Series #92JORDAN Asset (20)

Exhibit 6.169 – Bill of Sale in respect of Series #94JORDAN Asset (20)

Exhibit 6.170 – Bill of Sale in respect of Series #96JORDAN Asset (20)

Exhibit 6.171 – Bill of Sale in respect of Series #96JORDAN2 Asset (20)

Exhibit 6.172 – Bill of Sale in respect of Series #03JORDAN2 Asset (20)

Exhibit 6.173 – Bill of Sale in respect of Series #03LEBRON3 Asset (20)

Exhibit 6.174 – Bill of Sale in respect of Series #09CURRY Asset (20)

Exhibit 6.175 – Bill of Sale in respect of Series #14KOBE Asset (20)

Exhibit 6.176 – Bill of Sale in respect of Series #14CARR Asset (20)

Exhibit 6.177 – Bill of Sale in respect of Series #OPEECHEE Asset (20)

Exhibit 6.178 – Bill of Sale in respect of Series #APPLE1 Asset (20)

Exhibit 6.179 – Bill of Sale in respect of Series #VANHALEN Asset (20)

Exhibit 6.180 – Bill of Sale in respect of Series #MOSASAUR Asset (20)

Exhibit 6.181 – Purchase Agreement in respect of Series #98ZELDA Asset (20)

Exhibit 6.182 – Bill of Sale in respect of Series #59FLASH Asset (20)

Exhibit 6.183 – Bill of Sale in respect of Series #WOLVERINE Asset (20)

Exhibit 6.184 – Bill of Sale in respect of Series #DOMINOS Asset (20)

Exhibit 6.185 – Bill of Sale in respect of Series #BROSGRIMM Asset (20)

Exhibit 6.186 – Purchase Agreement in respect of Series #CONGRESS Asset (20)

Exhibit 6.187 – Purchase Agreement in respect of Series #1776 Asset (20)

Exhibit 6.188 – Bill of Sale in respect of Series #MARADONA Asset (21)

Exhibit 6.189 – Purchase Agreement in respect of Series #85JORDAN2 Asset (21)

Exhibit 6.190 – Purchase Agreement in respect of Series #17MAHOMES Asset (21)

Exhibit 6.191 – Purchase Agreement in respect of Series #05MJLJ Asset (21)

Exhibit 6.192 – Bill of Sale in respect of Series #09TROUT2 Asset (21)

Exhibit 6.193 – Bill of Sale in respect of Series #85MJPROMO Asset (21)

Exhibit 6.194 – Bill of Sale in respect of Series #76PAYTON Asset (21)

Exhibit 6.195 – Bill of Sale in respect of Series #18LUKA Asset (21)

Exhibit 6.196 – Bill of Sale in respect of Series #81MONTANA Asset  (21)

Exhibit 6.197 – Purchase Agreement in respect of Series #60MANTLE Asset (21)

Exhibit 6.198 – Purchase Agreement in respect of Series #DIMAGGIO3 Asset (21)

Exhibit 6.199 – Bill of Sale in respect of Series #NICKLAUS1 Asset  (21)

Exhibit 6.200 – Bill of Sale in respect of Series #58PELE3 Asset  (21)

Exhibit 6.201 – Bill of Sale in respect of Series #09CURRY2 Asset  (21)

Exhibit 6.202 – Bill of Sale in respect of Series #96KOBE Asset  (21)

Exhibit 6.203 – Bill of Sale in respect of Series #68RYAN Asset  (21)

Exhibit 6.204 – Bill of Sale in respect of Series #ROCKETBOX Asset (21)

Exhibit 6.205 – Bill of Sale in respect of Series #95TOPSUN Asset  (21)

Exhibit 6.206 – Bill of Sale in respect of Series #99CHARZRD Asset  (21)

Exhibit 6.207 – Bill of Sale in respect of Series #POKEDEMO Asset  (21)

Exhibit 6.208 – Bill of Sale in respect of Series #POKELUGIA Asset  (21)

Exhibit 6.209 – Bill of Sale in respect of Series #POKEMON2 Asset  (21)

Exhibit 6.210 – Bill of Sale in respect of Series #NEOBOX Asset  (21)

Exhibit 6.211 – Bill of Sale in respect of Series #GYMBOX Asset  (21)

Exhibit 6.212 – Purchase Agreement in respect of Series #POKEYELOW Asset (21)

Exhibit 6.213 – Bill of Sale in respect of Series #86DK3 Asset  (21)

Exhibit 6.214 – Purchase Agreement in respect of Series #WZRDOFOZ Asset (21)

Exhibit 6.215 – Bill of Sale in respect of Series #FANFOUR5 Asset  (21)


III-4



Exhibit 6.216 – Purchase Agreement in respect of Series #HUCKFINN Asset (22)

Exhibit 6.217 – Purchase Agreement in respect of Series #HGWELLS Asset (22)

Exhibit 6.218 – Purchase Agreement in respect of Series #MARX Asset (22)

Exhibit 6.219 – Purchase Agreement in respect of Series #WALDEN Asset (22)

Exhibit 6.220 – Bill of Sale in respect of Series #RIVIERA Asset (22)

Exhibit 6.221 – Bill of Sale in respect of Series #85LEMIEUX Asset (22)

Exhibit 6.222 – Bill of Sale in respect of Series #80TOPPS Asset (22)

Exhibit 6.223 – Bill of Sale in respect of Series #TOPPSTRIO Asset (22)

Exhibit 6.224 – Bill of Sale in respect of Series #03LEBRON4 Asset (22)

Exhibit 6.225 – Bill of Sale in respect of Series #87JORDAN Asset (22)

Exhibit 6.226 – Bill of Sale in respect of Series #98JORDAN2 Asset (22)

Exhibit 6.227 – Bill of Sale in respect of Series #07DURANT Asset (22)

Exhibit 6.228 – Purchase Agreement in respect of Series #GRIFFEYJR Asset (22)

Exhibit 6.229 – Bill of Sale in respect of Series #HENDERSON Asset (22)

Exhibit 6.230 – Purchase Agreement in respect of Series #08LEBRON Asset (22)

Exhibit 6.231 – Purchase Agreement in respect of Series #03LEBRON5 Asset (22)

Exhibit 6.232 – Bill of Sale in respect of Series #49ROYCAMP Asset (22)

Exhibit 6.233 – Bill of Sale in respect of Series #65NAMATH Asset (22)

Exhibit 6.234 – Bill of Sale in respect of Series #80ALI Asset (22)

Exhibit 6.235 – Bill of Sale in respect of Series #85ERVING Asset (22)

Exhibit 6.236 – Bill of Sale in respect of Series #56AARON Asset (22)

Exhibit 6.237 – Bill of Sale in respect of Series #67CAREW Asset (22)

Exhibit 6.238 – Bill of Sale in respect of Series #LJKOBE Asset (22)

Exhibit 6.239 – Bill of Sale in respect of Series #61MANTLE Asset (22)

Exhibit 6.240 – Bill of Sale in respect of Series #47JACKIE Asset (22)

Exhibit 6.241 – Bill of Sale in respect of Series #60ALI Asset (22)

Exhibit 6.242 – Purchase Agreement in respect of Series #AC23 Asset (22)

Exhibit 6.243 – Purchase Agreement in respect of Series #BATMAN2 Asset (22)

Exhibit 6.244 – Purchase Agreement in respect of Series #FLASH123 Asset (22)

Exhibit 6.245 – Purchase Agreement in respect of Series #POKEMON3 Asset (22)

Exhibit 6.246 – Purchase Agreement in respect of Series #POKEMONRED Asset (22)

Exhibit 6.247 – Purchase Agreement in respect of Series #SMB3 Asset (22)

Exhibit 6.248 – Purchase Agreement in respect of Series #01HALO Asset (22)

Exhibit 6.249 – Purchase Agreement in respect of Series #SLASH Asset (22)

Exhibit 6.250 – Purchase Agreement in respect of Series #SANTANA Asset (22)

Exhibit 6.251 – Purchase Agreement in respect of Series #AJONES Asset (22)

Exhibit 6.252 – Purchase Agreement in respect of Series #IOMMI Asset (22)

Exhibit 6.253 – Purchase Agreement in respect of Series #MEGALODON Asset (22)

Exhibit 6.254 – Bill of Sale in respect of Series #GWLOTTO Asset (22)

Exhibit 8.1 – Subscription Escrow Agreement (1)

Exhibit 8.2 Custodian Agreement with DriveWealth, LLC (5)

Exhibit 11.1 – Consent of EisnerAmper LLP

Exhibit 13.1 – Amended and Restated Testing the Water Materials (3)

 

(1)Previously filed as an Exhibit to the Company’s Form 1-A filed with the Commission on August 13, 2019 

(2)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on August 19, 2019  

(3)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on September 16, 2019 

(4)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on October 4, 2019 

(5)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on October 21, 2019 

(6)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on November 15, 2019 


III-5



(7)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on December 5, 2019 

(8)Previously filed as an Exhibit to the Company's Form1-A/A filed with the Commission on February 7, 2020 

(9)Previously filed as an Exhibit to the Company's Form1-A/A filed with the Commission on March 31, 2020 

(10)Previously filed as an Exhibit to the Company's Form1-A/A filed with the Commission on May 26, 2020 

(11)Previously filed as an exhibit to the Company’s Form1-A/A filed with the Commission on July 10, 2020 

(12)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on August 7, 2020 

(13)Previously filed as an Exhibit to the Company’s Form 1-A/A filed with the Commission on September 15, 2020 

(14)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on September 28, 2020 

(15)Exhibit 6.59 has been restated and replaced in its entirety with Exhibit 6.119 

(16)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on October 8, 2020 

(17)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on October 15, 2020 

(18)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on November 10, 2020 

(19)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on December 10, 2020 

(20)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on December 31, 2020 

(21)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on February 11, 2021 

(22)Previously filed as an Exhibit to the Company’s Form1-A/A filed with the Commission on March 17, 2021 


III-6



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 ARCHIVE, LLC

By: RSE Markets, Inc., its managing member

 

By: /s/ George Leimer

Name: George Leimer

Title: Chief Executive Officer

This report has been signed by the following persons in the capacities and on the dates indicated.

Signature

Title

Date

 

 

 

/s/ George Leimer                       

Name: George Leimer

Chief Executive Officer of

RSE Markets, Inc.

(Principal Executive Officer)

 

April 30, 2021

 

 

 

 

 

/s/ Maximilian F. Niederste-Ostholt

Name: Maximilian F. Niederste-Ostholt

Chief Financial Officer of

RSE Markets, Inc.

(Principal Financial Officer)

 

April 30, 2021

RSE MARKETS, INC.

 

 

 

 

By: /s/ George Leimer                

Name: George Leimer

Title: Chief Executive Officer

 

Managing Member

April 30, 2021